|
☑
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 For the quarterly period ended March 31,
2019
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 For the transition period
from
to
|
Nevada
|
|
27-1085858
|
(State or Other Jurisdiction of Incorporation)
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
|
|
80 NE 4th Avenue, Suite 28
|
|
|
Delray
Beach, FL 33483
|
|
33483
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Large accelerated filer
|
|
☐
|
Accelerated filer
|
|
☐
|
Non-accelerated
filer
|
|
☑
|
Smaller reporting company
|
|
☑
|
|
|
|
Emerging
growth company
|
|
☐
|
Title
of each class
|
|
Trading
Symbol(s)
|
|
Name
of each exchange on which registered
|
N/A
|
|
N/A
|
|
N/A
|
|
|
PAGE
|
|
||
|
|
|
1
|
||
|
|
|
|
1
|
|
|
|
|
|
2
|
|
|
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
25
|
||
|
|
|
30
|
||
|
|
|
30
|
||
|
|
|
|
||
|
||
31
|
||
|
||
Item 1A. |
31
|
|
|
||
31
|
||
|
||
31
|
||
|
||
31
|
||
|
||
31
|
||
|
||
31
|
||
|
|
|
32
|
|
March 31,
|
December 31,
|
|
2019
|
2018
|
|
(Unaudited)
|
|
ASSETS
|
|
|
Current Assets:
|
|
|
Cash
and cash equivalents
|
$
1,172,915
|
$
1,960
|
Inventory
|
422,819
|
-
|
Advance
to supplier - related party
|
1,017,225
|
-
|
Prepaid
expenses and other current assets
|
58,580
|
12,330
|
Total current assets
|
2,671,539
|
14,290
|
|
|
|
Other Assets:
|
|
|
Property
and equipment
|
28,500
|
-
|
Intangible
assets and other, net
|
2,887,312
|
-
|
Operating
lease right-of-use assets, net
|
302,677
|
-
|
Total other assets
|
3,218,489
|
-
|
|
|
|
TOTAL ASSETS
|
$
5,890,028
|
$
14,290
|
|
|
|
LIABILITIES AND EQUITY (DEFICIT)
|
|
|
|
|
|
Current Liabilities:
|
|
|
Accounts
payable
|
$
1,156,991
|
$
923,429
|
Accrued
expenses
|
15,314
|
46,875
|
Note
payable - related parties
|
27,500
|
51,400
|
Subscription
payable
|
1,650,000
|
-
|
Convertible
notes, net of discounts
|
-
|
491,788
|
Derivative
liability
|
-
|
1,742,000
|
Settlement
payable
|
17,000
|
17,000
|
Interest
payable
|
8,335
|
66,300
|
Operating
lease liabilities, current portion
|
93,961
|
-
|
Total current liabilities
|
2,969,101
|
3,338,792
|
|
|
|
Long Term Liabilities:
|
|
|
Convertible
notes payable
|
100,000
|
100,000
|
Operating
lease liabilities, long-term portion
|
208,716
|
-
|
Total long term liabilities
|
308,716
|
100,000
|
|
|
|
TOTAL LIABILITIES
|
3,277,817
|
3,438,792
|
|
|
|
Commitment and contingencies (see Note 9)
|
|
|
|
|
|
Exactus, Inc. Stockholders's Equity (Deficit):
|
|
|
Preferred
stock: 50,000,000 authorized; $0.0001 par value, 5,266,466
undesignated shares
|
|
|
issued
and outstanding
|
-
|
-
|
Preferred
stock Series A: 1,000,000 designated; $0.0001 par
value,
|
|
|
608,009
shares issued and outstanding
|
60
|
-
|
Preferred
stock Series B-1: 32,000,000
designated
;
$0.0001 par value,
|
|
|
2,400,000,and
2,800,000 shares issued and outstanding, respectively
|
240
|
280
|
Preferred
stock Series B-2: 10,000,000
designated
;
$0.0001 par value,
|
|
|
7,684,000
and 8,684,000 shares issued and outstanding,
respectively
|
768
|
868
|
Preferred
stock Series C: 1,733,334
designated
;
$0.0001 par value,
|
|
|
1,733,334
shares issued and outstanding
|
173
|
173
|
Preferred
stock Series D: 200
designated
;
$0.0001 par value, 41 and 45
|
|
|
shares
issued and outstanding, respectively
|
-
|
1
|
Common
stock: 650,000,000 shares authorized; $0.0001 par
value,
|
|
|
33,149,090
and 6,233,524 shares issued and outstanding,
respectively
|
3,315
|
623
|
Additional
paid-in capital
|
15,459,864
|
7,111,445
|
Accumulated
deficit
|
(12,816,605
)
|
(10,537,892
)
|
Total
Exactus Inc. Stockholders' Equity (Deficit)
|
2,647,815
|
(3,424,502
)
|
|
|
|
Non-controlling
interest in subsidiary
|
(35,604
)
|
-
|
|
|
|
Total Equity (Deficit)
|
2,612,211
|
(3,424,502
)
|
|
|
|
TOTAL LIABILITIES AND EQUITY (DEFICIT)
|
$
5,890,028
|
$
14,290
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
|
|
Three Months Ended March 31,
|
|
|
2019
|
2018
|
|
(Unaudited)
|
(Unaudited)
|
|
|
|
Net
revenues
|
$
15,980
|
$
-
|
|
|
|
Cost
of sales - related party
|
12,600
|
-
|
|
|
|
Gross
profit
|
3,380
|
-
|
|
|
|
Operating
Expenses:
|
|
|
General
and administration
|
704,087
|
1,196,138
|
Professional
and consulting
|
1,880,147
|
111,557
|
Research
and development
|
15,000
|
75,000
|
|
|
|
Total
Operating Expenses
|
2,599,234
|
1,382,695
|
|
|
|
Loss
from Operations
|
(2,595,854
)
|
(1,382,695
)
|
|
|
|
Other
Income (expenses):
|
|
|
Derivative
(loss) gain
|
(1,454,729
)
|
420,150
|
Gain
on settlement of debt, net
|
3,007,629
|
-
|
Interest
expense
|
(366,913
)
|
(111,301
)
|
|
|
|
Total
Other Expenses, net
|
1,185,987
|
308,849
|
|
|
|
Loss
Before Provision for Income Taxes
|
(1,409,867
)
|
(1,073,846
)
|
Provision
for income taxes
|
-
|
-
|
|
|
|
Net
Loss
|
(1,409,867
)
|
(1,073,846
)
|
|
|
|
Net
Loss attributable to non-controlling interest
|
35,604
|
-
|
|
|
|
Net
Loss Attributable to Exactus, Inc.
|
(1,374,263
)
|
(1,073,846
)
|
|
|
|
Deemed
dividend on Preferred Stock
|
(904,450
)
|
-
|
|
|
|
Net
Loss available to Exactus, Inc. common stockholders
|
$
(2,278,713
)
|
$
(1,073,846
)
|
|
|
|
Net
Loss per Common Share - Basic and Diluted
|
$
(0.07
)
|
$
(0.24
)
|
Net
Loss attributable to non-controlling interest per Common Share -
Basic and Diluted
|
$
(0.00
)
|
$
-
|
Net
Loss available to Exactus, Inc. common stockholders per Common
Share - Basic and Diluted
|
$
(0.12
)
|
$
(0.24
)
|
|
|
|
Weighted
Average Number of Common Shares Outstanding:
|
|
|
Basic
and Diluted
|
19,485,557
|
4,522,422
|
|
Preferred Stock- Series A
|
Preferred Stock- Series B-1
|
Preferred Stock- Series B-2
|
Preferred Stock- Series C
|
Preferred Stock- Series D
|
Common Stock
|
Additional
Paid
in
|
Accumulated
|
Non-controlling
|
|
||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Interest
|
Total
|
Balance, December 31, 2018
|
-
|
$
-
|
2,800,000
|
$
280
|
8,684,000
|
$
868
|
1,733,334
|
$
173
|
45
|
$
1
|
6,233,524
|
$
623
|
$
7,111,445
|
$
(10,537,892
)
|
$
-
|
$
(3,424,502
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock issued upon convesion of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
convertible
debt
|
849,360
|
84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
849,276
|
-
|
-
|
849,360
|
Preferred
stock issued for private placement
|
55,090
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55,084
|
-
|
-
|
55,090
|
Common
stock issued for private placement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,382,090
|
1,538
|
3,308,115
|
-
|
-
|
3,309,653
|
Common
Stock issued for Master Supply
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,385,691
|
839
|
(839
)
|
-
|
-
|
-
|
Common
stock issued for debt settlement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
203,080
|
20
|
40,596
|
-
|
-
|
40,616
|
Common
stock issued for purchase of membership interest in
subsidiary
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
937,500
|
94
|
989,906
|
-
|
-
|
990,000
|
Conversion
of Series A Preferred Stock to Common Stock
|
(296,441
)
|
(30
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,482,205
|
148
|
(118
)
|
-
|
-
|
-
|
Conversion
of Series B-1 Preferred Stock to Common Stock
|
-
|
-
|
(400,000
)
|
(40
)
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
5
|
35
|
-
|
-
|
-
|
Conversion
of Series B-2 Preferred Stock to Common Stock
|
-
|
-
|
-
|
-
|
(1,000,000
)
|
(100
)
|
-
|
-
|
-
|
-
|
125,000
|
13
|
87
|
-
|
-
|
-
|
Conversion
of Series D Preferred Stock to Common Stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4
)
|
(1
)
|
100,000
|
10
|
(9
)
|
-
|
-
|
-
|
Common
stock issued upon conversion of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
convertible
debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250,000
|
25
|
195,975
|
-
|
-
|
196,000
|
Stock
warrants granted for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,114,062
|
-
|
-
|
1,114,062
|
Stock
options granted for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
891,799
|
-
|
-
|
891,799
|
Preferred
deemed dividend
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
904,450
|
(904,450
)
|
-
|
-
|
Net
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
(1,374,263
)
|
(35,604
)
|
(1,409,867
)
|
Balance, March 31, 2019
|
608,009
|
$
60
|
2,400,000
|
$
240
|
7,684,000
|
$
768
|
1,733,334
|
$
173
|
41
|
$
-
|
33,149,090
|
$
3,315
|
$
15,459,864
|
$
(12,816,605
)
|
$
(35,604
)
|
$
2,612,211
|
|
Preferred Stock- Series A
|
Preferred Stock- Series B-1
|
Preferred Stock- Series B-2
|
Preferred Stock- Series C
|
Preferred Stock- Series D
|
Common Stock
|
Additional
Paid in
|
Accumulated
|
Non-controlling
|
|
||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Interest
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017
|
-
|
$
-
|
2,800,000
|
$
280
|
8,684,000
|
$
868
|
1,733,334
|
$
173
|
-
|
$
-
|
4,383,983
|
$
439
|
$
3,983,171
|
$
(6,200,573
)
|
$
-
|
$
(2,215,642
)
|
Common
stock issued for debt settlement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
214,834
|
21
|
343,714
|
-
|
-
|
343,735
|
Series
D preferred stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
-
|
-
|
-
|
50,000
|
-
|
-
|
50,000
|
Series
D preferred stock issued for debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
1
|
-
|
-
|
499,999
|
-
|
-
|
500,000
|
Net
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,073,846
)
|
-
|
(1,073,846
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2018
|
-
|
$
-
|
2,800,000
|
$
280
|
8,684,000
|
$
868
|
1,733,334
|
$
173
|
45
|
$
1
|
4,598,817
|
$
460
|
$
4,876,884
|
$
(7,274,419
)
|
$
-
|
$
(2,395,753
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2019
|
2018
|
|
(Unaudited)
|
(Unaudited)
|
Cash Flows From Operating Activities:
|
|
|
Net
loss
|
$
(1,409,867
)
|
$
(1,073,846
)
|
Adjustments
to reconcile net loss to cash used in operating
activities:
|
|
|
Derivative
loss (gain)
|
1,454,729
|
(436,650
)
|
Stock-based
compensation
|
2,005,861
|
-
|
Amortization
of discount and debt issuance costs for convertible
notes
|
339,806
|
99,078
|
Amortization
of intangible assets
|
52,688
|
-
|
Non-cash
interest expense
|
-
|
12,223
|
(Gain)
loss on settlement of debt
|
(3,007,629
)
|
257,801
|
Changes
in operating assets and liabilities:
|
|
|
(Increase)
decrease in operating assets:
|
|
|
Inventory
|
(422,819
)
|
-
|
Advance
to supplier - related party
|
(1,017,225
)
|
-
|
Prepaid
expenses
|
(46,250
)
|
(35,046
)
|
Increase
(decrease) in operating liabilities:
|
|
|
Accounts
payable
|
233,560
|
(2,989
)
|
Accrued
expenses
|
(21,561
)
|
885,456
|
Settlement
payable
|
-
|
(3,000
)
|
Interest
payable
|
4,951
|
1,693
|
Net Cash Used In Operating Activities
|
(1,833,755
)
|
(295,280
)
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
Purchase
of membership interest in subsidiary
|
(300,000
)
|
-
|
Purchase
of property and equipment
|
(28,500
)
|
-
|
Net Cash Used in Investing Activities
|
(328,500
)
|
-
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
Proceeds
from sale of Series D preferred stock
|
-
|
50,000
|
Proceeds
from sale of Common Stock
|
3,309,653
|
-
|
Payments
of principal on notes payable
|
(11,129
)
|
-
|
Proceeds
from issuance of notes payable
|
14,229
|
100,000
|
Payments
of principal on convertible notes
|
(186,443
)
|
(25,000
)
|
Proceeds
from issuance of convertible notes, net of issuance
cost
|
206,900
|
48,000
|
Net Cash Provided By Financing Activities
|
3,333,210
|
173,000
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
1,170,955
|
(122,280
)
|
|
|
|
Cash and cash equivalents at beginning of period
|
1,960
|
161,215
|
|
|
|
Cash and cash equivalents at end of period
|
$
1,172,915
|
$
38,935
|
|
|
|
Supplemental Cash Flow Information:
|
|
|
Cash
paid for interest
|
$
22,166
|
$
-
|
Cash
paid for taxes
|
$
-
|
$
-
|
|
|
|
Non-Cash investing and financing activities:
|
|
|
Increases
in convertible note, principal
|
$
-
|
$
16,500
|
Proceeds
from sale of Series D preferred stock paid directly to settle
amounts
|
|
|
due
to officers and directors
|
$
-
|
$
500,000
|
Proceeds
from sale of Series A preferred stock paid directly to settle
debts
|
$
55,090
|
$
-
|
Convertible
notes and interest payable settled by Series A preferred stock
issued
|
$
849,360
|
$
-
|
Note
payable, accrued expense and interest payable settled by common
stock issued
|
$
40,616
|
$
-
|
Convertible
notes settled by common stock issued
|
$
196,000
|
$
-
|
Accounts
payable settled by common stock issued
|
$
-
|
$
85,934
|
Common
stock issued for purchase of membership interest in
subsidiary
|
$
990,000
|
$
-
|
Increase
in intangible assets for subscription payable
|
$
1,650,000
|
$
-
|
Initial
fair value of derivative liabilities as debt discount on
convertible notes
|
$
206,910
|
$
58,500
|
Initial
derivative liability on convertible notes
|
$
-
|
$
94,000
|
Preferred
deemed dividend
|
$
904,450
|
$
-
|
Operating
lease right-of-use assets and operating lease
liabilities
|
|
|
recorded
upon adoption of ASC 842
|
$
310,093
|
$
-
|
Reduction
of operating lease right-of-use asset and operating lease
liabilities
|
$
7,416
|
$
-
|
|
At
March 31, 2019
|
At December 31,
2018
|
||||
Description
|
Level
1
|
Level
2
|
Level 3
|
Level
1
|
Level
2
|
Level
3
|
Derivative
liabilities
|
—
|
—
|
$
—
|
—
|
—
|
$
1,742,000
|
|
For
the Three Months Ended March 31, 2019
|
Balance at
beginning of period
|
1,742,000
|
Initial fair value
of derivative liabilities as debt discount
|
206,910
|
Initial fair value
of derivative liabilities as derivative expense
|
361,090
|
Extinguishment of
derivative liability upon repayment/conversion of convertible
debt
|
(3,206,000
)
|
Change in fair
value included in derivative loss
|
896,000
|
Balance at end of
period
|
-
|
|
March
31,2019
|
Common stock
equivalents:
|
|
Stock
warrants
|
1,362,833
|
Stock
options
|
5,434,375
|
Convertible notes
payable
|
250,000
|
Convertible
Preferred Stock
|
5,542,212
|
Total
|
12,589,420
|
Intangible asset
– Hemp farming license
|
$
10,000
|
Intangible assets
– farm leases
|
2,930,000
|
Total assets
acquired at fair value
|
2,940,000
|
Total purchase
consideration
|
$
2,940,000
|
|
Useful
life
|
March 31,
2019
|
December 31,
2018
|
Farm
leases
|
3 year
|
$
2,930,000
|
$
-
|
Hemp operating
license
|
1 year
|
10,000
|
-
|
|
2,940,000
|
-
|
|
Less: accumulated
amortization
|
|
(52,688
)
|
-
|
|
$
2,887,312
|
$
-
|
|
March
31, 2019
|
Farm lease
ROU
|
$
310,093
|
Less accumulated
amortization
|
(7,416
)
|
Balance of ROU
asset as of March 31, 2019
|
$
302,677
|
|
March
31, 2019
|
Farm
lease
|
$
310,093
|
Total lease
liability
|
310,093
|
Reduction of lease
liability
|
(7,416
)
|
Total
|
302,677
|
Less: current
portion
|
(93,961
)
|
Long term portion
of lease liability as of March 31, 2019
|
$
208,716
|
Year ended December 31,
2019
|
$
120,000
|
Year ended December 31,
2020
|
120,000
|
Year ended December 31,
2021
|
120,000
|
Year ended December 31,
2022
|
20,000
|
Total
|
360,000
|
Less: undiscounted payments during
the three months ended March 31, 2019
|
(10,000
)
|
Total undiscounted future minimum
lease payments due as of March 31, 2019
|
$
350,000
|
Imputed
interest
|
(47,323
)
|
Total operating lease
liability
|
$
302,677
|
|
2019
(Unaudited)
|
2018
|
Convertible note in
the amount of $110,000 dated, August 14, 2017, accruing interest at
an annual rate of 8%, matured on August 14, 2018, and convertible
into common stock of the Company at a conversion price equal to the
lesser of (i) $2.00 and (ii) 60% of the average of the three lowest
trading prices of the Company’s common stock during the
twenty-day trading period prior to the conversion (the
“Note”). The Company received net proceeds of $87,000
from the issuance of the Note, after deducting an original issue
discount and debt issuance costs. On December 18, 2017, the Company
further amended the Note to (i) increase the aggregate principal
amount of the Note to $115,000 and (ii) extend the date by which
the Company is required to cause the Registration Statement to
become effective to January 4, 2018. On January 4, 2018, the
Company further amended the Note to (i) increase the aggregate
principal amount of the Note to $125,000 and (ii) extend the date
by which the Company is required to cause the Registration
Statement to become effective to February 1, 2018. In March 2018,
the Company paid $25,000 towards principal of the Note. On May 7,
2018, the Company further amended the Note to (i) increase the
aggregate principal amount of the Note to $121,481 and (ii) extend
the date by which the Company is required to cause the Registration
Statement to become effective to May 31, 2018. On June 11,
2018, the holder of the Note converted $10,000 of the principal of
the Note into 22,727 shares of common stock. On July 13, 2018, the
holder of the note converted $10,500 of the principal of the Note
to 116,667 shares of common stock. On August 30, 2018, the holder
of the Note converted $10,500 of the principal of the Note to
218,750 shares of common stock. On November 13, 2018, the Company
further amended the Note to (i) increase the aggregate principal
amount of the Note by $10,000 and (ii) extend the date by which the
Company is required to cause the Registration Statement to become
effective to December 13, 2018. The Company determined that the
conversion feature embedded in the Note required bifurcation and
presentation as a liability.
|
$
-
|
$
101,481
|
|
|
|
Convertible note in
the amount of $27,500 dated, September 27, 2017, accruing interest
at an annual rate of 8%, matured on September 27, 2018, and
convertible into common stock of the Company at a conversion price
equal to the lesser of (i) $2.00 and (ii) 60% of the average of the
three lowest trading prices of the Company’s common stock
during the twenty-day trading period prior to the conversion (the
“Note”). The Company received net proceeds of $21,750
from the issuance of the Note, after deducting an original issue
discount and debt issuance costs. On May 7, 2018, the Company
further amended the Note to increase the aggregate principal amount
of the Note to $4,125. On November 13, 2018, the Company
amended the Note to (i) increase the aggregate principal amount of
the Note by $5,000 and (ii) extend the date by which the Company is
required to cause the Registration Statement to become effective to
December 13, 2018.
|
-
|
36,625
|
Convertible note in
the amount of $65,000 dated, December 21, 2017, accruing interest
at an annual rate of 12%, matured on December 21, 2018, and
convertible into common stock of the Company at a conversion price
equal to the lesser of (i) closing sale price of the common stock
on the principal market on the trading day immediately preceding
the closing date and (ii) 60% of the average of the three lowest
trading prices of the Company’s common stock during the
twenty-day trading period prior to the conversion (the
“Note”). The Company received net proceeds of $62,400
from the issuance of the Note, after deducting an original issue
discount and debt issuance costs. On March 28, 2018, the Company
amended the Note to (i) increase the aggregate principal amount of
the Note to $71,500 and (ii) adjust the conversion price to the
lesser of (i) closing sale price of the common stock on the
principal market on the trading day immediately preceding the
closing date and (ii) 51% of the average of the three lowest
trading prices of the Company’s common stock during the
twenty-five day trading period prior to the conversion. On November
11, 2018, the holder of the note converted $5,325 of the principal
of the Note to 187,500 shares of common stock. On December 18,
2018, the holder of the Note converted $4,850 of the principal of
the Note to 100,000 shares of common stock. The Company determined
that the conversion feature embedded in the Note required
bifurcation and presentation as a liability.
|
-
|
89,588
|
|
|
|
Convertible note in
the amount of $125,000 dated, December 26, 2017, accruing interest
at an annual rate of 12%, matured on September 26, 2018, and
convertible into common stock of the Company at a conversion price
equal to the lesser of (i) the lowest trading price of the
Company's common stock during the twenty-five-day trading period
prior to the issue date of the Note and (ii) 50% of the average of
the three lowest trading prices of the Company’s common stock
during the twenty-five day trading period prior to the conversion
(the “Note”). The Company received net proceeds of
$112,250 from the issuance of the Note, after deducting an original
issue discount and debt issuance costs. On July 11, 2018, the
holder of the note elected to convert interest of $3,120 into
15,000 shares of common stock. On November 28, 2018, the holder of
the Note converted $2,000 of the interest of the Note to 25,000
shares of common stock. The Company determined that the conversion
feature embedded in the Note required bifurcation and presentation
as a liability.
|
- |
125,000
|
|
|
|
Convertible note in
the amount of $58,500 dated, March 16, 2018, accruing interest at
an annual rate of 9%, matures on December 16, 2018, and convertible
into common stock of the Company at a conversion price equal to the
lesser of (i) $2.00 and (ii) 51% of the average of the three lowest
trading prices of the Company’s common stock during the
twenty-five day trading period prior to the conversion (the
“Note”). The Company received net proceeds of $41,050
from the issuance of the Note, after deducting an original issue
discount and debt issuance costs. The Company determined that the
conversion feature embedded in the Note required bifurcation and
presentation as a liability.
|
-
|
58,500
|
Convertible
note in the amount of $60,000 dated, June 29, 2018, accruing
interest at an annual rate of 12%, maturing on June 29, 2019, and
convertible into common stock of the Company at a conversion price
equal to 50% of the average of the three lowest trading prices of
the Company’s common stock during the twenty-day trading
period prior to the conversion (the “Note”). The
Company received net proceeds of $51,900 from the issuance of the
Note, after deducting an original issue discount and debt issuance
costs. In December 2018, the Company agreed to increase the
principal balance of note by $30,000 in relation to the assignment
of the Note by the holder to another third party. The Company
determined that the conversion feature embedded in the Note
required bifurcation and presentation as a liability.
|
-
|
55,881
|
Convertible note in
the aggregate amount of $30,000 dated, July 3, 2018, accruing
interest and an annual rate of 12%, maturing on July 3, 2019, and
convertible into common stock of the Company at a conversion price
equal to 50% of the average of the three lowest trading prices of
the Company’s common stock during the twenty-day trading
period prior to the conversion (the “Notes”). The
Company received net proceeds of $28,000 from the issuance of the
Note, after deducting an original issue discount and debt issuance
costs. The Company determined that the conversion feature embedded
in the Note required bifurcation and presentation as a liability.
During the year ended December 31, 2018, the Company recorded an
initial derivative liability of $68,000, resulting in initial
derivative expense of $40,000, and an initial debt discount of
$28,000 to be amortized into interest expense through the maturity
of the Note.
|
-
|
14,120
|
||
|
|
|
|
|
Convertible notes
in the aggregate amount of $70,500 dated , October 23, 2018
($35,250) and October 26, 2018 ($35,250), accruing interest at an
annual rate of 12%, maturing in one year, and convertible into
common stock of the Company at a conversion price equal to the
lesser of i) the closing sale price of the Company's common stock
on closing date and ii) 60% of the lowest trading price of the
Company’s common stock during the twenty-day trading period
prior to the conversion (the “Note”). The Company
received net proceeds of $57,000 from the issuance of the Note,
after deducting an original issue discount and debt issuance costs.
The Company determined that the conversion features embedded in the
Notes required bifurcation and presentation as liabilities. During
the year ended December 31, 2018, the Company recorded initial
derivative liabilities of $187,000, resulting in initial derivative
expense of $127,000, and initial debt discounts of $60,000 to be
amortized into interest expense through the maturity of the
Note.
|
-
|
10,593
|
||
|
|
|
|
|
Convertible Notes
in the aggregate amount of $100,000, issued on March 22, 2018. The
Notes bear interest at a rate of 5% per annum and will mature on
February 1, 2023. If a qualified financing from which at least $5
million of gross proceeds are raised occurs prior to the maturity
date, then the outstanding principal balance of the notes, together
with all accrued and unpaid interest thereon, shall be
automatically converted into a number of shares of the
Company’s common stock at $0.40 per Share. The Notes offers
registration rights wherein the Company agrees that within 45 days
of a Qualified Offering, prior to the Maturity Date, the Company
shall file a registration statement with the SEC registering for
resale the shares of Company’s common stock into which the
Notes are convertible.
|
100,000
|
100,000
|
||
|
|
|
|
|
Convertible Notes
in the amount of $229,890, issued on January 11, 2019
which features an original issue discount of
10%. The Note bears interest at a rate of 8% per year, and is due
12 months from the date of issue. Beginning on the 170th day
after issue, the Note is convertible to our common stock at price
equal to the lesser of $2.00 ($0.25 pre-split) per share, or a the
variable conversion price. The variable conversion price is defined
as 60% of the average of our 3 lowest trading prices in the 20
trading days prior to the conversion.
|
-
|
-
|
Carrying Amount of
Convertible Debt
|
$
100,000
|
$
591,788
|
Less: Current
Portion
|
-
|
491,788
|
Convertible Notes,
Long Term
|
$
100,000
|
$
100,000
|
|
2019
|
2018
|
|
(Unaudited)
|
|
Principal
Amount
|
$
100,000
|
$
701,694
|
Less unamortized
debt discount and debt issuance costs
|
-
|
(109,906
)
|
Total convertible
debt less unamortized debt discount and debt issuance
costs
|
$
100,000
|
$
591,788
|
|
2019
|
2018
|
Expected
Volatility
|
376.76% to
567.11%
|
85.79% to
204.8%
|
Expected
Term
|
0.25 to 1.0
Years
|
0.25 to 1.0
Years
|
Risk Free
Rate
|
2.41% to
2.54%
|
1.73% to
1.93%
|
Dividend
Rate
|
0.00%
|
0.00%
|
|
Number of
Warrants
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Balance at December
31, 2018
|
644,083
|
$
1.77
|
1.38
|
Issued
|
718,750
|
0.20
|
5.00
|
Cancelled
|
—
|
—
|
—
|
Exercised
|
—
|
—
|
—
|
Forfeited
|
—
|
—
|
—
|
Balance at March
31, 2019
|
1,362,833
|
$
0.94
|
3.16
|
|
|
|
|
Warrants
exercisable at March 31, 2019
|
1,362,833
|
$
0.94
|
3.16
|
|
|
|
|
Weighted average
fair value of warrants granted during the period
|
|
$
1.55
|
|
|
Number of
Options
|
Weighted Average
ExercisePrice
|
Weighted Average
Remaining Contractual Life(Years)
|
Balance at December
31, 2018
|
959,375
|
$
0.41
|
8.79
|
Granted
|
4,475,000
|
0.19
|
10.00
|
Balance at March
31, 2019
|
5,434,375
|
0.20
|
8.65
|
Options exercisable
at March 31, 2019
|
3,528,133
|
$
0.27
|
8.10
|
Risk-free
interest rate
|
2.61
– 2.74%
|
Expected
volatility
|
293
– 296%
|
Expected
term (in years)
|
10
|
Expected
dividend yield
|
0%
|
101.INS***
|
XBRL
Instance Document
|
101.SCH***
|
XBRL
Taxonomy Extension Schema
|
101.CAL***
|
XBRL
Taxonomy Extension Calculation Linkbase
|
101.DEF***
|
XBRL
Taxonomy Extension Definition Linkbase
|
101.LAB***
|
XBRL
Taxonomy Extension Label Linkbase
|
101.PRE***
|
XBRL
Taxonomy Extension Presentation Linkbase
|
*
|
Filed
herewith
|
***
|
Pursuant
to Rule 406T of Regulation S-T, these interactive data files are
deemed not filed or part of a registration statement or prospectus
for purposes of Sections 11 or 12 of the Securities Act of 1933 or
Section 18 of the Securities Act of 1934 and otherwise are not
subject to liability.
|
|
Exactus, Inc.
|
|
|
May 31,
2019
|
/s/ Philip J.
Young
|
|
Philip
J. Young
|
|
Chief Executive Officer
|
|
/s/ Philip J. Young
|
|
Philip
J. Young
|
|
Interim Chief Financial Officer
|
101.INS***
|
XBRL
Instance Document
|
101.SCH***
|
XBRL
Taxonomy Extension Schema
|
101.CAL***
|
XBRL
Taxonomy Extension Calculation Linkbase
|
101.DEF***
|
XBRL
Taxonomy Extension Definition Linkbase
|
101.LAB***
|
XBRL
Taxonomy Extension Label Linkbase
|
101.PRE***
|
XBRL
Taxonomy Extension Presentation Linkbase
|
*
|
Filed
herewith
|
***
|
Pursuant
to Rule 406T of Regulation S-T, these interactive data files are
deemed not filed or part of a registration statement or prospectus
for purposes of Sections 11 or 12 of the Securities Act of 1933 or
Section 18 of the Securities Act of 1934 and otherwise are not
subject to liability.
|
EXHIBIT
32. 1
|
|
CERTIFICATION OF CHIEF EXECUTIVE OFFICER
|
PURSUANT TO
|
AS ADOPTED PURSUANT TO
|
SECTION 906 OF THE SARBANESOXLEY ACT OF 2002
|
EXHIBIT
32. 2
|
|
PURSUANT TO
|
18 U.S.C. SECTION 1350,
|
AS ADOPTED PURSUANT TO
|
SECTION 906 OF THE SARBANESOXLEY ACT OF 2002
|