EX-99.1 2 brhc10028500_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

PARCELPAL LOGISITICS INC.
(Formerly, ParcelPal Technology Inc.)

CONDENSED INTERIM FINANCIAL STATEMENTS
 
(Unaudited - expressed in Canadian Dollars)
 
For the Six Months Ended June 30, 2021 and 2020
 
1

NOTICE OF NO AUDITOR REVIEW OF

CONDENSED INTERIM FINANCIAL STATEMENTS

Under National Instrument 51-102, Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of the interim financial statements, they must be accompanied by a notice indicating that the financial statements have not been reviewed by an auditor.

The accompanying unaudited condensed interim financial statements have been prepared by and are the responsibility of the management.

The Company's independent auditor has not performed a review of these financial statements in accordance with the standards established by the Chartered Professional Accountants of Canada for a review of condensed interim financial statements by an entity's auditor.

2

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Condensed Interim Statements of Financial Position
(Unaudited - expressed in Canadian Dollars)

   
Notes
   
June 30,
2021
$
   
December 31,
2020
$
 
                   
ASSETS
                 
Current assets
                 
Cash
         
433,568
     
255,668
 
Accounts receivable
   
3
     
250,525
     
363,653
 
Prepaid expenses
           
172,474
     
34,344
 
Loan receivable
   
4
     
-
     
1,874
 
             
856,567
     
655,539
 
                         
Vehicles and Right-of-use assets
   
5
     
346,979
     
343,699
 
                         
Total assets
           
1,203,546
     
999,238
 
                         
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
Current liabilities
                       
Accounts payable and accrued liabilities
   
7
     
661,824
     
1,053,012
 
Convertible Note
   
10
     
1,227,022
     
766,070
 
Derivative liability
   
10
     
35,152
     
794,631
 
Sales tax payable
           
372,604
     
300,903
 
Short-term loan payable
           
-
     
28,051
 
Lease obligations - current
   
9
     
175,846
     
92,736
 
             
2,472,448
     
3,035,403
 
                         
Lease obligations
   
9
     
94,979
     
120,167
 
                         
Total liabilities
           
2,567,427
     
3,155,570
 
                         
SHAREHOLDERS’ (DEFICIT) EQUITY
                       
Share capital
   
6
     
13,791,519
     
11,408,737
 
Contributed surplus
           
3,620,300
     
3,363,593
 
Deficit
           
(18,775,700
)
   
(16,928,662
)
Total shareholders’ (deficit) equity
           
(1,363,881
)
   
(2,156,332
)
                         
Total liabilities and shareholders’ equity
           
1,203,546
     
999,238
 

Nature of operations and going concern (Note 1)
Commitments (Note 10)
Subsequent events (Note 12)

Approved by the Board of Directors

            “Rich Wheeless”             Director 
            “Brian Storseth”             Director

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

3

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Condensed Interim Statements of Loss and Comprehensive Loss
For the Three and Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

         
Three months ended
June 30,
   
Six Months Ended
June 30,
 
   
Notes
   
2021
$
   
2020
$
   
2021
$
   
2020
$
 
                               
SALES
   
3
     
1,321,554
     
1,445,587
     
2,510,472
     
2,545,913
 
                                         
COST OF SALES
   
11
     
(1,153,583
)
   
(1,395,710
)
   
(2,338,877
)
   
(2,483,377
)
                                         
GROSS PROFIT
           
167,971
     
49,877
     
171,595
     
62,536
 
                                         
EXPENSES
                                       
Consulting fees
   
7
     
30,100
     
231,737
     
55,711
     
407,077
 
Marketing and promotion
           
101,217
     
28,313
     
101,217
     
41,195
 
Management and director fees
   
7
     
61,504
     
54,000
     
252,659
     
54,000
 
Office and miscellaneous
           
197,425
     
242,774
     
355,062
     
572,438
 
Professional fees
           
108,582
     
47,164
     
166,171
     
71,216
 
Regulatory and filing fees
           
17,106
     
10,044
     
42,703
     
30,096
 
Salaries
           
161,118
     
125,007
     
290,794
     
422,000
 
Share-based compensation
   
6
     
40,820
     
115,000
     
263,672
     
157,687
 
Travel and accommodation
           
27,605
     
8,054
     
43,179
     
11,056
 
             
(745,477
)
   
(862,093
)
   
(1,571,168
)
   
(1,766,765
)
                                         
Loss before other items
           
(577,506
)
   
(812,216
)
   
(1,399,573
)
   
(1,704,229
)
                                         
Other items:
                                       
Derivative liability
           
(349,899
)
   
-
     
54,793
     
-
 
Foreign exchange
           
(6,228
)
   
1,379
     
(12,483
)
   
1,379
 
Interest expense
   
9, 10
     
233,343
     
10,956
     
395,752
     
16,698
 
Write-off of asset
           
-
     
-
     
9,403
     
-
 
                                         
                                         
Loss and comprehensive loss for the period
           
(454,722
)
   
(824,551
)
   
(1,847,038
)
   
(1,722,306
)
                                         
Basic and diluted loss per share
           
(0.00
)
   
(0.01
)
   
(0.02
)
   
(0.02
)
                                         
Weighted average number of shares outstanding – basic and diluted
           
115,650,199
     
89,762,620
     
112,959,653
     
88,955,043
 

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

4

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Condensed Interim Statements of Changes in Shareholders’ Equity
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

   
Number of
shares
   
Amount
$
   
Contributed
Surplus
$
   
Subscriptions
received in
advance
$
   
Deficit
$
   
Total
$
 
                                     
Balance, December 31, 2019
   
86,944,353
     
9,367,691
     
3,020,617
     
100,240
     
(12,054,580
)
   
433,968
 
                                                 
Shares issued pursuant to:
                                               
Option exercises
   
1,000,000
     
162,218
     
(72,218
)
   
(90,000
)
   
-
     
-
 
Convertible note
   
900,000
     
90,000
     
(117,500
)
                   
(27,500
)
Debt settlement
   
416,667
     
50,000
     
-
     
-
     
-
     
50,000
 
In lieu of consulting fees
   
2,875,556
     
245,500
     
-
     
-
     
-
     
245,500
 
Share based compensation
   
-
     
-
     
157,687
     
-
     
-
     
157,687
 
Net and comprehensive loss for the period
   
-
     
-
     
-
     
-
     
(1,722,306
)
   
(1,722,306
)
Balance, June 30, 2020
   
92,136,576
     
9,915,409
     
2,988,586
     
10,240
     
(13,776,886
)
   
(862,651
)
                                                 
Shares issued pursuant to:
                                               
Option exercises
   
1,000,000
     
147,909
     
(57,909
)
   
-
     
-
     
90,000
 
Warrant exercises
   
200,000
     
30,000
     
-
     
-
     
-
     
30,000
 
Convertible note
   
5,254,897
     
666,919
     
117,500
     
-
     
-
     
784,419
 
Debt settlement
   
2,370,000
     
384,000
     
-
     
-
     
-
     
384,000
 
In lieu of consulting fees
   
1,992,500
     
264,500
     
-
     
-
     
-
     
264,500
 
Write-off subscriptions receivable
   
-
     
-
     
-
     
(10,240
)
   
-
     
(10,240
)
Share-based compensation
   
-
     
-
     
315,416
     
-
     
-
     
315,416
 
Net and comprehensive loss for the period
   
-
     
-
     
-
     
-
     
(3,151,776
)
   
(3,151,776
)
Balance, December 31, 2020
   
102,953,973
     
11,408,737
     
3,363,593
     
-
     
(16,928,662
)
   
(2,156,332
)
                                                 
Shares issued pursuant to:
                                               
Convertible note
   
14,394,572
     
2,176,600
     
-
     
-
     
-
     
2,176,600
 
In lieu of consulting fees
   
833,333
     
91,667
     
-
     
-
     
-
     
91,667
 
Warrant exercises
   
657,000
     
98,550
     
-
     
-
     
-
     
98,550
 
Option exercises
   
100,000
     
15,965
     
(6,965
)
   
-
     
-
     
9,000
 
Share-based compensation
   
-
     
-
     
263,672
     
-
     
-
     
263,672
 
Net loss for the period
   
-
     
-
     
-
     
-
     
(1,847,038
)
   
(1,847,038
)
                                                 
Balance, June 30, 2021
   
118,938,878
     
13,791,519
     
3,620,300
     
-
     
(18,775,700
)
   
(1,363,881
)

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

5

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Condensed Interim Statements of Cash Flows
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

   
2021
$
   
2020
$
 
             
Operating activities
           
Loss for the period
   
(1,847,038
)
   
(1,722,306
)
Add non-cash items:
               
Amortization
   
153,670
     
192,041
 
Share-based compensation
   
263,672
     
157,687
 
Accrued interest
   
381,622
     
-
 
Shares issued in lieu of consulting fees
   
91,667
     
245,500
 
Unrealized foreign exchange gain
   
(18,025
)
   
-
 
Impairment of asset
   
9,404
     
-
 
Fair value of derivative
   
54,793
     
-
 
Changes in non-cash working capital items
               
Sales tax payable
   
73,512
     
75,286
 
Prepaid expenses
   
(138,130
)
   
1,928
 
Accounts receivable
   
113,128
     
276,669
 
Accounts payable and accrued liabilities
   
(391,187
)
   
60,516
 
Net cash flows used in operating activities
   
(1,252,913
)
   
(712,679
)
                 
Investing activity
               
Disposal of vehicle
   
15,314
     
-
 
Net cash flows provided by investing activity
   
15,314
     
-
 
                 
Financing activities
               
Convertible note
   
1,459,684
     
759,517
 
Exercise of options
   
9,000
     
-
 
Exercise of warrants
   
98,550
     
-
 
Lease payments
   
(123,684
)
   
(177,034
)
Advances of loans receivable
   
(28,051
)
   
(3,392
)
Subscriptions received
   
-
     
58,650
 
Net cash flows provided by financing activities
   
1,415,499
     
637,741
 
                 
Change in cash during the period
   
177,900
     
(74,938
)
                 
Cash – beginning of the period
   
255,668
     
295,593
 
                 
Cash – end of the period
   
433,568
     
220,655
 
                 
Supplemental cash flow information:
   
-
     
-
 
Income taxes paid
               
Interest paid
   
14,110
     
16,698
 

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

6

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

1.
NATURE OF OPERATIONS AND GOING CONCERN

ParcelPal Logistics Inc. (formerly ParcelPal Technology Inc.) (“the Company” or “ParcelPal”) is a Vancouver, British Columbia based company that specializes in last-mile delivery service and logistics solutions, providing businesses with a smart, reliable and affordable delivery service powered by the Company’s licensed technology platform.  The Company was incorporated in Alberta on March 10, 1997.  On June 22, 2006, the Company moved its incorporation jurisdiction to British Columbia.  The Company’s shares are listed on the Canadian Securities Exchange (“CSE”) under the symbol “PKG”, on the OTCQB (over-the-counter) Market in the United States under the symbol PTNYF and on the Frankfurt Stock Exchange under the symbol “PTO”.

These condensed interim financial statements have been prepared under the assumption that the Company will continue as a going concern.  The going concern basis of presentation assumes that the Company will be able to meet its obligations and continue its operations for the foreseeable future and be able to realize its assets and discharge its liabilities and commitments in the normal course of business.  Realization values may be substantially different from the carrying values as shown, and these condensed interim financial statements do not give effect to adjustments that would be necessary to the carrying values and classifications of assets and liabilities should the Company be unable to continue as a going concern.

The Company has incurred losses and negative operating cash flows since its inception. The Company will require further financing to meet its financial obligations and sustain its operations in the normal course of the business.  These factors indicate the existence of a material uncertainty that may cast significant doubt about the Company’s ability to continue as a going concern. The Company’s ability to meet its long-term business strategy depends on its ability to obtain additional equity financing and to generate operational cash flow from delivery services revenue.

On March 11, 2020, the World Health Organization characterized the outbreak of a strain of the novel coronavirus (“COVID-19”) as a pandemic which has resulted in a series of public health and emergency measures that have been put in place to combat the spread of the virus. The duration and impact of COVID-19 is unknown at this time and it is not possible to reliably estimate the impact that the length and severity of these developments will have on the financial results and condition of the Company in future periods, including the possible impact on future financing opportunities.

2.
BASIS OF PRESENTATION

These condensed interim financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by International Accounting Standards Board (“IASB”) applicable to the preparation of interim financial statements, including IAS 34, Interim Financial Reporting. The condensed interim financial statements should be read in conjunction with the annual financial statements for the year ended December 31, 2020, which have been prepared in accordance with IFRS as issued by IASB.

The Company uses the same accounting policies and methods of computation as in financial statements for the year ended December 31, 2020. These condensed interim financial statements were approved by the board of directors for use on August 30, 2021.

7

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

Restatement of previously reported financial statements

The Company has determined that its initial application of IFRS 16 Leases was incorrect and resulted in a material misstatement. The Company previously discounted lease payments using the interest rate implicit in the lease to determine the lease liabilities and right-of-use assets. In determining the present value of the lease payments the Company also included non-refundable sales tax as part of the lease payments and residual value guarantees. The Company has determined this was not the appropriate method to determine the present value of the lease payments and has therefore revalued its lease liabilities and right-of-use assets using the Company’s discount rate at the time of the lease and has excluded sales tax from the present value calculation and residual value guarantees based on an expected value of the right-of-use assets. The Company has used an incremental borrowing rate with a range of 6.88% to 9.75% and an average rate of 8.29% to calculate the present value of the lease payments.  The change in measurement has resulted in changes to the right-of-use asset balances at initial measurement, the lease liability balances at initial measurement and depreciation and interest amounts over the fiscal periods being restated.

In addition to the re-measurement of the lease liabilities and right-of-use assets the Company determined that the amortization expense related to the vehicle leases should be included as cost of sales and not as an operating expense.

The following table summarizes the effect of the adjustment described above on the Company’s condensed interim statements of loss and comprehensive loss:

For the six months ended June 30, 2020
             


  Previously
  reported
$
   
Adjustment
$
   
Restated
$
 
                   
Cost of Sales
   
(2,291,336
)
   
(192,041
)
   
(2,483,377
)
Gross margin
   
254,577
     
(192,041
)
   
62,536
 
                         
Amortization
   
150,516
     
(150,516
)
   
-
 
Interest
   
16,972
     
(274
)
   
16,698
 
Office and miscellaneous
   
559,591
     
12,848
     
572,439
 
Operating expenses
   
1,922,784
     
(137,942
)
   
1,784,842
 
                         
Net Loss
   
(1,668,207
)
   
(54,099
)
   
(1,722,306
)

8

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

For the three months ended June 30, 2020
             
   
Previously
reported
$
   
Adjustment
$
   
Restated
$
 
                   
Cost of Sales
   
(1,296,531
)
   
(99,178
)
   
(1,395,709
)
Gross margin
   
149,055
     
(99,178
)
   
49,877
 
                         
Amortization
   
84,541
     
(84,541
)
   
-
 
Interest
   
9,478
     
1,478
     
10,956
 
Office and miscellaneous
   
236,372
     
6,402
     
242,774
 
Operating expenses
   
951,089
     
(76,661
)
   
874,428
 
                         
Net Loss
   
(802,034
)
   
(22,517
)
   
(824,551
)

The following table summarizes the effect of the adjustment described above on the Company’s statement of cash flows:

For the six months ended June 30, 2020
             
   
Previously
reported
$
   
Adjustment
$
   
Restated
$
 
                   
Loss for the year
   
(1,668,207
)
   
(54,099
)
   
(1,722,306
)
Amortization
   
150,516
     
41,525
     
192,041
 
Net cash flows used in operating activities
   
(700,105
)
   
(12,574
)
   
(712,679
)
                         
Payment of lease obligation
   
(189,608
)
   
12,574
     
(177,034
)
Net cash flows provided by financing activities
   
625,167
     
12,574
     
637,741
 

3.
ACCOUNTS RECEIVABLE

   
June 30, 2021
$
   
December 31, 2020
$
 
             
Accounts receivable
   
250,525
     
363,653
 

As at June 30, 2021, 97% (December 31, 2020 – 95%) of the Company’s accounts receivable are current, and accordingly no provision for doubtful accounts, was made.

One customer accounted for 35% of accounts receivable at June 30, 2021 (2020 – 91% of accounts receivable) and 94% (2020 – 97%) of total revenues during the six months ended June 30, 2021.

9

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

4.
LOAN RECEIVABLE

On July 29, 2018, the Company entered into a loan agreement with a company related to a director, whereby the Company advanced $60,000 to the vendor. On March 20, 2019, the Company advanced an additional $21,000 to the vendor. The loan is unsecured, bears interest at 10% per annum and is due on demand. During the year ended December 31, 2019, $89,374 of the loan was repaid and during the six months ended June 30, 2021, the Company wrote-off the remaining $1,874 as uncollectible.

5.
RIGHT-OF-USE ASSETS

Right-of-use assets consists of leased vehicles carried at cost less accumulated depreciation. The Company’s vehicles as at June 30, 2021 and December 31, 2020 are as follows:
   
Vehicles
$
   
ROU Assets
$
   
Total
$
 
Cost
                 
Balance, December 31, 2019
   
-
     
894,046
     
894,046
 
Additions
   
166,501
     
358,423
     
524,924
 
Disposal
   
-
     
(881,676
)
   
(881,676
)
Balance, December 31, 2020
   
166,501
     
370,793
     
537,294
 
Additions
   
-
     
179,795
     
179,795
 
Disposal
   
(26,108
)
   
(150,772
)
   
(176,880
)
Balance, June 30, 2021
   
140,393
     
399,816
     
540,209
 
                         
Accumulated amortization
                       
Balance, December 31, 2019
   
-
     
683,789
     
683,789
 
Amortization
   
16,559
     
372,300
     
388,859
 
Disposal
   
-
     
(879,053
)
   
(879,053
)
Balance, December 31, 2020
   
16,559
     
177,036
     
193,595
 
Amortization
   
35,098
     
118,572
     
153,670
 
Disposal
   
(3,264
)
   
(150,771
)
   
(154,035
)
Balance, June 30, 2021
   
48,393
     
144,837
     
193,230
 
                         
Net Book Value
                       
Balance, December 31, 2020
   
149,942
     
193,757
     
343,699
 
Balance, June 30, 2021
   
92,000
     
254,979
     
346,979
 

During the six months ended June 30, 2021, the Company included $153,670 (2020 - $92,863) of amortization in cost of sales.

On October 1, 2020, the Company purchased vehicles for $132,466 to increase its delivery capacity. The Company paid $77,999 in cash and financed the remaining $54,467 via short term loans. The loans are non-interest bearing and due on January 31, 2021.

On December 31, 2020, upon expiration of certain vehicle leases the Company purchased the previously leased vehicles for $34,035.

During the six months ended June 30, 2021, the Company disposed of two vehicles and received $15,314 and recorded a write-off of asset of $7,530.

10

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

6.
SHARE CAPITAL

Common Shares

Authorized:
The authorized capital of the Company consists of an unlimited number of common shares without par value.

Issued:

During the six months ended June 30, 2021:

a)
On January 7, 2021, the Company issued 1,975,822 common shares pursuant to the settlement of US$118,549 convertible debt, the shares were fair valued at $316,133.

b)
On January 13, 2021, the Company issued 2,756,250 common shares pursuant to the settlement of US$220,500 convertible debt, the shares were fair valued at $468,563.

c)
On January 15, 2021, Company issued 175,000 incentive shares pursuant to the issuance of a convertible note of US$175,000.

d)
On February 2, 2021, the Company issued 2,756,250 common shares pursuant to the settlement of US$165,375 convertible debt, the shares were fair valued at $385,875.

e)
On February 17, 2021, the Company issued 1,378,125 common shares pursuant to the settlement of US$82,688 convertible debt, the shares were fair valued at $323,859.

f)
On March 15, 2021, the Company issued 300,000 incentive shares pursuant to the issuance of a convertible note of US$367,500.

g)
On May 20, 2021, the Company issued 5,053,125 common shares pursuant to the settlement of US$303,188 convertible debt, the shares were fair valued at $682,172.

h)
On June 2, 2021, the Company issued 833,333 common shares in lieu of fees to a consultant of the Company. The share were fair valued at $91,667.

i)
The Company issued 657,000 shares pursuant to the exercise of 657,000 warrants for gross proceeds of $98,500.

j)
The Company issued 100,000 shares pursuant to the exercise of 100,000 stock options for gross proceeds of $9,000.

Stock Options

The Company has adopted an incentive stock option plan, which enables the Board of Directors of the Company from time to time, at its discretion, and in accordance with the CSE requirements to, grant to directors, officers, employees and consultants to the Company, non-transferable stock options to purchase common shares, provided that the number of common shares reserved for issuance will not exceed 20% of the Company’s issued and outstanding common shares. Each stock option permits the holder to purchase one share at the stated exercise price. The options vest at the discretion of the Board of Directors.

11

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

The following is a summary of the Company’s stock option activity:
   
Number of
Options
#
   
Weighted Average
Exercise Price
$
 
             
Balance, December 31, 2019
   
10,374,000
     
0.22
 
Granted
   
6,725,000
     
0.09
 
Exercised
   
(2,000,000
)
   
0.09
 
Expired
   
(200,000
)
   
0.17
 
Forfeited
   
(5,099,000
)
   
0.20
 
Balance, December 31, 2020
   
9,800,000
     
0.15
 
Granted
   
2,500,000
     
0.14
 
Exercised
   
(100,000
)
   
0.09
 
Cancelled
   
(450,000
)
   
0.19
 
                 
Balance, June 30, 2021
   
11,750,000
     
0.15
 

Pursuant to the exercise of stock options the Company reallocated $6,965 (2020 - $72,218) of contributed surplus to share capital.

During the six months ended June 30, 2021, the Company recorded share-based payments expense of $263,672 (2020 - $157,687) pursuant to the vesting of previously granted options and the granting of 2,500,000 stock options to the directors of the Company. The Company fair values options using the Black-Scholes option pricing model using the following assumptions:
             
   
June 30,
2021
   
December 31, 2020
 
             
Weighted average fair value of options granted
 
$
0.11
   
$
0.06
 
                 
Risk-free interest rate
   
0.44 – 0.90
%
   
0.44 – 1.51
%
Estimated life
 
5 years
   
1 – 5 years
 
Expected volatility
   
102% - 107
%
   
106% - 119
%
Expected dividend yield
   
0.00
%
   
0.00
%

12

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

As at June 30, 2021 the following options were outstanding and exercisable:

Expiry
Date
 
Exercise price
$
   
Remaining
life (years)
   
Options
outstanding
 
November 17, 2022
   
0.16
     
1.38
     
150,000
 
November 28, 2022
   
0.18
     
1.41
     
550,000
 
January 21, 2023
   
0.32
     
1.56
     
450,000
 
May 1, 2023
   
0.24
     
1.84
     
500,000
 
June 28, 2023
   
0.20
     
1.99
     
25,000
 
August 15, 2023
   
0.21
     
2.13
     
400,000
 
August 31, 2023
   
0.27
     
2.17
     
200,000
 
November 22, 2023
   
0.26
     
2.40
     
150,000
 
December 13, 2023
   
0.25
     
2.45
     
750,000
 
May 2, 2024
   
0.27
     
2.84
     
150,000
 
May 17, 2024
   
0.245
     
2.91
     
200,000
 
June 17, 2024
   
0.245
     
2.97
     
300,000
 
May 6, 2025
   
0.09
     
3.92
     
2,675,000
 
June 1, 2025
   
0.14
     
3.85
     
250,000
 
July 22, 2025
   
0.09
     
4.06
     
400,000
 
November 12, 2025
   
0.075
     
4.37
     
2,100,000
 
January 22, 2026
   
0.145
     
4.57
     
2,000,000
 
June 2, 2026
   
0.12
     
4.93
     
500,000
 
             
3.55
     
11,750,000
 

Warrants

The following is a summary of the Company’s warrant activity:
   
Number of
Options
#
   
Weighted Average
Exercise Price
$
 
             
Balance, December 31, 2019
   
12,112,313
     
0.23
 
                 
Exercised
   
(200,000
)
   
0.15
 
Expired
   
(10,027,836
)
   
0.29
 
Balance, December 31, 2020
   
1,884,477
     
0.15
 
Exercised
   
(657,000
)
   
0.15
 
                 
Balance, June 30, 2021
   
1,227,477
     
0.15
 

13

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

As of June 30, 2021, the following share purchase warrants were outstanding and exercisable:

Expiry Date
 
Number
Outstanding
   
Exercise Price
$
 
             
November 22, 2021
   
1,227,477
     
0.15
 
     
1,227,477
     
0.15
 

7.
RELATED PARTY TRANSACTIONS

Key management personnel include those persons having authority and responsibility for planning, directing and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of members of the Company's Board of Directors and corporate officers. The remuneration of directors and key management personnel is as follows:

   
Three months ended
June 30,
   
Six months ended
June 30,
 
   
2021
$
   
2020
$
   
2021
$
   
2020
$
 
Consulting fees
   
-
     
-
     
-
     
67,840
 
Management fees
   
61,504
     
54,000
     
252,659
     
54,000
 
Salaries and wages
   
19,688
             
39,375
         
Software development
   
-
     
-
     
-
     
28,272
 
Share-based compensation
   
8,164
     
96,000
     
231,016
     
96,000
 
     
89,355
     
150,000
     
523,050
     
246,112
 

Included in accounts payable as at June 30, 2021 is $42,775 (December 31, 2020 - $85,669) owing to directors and officers. These amounts are non-interest bearing, unsecured and due on demand.

8.
FINANCIAL INSTRUMENTS

Classification of financial instruments
The Company’s financial instruments consist of cash, accounts receivable, loans receivable, accounts payable and accrued liabilities and lease obligations. The Company classifies cash, accounts receivable and loans receivable as financial assets at amortized cost. Accounts payable and lease obligations are classified as financial liabilities at amortized cost.

The Company examines the various financial instruments and risks to which it is exposed and assesses the impact and likelihood of those risks. These risks include foreign currency risk, interest rate risk, credit risk and liquidity risk. When material, these risks are reviewed and monitored by the Board of Directors.

There have been no changes in any risk management policies during the six months ended June 30, 2021.

Fair value
Financial instruments measured at fair value are classified into one of the three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are:

Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;

14

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)


Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and

Level 3 – Inputs that are not based on observable market data.

The carrying value of the Company’s financial assets and liabilities measured at amortized cost approximate their fair value due to their short term to maturity.

The Company is exposed in varying degrees to a variety of financial instrument related risks. The Board of Directors approves and monitors the risk management processes, inclusive of documented investment policies, counterparty limits, and controlling and reporting structures.

The type of risk exposure and the way in which such exposure is managed is provided as follows:

Credit risk
Credit risk is the risk of financial loss to the Company if the counterparty to a financial instrument fails to meet its contractual obligations. The Company’s accounts receivable includes $86,545 due from one major customer. The customer is of low credit risk and none of the balance is past due. The Company’s cash is held in large Canadian financial institutions and is not exposed to significant credit risk.

Interest risk
Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is exposed to limited interest rate risk.

Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its obligations as they fall due. The Company’s ability to continue as a going concern is dependent on management’s ability to raise the required capital through future equity or debt issuances. The Company manages its liquidity risk by forecasting cash flows from operations and anticipating any investing and financing activities. Management and the directors are actively involved in the review, planning, and approval of significant expenditures and commitments. During the six months ended June 30, 2021, the Company entered into an agreement pursuant to which it received access to a US $5,000,000 equity line of credit for a period of three years. As at June 30, 2021 the Company has not accessed the equity line of credit.

Foreign exchange risk
The Company’s functional currency is the Canadian Dollar and major transactions are transacted in Canadian Dollars and US Dollars. The Company maintains a US Dollar bank account in Canada to support the cash needs of its operations. Management believes that the foreign exchange risk related to currency conversion is minimal and therefore does not hedge its foreign exchange risk.

Capital Management
The Company defines capital that it manages as its shareholders’ equity. When managing capital, the Company’s objective is to ensure the entity continues as a going concern as well as to maintain optimal returns to shareholders and benefits for other stakeholders. The Company manages its capital structure and makes adjustments to it, based on the funds available to the Company, in order to support the development of a social collaborative charting, news and communication platform for traders. The Board of Directors does not establish quantitative return on capital criteria for management, but rather relies on the expertise of the Company’s management to sustain future development of the business.

15

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. There were no changes to the Company’s approach to capital management during the six months ended June 30, 2021.

9.
LEASE OBLIGATIONS

During the year ended December 31, 2020, the Company entered into additional vehicle lease agreements ranging in term from 12-48 months in term. The Company present valued the lease payments using its incremental borrowing rate of 11.31% and recorded a lease obligation of $358,423. During the six months ended June 30, 2021, the Company renewed several lease agreements and recorded an additional obligation of $179,795.

The Company’s lease obligations at June 30, 2021 and December 31, 2020 and the changes for the periods then ended are as follows:

   

$
 
Balance, December 31, 2019
   
202,798
 
Lease additions
   
358,423
 
Lease termination
   
(2,623
)
Interest expense
   
28,671
 
Payments
   
(374,366
)
Balance, December 31, 2020
   
212,903
 
Lease additions
   
179,795
 
Lease credit
   
(4,385
)
Interest expense
   
14,110
 
Payments
   
(131,598
)
Balance, June 30, 2021
   
270,825
 

The Company’s future minimum lease payments under the lease obligations as at June 30, 2021 and December 31, 2020 are as follows:

   
June 30, 2021
$
   
December 31, 2020
$
 
             
Less than 1 year
   
193,467
     
104,745
 
1-5 years
   
103,680
     
134,784
 
5 + years
   
-
     
-
 
Total minimum lease payments
   
297,147
     
239,529
 
Less: Imputed Interest
   
(26,322
)
   
(26,626
)
Total lease obligations
   
270,825
     
212,903
 
Current portion of lease obligations
   
(175,846
)
   
(92,736
)
Non-current portion of lease obligations
   
94,979
     
120,167
 

16

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

10.
CONVERTIBLE PROMISSORY NOTE

During the year ended December 31, 2020, and the six months ended June 30, 2021, the Company entered into multiple US dollar denominated convertible note agreements, with each convertible note containing a guaranteed interest rate between 5% and 10%, a 5% original issue discount on the principal of the convertible note, incentive common shares of the Company and the right to convert at a fixed price of US $0.06 to US $0.08 per share. As the convertible note and embedded conversion feature are denominated in US dollars and the Company has a Canadian dollar functional currency, they are within the scope of IAS 32 – Financial Instruments: Presentation, the value of the conversion feature is subject to changes in value based on the prevailing market price, resulting in a derivative liability. On initial recognition, the Company used the residual value method to allocate the principal amount of the convertible note between the derivative liability and host debt components. The derivative liability was valued first using the Black Scholes option pricing model and the residual was allocated to the host debt component. As the fair value of the debt, when discounted using the Company’s discount rate of 11.31% was greater than the total consideration received, the incentive shares were allocated a value of $nil.

The derivative liability is remeasured at fair value through profit or loss at each reporting period using the Black-Scholes pricing model using the following assumptions:

 
   
June 30,
2021
   
December 31,
2020
 
             
Risk-free interest rate
   
0.12
%
   
0.10 – 0.34
%
Estimated life
 
0.5 - 0.75 years
   
.5-.75 years
 
Expected volatility
   
97%-140
%
   
60% - 101
%
Expected dividend yield
   
0.00
%
   
0.00
%

The convertible notes issued are as follows:

On April 14, 2020, the Company issued a convertible note for US$367,500 with a guaranteed interest rate of 10% and an original issue discount of US$17,500. The convertible note was received in two tranches, the first US$262,500 (CAD - $350,092) on April 17, 2020 (“First Tranche”) and the remaining US$105,000 (CAD - $139,893) on May 7, 2020 (“Second Tranche”). The convertible note had a maturity date of 225 days from the date the cash was received and could be converted into common shares of the Company at a conversion price of US$0.06 per common share. As consideration for the convertible note the Company issued 600,000 common shares valued at $nil.

On initial measurement the Company fair valued the conversion option of the First Tranche at $85,981 and allocated the residual value of $264,111 to the loan. The Company amortized the loan to maturity using an effective interest rate of 37.12%. During the year ended December 31, 2020, the First Tranche was converted into 4,929,897 common shares valued at $756,919.

The conversion option on the Second Tranche was fair valued at $39,528 with the residual value of $100,365 allocated to the loan. The loan was amortized to maturity using an effective interest rate of 49.31%. The loan matured on December 18, 2020, and during the six months ended June 30, 2021, the Second Tranche was converted into 1,975,822 common shares valued at $316,132.

On June 29, 2020, the Company issued a second convertible note for US$210,000 (CAD - $273,526) with a guaranteed interest rate of 5% and an original issue discount of US$10,000. The note matures on February 9, 2021 and can be converted into common shares of the Company at a conversion price of US$0.08 per common share. As consideration for the convertible note the Company issued 300,000 common shares fair valued at $nil. The conversion option was fair valued at $60,816 with the residual value of $212,710 allocated to the loan. The loan is amortized to maturity using an effective interest rate of 33.98%. The loan was converted on January 13, 2021, into 2,756,250 common shares valued at $468,563.

17

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

On September 29, 2020, the Company issued a convertible note for US$157,500 (CAD - $201,178) with a guaranteed interest rate of 5% and an original issue discount of US$7,500. The note matures on March 28, 2021 and can be converted into common shares of the Company at a conversion price of US$0.06 per common share. As consideration for the convertible note the Company issued 150,000 common shares fair valued at $nil. The conversion option was fair valued at $47,535 with the residual value of $153,643 allocated to the loan. The loan is amortized to maturity using an effective interest rate of 37.44%. On February 2, 2021, the loan was converted into 2,756,250 common shares valued at $385,875.

On October 16, 2020, the Company issued a convertible note for US$78,750 (CAD - $99,239) with a guaranteed interest rate of 5% and an original issue discount of US$3,750. The note matures on April 14, 2021 and can be converted into common shares of the Company at a conversion price of US$0.06 per common share. As consideration for the convertible note the Company issued 75,000 common shares fair valued at $nil. The conversion option was fair valued at $29,544 with the residual value of $69,695 allocated to the loan. The loan is amortized to maturity using an effective interest rate of 48.62%. On February 17, 2021, the loan was converted into 1,378,125 common shares valued at $325,859.

On December 21, 2020, the Company issued a convertible note for US$105,000 (CAD - $128,770) with a guaranteed interest rate of 5% and an original issue discount of US$5,000. The note matures on June 19, 2021 and can be converted into common shares of the Company at a conversion price of US$0.06 per common share. As consideration for the convertible note the Company issued 100,000 common shares fair valued at $nil. The conversion option was fair valued at $38,631 with the residual value of $90,139 allocated to the loan. The loan is amortized to maturity using an effective interest rate of 49.31%. On May 20, 2021, the loan was converted into 1,837,500 common shares valued at $248,063.

On January 15, 2021, the Company issued a convertible note for US$183,750 (CAD - $222,651) with a guaranteed interest rate of 5% and an original issue discount of US$8,750. The note matures on July 14, 2021 and can be converted into common shares of the Company at a conversion price of US$0.06 per common share. As consideration for the convertible note the Company issued 175,000 common shares fair valued at $nil. The conversion option was fair valued at $66,795 with the residual value of $155,856 allocated to the loan. The loan is amortized to maturity using an effective interest rate of 52.26%. On May 20, 2021, the loan was converted into 3,215,625 common shares valued at $434,109.

On March 12, 2021, the Company issued a convertible note for US$367,500 (CAD - $436,699) with a guaranteed interest rate of 5% and an original issue discount of US$17,500. The note matures on September 8, 2021 and can be converted into common shares of the Company at a conversion price of US$0.13 per common share. As consideration for the convertible note the Company issued 300,000 common shares fair valued at $nil. The conversion option was fair valued at $157,212 with the residual value of $279,487 allocated to the loan. The loan is amortized to maturity using an effective interest rate of 67.96%.

On April 13, 2021, the Company issued a convertible note for US$341,250 (CAD - $427,873) with a guaranteed interest rate of 5% and an original issue discount of US$16,250. The note matures on October 10, 2021 and can be converted into common shares of the Company at a conversion price of US$0.13 per common share. The conversion option was fair valued at $10,817 and the loan was valued at $396,681. The loan is amortized to maturity using an effective interest rate of 4.88%.

On May 27, 2021, the Company issued a convertible note for US$341,250 (CAD - $412,479) with a guaranteed interest rate of 5% and an original issue discount of US$16,250. The note matures on November 23, 2021 and can be converted into common shares of the Company at a conversion price of US$0.13 per common share. The conversion option was fair valued at $18,356 and the loan was valued at $374,481. The loan is amortized to maturity using an effective interest rate of 5.98%.

18

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

The fair value of the derivative liability at June 30, 2021 was $35,152 (2020 - $794,631). During the six months ended June 30, 2021, the Company recorded a loss on fair value of derivative liability of $206,025 (2020 - $nil) related to conversion and a gain of $151,232 (2020 - $nil) in unrealized loss from remeasurement of the outstanding derivative liabilities.

The changes in the fair value of the derivative and loan balances were as follows:

   
Convertible Debt
$
   
Derivative Liability
$
 
             
Balance, December 31, 2019
   
-
     
-
 
Additions
   
890,663
     
302,035
 
Interest expense
   
77,640
     
-
 
Accretion
   
246,291
     
-
 
Change in fair value of derivative liability
   
-
     
866,238
 
Conversion of convertible debt
   
(384,820
)
   
(373,642
)
Foreign exchange on loan
   
(63,704
)
   
-
 
Balance, December 31, 2020
   
766,070
     
794,631
 
Additions
   
1,206,505
     
253,179
 
Interest expense
   
58,454
     
-
 
Accretion
   
323,168
     
-
 
Change in fair value of derivative liability
   
-
     
54,793
 
Conversion of convertible debt
   
(1,109,149
)
   
(1,067,451
)
Foreign exchange on loan
   
(18,026
)
   
-
 
                 
Balance, June 30, 2021
   
1,227,022
     
35,152
 

11.
COST OF SALES

For the three and six months ended June 30, 2021 and 2020, cost of sales consists of the following:

   
Three months ended
June 30,
   
Six months ended
June 30,
 
   
2021
$
   
2020
$
   
2021
$
   
2020
$
 
Amortization
   
76,259
     
57,653
     
153,670
     
150,516
 
Driver expenses
   
-
     
34,867
     
-
     
34,867
 
Fuel
   
29,968
     
71,678
     
111,957
     
156,548
 
Salaries and wages
   
1,047,356
     
1,231,512
     
2,073,250
     
2,141,446
 
     
1,153,583
     
1,395,710
     
2,338,877
     
2,483,377
 

19

ParcelPal Logistics Inc.
(Formerly ParcelPal Technology Inc.)
Notes to the Condensed Interim Financial Statements
For the Six Months Ended June 30, 2021 and 2020
(Unaudited - expressed in Canadian Dollars)

12.
SUBSEQUENT EVENTS

Subsequent to June 30, 2021:

1)
The Company signed a letter of an intent to acquire a United States delivery service company (the “Acquiree”). The total purchase price is expected to be USD$3,100,000, payable in cash, with the remainder payable in common shares of ParcelPal based on the closing price of the common shares following the closing of the transaction. Under the terms of the proposed transaction, ParcelPal will acquire 95% of the outstanding shares of Acquiree.


20