10-Q 1 sirc_10q.htm FORM 10-Q sirc_10q.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q 

 

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

 

For the quarterly period ended: September 30, 2022

 

Commission File Number: 000-56256

 

SOLAR INTEGRATED ROOFING CORP.

(Exact name of registrant as specified in its charter)

 

Nevada

 

90-1502972

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. EIN)

 

2831 St. Rose Parkway, Ste 200

Henderson, Nevada 89052

(Address of principal executive offices, Zip Code)

 

(702) 589-4651

(Registrant’s telephone number, including area code)

 

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

 

Title of each class

Trading Symbol

Name of each exchange on which registered

Not applicable.

 

 

 

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

 

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

 

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

 

Large Accelerated Filer

Accelerated Filer

Non-Accelerated Filer

Smaller reporting company

Emerging growth company

 

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

 

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

 

As of November 18, 2022, the registrant had 625,898,657 shares of common stock outstanding.

 

 

 

 

sirc_10qimg2.jpg

                                                                                                                

 

SOLAR INTEGRATED ROOFING CORP.

 

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

Item 1.

Financial Statements

 

3

 

 

Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021 (unaudited)

 

3

 

 

Consolidated Statements of Operations for the three months and nine months ended September 30, 2022 and 2021 (unaudited)

 

4

 

 

Consolidated Statements of Stockholders’ Equity for the three months and nine months ended September 30, 2022 and 2021 (unaudited)

 

5

 

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021 (unaudited)

 

6

 

 

Notes to Consolidated Financial Statements (unaudited)

 

7

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

29

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

35

 

Item 4.

Controls and Procedures

 

35

 

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

35

 

Item 1A

Risk Factors

 

35

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

35

 

Item 3.

Defaults Upon Senior Securities

 

37

 

Item 4.

Mine Safety Disclosures

 

37

 

Item 5.

Other Information

 

37

 

Item 6.

Exhibits

 

38

 

 

 

 

 

 

SIGNATURES

 

40

 

 

 
2

Table of Contents

 

PART I. FINANCIAL INFORMATION

 

SOLAR INTEGRATED ROOFING CORP.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

ASSETS

 

 

 

 

 

 

Cash

 

$480,141

 

 

$1,124,533

 

Accounts receivable, net

 

 

5,511,696

 

 

 

3,652,176

 

Work in progress receivable, net

 

 

76,976,192

 

 

 

33,242,296

 

Note receivable

 

 

4,200,000

 

 

 

4,200,000

 

Prepaid and other current assets

 

 

273,826

 

 

 

736,548

 

Inventory

 

 

151,363

 

 

 

142,955

 

TOTAL CURRENT ASSETS

 

 

87,593,218

 

 

 

43,098,508

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

 

 

 

Operating lease right-of-use assets

 

 

2,888,171

 

 

 

1,646,049

 

Property and equipment, net

 

 

1,004,016

 

 

 

1,122,057

 

Goodwill

 

 

62,047,800

 

 

 

58,401,851

 

Other assets

 

 

154,390

 

 

 

265,071

 

TOTAL ASSETS

 

 

153,687,595

 

 

 

104,533,536

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$8,516,321

 

 

$7,984,710

 

Accrued interest

 

 

1,519,387

 

 

 

1,157,113

 

Due to related parties

 

 

11,204,126

 

 

 

11,510,413

 

Operating lease liabilities, current portion

 

 

504,981

 

 

 

115,623

 

Notes payable

 

 

21,955,667

 

 

 

5,112,773

 

Debenture payable

 

 

2,400,000

 

 

 

2,400,000

 

Convertible note payable, net of unamortized discounts

 

 

10,684,800

 

 

 

23,688,886

 

Derivative liabilities

 

 

53,295

 

 

 

10,049

 

Total Current Liabilities

 

 

56,838,577

 

 

 

51,979,567

 

 

 

 

 

 

 

 

 

 

OTHER LIABILITIES

 

 

 

 

 

 

 

 

Note payable, long-term

 

 

2,273,531

 

 

 

2,426,698

 

Operating lease liabilities, non-current portion

 

 

2,383,190

 

 

 

1,530,426

 

TOTAL LIABILITIES

 

 

61,495,298

 

 

 

55,936,691

 

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES (Note 13)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDER’S EQUITY

 

 

 

 

 

 

 

 

Preferred stock, $0.00001 par value: authorized 25,000,041 shares

 

 

 

 

 

 

Series A Preferred stock, $0.00001 par value: 5,000,000 shares authorized, 2,500,000 shares issued and outstanding, respectively

 

 

25

 

 

 

25

 

Series B Preferred stock, $0.00001 par value: 20,000,000 shares authorized, 5,701,000 and 8,000,000 shares issued and outstanding, respectively

 

 

57

 

 

 

80

 

Series C Preferred stock, $0.00001 par value: 1 share authorized, 1 share issued and outstanding, respectively

 

 

-

 

 

 

-

 

Series D Preferred stock, $0.00001 par value: 40 shares authorized, 40 shares issued and outstanding, respectively

 

 

-

 

 

 

-

 

Common stock, $0.00001 par value: 900,000,000 shares authorized, 542,817,941 and 453,498,555 shares issued and outstanding, respectively

 

 

5,428

 

 

 

4,535

 

Stock payable

 

 

2,652,300

 

 

 

11,790,200

 

Stock receivable

 

 

-

 

 

 

(36,450,000 )

Additional paid-in capital

 

 

59,570,943

 

 

 

74,087,246

 

Non-controlling interest

 

 

(415,389)

 

 

(60,487 )

Retained earnings (accumulated deficit)

 

 

30,378,933

 

 

 

(774,754 )

TOTAL STOCKHOLDER’S EQUITY

 

 

92,192,297

 

 

 

48,596,845

 

TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY

 

$153,687,595

 

 

$104,533,536

 

 

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

 

 
3

Table of Contents

  

SOLAR INTEGRATED ROOFING CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$57,267,460

 

 

$13,224,759

 

 

$150,541,535

 

 

$24,674,807

 

Cost of Sales

 

 

43,071,432

 

 

 

8,418,340

 

 

 

94,558,164

 

 

 

19,484,806

 

Gross Profit

 

 

14,196,028

 

 

 

4,806,419

 

 

 

55,983,371

 

 

 

5,190,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

3,989,043

 

 

 

2,863,858

 

 

 

12,437,116

 

 

 

5,488,167

 

Professional fees

 

 

1,400,473

 

 

 

1,585,673

 

 

 

4,499,397

 

 

 

4,474,413

 

Depreciation expense

 

 

69,807

 

 

 

222,613

 

 

 

277,601

 

 

 

303,982

 

Marketing

 

 

186,093

 

 

 

229,259

 

 

 

445,828

 

 

 

575,038

 

General and administrative

 

 

1,179,561

 

 

 

1,275,383

 

 

 

3,768,121

 

 

 

3,136,619

 

Total operating expenses

 

 

6,824,977

 

 

 

6,176,786

 

 

 

21,428,063

 

 

 

13,978,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

7,371,051

 

 

 

(1,370,367)

 

 

34,555,308

 

 

 

(8,788,218)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(1,077,710)

 

 

(586,638)

 

 

(2,190,637)

 

 

(949,454)

Other income (expense)

 

 

-

 

 

 

(108,489)

 

 

(253,707)

 

 

90,793

 

PPP loans forgiveness

 

 

-

 

 

 

20,830

 

 

 

-

 

 

 

1,018,130

 

Loss on debt modification

 

 

-

 

 

 

-

 

 

 

(1,268,933)

 

 

-

 

Gain (loss) on change in fair value of derivative liabilities

 

 

(53,295

 

 

359,009

 

 

 

(43,246

 

 

1,285,675

 

Total other income (expense)

 

 

(1,131,005)

 

 

(315,288)

 

 

(3,756,523)

 

 

1,445,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

 

6,240,046

 

 

 

(1,685,655)

 

 

30,798,785

 

 

 

(7,343,074)

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income (loss)

 

 

6,240,046

 

 

 

(1,685,655)

 

 

30,798,785

 

 

 

(7,343,074)

Net income (loss) attributable to non-controlling interest

 

 

(331,918)

 

 

(24,233)

 

 

(354,902)

 

 

(40,415)

Net income (loss) attributable to the Company

 

$6,571,964

 

 

 

(1,661,422)

 

$31,153,687

 

 

 

(7,302,659)

Basic income (loss) per Common Share

 

$0.01

 

 

$(0.00)

 

$0.06

 

 

$(0.02)

Diluted income (loss) per Common Share

 

$0.01

 

 

$(0.00)

 

$0.06

 

 

$(0.02)

Basic weighted average number of common shares outstanding

 

 

539,902,975

 

 

 

378,468,171

 

 

 

502,470,756

 

 

 

343,348,974

 

Diluted weighted average number of common shares outstanding

 

 

616,917,439

 

 

 

481,083,476

 

 

 

579,485,220

 

 

 

445,964,279

 

 

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

 

 
4

Table of Contents

 

SOLAR INTEGRATED ROOFING CORP.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

(Unaudited)

 

 

 

Series A

Preferred Stock

 

 

Series B

Preferred Stock

 

 

Series C

Preferred Stock

 

 

Series D

Preferred Stock

 

 

Common Stock

 

 

Additional

 

 

 

 

 

 

 

 

Non

 

 

 

 

 

 

 

 Shares

Outstanding

 

 

 Amount

 

 

 Shares

Outstanding

 

 

 Amount

 

 

 Shares

Outstanding  

 

 

 Amount

 

 

 Shares

Outstanding 

 

 

 Amount

 

 

 Shares  

 

 

 Amount

 

 

Paid in

 Capital

 

 

Stock

 Receivable

 

 

Stock

 Payable

 

 

 controlling 

Interest

 

 

Accumulated

 Deficit

 

 

 Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

 

5,000,000

 

 

$50

 

 

 

13,000,000

 

 

$130

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

 

209,003,623

 

 

$2,090

 

 

$11,808,329

 

 

$-

 

 

$-

 

 

$-

 

 

$(14,835,507)

 

$(3,024,908)

Common stock issued for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500,000

 

 

 

5

 

 

 

54,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

55,000

 

Common stock issued for conversion of debt and interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49,393,025

 

 

 

494

 

 

 

617,192

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

617,686

 

Common stock issued for cash

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,000,000

 

 

 

20

 

 

 

139,980

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

140,000

 

Common stock issued for compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,850,000

 

 

 

18

 

 

 

283,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

283,500

 

Common stock issued for warrant exercise

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

306,148

 

 

 

3

 

 

 

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

Common stock issued for acquisition

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,000,000

 

 

 

450

 

 

 

39,128,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

39,128,500

 

Series B stock to be issued for acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,870,000

 

 

 

 

 

 

 

 

 

 

 

4,870,000

 

Non controlling interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,195

 

 

 

-

 

 

 

11,195

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

(2,282,511)

 

 

(2,282,511)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2021

 

 

5,000,000

 

 

$50

 

 

 

13,000,000

 

 

$130

 

 

 

-

 

 

 $

-

 

 

 

-

 

 

 $

-

 

 

 

308,052,796

 

 

$3,080

 

 

$52,032,025

 

 

$-

 

 

4,870,000

 

 

$11,195

 

 

$(17,118,018)

 

$39,798,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

818,090

 

 

 

8

 

 

 

449,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

450,000

 

Common stock issued for conversion of debt and interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,856,201

 

 

 

309

 

 

 

693,957

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

694,266

 

Common stock issued for warrant exercise

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,479,564

 

 

 

165

 

 

 

16,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

16,480

 

Common stock issued for acquisition

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,403,900

 

 

 

 

 

 

 

-

 

 

 

24,403,900

 

Non controlling interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,377)

 

 

-

 

 

 

(27,377)

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

(3,358,726)

 

 

(3,358,726)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2021

 

 

5,000,000

 

 

$50

 

 

 

13,000,000

 

 

$130

 

 

 

-

 

 

 $

-

 

 

 

-

 

 

 $

-

 

 

 

356,206,651

 

 

$3,562

 

 

$53,192,289

 

 

$-

 

 

 $

29,273,900

 

 

$(16,182)

 

$(20,476,744)

 

$61,977,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

250,000

 

 

 

2

 

 

 

140,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

140,150

 

Common stock issued for conversion of debt and interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,383,782

 

 

 

104

 

 

 

86,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

86,695

 

Common stock repurchased and cancelled

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(200,000)

 

 

(2)

 

 

(99,998)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(100,000)

Common stock issued for acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,500,000

 

 

 

375

 

 

 

22,530,970

 

 

 

 

 

 

 

(24,403,900)

 

 

 

 

 

 

 

 

 

 

(1,872,555)

Preferred stock Class B issued for acquisition

 

 

-

 

 

 

-

 

 

 

1,000,000

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

4,869,990

 

 

 

 

 

 

 

(4,870,000)

 

 

 

 

 

 

 

 

 

 

-

 

Preferred stock Class B cancelled and retired

 

 

 

 

 

 

 

 

 

 

(5,000,000)

 

 

(50)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,999,950)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,000,000)

Preferred stock Class C issued for acquisition

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Preferred stock Class D issued for acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 -

 

 

 

 

 

 

 

 

 

Non controlling interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,233)

 

 

 

 

 

 

(24,233)

Net profit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

(1,661,422)

 

 

(1,661,422)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2021

 

 

5,000,000

 

 

$50

 

 

 

9,000,000

 

 

$90

 

 

1

 

 

 $

-

 

 

 

40

 

 

 $

-

 

 

 

404,140,433

 

 

$4,041

 

 

$70,720,041

 

 

$-

 

 

 $

-

 

 

$(40,415)

 

$(22,138,166)

 

$48,545,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

 

2,500,000

 

 

$25

 

 

 

8,000,000

 

 

$80

 

 

1

 

 

$-

 

 

 

40

 

 

$-

 

 

 

453,498,555

 

 

$4,535

 

 

$74,087,246

 

 

$(36,450,000)

 

 

11,790,200

 

 

$(60,487)

 

$(774,754)

 

$48,596,845

 

Common stock issued for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500,000

 

 

 

5

 

 

 

177,895

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

177,900

 

Common stock issued for conversion of debt and interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,075,035

 

 

 

271

 

 

 

26,804

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

27,075

 

Common stock issued for compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150,000

 

 

1

 

 

 

74,024

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

74,025

 

Common stock payable for cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

514,040

 

 

 

 

 

 

 

 

 

 

 

514,040

 

Non controlling interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,058)

 

 

 

 

 

 

(29,058)

Net profit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

5,693,889

 

 

 

5,693,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2022

 

 

2,500,000

 

 

$25

 

 

 

8,000,000

 

 

$80

 

 

1

 

 

$-

 

 

 

40

 

 

$-

 

 

 

481,223,590

 

 

$4,812

 

 

$74,365,969

 

 

 $

(36,450,000)

 

 $

12,304,240

 

 

$(89,545)

 

$4,919,135

 

 

$55,054,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,500,000

 

 

 

15

 

 

 

336,735

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

336,750

 

Common stock issued for conversion of debt and interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,559,285

 

 

 

76

 

 

 

1,058,224

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

1,058,300

 

Common stock issued for compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,104,603

 

 

 

41

 

 

 

1,869,736

 

 

 

 

 

 

 

1,820,387

 

 

 

 

 

 

 

-

 

 

 

3,690,164

 

Common stock issued for acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,339,242

 

 

 

353

 

 

 

11,229,496

 

 

 

 

 

 

 

(9,137,900)

 

 

 

 

 

 

 

 

 

 

2,091,949

 

Non controlling interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,074

 

 

 

 

 

 

 

6,074

 

Net profit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

18,887,834

 

 

 

18,887,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2022

 

 

2,500,000

 

 

$25

 

 

 

8,000,000

 

 

$80

 

 

 

1

 

 

$-

 

 

 

40

 

 

$-

 

 

 

529,726,720

 

 

$5,297

 

 

$88,860,160

 

 

 $

(36,450,000)

 

 $

4,986,727

 

 

$(83,471)

 

$23,806,969

 

 

$81,125,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200,000

 

 

 

2

 

 

 

98,698

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

98,700

 

Common stock issued for conversion of debt and interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25,074,285

 

 

 

251

 

 

 

1,754,949

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

1,755,200

 

Common issued for cash

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,315,000

 

 

 

33

 

 

 

594,507

 

 

 

 

 

 

 

(514,040)

 

 

-

 

 

 

-

 

 

 

80,500

 

Common stock issued for compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,111,936

 

 

 

111

 

 

 

2,523,540

 

 

 

 

 

 

 

(1,820,387)

 

 

 

 

 

 

-

 

 

 

703,264

 

Common stock issued for acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,400,000

 

 

 

34

 

 

 

781,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

782,000

 

Common stock returned and cancelled

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(45,000,000)

 

 

(450)

 

 

(36,449,550)

 

 

36,450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Conversion of preferred stock Class B into common shares

 

 

 

 

 

 

 

 

 

 

(1,499,000)

 

 

(15)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,990,000

 

 

 

150

 

 

 

(135)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Preferred stock cancelled and retired

 

 

 

 

 

 

 

 

 

 

(800,000)

 

 

(8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Warrant expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

147,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

147,500

 

Stock option expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 1,259,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 1,259,300

 

Non controlling interest

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(331,918)

 

 

 

 

 

 

(331,918)

Net profit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,571,964

 

 

 

6,571,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2022

 

 

2,500,000

 

 

$25

 

 

 

5,701,000

 

 

$57

 

 

 

1

 

 

$-

 

 

 

40

 

 

$-

 

 

 

542,817,941

 

 

$5,428

 

 

$59,570,943

 

 

 $

-

 

 

 $

2,652,300

 

 

$(415,389)

 

$30,378,933

 

 

$92,192,297

 

 

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

 

 
5

Table of Contents

 

SOLAR INTEGRATED ROOFING CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

For the Nine Months Ended

 

 

 

September 30, 2022

 

 

September 30, 2021

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income (loss)

 

$30,798,785

 

 

$(7,343,074)

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

3,260,418

 

 

 

928,650

 

Loss on debt modification

 

 

1,268,933

 

 

 

-

 

Amortization of debt discount

 

 

6,724

 

 

 

186,146

 

(Gain) Loss on change in fair value of derivative liabilities

 

 

43,246

 

 

 

(1,285,675)

Depreciation

 

 

277,601

 

 

 

303,982

 

Warrant expense

 

 

147,500

 

 

 

-

 

Stock option expense

 

 

1,259,300

 

 

 

-

 

PPP loans forgiveness

 

 

-

 

 

 

(1,018,130)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts and work in progress receivable

 

 

(45,593,416)

 

 

(2,456,396)

Prepaid expenses and other assets

 

 

462,722

 

 

 

(617,892)

Inventory

 

 

(8,408)

 

 

141,162

 

Accounts payables and accrued liabilities

 

 

2,773,650

 

 

 

1,734,326

 

Due to related parties

 

 

(306,287)

 

 

8,104,145

 

Net Cash Used in Operating Activities

 

 

(5,609,232)

 

 

(1,322,756)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Net cash paid in acquisition of subsidiaries

 

 

(600,000)

 

 

(10,100,000)

Purchase of property and equipment

 

 

(159,560)

 

 

(1,112,644)

Net Cash Used in Investing Activities

 

 

(759,560)

 

 

(11,212,644)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from notes payable

 

 

5,452,105

 

 

 

6,813,218

 

Repayments of notes payable

 

 

(2,762,245)

 

 

(1,841,218)

Proceeds from convertible notes payable

 

 

2,440,000

 

 

 

21,055,610

 

Proceeds from warrant exercise

 

 

-

 

 

 

16,480

 

Repurchase of preferred stock class B

 

 

 

 

 

 

(10,000,000)

Repurchase of common stock

 

 

 

 

 

 

(100,000)

Proceeds from sale of common stock

 

 

594,540

 

 

 

140,000

 

Net Cash Provided by Financing Activities

 

 

5,724,400

 

 

 

16,084,090

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

(644,392)

 

 

3,548,690

 

Cash and cash equivalents, beginning of period

 

 

1,124,533

 

 

 

710,091

 

Cash and cash equivalents, end of period

 

$480,141

 

 

$4,258,781

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information