Nevada
|
20-1282850
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
322 West Griffith Road
|
|
Pocatello, Idaho 83201
|
|
(Address of principal executive offices, including zip code)
|
|
(208) 234-9352
|
|
(Registrant's telephone number, including area code)
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
|
Non-accelerated filer
☐
|
Smaller reporting company
ý
|
Item 1. Financial Statements (Unaudited)
|
Page | |
Condensed Consolidated Balance Sheets as of September 30, 2016 and December 31, 2015
|
2
|
|
Condensed Consolidated Statements of Operations for the Three Months and Nine Months Ended September 30, 2016 and 2015
|
3
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2016 and 2015
|
4
|
|
Notes to Condensed Consolidated Financial Statements
|
5
|
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
13
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
20
|
|
Item 4. Controls and Procedures
|
20
|
|
PART II - Other Information | ||
Item 1. Legal Proceedings
|
20
|
|
Item 1A. Risk Factors
|
20
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
20
|
|
Item 3. Defaults upon Senior Securities
|
21
|
|
Item 4. Mine Safety Disclosures
|
21
|
|
Item 5. Other Information
|
21
|
|
Item 6. Exhibits
|
21
|
|
Signatures
|
23
|
GROTE MOLEN, INC. AND SUBSIDIARY
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(UNAUDITED)
|
||||||||
September 30,
2016 |
December 31,
2015
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash
|
$
|
54,687
|
$
|
9,251
|
||||
Accounts receivable
|
25,015
|
27,565
|
||||||
Accounts receivable – related parties
|
18,787
|
11,365
|
||||||
Inventories
|
950,117
|
708,893
|
||||||
Deposits
|
20,000
|
64,685
|
||||||
Prepaid expenses
|
402
|
356
|
||||||
Total current assets
|
1,069,008
|
822,115
|
||||||
Property and equipment, net
|
127,064
|
139,688
|
||||||
Intangible assets, net
|
62,820
|
63,068
|
||||||
Total assets
|
$
|
1,258,892
|
$
|
1,024,871
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$
|
222,400
|
$
|
73,020
|
||||
Accounts payable – related parties
|
14,155
|
1,950
|
||||||
Accrued interest payable – related parties
|
38,584
|
53,507
|
||||||
Accrued interest payable
|
17,337
|
22,686
|
||||||
Current portion of long-term debt – related party
|
-
|
2,943
|
||||||
Notes payable – related parties
|
234,887
|
130,127
|
||||||
Notes payable
|
118,000
|
136,100
|
||||||
Total current liabilities
|
645,363
|
420,333
|
||||||
Long-term debt:
|
||||||||
Note payable
|
144,436
|
145,139
|
||||||
Total long-term debt
|
144,436
|
145,139
|
||||||
Total liabilities
|
789,799
|
565,472
|
||||||
Stockholders' equity:
|
||||||||
Preferred stock, $.001 par value, 5,000,000 shares authorized, no shares issued and outstanding
|
-
|
-
|
||||||
Common stock, $.001 par value, 100,000,000 shares authorized, 23,891,000 shares issued and outstanding
|
23,891
|
22,200
|
||||||
Additional paid-in capital
|
365,645
|
147,800
|
||||||
Retained earnings
|
79,557
|
289,399
|
||||||
Total stockholders' equity
|
469,093
|
459,399
|
||||||
Total liabilities and stockholders' equity
|
$
|
1,258,892
|
$
|
1,024,871
|
GROTE MOLEN, INC. AND SUBSIDIARY
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(UNAUDITED)
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Revenues:
|
||||||||||||||||
Sales
|
$
|
223,369
|
$
|
382,021
|
$
|
681,424
|
$
|
964,214
|
||||||||
Sales to related parties
|
17,330
|
34,615
|
33,910
|
60,661
|
||||||||||||
Total revenues
|
240,699
|
416,636
|
715,334
|
1,024,875
|
||||||||||||
Cost of revenues:
|
||||||||||||||||
Cost of sales
|
186,121
|
292,887
|
512,192
|
706,097
|
||||||||||||
Cost of related party sales
|
13,685
|
26,539
|
25,488
|
44,422
|
||||||||||||
Total cost of revenues
|
199,806
|
319,426
|
537,680
|
750,519
|
||||||||||||
Gross profit
|
40,893
|
97,210
|
177,654
|
274,356
|
||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Selling, general and administrative
|
118,994
|
108,579
|
347,433
|
331,009
|
||||||||||||
Depreciation and amortization
|
4,208
|
4,471
|
12,872
|
13,545
|
||||||||||||
Total operating costs and expenses
|
123,202
|
113,050
|
360,305
|
344,554
|
||||||||||||
Loss from operations
|
(82,309
|
)
|
(15,840
|
)
|
(182,651
|
)
|
(70,198
|
)
|
||||||||
Other expense: | ||||||||||||||||
Interest expense – related parties
|
5,915
|
4,776
|
14,447
|
8,456
|
||||||||||||
Interest expense
|
4,219
|
2,819
|
12,712
|
12,816
|
||||||||||||
Total other expense
|
10,134
|
7,595
|
27,159
|
21,272
|
||||||||||||
Loss before income taxes
|
(92,443
|
)
|
(23,435
|
)
|
(209,810
|
)
|
(91,470
|
)
|
||||||||
Income tax (provision) benefit
|
(32
|
)
|
29,419
|
(32
|
)
|
29,385
|
||||||||||
Net income (loss)
|
$
|
(92,475
|
)
|
$
|
5,984
|
$
|
(209,842
|
)
|
$
|
(62,085
|
)
|
|||||
Net loss per common share -
|
||||||||||||||||
Basic and diluted
|
$
|
(0.00
|
)
|
$
|
0.00
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
|||||
Weighted average shares outstanding -
|
||||||||||||||||
Basic and diluted
|
22,405,977
|
22,200,000
|
22,269,158
|
22,200,000
|
GROTE MOLEN, INC. AND SUBSIDIARY
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(UNAUDITED)
|
Nine Months Ended
June 30, |
||||||||
2016
|
2015
|
|||||||
Net loss
|
$
|
(209,842
|
)
|
$
|
(62,085
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
12,872
|
13,545
|
||||||
Fees added to long-term note principal
|
156
|
-
|
||||||
(Increase) decrease in:
|
||||||||
Accounts receivable
|
2,550
|
14,217
|
||||||
Accounts receivable – related parties
|
(7,422
|
)
|
(13,077
|
)
|
||||
Inventories
|
(241,224
|
)
|
(140,112
|
)
|
||||
Deposits
|
44,685
|
109,865
|
||||||
Prepaid expenses
|
(46
|
)
|
6,487
|
|||||
Increase (decrease) in:
|
||||||||
Accounts payable and accrued expenses
|
149,380
|
9,066
|
||||||
Accounts payable – related parties
|
12,205
|
1,350
|
||||||
Accrued interest payable – related parties
|
(14,923
|
)
|
6,644
|
|||||
Accrued interest payable
|
(4,913
|
)
|
7,410
|
|||||
Net cash used in operating activities
|
(256,522
|
)
|
(46,690
|
)
|
||||
Cash flows from investing activities
|
-
|
-
|
||||||
Net cash used in investing activities
|
-
|
-
|
||||||
Cash flows from financing activities:
|
||||||||
Proceeds from long-term note payable
|
5,300
|
28,700
|
||||||
Proceeds from notes payable – related parties
|
300,000
|
-
|
||||||
Proceeds from notes payable
|
91,500
|
41,500
|
||||||
Proceeds from sale of Units
|
169,100
|
-
|
||||||
Repayment of notes payable – related parties
|
(195,240
|
)
|
(18,500
|
)
|
||||
Repayment of notes payable
|
(59,600
|
)
|
-
|
|||||
Repayment of long-term debt – related party
|
(2,943
|
)
|
(34,031
|
)
|
||||
Repayment of long-term note payable
|
(6,159
|
)
|
(17,374
|
)
|
||||
Net cash provided by financing activities
|
301,958
|
295
|
||||||
Net increase (decrease) in cash
|
45,436
|
(46,395
|
)
|
|||||
Cash, beginning of the period
|
9,251
|
60,808
|
||||||
Cash, end of the period
|
$
|
54,687
|
$
|
14,413
|
September 30,
2016 |
December 31,
2015 |
|||||||
Trade accounts receivable – related parties
|
$
|
13,787
|
$
|
6,365
|
||||
Employee advances
|
5,000
|
5,000
|
||||||
Total accounts receivable – related parties
|
18,787
|
11,365
|
||||||
Trade accounts receivable
|
25,015
|
27,565
|
||||||
$
|
43,802
|
$
|
38,930
|
September 30,
2016 |
December 31,
2015 |
|||||||
Office equipment
|
$
|
4,335
|
$
|
4,335
|
||||
Warehouse equipment
|
16,927
|
16,927
|
||||||
Website development
|
2,000
|
2,000
|
||||||
Molds
|
150,615
|
150,615
|
||||||
173,877
|
173,877
|
|||||||
Accumulated depreciation
|
(46,813
|
)
|
(34,189
|
)
|
||||
$
|
127,064
|
$
|
139,688
|
September 30,
2016 |
December 31,
2015 |
|||||||
License – definite lived
|
$
|
10,500
|
$
|
10,500
|
||||
License – indefinite lived
|
62,720
|
62,720
|
||||||
Patent
|
100
|
100
|
||||||
73,320
|
73,320
|
|||||||
Accumulated amortization
|
(10,500
|
)
|
(10,252
|
)
|
||||
$
|
62,820
|
$
|
63,068
|
September 30,
2016 |
December 31,
2015 |
|||||||
Note payable to a stockholder, due on demand, with interest at 6% per annum
|
$
|
-
|
$
|
30,000
|
||||
Note payable to a stockholder, due on demand, with interest at 6% per annum
|
3,500
|
3,500
|
||||||
Note payable to a stockholder, due on demand, with interest at 6% per annum
|
38,000
|
38,000
|
||||||
Note payable to a stockholder, due on demand, with interest at 6% per annum
|
10,000
|
10,000
|
||||||
Note payable to a stockholder, due on demand, with interest at 6% per annum
|
5,000
|
5,000
|
||||||
Note payable to a stockholder, due on demand, with interest at 8% per annum
|
9,000
|
9,000
|
||||||
Note payable to a stockholder, due on demand, with interest at 8% per annum
|
-
|
15,000
|
||||||
Note payable to a stockholder, due on demand, with interest at 8% per annum
|
-
|
10,500
|
||||||
Note payable to a stockholder, due May 1, 2017, with interest at 18% per annum, payable in 12 monthly payments of $27,504
|
160,260
|
-
|
||||||
Non-interest bearing advances from stockholders, with no formal repayment terms
|
9,127
|
9,127
|
||||||
Total
|
$
|
234,887
|
$
|
130,127
|
September 30,
2016 |
December 31,
2015 |
|||||||
Note payable, due on demand, with interest at 8% per annum
|
$
|
-
|
$
|
15,000
|
||||
Note payable, due on demand, with interest at 8% per annum
|
-
|
20,000
|
||||||
Note payable, due on demand, with interest at 8% per annum
|
-
|
5,000
|
||||||
Note payable, due on demand, with interest at 8% per annum
|
7,000
|
7,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
15,000
|
15,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
10,000
|
10,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
-
|
4,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
-
|
5,600
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
10,000
|
10,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
10,000
|
10,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
-
|
10,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
10,000
|
10,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
2,500
|
2,500
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
9,000
|
9,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
3,000
|
3,000
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
20,000
|
-
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
5,000
|
-
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
6,500
|
-
|
||||||
Note payable, due on demand, with interest at 6% per annum
|
10,000
|
-
|
||||||
Total
|
$
|
118,000
|
$
|
136,100
|
Stock price on the valuation date
|
$
|
0.09
|
||
Warrant exercise price
|
$
|
0.70
|
||
Dividend yield
|
0.00
|
%
|
||
Years to maturity
|
5.0
|
|||
Risk free rate
|
1.12
|
%
|
||
Expected volatility
|
63.85
|
%
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Sales
|
$
|
223,369
|
$
|
382,021
|
$
|
681,424
|
$
|
964,214
|
||||||||
Sales – related parties
|
17,330
|
34,615
|
33,910
|
60,661
|
||||||||||||
|
||||||||||||||||
Total sales
|
$
|
240,699
|
$
|
416,636
|
$
|
715,334
|
$
|
1,024,875
|
Grote Molen, Inc.
|
|
Dated: November 14, 2016
|
By /s/ John B. Hofman
|
John B. Hofman
|
|
President, Secretary and Treasurer
|
|
(Principal Executive and Accounting Officer)
|
Dated as of [___________], 2016.
|
|
The Company:
|
GROTE MOLEN, INC.
|
By:
/s/ John Hofman
|
|
Name: John Hofman | |
Title: President and CEO | |
Holder: | By: /s/ David N. Nemelka |
David N. Nemelka |
To: |
Grote Molen, Inc.
________________________ ________________________ |
Dated as of [___________], 2016.
|
|
The Company:
|
GROTE MOLEN, INC.
|
By: __________________________________
|
|
Name: John Hofman | |
Title: President and CEO | |
Holder: | By: __________________________________ |
To: |
Grote Molen, Inc.
________________________ ________________________ |
UNDERSIGNED:
|
|
/s/ John B. Hofman
|
|
John B. Hofman, President
|
|
Grote Molen, Inc.
|
UNDERSIGNED:
|
|
John B. Hofman
|
|
/s/ John B. Hofman
|
|
John B. Hofman, President
|
|
Grote Molen, Inc.
|
The Company:
|
Grote Molen, Inc.
|
|
A Nevada corporation
|
||
By
/s/ John B. Hofman
|
||
John B. Hofman
|
||
President and CEO
|
||
The Purchaser:
|
||
/s/ Davd N. Nemelka
|
||
1.
|
I have reviewed this report on Form 10-Q of Grote Molen, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date: November 14, 2016
|
/s/ John B. Hofman
|
John B. Hofman
|
|
President, Secretary and Treasurer
|
|
(Principal Executive Officer and
|
|
Principal Financial Officer)
|
November 14, 2016
|
/s/ John B. Hofman
|
John B. Hofman
|
|
President, Secretary and Treasurer
|