UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x☒ QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2020March 31, 2021
o☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
For the transition period from _________________________ to ____________________________
Commission file number 333-197889333-177792
THE TEARDROPPERS, INC.
(Exact name of small business issuer as specified in its charter)
| Nevada | 20-4168979 |
| (State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
620 Newport Center Drive Suite 1100 PMB 488
Newport Beach, CACa. 92660
(Address of principal executive offices)
949-751-2173
(Issuer’s telephone number)
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| None | N/A | N/A |
Securities registered pursuant to Section 12(g) of the Act: None
Check whether the issues (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x☒ No o☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x☒ No o☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one)
| Large accelerated filer | Accelerated filer | |
| Non-accelerated filer | Smaller reporting company | |
| Emerging |
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. o☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o☐ No x☒
There were 45,920,000 shares of the registrant’s common stock, $0.001 par value per share, outstanding on November 18, 2020.May 12, 2021.
THE TEARDROPPERS, INC.
| 2 |
PART I – FINANCIAL INFORMATION
ITEM 1. Condensed Unaudited Financial Statements
The Teardroppers, Inc.
March 31, 2021 December 31, 2020 (unaudited) ASSETS Current assets Cash $ 46,206 $ 49,473 Lease receivable 1,000 1,000 Lease receivable - related party (current portion) 48,478 46,816 Interest receivable 555 565 Prepaid expenses 3,659 4,072 Other receivables 2,000 – Total current assets 101,898 101,926 Property and equipment: Cost 324,202 288,089 Less accumulated depreciation (200,511 ) (185,153 ) Property and equipment, net 123,691 102,936 Lease receivable - related party (net) 156,469 168,957 Total Assets $ 382,058 $ 373,819 LIABILITIES & STOCKHOLDERS' DEFICIT Current liabilities Accounts payable $ 345,369 $ 319,455 Accounts payable - related parties 353,591 336,081 Customer deposits 14,500 14,500 Contract liability - related party 11,760 11,760 Current portion of notes payable 4,876 4,737 Current portion of notes payable - related party 75,095 35,932 Current portion of right of use asset lease payable - related party 4,016 3,656 Accrued interest - unrelated parties 555 566 Line of credit from related party 958,002 867,011 Accrued interest payable-related parties 292,327 272,338 Total current liabilities 2,060,091 1,866,036 Long-term liabilities: Note payable 61,759 63,125 Note payable - related party – 47,747 Right of use asset lease payable - related party 18,433 19,386 80,192 130,258 Total Liabilities 2,140,283 1,996,294 Commitments and Contingencies (Note 11) Stockholders' Deficit Preferred stock, par value $0.001, authorized 20,000,000 shares, issued shares 0 – – Common stock, par value $0.001, authorized 200,000,000 shares issued 45,920,000 45,920 45,920 Additional paid in capital 828,558 828,558 Accumulated deficit (2,632,703 ) (2,496,953 ) Total Stockholders' Deficit (1,758,225 ) (1,622,475 ) Total Liabilities and Stockholders' Deficit $ 382,058 $ 373,819
| September 30, | December 31, | |||||||
| 2020 | 2019 | |||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash | $ | 64,733 | $ | 50,035 | ||||
| Lease Payments Receivable – related parties | 5,240 | 1,000 | ||||||
| Lease receivable – related party (current portion) | 44,782 | – | ||||||
| Prepaid expenses | 500 | 3,754 | ||||||
| Total current assets | 115,255 | 54,789 | ||||||
| Property and equipment: | ||||||||
| Cost | 288,089 | 478,089 | ||||||
| Less accumulated depreciation | (170,998 | ) | (134,868 | ) | ||||
| Property and equipment, net | 117,091 | 343,221 | ||||||
| Lease receivable – related party (net) | 181,064 | – | ||||||
| Total Assets | $ | 413,410 | $ | 398,010 | ||||
| LIABILITIES & STOCKHOLDERS' DEFICIT | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 310,681 | $ | 244,762 | ||||
| Accounts payable - related parties | 314,234 | 327,234 | ||||||
| Customer deposits | 14,500 | 14,500 | ||||||
| Contract liability – related party | 16,000 | 16,000 | ||||||
| Current portion of notes payable | 4,270 | – | ||||||
| Current portion of notes payable – related party | 34,875 | 31,888 | ||||||
| Current portion of lease payable – related party | 3,596 | 3,422 | ||||||
| Line of credit from related party | 836,933 | 625,365 | ||||||
| Accrued interest payable-related parties | 252,223 | 197,695 | ||||||
| Total current liabilities | 1,787,312 | 1,460,866 | ||||||
| Long-term liabilities | ||||||||
| Note payable | 64,393 | – | ||||||
| Note payable – related party | 57,137 | 83,679 | ||||||
| Lease Payable – related party | 20,323 | 23,042 | ||||||
| 141,853 | 106,721 | |||||||
| Total Liabilities | 1,929,165 | 1,567,587 | ||||||
| Commitments and Contingencies (Note 7) | ||||||||
| Stockholders' Deficit | ||||||||
| Preferred stock, par value $0.001, 20,000,000 shares authorized, 0 shares issued shares and outstanding, respectively | – | – | ||||||
| Common stock, par value $0.001, 200,000,000 shares authorized issued 45,920,000 shares issued and outstanding | 45,920 | 45,920 | ||||||
| Additional paid in capital | 828,558 | 828,558 | ||||||
| Accumulated deficit | (2,390,233 | ) | (2,044,055 | ) | ||||
| Total Stockholders' Deficit | (1,515,755 | ) | (1,169,577 | ) | ||||
| Total Liabilities and Stockholders' Deficit | $ | 413,410 | $ | 398,010 | ||||
The accompanying condensed notes are an integral part of the unauditedcondensed financial statements.
| 3 |
The Teardroppers, Inc.
CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)(Unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | September 30, | September 30, | |||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenues | ||||||||||||||||
| Lease revenue – unrelated parties | $ | 1,275 | $ | 1,275 | $ | 3,825 | $ | 3,825 | ||||||||
| Lease revenue – related parties | 12,000 | 12,000 | 36,000 | 36,000 | ||||||||||||
| Consulting fees – related party | 6,000 | – | 12,000 | – | ||||||||||||
| Total revenue | 19,275 | 13,275 | 51,825 | 39,825 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Consulting from related parties | 44,300 | 27,000 | 104,300 | 96,000 | ||||||||||||
| Consulting fees – unrelated parties | 5,000 | 15,765 | 35,940 | 68,722 | ||||||||||||
| General and administrative | 38,464 | 25,008 | 158,094 | 76,294 | ||||||||||||
| Professional fees | 1,700 | 11,625 | 51,613 | 41,150 | ||||||||||||
| 89,464 | 79,398 | 349,947 | 282,166 | |||||||||||||
| Operating loss | (70,189 | ) | (66,123 | ) | (298,122 | ) | (242,341 | ) | ||||||||
| Other income (expense): | ||||||||||||||||
| Interest income – related parties | 6,606 | – | 17,370 | – | ||||||||||||
| Interest expense - related parties | (23,188 | ) | (12,519 | ) | (64,851 | ) | (33,815 | ) | ||||||||
| Interest expense - unrelated parties | (575 | ) | – | (575 | ) | – | ||||||||||
| (17,157 | ) | (12,519 | ) | (48,056 | ) | (33,815 | ) | |||||||||
| Net loss before taxes | (87,346 | ) | (78,642 | ) | (346,178 | ) | (276,156 | ) | ||||||||
| Income Tax Provision | – | – | – | – | ||||||||||||
| Net loss | $ | (87,346 | ) | $ | (78,642 | ) | $ | (346,178 | ) | $ | (276,156 | ) | ||||
| Net loss per share | ||||||||||||||||
| (Basic and fully diluted) | $ | (0.00 | )* | $ | (0.00 | )* | $ | (0.01 | ) | $ | (0.01 | ) | ||||
| Weighted average number of common shares outstanding – basic and diluted | 45,920,000 | 45,920,000 | 45,920,000 | 45,920,000 | ||||||||||||
* denotes a loss of less than $(.01) per share.
| Three Months Ended | ||||||||
| March 31, | March 31, | |||||||
| 2021 | 2020 | |||||||
| Revenues | ||||||||
| Lease revenue - unrelated parties | $ | 1,275 | $ | 1,275 | ||||
| Lease revenue - related parties | 12,000 | 12,000 | ||||||
| 13,275 | 13,275 | |||||||
| Operating expenses: | ||||||||
| Consulting to related party | 36,000 | 27,000 | ||||||
| Consulting to unrelated party | 22,500 | 20,970 | ||||||
| General and administrative | 55,177 | 81,290 | ||||||
| Professional fees | 18,113 | 38,688 | ||||||
| 131,790 | 167,948 | |||||||
| Operating loss | (118,515 | ) | (154,673 | ) | ||||
| Other income (expense): | ||||||||
| Interest income - related parties | 7,023 | 4,410 | ||||||
| Interest expense - unrelated parties | (1,676 | ) | – | |||||
| Interest expense - related parties | (22,582 | ) | (20,211 | ) | ||||
| (17,235 | ) | (15,801 | ) | |||||
| Net loss before taxes | (135,750 | ) | (170,474 | ) | ||||
| Income tax provision | – | – | ||||||
| Net loss | $ | (135,750 | ) | $ | (170,474 | ) | ||
| Net loss per share | ||||||||
| (Basic and fully diluted) | $ | (0.00 | ) | $ | (0.00 | ) | ||
| Weighted average number of common shares outstanding - basic and diluted | 45,920,000 | 45,920,000 | ||||||
The accompanying condensed notes are an integral part of the unaudited condensed financial statements.
| 4 |
The Teardroppers, Inc.
CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30,For the three months ended March 31, 2021 and 2020 AND 2019
(UNAUDITED)(Unaudited)
| Common Stock | Additional | Total | ||||||||||||||||||||||||||||||||||||||||||||||
| Amount | Additional | Accumulated | Shareholders' | Preferred Stock | Common Stock | Paid In | Accumulated | Stockholders | ||||||||||||||||||||||||||||||||||||||||
| Shares | ($.0001 Par) | Paid in Capital | Deficit | Deficit | Shares | Amount | Shares | Amount | Capital | Deficit | Deficit | |||||||||||||||||||||||||||||||||||||
| Balance December 31, 2018 | 45,920,000 | $ | 45,920 | $ | 828,558 | $ | (1,642,090 | ) | $ | (767,612 | ) | |||||||||||||||||||||||||||||||||||||
| Balances December 31, 2020 | – | – | 45,920,000 | 45,920 | 828,558 | (2,496,953 | ) | (1,622,475 | ) | |||||||||||||||||||||||||||||||||||||||
| Net loss for the period | – | – | – | (78,805 | ) | (78,805 | ) | – | – | – | – | – | (135,750 | ) | (135,750 | ) | ||||||||||||||||||||||||||||||||
| Balances March 31, 2019 | 45,920,000 | 45,920 | 828,558 | (1,720,895 | ) | (846,417 | ) | |||||||||||||||||||||||||||||||||||||||||
| Balances March 31, 2021 | – | – | 45,920,000 | $ | 45,920 | $ | 828,558 | $ | (2,632,703 | ) | $ | (1,758,225 | ) | |||||||||||||||||||||||||||||||||||
| Net loss for the period | – | – | – | (118,709 | ) | (118,709 | ) | |||||||||||||||||||||||||||||||||||||||||
| Balance June 30, 2019 | 45,920,000 | 45,920 | 828,558 | (1,839,604 | ) | (965,126 | ) | |||||||||||||||||||||||||||||||||||||||||
| Net loss for the period | – | – | – | (78,642 | ) | (78,642 | ) | |||||||||||||||||||||||||||||||||||||||||
| – | ||||||||||||||||||||||||||||||||||||||||||||||||
| Balance September 30, 2019 | 45,920,000 | $ | 45,920 | $ | 828,558 | $ | (1,918,246 | ) | $ | (1,043,768 | ) | |||||||||||||||||||||||||||||||||||||
| Balance December 31, 2019 | 45,920,000 | $ | 45,920 | $ | 828,558 | $ | (2,044,055 | ) | $ | (1,169,577 | ) | |||||||||||||||||||||||||||||||||||||
| Balances December 31, 2019 | – | – | 45,920,000 | $ | 45,920 | $ | 828,558 | $ | (2,044,055 | ) | $ | (1,169,577 | ) | |||||||||||||||||||||||||||||||||||
| Net loss for the period | – | – | – | (170,474 | ) | (170,474 | ) | – | – | – | – | – | (170,474 | ) | (170,474 | ) | ||||||||||||||||||||||||||||||||
| Balances March 31, 2020 | 45,920,000 | 45,920 | 828,558 | (2,214,529 | ) | (1,340,051 | ) | – | – | 45,920,000 | 45,920 | 828,558 | (2,214,529 | ) | (1,340,051 | ) | ||||||||||||||||||||||||||||||||
| Net loss for the period | – | – | – | (88,358 | ) | (88,358 | ) | |||||||||||||||||||||||||||||||||||||||||
| Balance June 30, 2020 | 45,920,000 | 45,920 | 828,558 | (2,302,887 | ) | (1,428,409 | ) | |||||||||||||||||||||||||||||||||||||||||
| Net loss for the period | – | – | – | (87,346 | ) | (87,346 | ) | |||||||||||||||||||||||||||||||||||||||||
| Balance September 30, 2020 | 45,920,000 | $ | 45,920 | $ | 828,558 | $ | (2,390,233 | ) | $ | (1,515,755 | ) | |||||||||||||||||||||||||||||||||||||
The accompanying condensed notes are an integral part of the unaudited condensed financial statements.
| 5 |
The Teardroppers, Inc.
CONDENSED STATEMENTS OF CASH FLOWS
(UNAUDITED)(Unaudited)
| Nine Months Ended | ||||||||
| September 30, | September 30, | |||||||
| 2020 | 2019 | |||||||
| Cash Flows From Operating Activities: | ||||||||
| Net income (loss) | $ | (346,178 | ) | $ | (276,156 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
| Depreciation | 45,630 | 43,213 | ||||||
| Changes in Operating Assets and Liabilities | ||||||||
| Decrease in lease payments receivable | (4,240 | ) | (425 | ) | ||||
| Decrease in prepaid expenses | 3,254 | 2,436 | ||||||
| Decrease in lease receivable – related party | 23,654 | – | ||||||
| Increase in accounts payable | 55,913 | 26,800 | ||||||
| Decrease in accounts payable – related parties | (13,000 | ) | 24,447 | |||||
| Increase in accrued interest - related parties | 54,528 | 20,471 | ||||||
| Increase in advance lease payments | 10,006 | – | ||||||
| Net cash used in operating activities | (170,433 | ) | (159,214 | ) | ||||
| Cash Flows From Investing Activities: | ||||||||
| Purchase of vehicle | (69,000 | ) | – | |||||
| Net cash used in investing activities | (69,000 | ) | – | |||||
| Cash Flows From Financing Activities: | ||||||||
| Principal payments on lease payable – related parties | (2,545 | ) | (2,382 | ) | ||||
Proceeds from note payable | 69,000 | – | ||||||
| Principal payments on note payable – unrelated parties | (337 | ) | (20,904 | ) | ||||
| Principal payments on note payable – related parties | (23,555 | ) | – | |||||
| Proceeds from line of credit to related party | 608,720 | 371,890 | ||||||
| Repayments on line of credit to related party | (397,152 | ) | (225,180 | ) | ||||
| Net cash provided by financing activities | 254,131 | 123,424 | ||||||
| Net Increase (Decrease) In Cash | 14,698 | (35,790 | ) | |||||
| Cash At The Beginning Of The Period | 50,035 | 71,858 | ||||||
| Cash At The End Of The Period | $ | 64,733 | $ | 36,068 | ||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||||||
| Non-cash investing and financing activities: | ||||||||
| Assets transferred in direct financing lease | $ | 249,500 | $ | – | ||||
| Cash paid during the period for: | ||||||||
| Interest | $ | 10,898 | $ | 13,344 | ||||
| Franchise and income tax | $ | – | $ | – | ||||
| Three Months Ended | ||||||||
| March 31, | March 31, | |||||||
| 2021 | 2020 | |||||||
| Cash Flows From Operating Activities: | ||||||||
| Net loss | $ | (135,750 | ) | $ | (170,474 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
| Depreciation | 15,358 | 17,321 | ||||||
| Changes in Operating Assets and Liabilities | ||||||||
| Decrease in lease receivable | – | (4,240 | ) | |||||
| Decrease in interest receivable - related party | 10 | – | ||||||
| Decrease in prepaid expenses | 413 | 3,254 | ||||||
| Decrease in lease receivable - related party | 10,826 | 5,596 | ||||||
| Increase in other receivable | (2,000 | ) | – | |||||
| Increase in accounts payable - unrelated parties | 25,914 | 37,988 | ||||||
| Increase (Decrease) in accounts payable - related parties | 17,510 | (19,499 | ) | |||||
| Increase in accrued interest-related parties | 19,989 | 16,801 | ||||||
| Increase in advance lease payments | – | 5,003 | ||||||
| Decrease in accrued interest - unrelated parties | (11 | ) | – | |||||
| Net cash used in operating activities | (47,741 | ) | (108,250 | ) | ||||
| Cash Flows From Investing Activities: | ||||||||
| Purchase of vehicle | (36,113 | ) | – | |||||
| Cash Flows From Financing Activities: | ||||||||
| Proceeds from line of credit to related parties | 163,500 | 233,717 | ||||||
| Repayments on line of credit to related party | (72,509 | ) | (126,149 | ) | ||||
| Repayments on notes payable - unrelated parties | (1,227 | ) | – | |||||
| Repayments on notes payable - related parties | (8,584 | ) | (8,452 | ) | ||||
| Repayments on lease payable - related parties | (593 | ) | – | |||||
| Net cash provided by financing activities | 80,587 | 99,116 | ||||||
| Net Decrease In Cash | (3,267 | ) | (9,134 | ) | ||||
| Cash At The Beginning Of The Period | 49,473 | 50,035 | ||||||
| Cash At The End Of The Period | 46,206 | 40,901 | ||||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||||||
| Non-cash investing and financing activities: | ||||||||
| Assets transferred in a direct financing lease | $ | – | $ | 180,500 | ||||
| Cash paid during the year for: | ||||||||
| Interest | $ | 4,280 | $ | 3,410 | ||||
| Franchise and income tax | $ | – | $ | – | ||||
The accompanying condensed notes are an integral part of the unaudited condensed financial statements.
| 6 |
The Teardroppers, Inc.TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (Unaudited)(UNAUDITED)
For the Three and Nine Months Ended September 30, 2020March 31, 2021
NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
On June 3, 2013, Teardroppers, Inc. (the “Company”), was incorporated under the laws of the state of Nevada.
We are in the business of mobile billboard advertising providing billboard advertising space on custom designed "Teardrop Trailers" and various sizes of cargo type trailers. Teardrop Trailers, are usually designed for short-period accommodations for vacationers and travelers. Teardrop Trailers are designed to be towed behind new and vintage vehicles and pickup trucks.
In addition, we own cargo trailers with flat non rivet panel siding that can be used for hauling and transportation. These trailers range in size from 15 feet to 53 feet. We lease these trailers for transportation of goods and for advertising of their respective business or the businesses of lessee clients.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
The accompanying financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion the financial statements include all adjustments (consisting of normal recurring accruals) necessary in order to make the financial statements not misleading. Operating results for the three and nine months ended September 30, 2020 areMarch 31, 2021 is not necessarily indicative of the final results that may be expected for the year ended December 31, 2020.2021. For more complete financial information, these unaudited financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 20192020 filed with the SEC on April 12, 2020.14, 2021.
Use of estimates
The preparation of 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. Accordingly, actual results could differ from those estimates. Such estimates include management’s assessments of the carrying value of certain assets, lease liabilities, useful lives of assets and related depreciation, and amortizationvaluation of deferred tax assets methods applied.
Cash equivalents
The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents. At March 31, 2021 and December 31, 2020, the Company had no cash equivalents.
Fair value of financial instruments
The Company adopted the provisions of FASB Accounting Standards Codification (“ASC”) 820 (the “Fair Value Topic”) which defines fair value, establishes a framework for measuring fair value under U.S. GAAP, and expands disclosures about fair value measurements.
The Teardroppers, Inc.
CONDENSED NOTES TO FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Months Ended September 30, 2020
The Fair Value Topic defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. It requires that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. It also establishes a fair value hierarchy, which prioritizes the valuation inputs into three broad levels.
| 7 |
TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2021
The carrying amount of the Company’s financial assets and liabilities, such as cash, accounts payable, accrued expenses, and contract liabilitydeferred revenue approximate their fair value because of the short-termshort maturity of those instruments. The Company’s noteloans payable approximates, the fair value of such instruments based upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements at September 30, 2020March 31, 2021 and December 31, 2019.2020.
The Company had no assets and/or liabilities measured at fair value on a recurring basis as of September 30, 2020March 31, 2021 and December 31, 2019,2020, respectively, using the market and income approaches.
Property and equipment
Property and equipment are recorded at cost. Expenditures for major additions and betterments are capitalized. Leased right of use assets are recorded at the present value of the lease payments. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method over the assets estimated useful life of three (3) years for equipment, five (5) years for automobile, and seven (7) years for furniture and fixtures. Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statementstatements of operations.
Revenue recognition
On January 1, 2018, the Company adopted the provisions of ASC 606 Revenue from Contracts with Customers, and related Accounting Standards Updates. This new revenue recognition standard has a five step process: a) Determine whether a contract exists; b) Identify the performance obligations; c) Determine the transaction price; d) Allocate the transaction price; and e) Recognize revenue when (or as) performance obligations are satisfied. The impact of the Company’s initial application of ASC 606 did not have a material impact on its financial statements and disclosures.
The primary source of revenue and performance obligation is from the rental of advertising space on custom designed Teardrop Trailers. The length of the rental agreements varies from one to thirty days. Customers pay in advance and revenue is recognized based on the number of days of each contract that have expired. For the three and nine months ended September 30,March 31, 2021 and 2020, and 2019 the Company recognized no income from the rental of the trailers.
Subsequent to the adoption of amended accounting guidance for leasing transactions (the “new lease standard”), new leases are classified as sales-type leases, direct financing leases, or operating leases. Leases that commenced prior to the adoption of the new lease standard were not reassessed or restated pursuant to the practical expedients elected and will continue to be accounted for under previous lease accounting guidance.
When a contract includes lease and non-lease components, the Company allocates consideration under the contract to each component based on relative standalone selling price. Whenever the terms of the lease transfer control to the lessee, the contract is typically classified as a sales-type lease.
All other leases that do not meet the definition of a sales-type lease or direct financing lease are classified as operating leases. The underlying asset in an operating lease arrangement is carried at depreciated cost as “Equipment under operating leases” within Property, plant, and equipment, net on the balance sheets. Depreciation is calculated using the straight-line method over the term of the underlying lease contract and is recognized as Cost of net revenue. The depreciable basis is the original cost of the equipment less the estimated residual value of the equipment at the end of the lease term. The Company recognizes operating lease revenue on a straight-line basis over the lease term and expenses deferred initial direct costs on the same basis. Impairment of equipment under operating leases is assessed on the same basis as other long-lived assets.
The Company provides lessees with the option to extend the lease or purchase the underlying asset at the end of the lease term, which is considered when evaluating lease classification. In general, the Company’s lease arrangements do not have variable payment terms and are non-cancelable.
| 8 |
TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2021
In March 2018, the Company entered into a four-year agreement to lease equipment to an unrelated shareholder. In September 2018, the son of the shareholder became the Chief Financial Officer. At that point the shareholder will beis considered a related party. Beginning with the quarter ended September 30, 2018, the lease income will be reported as related party income on the Statement of Operations. For the three and nine months ended September 30,March 31, 2021 and 2020, related party lease income was $12,000 and $36,000$12,000 respectively.
In January 2019, the Company entered into a two-year agreement to lease a vehicle to an unrelated third party. For the three and nine months ended September 30,March 31, 2021 and 2020, recognized operating lease income ofwas $1,275 and $3,825,$1,275, respectively.
In January 2015, the Company received $14,500 as a deposit for advertising space to be provided in the future. As of March 31, 2021 and December 31, 2020, the customer has not utilized the space and no revenue has been recognized as the performance obligations have not been satisfied. At the time the service is provided under the terms of the agreement, the Company will recognize the revenue.
Net income (loss) per share
The Company computes basic and diluted earnings per share amounts pursuant to ASC 260-10-45. Basic earnings per share is computed by dividing net income (loss) available to common shareholders, by the weighted average number of shares of common stock outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted earnings per share is computed by dividing net income (loss) available to common shareholders by the diluted weighted average number of shares of common stock during the period.
The Teardroppers, Inc.
CONDENSED NOTES TO FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Months Ended September 30, 2020
period
The diluted weighted average number of common shares outstanding is the basic weighted number of shares adjusted as of the first day of the year for any potentially diluted debt or equity. Potentially dilutive securities are excluded from the computation if their effect is in anti-dilutive.
There were no potentially dilutive shares outstanding as of September 30,March 31, 2021 and December 31, 2020, and 2019, respectively.
Recently issued accounting pronouncementsIssued Accounting Pronouncements
The Company has implemented all new accounting pronouncements that are in effect and applicable to the Company. These pronouncements did not have any materialthat may impact on theits financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.
NOTE 3 – GOING CONCERN
The Company's financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. The financial statements do not include any adjustment relating to recoverability and classification of recorded amounts of assets and liabilities that might be necessary should the Company be unable to continue as a going concern.
The Company has a minimum cash balance available for payment of ongoing operating expenses. As of September 30, 2020,March 31, 2021, the Company has an accumulated deficit of $2,390,233 and has a$2,632,703, net cash outflow from operating activities of $170,433.$47,741, and a net loss for the current period of $135,750. These mattersconditions raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the issueissuance date of this report. Its continued existence is dependent upon its ability to continue to execute its operating plan and to obtain additional debt or equity financing. There can be no assurance the necessary debt or equity financing will be available or will be available on terms acceptable to the Company.
NOTE 4 – PROPERTY AND EQUIPMENT
Property and equipment consists of the following at September 30, 2020 and December 31, 2019:
| September 30, 2020 | December 31, 2019 | |||||||
| Property and equipment, purchased | $ | 258,000 | $ | 448,000 | ||||
| Property and equipment, leased | 30,089 | 30,089 | ||||||
| 288,089 | 478,089 | |||||||
| Less: accumulated depreciation | (170,998 | ) | (134,868 | ) | ||||
| Property and equipment, net | $ | 117,091 | $ | 343,221 | ||||
Depreciation expense for the three and nine months ended September 30, 2020 and 2019 were $14,155 and $14,404, respectively and $45,630 and $43,213, respectively.
On February 1, 2020, the Company leased a truck and trailer purchased November 2019 for $190,000 to a related party. The lease is classified as a financing lease. The cost of the vehicle and related accumulated depreciation has been reclassified to a lease receivable and is reflected on the balance sheet as lease receivable – related party. See Note 5 for details.
The Teardroppers, Inc.
CONDENSED NOTES TO FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Months Ended September 30, 2020
NOTE 5.4. LEASE RECEIVABLE – RELATED PARTY
On November 12, 2019, the company purchased a truck and trailer from a related party for $190,000. On February 1, 2020, the Company leased the asset back to the same related party. The term of the lease is for 48 months with payments of $5,003 per month. At the end of the lease, the related party has the right to purchase the asset for $22,800. The lease is classified as a financing lease under ASC 842. The present value of the lease payments, excluding the end of lease provisions, discounted at an interest rate of 10%, is $197,442. The Company is using the net book value of $180,500 of the asset as the initial value of the lease in accordance with ASC 842-30-55-17A.
| 9 |
TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2021
The undiscounted cash flow principal payments for the remaining term of the lease will be as follows:
| 2020 (remainder of year) | $ | 15,009 | |||
| 2021 | 60,036 | ||||
| 2022 | 60,036 | ||||
| 2023 | 60,036 | ||||
| 2024 | 5,003 | ||||
| Total | 200,120 | ||||
| Less deferred interest | (42,849 | ) | |||
| Less current portion | (39,397 | ) | |||
| Long-term lease receivable | $ | 117,874 |
Income from the lease is reflected on the statement of operations as interest income – related parties. For the three and nine months ended September 30, 2020 interest income of $6,031 and $17,370 was reported, respectively.
| 2021 (remainder of year) | $ | 45,027 | ||
| 2022 | 60,036 | |||
| 2023 | 60,036 | |||
| 2024 | 5,004 | |||
| Total | 170,103 | |||
| Less deferred interest | (31,807 | ) | ||
| Less current portion | (42,400 | ) | ||
| Long-term lease receivable | $ | 95,896 |
On August 1, 2020, the company purchased a vehicle for $69,000 from a related party and leased it to the same related party. The term of the lease is for 60 months with payments of $1,000 per month. At the end of the lease, the related party has the right to purchase the vehicle for $37,000. The lease is classified as a financing lease under ASC 842. The present value of the lease payments, excluding the end of lease provisions, discounted at an interest rate of 10%, is $47,065. The Company is using the net book value of $69,000 of the asset as the initial value of the lease in accordance with ASC 842-30-55-17A.
The undiscounted cash flow principal payments for the remaining term of the lease will be as follows:
| 2020 (remainder of year) | $ | 3,000 | |||||||
| 2021 | 12,000 | ||||||||
| 2021 (remainder of year) | $ | 9,000 | |||||||
| 2022 | 12,000 | 12,000 | |||||||
| 2023 | 12,000 | 12,000 | |||||||
| 2024 | 12,000 | 12,000 | |||||||
| 2025 | 8,000 | 8,000 | |||||||
| Purchase option | 37,000 | 37,000 | |||||||
| Total | 96,000 | 90,000 | |||||||
| Less deferred interest | (27,425 | ) | (23,349 | ) | |||||
| Less current portion | (5,385 | ) | (6,078 | ) | |||||
| Long-term lease receivable | $ | 63,190 | $ | 60,573 | |||||
Income from the leaseboth leases is reflected on the condensed statement of operations as interest income – related parties. For the three and nine months ended September,March 31, 2021 and 2020 interest income of $575$7,023 and $0$4,410, respectively was reported,reported.
NOTE 5 – PROPERTY & EQUIPMENT
Property and equipment consists of the following at March 31, 2021 and December 31, 2020.
| March 31, 2021 | December 31, 2020 | |||||||
| Property and equipment, purchased | $ | 294,113 | $ | 258,000 | ||||
| Property and equipment, leased | 30,089 | 30,089 | ||||||
| 324,202 | 288,089 | |||||||
| Less: accumulated depreciation | (200,511 | ) | (185,153 | ) | ||||
| Property and equipment, net | $ | 123,691 | $ | 102,936 | ||||
Depreciation expense for the three months ended March 31, 2021 and 2020 was $15,358 and $17,321 respectively.
On November 12, 2019, the Company acquired for $190,000 a 2008 Freightliner truck and a 2007 Featherlite trailer for use in the business operations.
| 10 |
The Teardroppers, Inc.TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (Unaudited)(UNAUDITED)
ForMarch 31, 2021
On February 1, 2020, the ThreeCompany leased a truck and Nine Months Ended September 30, 2020trailer purchased November 2019 for $190,000 to a related party. The lease is classified as a financing lease. The cost of the vehicle and related accumulated depreciation has been reclassified to a lease receivable and is reflected on the balance sheet as lease receivable – related party. See Note 4 for details.
On February 4, 2021, the Company purchased for $36,113, a 1983 Toyota truck from a related party for use in the business operations.
NOTE 6 – LINE OF CREDIT FROM RELATED PARTY
On February 25, 2014, the Company entered into a line of credit with DEVCAP Partners, LLC, a California limited liability company (“DEVCAP”), for an amount up to $450,000 with aan extended maturity date of June 1, 2020,December 31, 2023, bearing interest of 10% per annum. Effective July 1, 2019, the loan was assumed by FinTekk AP, LLC, a California limited liability company (“Fintekk”). The terms of the line of credit are unchanged. Both DEVCAP and FinTekk are solely owned by the majority shareholder of the Company and are related parties. As of September 30, 2020,March 31, 2021 and December 31, 2019,2020, the balance of the line of credit was $251,295$257,385 and $135,365,$226,385, respectively. The Company recorded accrued interest of $22,473$32,507 and $13,044$27,374 on the line of credit at September 30, 2020March 31, 2021 and December 31, 2019,2020, respectively.
On August 13, 2015, the Company entered into a line of credit with General Pacific Partners, LLC, a California limited liability company, for an amount up to $450,000. The line of credit is a demand loan bearing interest of 10% per annum and matures on August 13, 2020.annum. General Pacific Partners, LLC is a related party to the Company as it is owned by a majority shareholder of the Company. AsOn July 5, 2017, the balance of September 30, 2020, and December 31, 2019 the$25,000 was converted into 500,000 shares of stock valued at $.05 per share. The balance of the line of credit was $0.$0 as of March 31, 2021 and December 31, 2020. The Company recordedowes accrued interest of $4,732 at September 30, 2020as of March 31, 2021 and December 31, 2019,2020, respectively.
During 2014, the Company entered into a line of credit agreement with Gemini Southern, LLC. On April 1, 2018, the Company converted $525,000 of debt owed to Gemini Southern, LLC, into 4,375,000 shares of stock. Gemini Southern, LLC will be treated as a related party for all activity from the date of the conversion forward.party. The line of credit is a demand loan with a maximum of $650,000$950,000 bearing interest at 10%, maturing December 2019. At September 30, 2020,2023. As of March 31, 2021 and December 31, 2019,2020, the balance due on the line was $585,638$700,617 and $490,000,$640,626, respectively. The Company recorded accrued interest of $79,206$109,332 and $34,287$94,600 as of September 30, 2020March 31, 2021 and December 31, 2019, respectively. The2020, respectively
NOTE 7 – LONG-TERM LIABILITIES – RELATED PARTY
During 2014, the Company owed accrued interest toentered into a loan agreement with Gemini Southern, LLC, pursuant to which monies were to be paid to the Company by Gemini Southern, LLC, pursuant to the Consulting Agreement dated September 20, 2013. The balance was to be paid with interest commencing January 1, 2015 at a rate of 10% per annum, with a maturity date of December 12, 2018. On April 1, 2018, the timebalance of the debt, conversion$525,000, was converted into 4,375,000 shares of $145,632.common stock of the Company. The Company recorded accrued interest on this loan of $145,632 as of March 31, 2021 and December 31, 2020, respectively. The accrued interest was not part of the conversion agreement and continues to be reflected as a liability on the balance sheet.
NOTE 7 – LONG-TERM LIABILITIES – RELATED PARTYliability.
On October 1, 2017, the Company acquired from Gemini Southern, LLC a 2006 Ultra-Comp 53” NASCAR type vehicle transport hauler (the “Hauler”) to be used for promotional / advertising services. The purchase price of the Hauler was $165,000. The Company paid for the Hauler with a promissory note (the “Hauler Note”). The Hauler Note bears interest at 12% per annum and is payable as follows: (i) interest only from October 1, 2017 through February 28, 2018; (ii) $ $3,670 per month from March 1, 2018 through February 28, 2022; and $45,000 on February 1, 2022. The trailer is collateral for the promissory note. The balance of the loan was $92,012$75,095 and $115,567$83,679 as of September 30, 2020March 31, 2021 and December 31, 2019,2020, respectively. Accrued interest was $181On April 2, 2021, the company sold the trailer to a related party Rick Ware Racing, LLC and $0 at September 30, 2020 and December 31, 2019.paid off the promissory note in the amount of $75,095.
Future principal payments will be as follows:
| 2020 | $ | 8,333 | |||
| 2021 | 35,932 | ||||
| 2022 | 47,747 | ||||
| Total | $ | 92,012 |
| 11 |
The Teardroppers, Inc.TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (Unaudited)(UNAUDITED)
For the Three and Nine Months Ended September 30, 2020March 31, 2021
Principal payments for the remaining term of the loan will be as follows:
| 2021 (reminder of year) | $ | 27,342 | ||
| 2022 | 47,753 | |||
| Total | 75,095 | |||
| Less current portion | (75,095 | ) | ||
| Long-term liability | $ | – |
On December 22, 2018, the Company leased a vehicle from the majority shareholder. The term of the lease is 84 months with payments of $423 per month. At the end of the lease the Company can purchase the vehicle for $2,500. As of September 30, 2020,March 31, 2021, it is reasonably expected that the Company will exercise the purchase option. The value of the right of use asset and corresponding liability at the date of inception was $30,089, the net present value of the lease payments, including the purchase option, using an interest rate of 6.649% in accordance with the provisions of ASC 842. The balanceright of the lease liability at September 30, 2020use asset is included in property and December 31, 2019 was $23,919 and $26,464, respectively.equipment as a leased asset.
Future leaseThe undiscounted cash flow principal payments for the next five years will be as follows:
| 2020 | $ | 1,028 | |||
| 2021 | 5,078 | ||||
| 2022 | 5,078 | ||||
| 2023 | 5,078 | ||||
| 2024 | 5,078 | ||||
| Thereafter | 7,155 | ||||
| Total payments | 28,736 | ||||
| Less deferred interest | (4,817 | ) | |||
| Total liability | 23,919 | ||||
| Less current portion | (3,596 | ) | |||
| Long-term lease liability | $ | 20,323 |
| 2021 (remainder of year) | $ | 3,807 | ||
| 2022 | 5,078 | |||
| 2023 | 5,078 | |||
| 2024 | 5,078 | |||
| 2025 | 7,156 | |||
| Total | 26,197 | |||
| Less deferred interest | (3,748 | ) | ||
| Less current portion | (4,016 | ) | ||
| Long-term right of use asset lease liability | $ | 18,433 |
There are no commitments or contingenciesOn August 1, 2020, the Company borrowed $69,000 from an unrelated party to purchase a 2020 Porsche Maran that was subsequently leased to a related toparty. See Note 4 for details of the long-term liabilities that are not disclosed above.lease agreement. The term of the loan is 60 months with payments of $912 per month with interest at 10%. A final payment of $42,434 is due in August 2025. The loan is secured by the vehicle.
Principal payments for the next five years will be as follows:
| 2021 (reminder of year) | $ | 3,704 | ||
| 2022 | 4,870 | |||
| 2023 | 5,380 | |||
| 2024 | 5,943 | |||
| 2025 | 46,738 | |||
| Total | 66,635 | |||
| Less current portion | (4,876 | ) | ||
| Long-term liability | $ | 61,759 |
NOTE 8 – OTHER RELATED PARTY TRANSACTIONS and RELATED PARTIES ACCOUNTS PAYABLE
Line of credit from related parties
The Company has two line of credit agreements with related parties. FinTekk AP, LLC is also the majority shareholder in the Company. DEVCAP Partners, LLC is owned by the same related party that owns Fintekk AP. See Note 6 for further disclosure.
| 12 |
TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2021
Consulting expense to related party (DEVCAP Partners,(FinTekk AP, LLC)
On January 1, 2014, the Company executed a three-year consulting agreement with DEVCAP Partners, LLC, (“DEVCAP”), whereby the Company agreed to pay approximately $7,500 a month for consulting services to be provided to the Company such as marketing, architectural development, accounting, finance, corporate structure and tax planning. Effective July 1, 2019, the agreement was transferred to FinTekk AP, LLC (“FinTekk”). All amounts due to DEVCAP and all future services will be assumed by FinTekk. For the ninethree months ended September 30,March 31, 2021 and 2020, and 2019, the Company recorded consulting fee expense of $67,500.$22,500, respectively. The amount due but unpaid is $231,985$242,835 and $246,985$243,825 at September 30, 2020March 31, 2021 and December 31, 2019,2020, respectively, and is included in accounts payable related parties on the balance sheet.
Consulting expense to related party (Robert Wilson)
On January 1, 2014, the Company entered into a verbal consulting agreement with its Chief Financial Officer, Robert Wilson, whereby the Company agreed to pay $2,500 per quarter for consulting services related to his duties as Chief Financial Officer. Mr. Wilson resigned effective April 1, 2017. The amount due but unpaid was $17,500 at September 30, 2020 and December 31, 2019, respectively, and was included on the balance sheet as accounts payable - related parties.
The Teardroppers, Inc.
CONDENSED NOTES TO FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Months Ended September 30, 2020
sheets.
Consulting expense to related party (Ray Gerrity)
On January 1, 2014, the Company entered into a verbal consulting agreement with its Chief Executive Officer, Ray Gerrity, whereby the Company agreed to pay $2,500 per quarter for consulting services related to his duties as Chief Executive Officer. Mr. Gerrity resigned his position effective March 31, 2018. The amount due but unpaid was $32,500 at September 30, 2020March 31, 2021 and December 31, 2019,2020, respectively, and was included on the balance sheet as accounts payable - related parties.
Consulting expense to related party (Robert Wilson)
On January 1, 2014, the Company entered into a verbal consulting agreement with its Chief Financial Officer, Robert Wilson, whereby the Company agreed to pay $2,500 per quarter for consulting services related to his duties as Chief Financial Officer. Mr. Wilson resigned effective April 1, 2017. The amount due but unpaid was $17,500 at March 31, 2021 and December 31, 2020, respectively, and was included on the balance sheet as accounts payable - related parties.
Consulting expense to related party (Cody Ware)
On January 1, 2019, the Company entered into a verbal consulting agreement with its Chief Executive Officer, Cody Ware, whereby the Company agreed to pay $1,500 per month for consulting services related to his duties as Chief Executive Officer. Effective July 2020, the amount was increased to $4,500 per month. For the ninethree months ended September 30,March 31, 2021 and 2020, the Company recorded consulting fee expense of $13,500.$13,500 and $4,500, respectively. As of September 30,March 31, 2021 and December 31, 2020, the amount due but unpaid was $16,500 and $3,000, respectively and is included in accounts payable – related parties on the balance sheet.
Expense reimbursements
The majority shareholder of the Company pays certain ongoing operating costs from personal funds and is periodically reimbursed. As of March 31, 2021 and December 31, 2020 the amounts due to the shareholder was $34,250 and $29,250 and is reflected in accounts payable – related parties on the balance sheet.
Other related party transactions
On July 25, 2020January 9, 2019, the Company leased a 2018 Ford F-150 truck for a term of two years at $425 per month. The truck was acquired a 2020 Porsche Macan S vehicle for $69,000December 22, 2018 from a related party Fundingthe majority shareholder as described in Note 10. The lessee is an outside consultant for the vehicleCompany. Additionally, as of March 31, 2021 and December 31, 2020, there was obtained by drawing $69,000 fundsan outstanding payable balance of $10,006 advances owed to related parties.
On February 4, 2021, the Company purchased a 1983 Toyota truck from its related party line of credit with FinTekk AP, LLC. The company leased the vehicle back to FinTekk APmajority shareholder for a period of 60 months at $1,000 with a lease ending balloon payment of $37,000. See Note 5 for details.use in the business operations.
NOTE 9 – STOCKHOLDERS’ DEFICIT
At the time of incorporation, the Company was authorized to issue 10,000 shares of common stock and 1,000 shares of preferred stock with a par value of $0.001. The Company amended its articles of incorporation April 11, 2016 to increase itsit authorized shares to 200,000,000 shares of common stock and 20,000,000 shares of preferred stock, both $0.001 par value.
| 13 |
TEARDROPPERS, INC.
CONDENSED NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2021
NOTE 10 – OPERATING LEASES
Operating Leases - Lessee
On December 22, 2018, the Company leased a vehicle from the majority shareholder. See further details of this lease in Note 7.
Operating Leases – Lessor
The Company entered into an agreement with a principal vendor for the lease of a Company vehicle. The lease is classified as a lessor operating lease under ASC 842. The term of the lease is 24 months, effective January 2019 and expiring December 2020. Depreciation expense for the vehicle subject to the lease is provided on the straight-line method over the useful life of the vehicle in accordance with the Company’s normal depreciation policy. Estimated and actual residual values are reviewed on a regular basis to determine that depreciation amounts are appropriate. Depreciation expense related to the vehicle was $6,018 for the years ended December 31, 2020 and 2019.
Investments in operating leases are as follows at March 31, 2021 and December 31, 2020:
| 2021 | 2020 | |||||||
| Machinery and equipment, at cost | $ | 30,089 | $ | 30,089 | ||||
| Accumulated depreciation | (13,540 | ) | (12,036 | ) | ||||
| Net investments in operating leases | $ | 16,549 | $ | 18,053 | ||||
NOTE 11—CONTINGENCIES AND COMMITMENTS
The Company’s ability to collect on receivables and pay liabilities is connected to NASCAR race schedule. The 2020 NASCA schedule was severely disrupted by Covid, which caused delays in both collections and payments. Management believes the 2021 NASCAR schedule will not be disrupted. This will allow collections on receivables and payments on liabilities to be timely made. There are no other commitments or contingencies related to the assets and liabilities that are not disclosed above.
The COVID-19 outbreak in 2020 had a significant impact on business in general. The NASCAR race schedule was severely disrupted. The Company’s operations are directly connected to the NASCAR schedule. Due to the disruption in NASCAR events, collection of revenues and payment of expenses was delayed in some cases. Overall, revenues and expenses for 2020 were consistent with prior periods. The Company did not experience a significant detrimental change. Management believes the 2021 NASCAR race schedule will not be significantly impacted and should not have a material impact on future operations. Due to the level of risk this virus may have on the global economy, it is at least reasonably possible that it could have an impact on the operations of the Company in the near term that could materially impact the Company’s financials.
NOTE 1012 – SUBSEQUENT EVENTS
Management has concluded that the COVID-19 outbreak in 2020 may have a significant impact on business in general, but the potential impact onOn April 2, 2021, the Company is not currently measurable. Duesold its interest in the 2005 Ultra Comp trailer to the level of risk this virus may have on the global economy, it is at least reasonably possible that it could have an impact on the operationsRick Ware Racing, LLC. The sale price of the Company in the near term that could materially impact the Company’s financials. Management has not been able to measure the potential financial impact on the Company but will review commercial and federal financing options should the need arise.
trailer was $75,095.
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Safe Harbor for Forward-Looking Statements
When used in this report, the words “may,” “will,” “expect,” “anticipate,” “continue,” “estimate,” “project,” “intend,” and similar expressions are intended to identify forward-looking statements within the meaning of Section 27a of the Securities Act of 1933 and Section 21e of the Securities Exchange Act of 1934 regarding events, conditions, and financial trends that may affect the Company’s future plans of operations, business strategy, operating results, and financial position. Persons reviewing this report are cautioned that any forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties and that actual result may differ materially from those included within the forward-looking statements as a result of various factors. Such factors are discussed under the “Item 2. Management’s Discussion and Analysis of Financial Condition or Plan of Operations,” and also include general economic factors and conditions that may directly or indirectly impact the Company’s financial condition or results of operations.
Three Months Ended September 30, 2020March 31, 2021 Compared to Three Months Ended September 30, 2019March 31, 2020
Revenues
The Company had $19,275$13,275 in revenue during the three months ended September 30, 2020March 31, 2021 compared to $13,275 in revenue during the three months ended September 30, 2019.March 31, 2020.
Operating Expenses
For the three months ended September 30, 2020March 31, 2021 operating expenses were $89,464$131,790 compared to $79,398$167,948 for the same period in 20192020 for an increase of $10,066. The increase was primarily a result an increase in consulting fees from $27,300 to $44,300 and an increase in general and administrative expenses from $25,008 to $38,464 offset by a decrease in consulting feesof $36,158. The decrease was due primarily to unrelated parties from $15,765 to $5,000 and a decrease in professional fees from $11,625 to $1,700.
Other Income (Expense)
Interest expense was $23,188 for the three months ended September 30, 2020 compared to $12,519 for the three months ended September 30, 2019. The interest expense increased due to an increase in the indebtedness of the Company.
Net Loss
The Company incurred losses of $87,346 for the three months ended September 30, 2020 compared to $78,642 during the three months ended September 30, 2019 due to the factors discussed above.
Nine Months Ended September 30, 2020 Compared to Nine Months Ended September 30, 2019
Revenues
The Company had $51,825 in revenue during the nine months ended September 30, 2020 compared to $39,825 in revenue during the nine months ended September 30, 2019.
Operating Expenses
For the nine months ended September 30, 2020 operating expenses were $349,947 compared to $282,166 for the same period in 2019 for an increase of $67,781. The increase was primarily a result of the increase in general and administrative fees from $76,294 to $158,094.and professional fees.
Interest and Financing Costs
Interest expense was $65,426$24,258 for the ninethree months ended September 30, 2020March 31, 2021 compared to $33,815$20,211 for the ninethree months ended September 30, 2019.March 31, 2020. The increase in interest expense increased for the periodexpenses was due to an increase in the amount of indebtedness forof the company.
Net LossIncome (Loss)
The Company incurred losses of $346,178$135,750 for the ninethree months ended September 30, 2020March 31, 2021 compared to $276,156losses of $170,474 during the ninethree months ended September 30, 2019March 31, 2020. The change was due primarily to the factors discussed above.
LIQUIDITY AND CAPITAL RESOURCES
The Company'sCompany’s financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. The financial statements do not include any adjustment relating to recoverability and classification of recorded amounts of assets and liabilities that might be necessary should the Company be unable to continue as a going concern.
The Company has a minimum cash balance available for payment of ongoing operating expenses and has incurred losses since inception and anticipates future losses in the development of its business raising substantial doubt about the Company’s ability to continue as a going concern. Its continued existence is dependent upon its ability to continue to execute its operating plan and to obtain additional debt or equity financing. There can be no assurance the necessary debt or equity financing will be available, or will be available on terms acceptable to the Company.
| 15 |
The Company had $64,733$46,206 in cash at September 30, 2020March 31, 2021 with availability on our related party lines of credit with DEVCAP Partners, LLC, of $198,705, General Pacific Partners, LLC, of $450,000, and Gemini Southern, LLC of $64,362.$958,002. As of September 30, 2020at March 31, 2021 we had a working capital deficit of $1,672,057.$1,958,193.
Operating activities
During the ninethree months ended September 30, 2020,March 31, 2021, we had $170,433 cash used in operating activities of $47,741 as compared to $159,214$108,250 during the ninethree months ended September 30, 2019,March 31, 2020, an increase in cash outflows of $11,219.$60,509. The changedecrease between the periods was primarilylargely due to an increasehigher payments for consulting fees and audit fees in accounts payable of $29,113, an increase in accrued interest of $34,057 and an increase in prepaid expenses of $818.the three months ended March 31, 2020.
Investing activities
We used $69,000 cash forflows in investing activities of $36,113 during the ninethree months ended September 30, 2020 andMarch 31, 2021 compared to $0 for the same period in 2019.2020.
Financing activities
During the ninethree months ended September 30, 2020,March 31, 2021, we generated $254,131$80,587 from financing activities compared to $123,424$99,116 for the same period ended September 30, 2019.March 31, 2020. The increase was primarily due to increased borrowingan increase in the amount received from unrlelated partiesa related party line of $69,000 and net amounts borrowed from related parties of $61,707.credit.
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk.
As a “smaller reporting company,” we are not required to provide the information under this Item 3.
ITEM 4. Controls and Procedures
Management evaluatedEvaluation of disclosure controls and procedures
Based upon an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, or the Exchange Act),performed by our Chief Executive Officer as of September 30, 2020, the end of the fiscal period covered by this Quarterly Report on Form 10-Q. SEC rules define the term “disclosurereport, our Chief Executive Officer concluded that our disclosure controls and procedures” toprocedures have not been effective as a result of a weakness in the design of internal control over financial reporting identified below.
As used herein, “disclosure controls and procedures” mean a company’s controls and other procedures of our company that are designed to ensure that information required to be disclosed by us in the reports it filesthat we file or submitssubmit under the Securities Exchange Act is recorded, processed, summarized and reported, within the time periodperiods specified in the SEC’sCommission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a companyus in itsthe reports filedthat we file or submit under the Securities Exchange Act is accumulated and communicated to the company’sour management, including itsour principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Management’s Report on Internal Control over Financial Reporting
Our management including the Chief Executive Officeris responsible for establishing and Chief Financial Officer (our principal executive officer and principal financial officer, respectively), carried out an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective as of September 30, 2020 to ensure that the information required to be disclosed in the reports filed or submitted by us under the Exchange Act was recorded, processed, summarized and reported within the requisite time periods and that such information was accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow for timely decisions regarding required disclosure. Management plans to address these deficiencies by undertaking various actions, such as implementing new internal controls and procedures and hiring additional accounting or internal audit staff. In this regard, we will need to continue to dedicate internal resources, engage outside consultants and adopt a detailed work plan to assess and document the adequacy ofmaintaining adequate internal control over financial reporting, continue steps to improve control processes, validate through testing that controls are functioning as documented and implement a continuous reporting and improvement process forsuch term is defined in Exchange Act Rule 13a-15(f). The Company’s internal control over financial reporting is a process designed to provide reasonable assurance to our management and board of directors regarding the reliability of financial reporting and the preparation of the financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America.
Our internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the financial statements.
| 16 |
This quarterly report does not include an attestation report of our registered independent public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by our registered independent public accounting firm.
Changes in Internal Control Over Financial Reporting
No changes in our internal control over financial reporting occurred during the periodquarter ended September 30, 2020March 31, 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
We know of no material, existing or pending legal proceedings against us, nor are we involved as a plaintiff in any material proceeding or material pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to our company.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
NoneDuring the three months ended March 31, 2021, the Company issued no shares of common stock.
ITEM 3. Default Upon Senior Securities
During the ninethree months ended September 30, 2020,March 31, 2021, the Company had no senior securities issued and outstanding.
ITEM 4. Mine Safety Disclosures
Not applicable to our Company.
NoneDuring the three months ended March 31, 2021, the Company reported no other information.
Copies of the following documents are included as exhibits to this report pursuant to Item 601 of Regulation S-KS-K.
| SEC Ref. No. | Title of Document | |
| 31.1* | Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 31.2* | Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 32.1* | Certification of the Principal Executive Officer pursuant to U.S.C. pursuant to Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
| 32.2* | Certification of the Principal Financial Officer pursuant to U.S.C. pursuant to Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
| 101.INS* | XBRL Instance Document | |
| 101.SCH* | XBRL Schema Document | |
| 101.CAL* | XBRL Calculation Linkbase Document | |
| 101.DEF* | XBRL Definition Linkbase Document | |
| 101.LAB* | XBRL Label Linkbase Document | |
| 101.PRE* | XBRL Presentation Linkbase Document |
| * | Filed herewith. |
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.authorized
THE TEARDROPPERS, INC.
November 19, 2020
By: /s/ Cody Ware
Cody Ware
| THE TEARDROPPERS, INC. | ||
| By: | /s/ Cody Ware | |
| Cody Ware Chief Executive Officer | ||
Date: May 12, 2021