CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited - expressed in Canadian Dollars)
For the Three Months Ended March 31, 2023 and 2022
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.

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

Notes
March 31,
2023
$
December 31,
2022
$
ASSETS
Current assets
Cash
42,953
76,661
Accounts receivable
4
162,133
237,506
Prepaid expenses
31,837
31,858
236,923
346,025
Customer contract
3,6
3,457,732
3,707,137
Vehicles and Right-of-use assets
5
435,448
507,669
Total assets
4,130,103
4,560,831
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable and accrued liabilities
9
2,003,008
2,027,939
Purchase obligation
3
1,615,043
1,616,704
Convertible Note
13
1,534,893
1,536,139
Sales tax payable
719,087
682,200
Short-term loan payable
7
325,443
396,201
Lease obligations - current
12
-
58,012
6,197,474
6,317,195
Lease obligations
12
-
10,320
Total liabilities
6,197,474
6,327,515
SHAREHOLDERS' (DEFICIT) EQUITY
Share capital
8
19,605,111
18,928,057
Contributed surplus
3,674,139
3,664,546
Accumulated other comprehensive income
177,966
197,980
Deficit
(25,524,587
)
(24,557,267
)
Total shareholders' (deficit) equity
(2,067,371
)
(1,766,684
)
Total liabilities and shareholders' (deficit) equity
4,130,103
4,560,831

Nature of operations and going concern (Note 1)
Commitments (Note 13)
Subsequent events (Note 15)

The accompanying notes are an integral part of these condensed interim consolidated financial statements.
3
ParcelPal Logistics Inc.
Condensed Interim Consolidated Statements of Loss and Comprehensive Loss
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)


Notes
2023
$
2022
$
SALES
2,965,043
2,673,673
COST OF SALES
14
(2,607,124
)
(2,261,119
)
GROSS PROFIT
357,919
412,554
EXPENSES
Amortization of intangible assets
6
246,267
-
Consulting fees
61,066
39,775
Foreign exchange
8,397
(39,996
)
Marketing and promotion
63,158
6,939
Management and director fees
9
214,356
126,846
Office and miscellaneous
175,723
464,743
Professional fees
92,083
33,240
Regulatory and filing fees
71,006
16,259
Salaries
9
337,732
295,666
Travel and accommodation
-
53,760
(1,269,788
)
(997,232
)
Loss before other items
(911,869
)
(584,678
)
Other expenses:
Debt Settlement
-
65,726
Derivative liability
13
-
206,726
Interest expense
13
(55,451
)
(223,890
)
Write-off of asset
5
-
176,901
(55,451
)
225,463
Net loss for the period
(967,320
)
(359,215
)
Foreign currency translation adjustment
(20,014
)
(113,396
)
Comprehensive loss for the period
(987,334
)
(472,611
)
Basic and diluted loss per share
(0.02
)
(0.00
)
Weighted average number of shares outstanding - basic and diluted
202,460,442
165,817,900

The accompanying notes are an integral part of these condensed interim consolidated financial statements.
4
ParcelPal Logistics Inc.
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)

Number of
shares
Amount
$
Contributed
Surplus
$
Deficit
$
AOCI
$
Total
$
Balance, December 31, 2021
155,838,733
17,622,777
3,620,300
(21,031,270
)
(4,202
)
207,605
Shares issued pursuant to:
Convertible note
15,125,000
718,125
-
-
-
718,125
Net and comprehensive loss for the period
-
-
-
(359,215
)
(113,396
)
(472,611
)
Balance, March 31, 2022
171,463,733
18,340,901
3,620,300
(21,390,485
)
(117,598
)
453,119
Balance, December 31, 2022
196,374,591
18,928,057
3,664,546
(24,557,267
)
197,980
(1,766,684
)
Shares issued pursuant to:
Private placement
25,218,144
406,000
-
-
-
406,000
Issue costs
-
(9,853
)
-
-
-
(9,853
)
Broker warrants
-
(9,593
)
9,593
-
-
-
Bonus shares
6,500,000
227,500
-
-
-
227,500
Consulting shares
1,800,000
63,000
-
-
-
63,000
Net and comprehensive loss for the period
-
-
-
(967,320
)
(20,014
)
(987,334
)
Balance, March 31, 2023
229,892,735
19,605,111
3,674,139
(25,524,587
)
177,966
(2,067,371
)

The accompanying notes are an integral part of these condensed interim consolidated financial statements.
5
ParcelPal Logistics Inc.
Condensed Interim Consolidated Statements of Cash Flows
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)


2023
$
2022
$
Operating activities
Loss for the period
(967,320
)
(359,215
)
Add non-cash items:
Amortization
259,456
61,103
Accrued interest
-
220,755
Shares issued in lieu of consulting fees
290,500
-
(Gain) / Loss on debt settlement
-
(65,726
)
Unrealized foreign exchange loss (gain)
(1,246
)
(42,774
)
Fair value of derivative
-
(206,726
)
Changes in non-cash working capital items
Sales tax payable
36,887
50,742
Prepaid expenses
21
(17,626
)
Accounts receivable
75,373
(62,837
)
Accounts payable and accrued liabilities
(24,931
)
122,295
Net cash flows used in operating activities
(331,260
)
(300,009
)
Investing activity
Sale of vehicles
-
144,500
Purchase of vehicles
-
(37,150
)
Net cash flows provided (used) by investing activity
-
107,350
Financing activities
Private placement
406,000
-
Issue costs
(9,853
)
-
Loan repayments
(86,681
)
-
Lease payments
(5,184
)
(73,214
)
Net cash flows provided (used) by financing activities
304,282
(73,214
)
Foreign exchange on cash
(6,730
)
(23,017
)
Change in cash during the period
(33,708
)
(288,890
)
Cash - beginning of the period
76,661
551,961
Cash - end of the period
42,953
263,071
Supplemental cash flow information:


Income taxes paid
-
-
Interest paid
51,136
8,914
Non-Cash Items:

The accompanying notes are an integral part of these condensed interim consolidated financial statements.
6
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
1.
NATURE OF OPERATIONS AND GOING CONCERN

ParcelPal Logistics 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 operates in major Canadian cities including Vancouver, Calgary, and Toronto, and now in the western region of the United States. 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 "PT0A".

These condensed interim consolidated 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 consolidated 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 consolidated 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 consolidated interim financial statements should be read in conjunction with the annual financial statements for the year ended December 31, 2022, 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, 2022, with the exception of the following:

Basis of Consolidation
The condensed interim financial statements include the financial statements of the Company and its 95% owned subsidiary Web-to-door Trucking Corp. ("Trucking") (2022 - 95%) and its 100% owned subsidiary ParcelPal Logistics USA, Inc. (2022 - 100%)

7
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
Use of estimates and judgements
The Company's significant estimates and judgments are as per the audited financial statements ended December 31, 2022.

These condensed interim consolidated financial statements were approved by the board of directors for use on May 30, 2023.

3.
ASSET ACQUISITION

On June 1, 2022, the Company entered into an asset purchase agreement (the "Asset Acquisition") with Delta Express Delivery, Inc. ("Delta") whereby the Company, through ParcelPal USA, acquired a customer contract between Delta and FedEx Ground Package System, Inc. ("FedEx") (the "FedEx Contract") making ParcelPal USA an independent service provider for FedEx. In addition to the FedEx Contract, the Company also acquired 12 delivery vehicles from Delta. The acquisition of the FedEx Contract and the vehicles was treated as an asset acquisition. The Company issued 13,473,358 common shares, fair valued at $269,467 (US $209,107) and will make two payments of US $336,834 by November 1, 2022, as at December 31, 2022 the amount was still outstanding. The allocation of the purchase price is as follows:

Purchase price consideration

$
Consideration - cash
868,129
Consideration - shares
269,467
Fair value of consideration
1,137,596

Vehicles
452,343
Customer contract
685,253
Total net assets acquired
1,137,596

On completion of the Asset Acquisition the Company, through ParcelPal USA, began generating revenue from the FedEx Contract and as at December 31, 2022 the Company had generated $1,141,965 in revenue from the FedEx Contract.

As at March 31, 2023, the Company's purchase obligation outstanding is $911,675 (2022 - $912,416). Also included in purchase obligation is $703,368 (2022 - $704,288) due for the acquisition of Trucking.

4.
ACCOUNTS RECEIVABLE

March 31, 2023
$
December 31, 2022
$
Accounts receivable
162,133
237,506

As at March 31, 2023, 32% (December 31, 2022 - 32%) of the Company's accounts receivable are current, and the Company recorded $nil (December 31, 2022 - $nil) of bad debt expense related to certain customer accounts.

One customer accounted for 32% of accounts receivable at March 31, 2023 (2022 - 32% of accounts receivable) and 88% (2022 - 96%) of total revenues during the three months ended March 31, 2023.

8
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
5.
VEHICLES AND RIGHT-OF-USE ASSETS

Right-of-use assets consists of leased vehicles and a leased warehouse carried at cost less accumulated depreciation. The Company's vehicles as at March 31, 2023 and December 31, 2022 are as follows:


Vehicles
$
ROU Assets
$
Total
$
Cost
Balance, December 31, 2021
198,745
839,699
1,038,444
Additions
452,323
-
452,323
Disposal
(198,745
)
(633,671
)
(832,416
)
Foreign exchange
23,097
-
23,097
Balance, December 31, 2022
475,420
206,028
681,448
Disposal
-
(206,028
)
(206,028
)
Foreign exchange
(386
)
-
(386
)
Balance, March 31, 2023
475,034
-
475,034
Accumulated amortization
Balance, December 31, 2021
93,217
292,874
386,091
Amortization
25,817
158,253
184,070
Disposal
(93,217
)
(303,759
)
(396,976
)
Foreign exchange
594
-
594
Balance, December 31, 2022
26,411
147,368
173,779
Amortization
13,189
-
13,189
Disposal
-
(147,368
)
(147,368
)
Foreign exchange
(14
)
-
(14
)
Balance, March 31, 2023
39,586
-
39,586
Balance, December 31, 2021
105,528
546,825
652,353
Balance, December 31, 2022
449,009
58,660
507,669
Balance, March 31, 2023
435,448
-
435,448

During the three months ended March 31, 2023, the Company included $13,189 (2022 - $61,103) of amortization in cost of sales.

During the year ended December 31, 2022, the Company purchased 14 previously leased vehicles for $37,150. The Company also sold 33 vehicles for gross proceeds of $410,000. The vehicles had a net book value of $128,313 and the Company recorded a gain on sale of $266,901. The Company also wrote off 4 vehicles which were valued at $14,786.

During the three months ended March 31, 2023, the Company terminated its vehicle lease agreements and returned all leased vehicles.

9
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
6.
CUSTOMER CONTRACTS

Upon completion of the acquisition of Trucking and the Asset Acquisition, the Company acquired customer contracts. The customer contracts are amortized using the straight-line method over the useful life of 5 years.

The change in customer contract during the period ended March 31, 2023, is as follows:

$
Balance, December 31, 2020
-
Additions
3,901,442
Foreign exchange
31,686
Balance, December 31, 2021
3,933,128
Additions
685,253
Amortization
(1,126,818
)
Foreign exchange
215,573
Balance, December 31, 2022
3,707,137
Amortization
(246,267
)
Foreign exchange
(3,138
)
Balance, March 31, 2023
3,457,732

7.
LOAN PAYABLE

On July 25, 2022, the Company received a short-term loan for US$400,000 due on May 25, 2023. Per the terms of the loan the Company is required to make 40 payments of US$14,200 to settle the debt. As part of the loan agreement the Company paid a US$8,000 processing fee and US$24,000 finders' fee, as the loan is short term in nature the fair value of the loan was determined to match the book value of the loan. The processing fee and finders' fee were recorded as interest expense.

On October 4, 2022, the Company received an additional short-term loan for US$100,000 due on August 4, 2023. Per the terms of the loan the Company is required to make 40 payments of US$3,550 to settle the debt. As part of the loan agreement the Company paid a US$4,298 processing fee which was recorded as interest expense. As the loan is short term in nature the fair value of the loan was determined to match the book value of the loan.

10
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
A schedule of the changes in the loans is as follows:

$
Balance, December 31, 2021
-
Additions
677,200
Interest
105,706
Payments
(357,323
)
Foreign exchange
(29,382
)
Balance, December 31, 2023
396,201
Interest
51,136
Payments
(137,817
)
Foreign exchange
15,923
Balance, March 31, 2023
325,443

8.
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 three months ended March 31, 2023:

a)
On March 14, 2023, the Company issued 20,944,640 units, consisting of one common share of the Company and one share purchase warrants, at a price of $0.017 per Unit for gross proceeds of $356,000. The Company also issued 4,273,503 units consisting of one common share of the Company and one-half share purchase warrant, at a price of $0.012 for gross proceeds of $50,000. The warrants expire on March 14, 2025 and are exercisable at $0.05 per warrant. The warrants were fair valued at $nil. The Company incurred cash issue costs of $18,593 and issued 579,600 broker warrants on the same terms as the warrants contained in the units. The broker warrants were fair valued at $9,593 using the Black-Scholes Option Pricing Model using the following assumptions: Risk free rate - 3.5%, expected volatility - 128%, expected forfeiture rate - nil, expected dividends - nil, expected life - 2 years.

b)
On March 16, 2023, the Company issued 1,800,000 common shares, valued at $63,000, for advertising and promotion expense.

c)
On March 22, 2023, the Company issued 6,500,000 bonus shares to the officers and directors of the Company. The shares were fair valued at $227,500.

During the year ended December 31, 2022:

a)
On January 1, 2022, the Company issued 2,500,000 common shares pursuant to the settlement of US$100,000 convertible debt, the shares were fair valued at $125,000.

b)
On January 20, 2022, the Company issued 5,000,000 common shares pursuant to the settlement of US$200,000 convertible debt, the shares were fair valued at $250,000.

c)
On February 15, 2022, the Company issued 7,625,000 common shares pursuant to the settlement of US$305,000 convertible debt, the shares were fair valued at $343,125.

d)
On May 4, 2022, the Company issued 337,500 common shares pursuant to the settlement of US$13,500 convertible debt, the shares were fair valued at $11,813.

11
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)

e)
On May 9, 2022, the Company issued 9,850,000 common shares pursuant to the settlement of US$394,000 convertible debt, the shares were fair valued at $270,875.

f)
On May 13, 2022, the Company issued 1,000,000 common shares in lieu of consulting fees, the shares were fair valued at $30,000.

g)
On June 30, 2022, the Company issued 250,000 common shares in lieu of consulting fees, the shares were fair valued at $5,000.

h)
On June 30, 2022, the Company issued 13,473,358 common shares pursuant to the Asset Acquisition, the shares were fair valued at $269,467.

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.

The following is a summary of the Company's stock option activity:

Number of
Options
#
Weighted Average
Exercise Price
$
Balance, December 31, 2021
11,175,000
0.15
Granted
1,500,000
0.05
Expired
(700,000
)
0.18
Balance, December 31, 2022
11,975,000
0.13
Forfeited
(5,950,000
)
0.13
Expired
(450,000
)
0.32
Balance, March 31, 2023
5,575,000
0.13

12
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
As at March 31, 2023 the following options were outstanding and exercisable:

Expiry
Date
Exercise price
$
Remaining
life (years)
Options
outstanding
August 15, 2023
0.21
0.38
300,000
November 22, 2023
0.26
0.42
100,000
May 2, 2024
0.27
1.09
150,000
May 17, 2024
0.245
1.16
200,000
June 17, 2024
0.245
1.22
300,000
May 6, 2025
0.09
2.10
1,675,000
July 22, 2025
0.09
2.31
100,000
November 12, 2025
0.075
2.62
1,300,000
January 22, 2026
0.145
2.82
1,250,000
June 2, 2026
0.12
3.18
200,000
5,575,000

Warrants

The following is a summary of the Company's warrant activity:

Number of
Options
#
Weighted Average
Exercise Price
$
Balance, December 31, 2022
-
-
Issued
23,660,992
0.05
Balance, March 31, 2023
23,660,992
0.05

As at March 31, 2023, 23,660,992 warrants are outstanding and they expire on March 14, 2025.

9.
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:

2023
$
2022
$
Management fees
214,356
126,846
Salaries and wages
-
18,750
214,356
145,596

Included in accounts payable as at March 31, 2023 is $489,522 (December 31, 2022 - $576,942) owing to related parties. These amounts are non-interest bearing, unsecured and due on demand.

13
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
10.
SEGMENTED INFORMATION

As at March 31, 2023, the Company had one reportable segment, being last-mile delivery service and logistics solutions, and had operations in two geographical areas: Canada and the USA.

Geographic Segments

Three months ended March 31,
2023
2022
$ $
Net gain (loss)
Canada
(903,350
)
(471,994
)
USA
(63,970
)
112,779
(967,320
)
(359,215
)

March 31, 2023
December 31, 2022
$
$
Assets
Canada
145,908
291,183
USA
3,984,195
4,269,648
4,130,103
4,560,831

11.
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 period ended March 31, 2023.

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;

•
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.

14
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
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 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. In December 2020, 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 March 31, 2023 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.

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 period ended March 31, 2023

15
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
12.
LEASE OBLIGATIONS

The Company's lease obligations at March 31, 2023 and December 31, 2022 and the changes for the periods then ended are as follows:

$
Balance, December 31, 2021
563,330
Interest expense
40,792
Lease termination
(342,936
)
Payments
(192,854
)
Balance, December 31, 2022
68,332
Payments
(5,182
)
Lease termination
(63,150
)
Balance, March 31, 2023
-

During the period ended March 31, 2023, the Company terminated its vehicle leases.

13.
CONVERTIBLE PROMISSORY NOTE

During the year ended December 31, 2021, and 2020, 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 convertible notes issued are as follows:

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 December 7, 2021 and December 29, 2021, the Company issued 417,196 and 2,500,000 common shares to settle US $116,500 of the loan, the shares were fair valued at $31,290 and $137,500 respectively. During the year ended December 31, 2022, the derivative was revalued at $nil and a gain on fair value of derivative liability of $66,928 was recorded. The remainder of the convertible note was settled pursuant to the issuance of 6,045,325 common shares fair valued at $302,500. The Company recorded a gain on settlement of $19,005.

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 matured 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%. During the year ended December 31, 2022, the derivative was fair valued at $nil and the Company recorded a gain on derivative liability of $94,980. The remainder of the convertible note was settled pursuant to the issuance of 8,957,800 common shares fair valued at $408,763, the Company recorded a gain on debt settlement of $47,503.

16
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
On closing of the Trucking acquisition, the Company issued a convertible note with face value of up to US$2,300,000 receivable in four tranches. Each of the first three funded tranches will carry a 5% Original Issue Discount (or "OID"). As consideration of the convertible note, the Company shall issue 500,000 common shares to the noteholder for each of the first three funded tranches. As at March 31, 2023, the first tranche of US $735,000 and the second tranche of US $672,000 had been funded and 1,000,000 common shares were issued to the noteholder, valued at $nil.

The first tranche had a guaranteed interest rate of 8% and an original issue discount for US $35,000. The note matured on March 14, 2022, and can be converted into common shares of the Company at a conversion price of US $0.09 per common share. The conversion option was fair valued at $110,301 and the loan was fair valued at $776,844. The loan is amortized to maturity using an effective interest rate of 20.087%. During the year ended December 31, 2022, the Company fair valued the derivative liability at $nil and recorded a gain on fair value of derivative liability of $11,534. The Company settled $456,265 of the loan pursuant to the issuance of 10,309,375 common shares fair valued at $289,550 and recorded a gain on debt settlement of $206,740. As at March 31, 2023, the outstanding balance of the convertible note is $552,720 (December 31, 2022 - $553,169).

The second tranche had a guaranteed interest rate of 8% and an original issue discount for US $32,000. The note matures on May 23, 2022 and can be converted into common shares of the Company at a conversion price of US $0.09 per common share. The conversion option was fair valued at $140,643 and the loan was fair valued at $670,204. The loan is amortized to maturity using an effective interest rate of 25.55%. As at December 31, 2022, the derivative was fair valued at $nil and the Company recorded a gain on fair value of derivative liability of $33,285. As at March 31, 2023, the outstanding balance of the convertible note was $982,172 (December 31 2022 - $982,970).

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

Convertible Debt
$
Derivative Liability
$
Balance, December 31, 2021
2,429,227
206,726
Interest expense
88,778
-
Accretion
200,497
-
Change in fair value of derivative liability
-
(206,726
)
Conversion of convertible debt
(1,274,060
)
-
Foreign exchange on loan
91,697
-
Balance, December 31, 2022
1,536,139
-
Foreign exchange on loan
(1,246
)
-
Balance, March 31, 2023
1,534,893
-

17
ParcelPal Logistics Inc.
Notes to the Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023 and 2022
(Unaudited - expressed in Canadian Dollars)
14.
COST OF SALES

For the three months ended March 31, 2023 and 2022 cost of sales consists of the following:

2023
$
2022
$
Amortization of vehicles
13,189
61,103
Fuel
58,849
2,280
Short term vehicle rentals
284,438
200,334
Salaries and wages
2,250,648
1,997,402
2,607,124
2,261,119

15.
SUBSEQUENT EVENTS

On April 6, 2023, the Company granted 1,250,000 options to a consultant of the Company, the options vest immediately and have an exercise price of $0.05 and a 5 year life.

On April 6, 2023, the Company issued 1,100,000 common shares for total consideration of $55,000 payable under a license agreement.

18

Attachments

Disclaimer

ParcelPal Logistics Inc. published this content on 30 May 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 31 May 2023 00:18:22 UTC.