Exactus, Inc. and
Subsidiaries
Consolidated Balance Sheets
|
December 31,
|
|
|
|
|
|
|
ASSETS
|
|
|
Current Assets:
|
|
|
Cash
and cash equivalents
|
$18,405
|
$1,960
|
Accounts
receivable, net
|
55,725
|
-
|
Accounts
receivable - related party
|
18,860
|
-
|
Inventory,
net
|
1,337,809
|
-
|
Prepaid
expenses and other current assets
|
248,776
|
12,330
|
Prepaid
expenses and other current assets - related party -
current
|
622,160
|
-
|
Due
from related parties
|
127,500
|
-
|
Total current assets
|
2,429,235
|
14,290
|
|
|
|
Other Assets:
|
|
|
Deposits
|
80,000
|
-
|
Prepaid
expenses and other current assets - related party -
long-term
|
2,492,045
|
-
|
Property
and equipment, net
|
477,433
|
-
|
Intangible
assets, net
|
2,147,311
|
-
|
Operating
lease right-of-use assets, net
|
2,173,253
|
-
|
Total other assets
|
7,370,042
|
-
|
|
|
|
TOTAL ASSETS
|
$9,799,277
|
$14,290
|
|
|
|
LIABILITIES AND EQUITY (DEFICIT)
|
|
|
|
|
|
Current Liabilities:
|
|
|
Accounts
payable
|
$1,442,409
|
$923,429
|
Accounts
payable - related parties
|
454,511
|
-
|
Accrued
expenses
|
358,010
|
46,875
|
Unearned
revenue - related party
|
215,000
|
-
|
Note
payable - related parties
|
55,556
|
51,400
|
Subscription
payable
|
250,000
|
-
|
Convertible
notes, net of discounts
|
85,906
|
491,788
|
Derivative
liability
|
880,410
|
1,742,000
|
Settlement
payable
|
-
|
17,000
|
Interest
payable
|
16,677
|
66,300
|
Operating
lease liabilities, current portion
|
432,065
|
-
|
Total current liabilities
|
4,190,544
|
3,338,792
|
|
|
|
Long Term Liabilities:
|
|
|
Convertible
notes payable
|
100,000
|
100,000
|
Operating
lease liabilities, long-term portion
|
1,826,887
|
-
|
Total long-term liabilities
|
1,926,887
|
100,000
|
|
|
|
TOTAL LIABILITIES
|
6,117,431
|
3,438,792
|
|
|
|
Commitment and contingencies (see Note 11)
|
|
|
|
|
|
Equity (Deficit):
|
|
|
Exactus, Inc. Stockholders' Equity (Deficit)
|
|
|
Preferred
stock: 50,000,000 shares authorized; $0.0001 par value, 5,266,466
undesignated shares
|
issued
and outstanding
|
-
|
-
|
Preferred
stock Series A: 1,000,000 shares designated; $0.0001 par
value,
|
|
353,109
shares issued and outstanding
|
35
|
-
|
Preferred
stock Series B-1: 32,000,000 shares designated; $0.0001 par
value,
|
|
1,650,000,
and 2,800,000 shares issued and outstanding,
respectively
|
165
|
280
|
Preferred
stock Series B-2: 10,000,000 shares designated; $0.0001 par
value,
|
|
7,516,000
and 8,684,000 shares issued and outstanding,
respectively
|
752
|
868
|
Preferred
stock Series C: 1,733,334 shares designated; $0.0001 par
value,
|
|
none
and 1,733,334 shares issued and outstanding,
respectively
|
-
|
173
|
Preferred
stock Series D: 200 shares designated; $0.0001 par value, 18 and
45
|
|
shares
issued and outstanding, respectively
|
-
|
1
|
Preferred
stock Series E: 10,000 shares designated; $0.0001 par value, 10,000
and none
|
|
shares
issued and outstanding, respectively
|
1
|
-
|
Common
stock: 650,000,000 shares authorized; $0.0001 par
value,
|
|
|
43,819,325
and 6,233,524 shares issued and outstanding,
respectively
|
4,382
|
623
|
Common
stock to be issued (664,580 and none shares to be issued,
respectively)
|
66
|
-
|
Additional
paid-in capital
|
25,343,293
|
7,111,445
|
Accumulated
deficit
|
(21,129,379)
|
(10,537,892)
|
Total
Exactus Inc. Stockholders' Equity (Deficit)
|
4,219,315
|
(3,424,502)
|
|
|
|
Non-controlling
interest in subsidiary
|
(537,469)
|
-
|
|
|
|
Total Stockholders' Equity (Deficit)
|
3,681,846
|
(3,424,502)
|
|
|
|
TOTAL LIABILITIES AND EQUITY (DEFICIT)
|
$9,799,277
|
$14,290
|
Exactus, Inc. and Subsidiaries
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
Net
revenues
|
$183,234
|
$-
|
Net
revenues - related party
|
162,446
|
-
|
|
|
|
Total net revenues
|
345,680
|
-
|
|
|
|
Cost
of sales
|
1,939, 382
|
-
|
Cost
of sales - related party
|
106,752
|
-
|
|
|
|
Total cost of sales
|
2,046,134
|
-
|
|
|
|
Gross
loss
|
(1,700,454)
|
-
|
|
|
|
Operating
Expenses:
|
|
|
General
and administration
|
3,272,198
|
1,914,571
|
Selling
and marketing expenses
|
948,296
|
18,036
|
Professional
and consulting
|
4,935,394
|
203,619
|
Research
and development
|
22,100
|
300,000
|
|
|
|
Total
Operating Expenses
|
9,177,988
|
2,436,226
|
|
|
|
Loss
from Operations
|
(10,878,442)
|
(2,436,226)
|
|
|
|
Other
Income (expenses):
|
|
|
Derivative
loss
|
(1,871,583)
|
(828,694)
|
Loss
on stock settlement
|
-
|
(607,929)
|
Gain
on settlement of debt, net
|
3,004,630
|
-
|
Interest
expense
|
(479,111)
|
(464,470)
|
|
|
|
Total
Other Income (Expenses), net
|
653,936
|
(1,901,093)
|
|
|
|
Loss
Before Provision for Income Taxes
|
(10,224,506)
|
(4,337,319)
|
Provision
for income taxes
|
-
|
-
|
|
|
|
Net
Loss
|
(10,224,506)
|
(4,337,319)
|
|
|
|
Net
Loss attributable to non-controlling interest
|
537,469
|
-
|
|
|
|
Net
Loss Attributable to Exactus, Inc.
|
(9,687,037)
|
(4,337,319)
|
|
|
|
Deemed
dividend on Preferred Stock
|
(904,450)
|
-
|
|
|
|
Net
Loss available to Exactus, Inc. common stockholders
|
$(10,591,487)
|
$(4,337,319)
|
|
|
|
Net
Loss per Common Share - Basic and Diluted
|
$(0.30)
|
$(0.91)
|
Net
Loss attributable to non-controlling interest per Common Share -
Basic and Diluted
|
$(0.02)
|
$-
|
Net
Loss available to Exactus, Inc. common stockholders per Common
Share - Basic and Diluted
|
$(0.31)
|
$(0.91)
|
|
|
|
Weighted
Average Number of Common Shares Outstanding:
|
|
|
Basic
and Diluted
|
33,899,585
|
4,764,056
|
The accompanying notes are an integral part of these consolidated
financial statements.
Exactus, Inc. and
Subsidiaries
Consolidated Statements of Stockholders' Equity
(Deficit)
For the Years Ended December 31, 2019 and 2018
|
Preferred
Stock-
Series
A
|
Preferred
Stock-
Series
B-1
|
Preferred
Stock-
Series
B-2
|
Preferred
Stock-
Series
C
|
Preferred
Stock-
Series
D
|
Preferred
Stock-
Series
E
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Series D
preferred stock for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
1
|
|
|
-
|
-
|
|
|
549,999
|
-
|
-
|
550,000
|
Common stock issued for
debt settlement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
214,834
|
21
|
|
|
343,714
|
-
|
-
|
343,735
|
Common stock issued
upon convesion of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
convertible
debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
685,644
|
69
|
|
|
400,411
|
-
|
-
|
400,480
|
Common stock issued for
services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
375,000
|
37
|
|
|
25,963
|
-
|
-
|
26,000
|
Common stock issued for
settlement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
574,063
|
57
|
|
|
86,742
|
-
|
-
|
86,799
|
Warrants issued to
Series B-2 holders
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
138,679
|
-
|
-
|
138,679
|
Related party debt
forgiveness
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
1,355,372
|
-
|
-
|
1,355,372
|
Stock-based
compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
227,394
|
-
|
-
|
227,394
|
Net
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
(4,337,319)
|
-
|
(4,337,319)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
Preferred stock issued
pursuant to Management and Services Agreement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
1
|
-
|
-
|
-
|
-
|
3,374,999
|
-
|
-
|
3,375,000
|
Conversion of Series A
Preferred Stock to Common Stock
|
(551,341)
|
(55)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,756,705
|
276
|
-
|
-
|
(221)
|
-
|
-
|
-
|
Conversion of Series
B-1 Preferred Stock to Common Stock
|
-
|
-
|
(1,150,000)
|
(115)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
143,750
|
14
|
-
|
-
|
101
|
-
|
-
|
-
|
Conversion of Series
B-2 Preferred Stock to Common Stock
|
-
|
-
|
-
|
-
|
(1,168,000)
|
(116)
|
-
|
-
|
-
|
-
|
-
|
-
|
146,000
|
15
|
-
|
-
|
101
|
-
|
-
|
-
|
Conversion of Series D
Prefered Stock to Common Stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(27)
|
(1)
|
-
|
-
|
675,000
|
68
|
-
|
-
|
(67)
|
-
|
-
|
-
|
Deemed dividend on
Preferred Stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
904,450
|
(904,450)
|
-
|
-
|
Common
stock issued
for private
placement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,187,007
|
2,219
|
-
|
-
|
7,213,161
|
-
|
-
|
7,215,380
|
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
|
Common
stock issued for purchase of membership interest in
subsidiary
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
503,298
|
50
|
-
|
-
|
449,950
|
-
|
-
|
450,000
|
Common stock unissued
for pursuant to Asset Purchase Agreement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
10
|
69,990
|
-
|
-
|
70,000
|
Common stock issued
upon conversion of convertible debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250,000
|
25
|
-
|
-
|
195,975
|
-
|
-
|
196,000
|
Common stock issued and
unissued for prepaid services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
15
|
100,000
|
10
|
120,355
|
-
|
-
|
120,380
|
Common stock issued and
unissued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,312,490
|
131
|
20,830
|
2
|
925,714
|
-
|
-
|
925,847
|
Stock-based
compensation in connection with restricted common stock award
grants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
115,280
|
11
|
68,750
|
7
|
143,896
|
-
|
-
|
143,914
|
Common stock and
preferred stock cancelled per Surrender and Release
Agreement
|
|
|
|
-
|
-
|
-
|
(1,733,334)
|
(173)
|
-
|
-
|
-
|
-
|
(180,000)
|
(18)
|
-
|
-
|
191
|
-
|
-
|
-
|
Common stock issued for
exercise of stock options
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
375,000
|
37
|
(37)
|
-
|
-
|
-
|
Stock options granted
for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,276,636
|
-
|
-
|
1,276,636
|
Stock warrants granted
for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,428,243
|
-
|
-
|
1,428,243
|
Stock warrants granted
as debt discount
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
194,388
|
-
|
-
|
194,388
|
Net
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
(9,687,037)
|
(537,469)
|
(10,224,506)
|
Balance,
December 31, 2019
|
353,109
|
$35
|
1,650,000
|
$165
|
7,516,000
|
$752
|
-
|
$-
|
18
|
$-
|
10,000
|
$1
|
43,819,325
|
$4,382
|
664,580
|
$66
|
$25,343,293
|
$(21,129,379)
|
$(537,469)
|
$3,681,846
|
The accompanying notes are an integral part of these consolidated
financial statements.
Exactus, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
Cash Flows From Operating Activities:
|
|
|
Net
loss
|
$(10,224,506)
|
$(4,337,319)
|
Adjustments
to reconcile net loss to cash used in operating
activities:
|
|
|
Depreciation
|
63,770
|
-
|
Derivative
loss
|
1,871,583
|
828,694
|
Stock-based
compensation
|
3,774,640
|
892,073
|
Bad
debt expense
|
32,577
|
-
|
Impairment
expense
|
1,087,346
|
-
|
Inventory
reserve
|
723,391
|
-
|
Amortization
of prepaid stock-based expenses
|
285,494
|
-
|
Amortization
of discount and debt issuance costs for convertible
notes
|
425,712
|
405,173
|
Amortization
of intangible assets
|
828,526
|
-
|
Deferred
rent
|
85,699
|
-
|
Loss
on stock settlement
|
-
|
607,929
|
Gain
on settlement of debt
|
(3,004,630)
|
-
|
Changes
in operating assets and liabilities:
|
|
|
(Increase)
decrease in operating assets:
|
|
|
Accounts
receivable
|
(88,302)
|
-
|
Accounts
receivable - related party
|
(18,860)
|
-
|
Inventory
|
(2,864,383)
|
-
|
Prepaid
expenses and other current assets
|
(140,765)
|
(872)
|
Deposit
|
(80,000)
|
-
|
Increase
(decrease) in operating liabilities:
|
|
|
Accounts
payable
|
518,979
|
188,378
|
Accounts
payable - related party
|
454,511
|
-
|
Accrued
expenses
|
321,135
|
905,946
|
Unearned
revenues
|
215,000
|
-
|
Settlement
payable
|
(20,000)
|
(3,000)
|
Interest
payable
|
6,793
|
47,243
|
Net Cash Used In Operating Activities
|
(5,746,290)
|
(465,755)
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
Purchase
of membership interest in subsidiary
|
(1,500,000)
|
-
|
Purchase
of property and equipment
|
(541,203)
|
-
|
Net Cash Used in Investing Activities
|
(2,041,203)
|
-
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
Proceeds
from sale of Series D preferred stock
|
-
|
50,000
|
Advances
from related party
|
242,500
|
-
|
Repayments
on related party advances
|
(370,000)
|
-
|
Proceeds
from sale of common stock
|
7,215,380
|
-
|
Payments
of principal on notes payable
|
(59,500)
|
-
|
Proceeds
from issuance of notes payable
|
97,156
|
103,400
|
Payments
of principal on convertible notes
|
(186,443)
|
(25,000)
|
Proceeds
from issuance of convertible notes, net of issuance
cost
|
864,845
|
178,100
|
Net Cash Provided By Financing Activities
|
7,803,938
|
306,500
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
16,445
|
(159,255)
|
|
|
|
Cash and cash equivalents at beginning of year
|
1,960
|
161,215
|
|
|
|
Cash and cash equivalents at end of year
|
$18,405
|
$1,960
|
|
|
|
Supplemental Cash Flow Information:
|
|
|
Cash
paid for interest and finance charges
|
$40,116
|
$-
|
Cash
paid for taxes
|
$-
|
$-
|
|
|
|
Non-Cash investing and financing activities:
|
|
|
Forgiveness
of debt by officers and directors
|
$-
|
$1,355,372
|
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
|
$46,295
|
Accounts
payable settled by common stock issued
|
$-
|
$85,934
|
Common
stock issued for purchase of membership interest in
subsidiary
|
$1,440,000
|
$-
|
Common
stock and preferred stock issued for prepaid services
|
$3,495,380
|
$-
|
Common
stock issued pursuant to asset purchase agreement
|
$70,000
|
$-
|
Increase
in intangible assets for subscription payable
|
$250,000
|
$-
|
|
|
|
Initial
beneficial conversion feature and debt discount on convertible
notes
|
$670,467
|
$236,500
|
Stock
warrants granted as debt discount
|
$194,388
|
$-
|
Initial
derivative liability on convertible notes
|
$-
|
$469,000
|
Fair
value of common stock issued on conversion of notes
|
$-
|
$400,480
|
Fair
value of common stock issued for settlement of accounts
payable
|
$-
|
$343,735
|
Preferred
deemed dividend
|
$904,450
|
$-
|
Operating
lease right-of-use assets and operating lease
liabilities
|
|
|
recorded
upon adoption of ASC 842
|
$2,431,362
|
$-
|
Reduction
of operating lease right-of-use asset and operating lease
liabilities
|
$258,109
|
$-
|
Prepaid
expenses directly paid by a related party
|
$35,000
|
$-
|
The accompanying notes are an integral part of these consolidated
financial statements.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
NOTE 1 - NATURE OF
ORGANIZATION
Organization and Business Description
Exactus,
Inc. (the “Company”) was incorporated on January 18,
2008 as an alternative energy research and development company.
During much of its history the Company had designed solar
monitoring and charging systems which were discontinued in 2016 to
focus on developing point-of-care diagnostic devices. The Company
has recently added to the scope of its activities efforts to
produce, market and sell products made from industrial hemp
containing cannabidiol (“CBD”).
On
January 8, 2019 the Company began pursuing hemp-derived CBD as a
new business segment after passage of the Agriculture Improvement
Act of 2018, also known as the 2018 Farm Bill. The 2018 Farm Bill
declassified industrial hemp as a Schedule I substance, shifted
regulatory authority from the Drug Enforcement Administration to
the Department of Agriculture, and provided autonomy for states to
regulate the industry. The 2018 Farm Bill did not change the Food
and Drug Administration’s oversight authority over CBD
products. The 2018 Farm Bill defined industrial hemp as a variety
of cannabis containing an amount equal to or lower than 0.3%
tetra-hydrocannabinol (THC) and allowed farmers to grow and sell
hemp under state regulation. Industry reports indicate that 41
states have set up cultivation and production programs to regulate
the production of hemp.
Following
passage of the 2018 Farm Bill, the Company entered into a Master
Product Development and Supply Agreement (the “Development
Agreement”) with Ceed2Med, LLC (“C2M”). Under the
Master Agreement, C2M agreed to provide to the Company up to 2,500
kilograms of products (isolate or distillate) for manufacture into
consumer products such as tinctures, edibles, capsules, topical
solutions and animal health products. The Company believes
manufacturing, testing and quality akin to pharmaceutical products
is important when distributing hemp-based products. The
Company’s products originate from farms at which the Company
(or C2M) oversee all stages of plant growth and are manufactured
under contract arrangements with third-parties.
The
Company identified the rapidly growing hemp-based CBD market as a
valuable target for a new company focus. On January 8, 2019, the
Company entered into the Master Product Development and Supply
Agreement with C2M. In consideration for the Development Agreement
(see Note 11), C2M was issued 8,385,691 shares of our Common Stock.
Additionally, the Company granted immediately vested 10-year
options to purchase 750,000 shares of Common Stock, with exercise
price of $0.32 per share to three C2M founders. As a result, C2M
became the Company’s largest shareholder holding (inclusive
of the vested options held by its founders) approximately 51% of
the Company’s outstanding Common Stock as of the date of the
Development Agreement which has subsequently been reduced to
approximately 19% as of December 31, 2019. Consequently, such
transaction resulted in a change of control whereby, C2M obtained
majority control through its Common Stock ownership (See Note 11).
In connection with this agreement, the Company received access to
expertise, resources, skills and experience suitable for production
of CBD rich ingredients including isolates, distillates, water
soluble, and proprietary formulations. Under the Development
Agreement, the Company was allotted a minimum of 50 and up to 300
kilograms per month, and up to 2,500 kilograms annually, of CBD
rich ingredients for resale and placed a $1 million purchase order
for products. The Company currently offers products such as
tinctures, edibles, capsules, topical solutions and animal health
products manufactured for the Company as branded and white-label
products.
On
March 11, 2019, with the assistance of C2M and assignment of
rights, the Company acquired a 50.1% limited liability membership
interest in Exactus One World, LLC (“EOW”), an Oregon
limited liability company formed on January 25, 2019, in order to
farm industrial hemp for its own use. Prior to the acquisition, EOW
had no operating activities. The Company acquired its 50.1% limited
liability membership interest pursuant to a Subscription Agreement
and a Membership Interest Purchase Agreement (See Note 3).
Following the events described above, the Company entered into the
business of production and selling of industrial hemp grown for its
own use and for sale to third-parties.
On
January 11, 2019, the Board of Directors of the Company approved a
reverse stock split of the Company’s Common Stock at a ratio
of 1-for-8 (the “Reverse Stock Split”) including shares
issuable upon conversion of the Company’s outstanding
convertible securities. All share and per share values of the
Company’s Common Stock for all periods presented in this
Report and in the accompanying consolidated financial statements
are retroactively restated for the effect of the Reverse Stock
Split.
NOTE 2 – SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES
Basis
of presentation and principles of consolidation
The
Company’s consolidated financial statements include the
financial statements of its 50.1% subsidiary, EOW and 51%
subsidiary, Paradise Medlife. All significant intercompany accounts
and transactions have been eliminated in
consolidation.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The
accompanying consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the
United States of America and the rules and regulations of the
United States Securities and Exchange Commission, which present the
consolidated financial statements of the Company and its
majority-owned subsidiaries as of December 31, 2019. All
intercompany transactions and balances have been eliminated. In the
opinion of management, all adjustments necessary to present fairly
our financial position, results of operations, stockholders’
equity (deficit) and cash flows as of December 31, 2019 and 2018,
and for the years then ended, have been made. Those adjustments
consist of normal and recurring adjustments.
Going
concern
These
consolidated financial statements are presented on the basis that
the Company will continue as a going concern. The going concern
concept contemplates the realization of assets and satisfaction of
liabilities in the normal course of business. No adjustment has
been made to the carrying amount and classification of the
Company’s assets and the carrying amount of its liabilities
based on the going concern uncertainty. As reflected in the
accompanying consolidated financial statements, the Company had a
net loss attributable to Exactus Inc. common stockholders of
$10,591,487 for the year ended December 31, 2019. The net cash
used in operating activities was $5,746,290 for the year ended
December 31, 2019. Additionally, the Company had an accumulated
deficit of $21,129,379 and working capital deficit of $1,761,309 at
December 31, 2019. These factors raise substantial doubt about the
Company’s ability to continue as a going concern for a period
of twelve months from the issuance date of this report. Management
cannot provide assurance that the Company will ultimately achieve
profitable operations or become cash flow positive, or raise
additional debt and/or equity capital. The Company is seeking to
raise capital through additional debt and/or equity financings to
fund its operations in the future. Although the Company has
historically raised capital from sales of common and preferred
shares and from the issuance of convertible promissory notes, there
is no assurance that it will be able to continue to do so. If the
Company is unable to raise additional capital or secure additional
lending in the near future, management expects that the Company
will need to curtail its operations. These consolidated financial
statements do not include any adjustments related to the
recoverability and classification of assets or the amounts and
classification of liabilities that might be necessary should the
Company be unable to continue as a going concern.
Over
the last several months the Company and its advisors have been
evaluating numerous opportunities and relationships to increase
shareholder value. The Company expects to realize revenue through
its efforts, if successful, to sell wholesale and retail products
to third parties. However, as the Company is in a start-up phase,
in a new business venture, in a rapidly evolving industry, many of
its costs and challenges are new and unknown. In order to fund the
Company’s activities, the Company will need to raise
additional capital either through the issuance of equity and/or the
issuance of debt. During the year ended December 31, 2019, the
Company received proceeds from the sale of the Company’s
Common Stock of approximately $7.2 million.
In
March 2020, the outbreak of COVID-19 (coronavirus) caused by a
novel strain of the coronavirus was recognized as a pandemic by the
World Health Organization, and the outbreak has become increasingly
widespread in the United States, including in each of the areas in
which the Company operates. The COVID-19 (coronavirus) outbreak has
had a notable impact on general economic conditions, including but
not limited to the temporary closures of many businesses,
“shelter in place” and other governmental regulations,
reduced business and consumer spending due to both job losses and
reduced investing activity, among many other effects attributable
to the COVID-19 (coronavirus), and there continue to be many
unknowns. While to date the Company has not been required to stop
operating, management is evaluating its use of its office space,
virtual meetings and the like. The Company continues to monitor the
impact of the COVID-19 (coronavirus) outbreak closely. The extent
to which the COVID-19 (coronavirus) outbreak will impact the
Company’s operations, ability to obtain financing or future
financial results is uncertain.
Use of Estimates
The
Company prepares its consolidated financial statements in
conformity with GAAP which requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and reported amounts of
revenues and expenses during the reporting period. In preparing the
consolidated financial statements, management is required to make
estimates and assumptions that affect the reported amounts of
assets and liabilities as of the date of the consolidated balance
sheet, and revenues and expenses for the period then ended. Actual
results may differ significantly from those estimates. Significant
estimates made by management include, but are not limited to the
fair value of derivative liabilities, useful life of property and
equipment, fair value of right of use assets, assumptions used in
assessing impairment of long-term assets, contingent liabilities,
and fair value of non-cash equity transactions.
Fair Value Measurements
The
Company adopted the provisions of Accounting Standard Codification
(“ASC”) Topic 820, “Fair Value Measurements and
Disclosures”, which defines fair value as used in
numerous accounting pronouncements, establishes a framework for
measuring fair value, and expands disclosure of fair value
measurements. The guidance prioritizes the inputs used in measuring
fair value and establishes a three-tier value hierarchy that
distinguishes among the following:
●
|
Level
1—Valuations based on unadjusted quoted prices in active
markets for identical assets or liabilities that the Company has
the ability to access.
|
●
|
Level
2—Valuations based on quoted prices for similar assets or
liabilities in active markets, quoted prices for identical or
similar assets or liabilities in markets that are not active and
models for which all significant inputs are observable, either
directly or indirectly.
|
●
|
Level
3—Valuations based on inputs that are unobservable and
significant to the overall fair value measurement.
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The
Company measures certain financial instruments at fair value on a
recurring basis. Assets and liabilities measured at fair value on a
recurring basis are as follows at December 31, 2019 and
2018:
|
|
|
Description
|
|
|
|
|
|
|
Derivative
liabilities
|
—
|
—
|
$880,410
|
—
|
—
|
$1,742,000
|
A roll
forward of the level 3 valuation financial instruments is as
follows:
|
|
Balance at
beginning of year
|
$1,742,000
|
Initial fair value
of derivative liabilities as debt discount
|
670,467
|
Initial fair value
of derivative liabilities as derivative expense
|
786,823
|
Reduction through
conversion of debt
|
(3,403,640)
|
Change in fair
value included in derivative loss
|
1,084,760
|
Balance at end of
year
|
$880,410
|
|
|
Balance at
beginning of year
|
$930,000
|
Initial fair value
of derivative liabilities as debt discount
|
236,500
|
Initial fair value
of derivative liabilities as derivative expense
|
232,500
|
Reduction through
conversion of debt
|
(90,855)
|
Change in fair
value included in derivative loss
|
433,855
|
Balance at end of
year
|
$1,742,000
|
As of
December 31, 2019 and 2018, the Company has no assets that are
re-measured at fair value.
Cash and Cash Equivalents
The
Company considers all highly liquid investments purchased with an
original maturity of three months or less to be cash equivalents.
The carrying value of those investments approximates their fair
market value due to their short maturity and liquidity. Cash and
cash equivalents include cash on hand and amounts on deposit with
financial institutions, which amounts may at times exceed federally
insured limits. The Company has not experienced any losses on such
accounts and do not believe the Company is exposed to any
significant credit risk. The Company had $0 cash balances in excess
of FDIC insured limits at December 31, 2019 and 2018, respectively.
Cash and cash equivalents were $18,405 and $1,960 at December 31,
2019 and 2018, respectively.
Accounts
receivable and allowance for doubtful accounts
The
Company has a policy of providing an allowance for doubtful
accounts based on its best estimate of the amount of probable
credit losses in its existing accounts receivable. The
Company periodically reviews its accounts receivable to determine
whether an allowance is necessary based on an analysis of past due
accounts and other factors that may indicate that the realization
of an account may be in doubt. Account balances deemed
to be uncollectible are charged to bad debt expense and included in
the allowance after all means of collection have been exhausted and
the potential for recovery is considered remote. As of December 31,
2019, and 2018, allowance for doubtful accounts amounted to $13,991
and $0, respectively. Bad debt expense amounted $32,577 and $0
during the year ended December 31, 2019 and 2018,
respectively.
Prepaid Expenses and Other Current Assets
Total
prepaid expenses and other current assets amounted to $248,776 and
$12,330 at December 31, 2019 and 2018, respectively. Prepaid
expenses to C2M who is a related party, amounted to $622,160
– current portion and $2,492,045 – long-term portion at
December 31, 2019 (see Note 10). Prepaid expenses consist primarily
of costs paid for future services which will occur within a year.
Prepaid expenses may include prepayments in cash and equity
instruments for an operating lease, consulting, and insurance fees
which are being amortized over the terms of their respective
agreements.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Inventory
The
Company values inventory, consisting of raw materials, growing
plants and finished goods, at the lower of cost or net realizable
value. Cost is determined on the first-in and first-out
(“FIFO”) method. The Company reduces inventory for the
diminution of value, resulting from product obsolescence, damage or
other issues affecting marketability, equal to the difference
between the cost of the inventory and its estimated net realizable
value. Factors utilized in the determination of the estimated net
realizable value include (i) estimates of future demand, and (ii)
competitive pricing pressures. In accordance with ASC 905,
“Agriculture”, all direct and indirect costs of growing
hemp are accumulated until the time of harvest and are reported at
the lower of cost or net realizable value. Included in inventory
is the Company’s hemp crop under cultivation on farm acreage
leased by the Company. The cost of the hemp crop under cultivation
is determined based upon costs to purchase industrial hemp seed and
industrial hemp cuttings, plus farm labor, fertilizer, water and
power, the cost to harvest and cost for drying services. The costs
of planting, cultivating and harvesting the Company’s hemp
crop are capitalized to hemp crop inventory under cultivation, when
incurred. The Company determined the cost allocation of the
hemp crop (hemp flowers and hemp cuttings) based upon a proforma
Market Value Method. However, based upon current actual sales
prices and after reviewing national sales trends, the Company
established an inventory reserve to write down the inventory to net
realizable value which is the estimated selling prices in the
ordinary course of business, less reasonable predictable costs of
completion, disposal and transportation or shipping.
Property and Equipment
Property
and equipment are carried at cost less accumulated
depreciation. Depreciation is computed using the
straight-line method over the estimated useful lives of the assets
ranging from 3 to 10 years. The cost of repairs and maintenance is
expensed as incurred; major replacements and improvements are
capitalized. When assets are retired, or disposed of, the cost
and accumulated depreciation are removed, and any resulting gains
or losses are included in the consolidated statement of
operations.
Impairment of long-lived assets
In
accordance with ASC Topic 360, the Company reviews long-lived
assets for impairment whenever events or changes in circumstances
indicate that the carrying amount of the assets may not be fully
recoverable, or at least annually. The Company recognizes an
impairment loss when the sum of expected undiscounted future cash
flows is less than the carrying amount of the asset. The amount of
impairment is measured as the difference between the asset’s
estimated fair value and its book value. The Company recorded
impairment expense of $250,192 and $0 related to its intangible
assets (see Note 6) and impairment expense on inventory of its CBD
products of $837,153 (see Note 3) during the year ended December
31, 2019 and 2018, respectively and was included in cost of sales
as reflected in the accompanying consolidated statements of
operations.
Derivatives and Hedging- Contracts in Entity’s Own
Equity
In
accordance with the provisions of ASC 815 “Derivatives and Hedging” the
embedded conversion features in the convertible notes (see Note 9)
are not considered to be indexed to the Company’s stock. As a
result, these are required to be accounted for as derivative
financial liabilities and have been recognized as liabilities on
the accompanying consolidated balance sheets. The fair value of the
derivative financial liabilities is determined using a binomial
model with Monte Carlo simulation and is affected by changes in
inputs to that model including the Company’s stock price,
expected stock price volatility, the expected term, and the
risk-free interest rate. The derivative financial liabilities are
subject to re-measurement at each balance sheet date and any
changes in fair value is recognized as a component in other income
(expenses).
Revenue Recognition
On
January 1, 2018, the Company adopted ASC Topic 606 and the related
amendments Revenue from Contracts with Customers, which requires
revenue to be recognized in a manner that depicts the transfer of
goods or services to customers in amounts that reflect the
consideration to which the entity expects to be entitled in
exchange for those goods or services. The Company recognizes
revenue by applying the following steps:
Step 1:
Identify the contract(s) with a customer.
Step 2:
Identify the performance obligations in the contract.
Step 3:
Determine the transaction price.
Step 4:
Allocate the transaction price to the performance obligations in
the contract.
Step 5:
Recognize revenue when (or as) the entity satisfies a performance
obligation.
The
Company’s performance obligations are satisfied at the point
in time when products are shipped or delivered to the customer,
which is when the customer has title and the significant risks and
rewards of ownership. Therefore, the Company’s contracts
have a single performance obligation (shipment of
product). The Company primarily receives fixed consideration
for sales of product. Payments received from customers that are
related to unshipped or undelivered products are recorded as
unearned revenue until the shipment of product. As of December 31,
2019 and 2018, the Company had $215,000 and $0, respectively, of
unearned revenue recorded from the Company’s related party
customer, C2M (see Note 12).
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Cost of Sales
The
primary components of cost of sales include the cost of the
product, and, indirect cost such as utilities, farm lease expenses,
and depreciation expenses on farming equipment related to
production and harvesting period.
Research and Development Expenses
The
Company follow ASC 730-10, “Research and Development,” and
expenses research and development costs when
incurred. Accordingly, third-party research and
development costs, including designing, prototyping and testing of
product, are expensed when the contracted work has been performed
or milestone results have been achieved. Indirect costs are
allocated based on percentage usage related to the research and
development. Research and development costs of
$22,100 and $300,000 were incurred for the year ended December 31,
2019 and 2018, respectively and are included in operating expenses
on the accompanying consolidated statements of
operations.
Advertising Costs
The
Company applies ASC 720 “Other Expenses” to account for
advertising related costs. Pursuant to ASC 720-35-25-1, the Company
expenses the advertising costs when the first time the advertising
takes place. Advertising costs were $496,908 and $18,036 for the
year ended December 31, 2019 and 2018, respectively, and are
included in selling and marketing expenses on the accompanying
consolidated statement of operations.
Shipping and Handling Costs
The
Company accounts for shipping and handling fees in accordance with
ASC 606. The amounts charged to customers for shipping products are
recognized as revenues and the related costs of shipping products
are classified in selling and marketing expenses as incurred.
Shipping costs included in selling and marketing expenses were
$11,835 and $0 for the year ended December 31, 2019 and 2018,
respectively.
Reclassifications
Certain
prior period amounts have been reclassified to conform to the
current period presentation. The reclassified amounts have no
impact on the Company’s previously reported financial
position or results of operations.
Stock-Based Compensation
Stock-based
compensation is accounted for based on the requirements of the
Share-Based Payment Topic of ASC 718 which requires recognition in
the financial statements of the cost of employee and director
services received in exchange for an award of equity instruments
over the period the employee or director is required to perform the
services in exchange for the award (presumptively, the vesting
period). The ASC also requires measurement of the cost of employee
and director services received in exchange for an award based on
the grant-date fair value of the award.
Through
March 31, 2018, pursuant to ASC 505-50 - Equity-Based Payments to
Non-Employees, all share-based payments to non-employees, including
grants of stock options, were recognized in the consolidated
financial statements as compensation expense over the service
period of the consulting arrangement or until performance
conditions are expected to be met. Using a Black Scholes valuation
model, the Company periodically reassessed the fair value of
non-employee options until service conditions are met, which
generally aligns with the vesting period of the options, and the
Company adjusts the expense recognized in the consolidated
financial statements accordingly. In June 2018, the FASB issued ASU
No. 2018-07, Improvements to Nonemployee Share-Based Payment
Accounting, which simplifies several aspects of the accounting for
nonemployee share-based payment transactions by expanding the scope
of the stock-based compensation guidance in ASC 718 to include
share-based payment transactions for acquiring goods and services
from non-employees. ASU No. 2018-07 is effective for annual periods
beginning after December 15, 2018, including interim periods within
those annual periods. Early adoption is permitted, but entities may
not adopt prior to adopting the new revenue recognition guidance in
ASC 606. The Company adoption did not have any material impact on
its consolidated financial statements.
The
expense is recognized over the vesting period of the award. Until
the measurement date is reached, the total amount of compensation
expense remains uncertain. The Company records compensation expense
based on the fair value of the award at the reporting date. The
awards to consultants and other third-parties are then revalued, or
the total compensation is recalculated, based on the then current
fair value, at each subsequent reporting date.
Related Parties
We
follow ASC 850, “Related Party
Disclosures,” for the identification of related
parties and disclosure of related party transactions.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Earnings per Share
We
compute basic and diluted earnings per share amounts in accordance
with ASC Topic 260, “Earnings per Share”. Basic
earnings per share is computed by dividing net income (loss)
available to common shareholders by the weighted average number of
common shares outstanding during the reporting period. Diluted
earnings per share reflects the potential dilution that could occur
if preferred stock converted to Common Stock and warrants are
exercised. Preferred stock and warrants are excluded
from the diluted earnings per share calculation if their effect is
anti-dilutive.
For the
year ended December 31, 2019 and 2018, the following potentially
dilutive shares were excluded from the computation of diluted
earnings per shares because their impact was
anti-dilutive:
|
|
|
Stock
Options
|
4,671,280
|
959,375
|
Stock
Warrants
|
2,014,299
|
644,083
|
Restricted
stock to be issued upon vesting
|
3,583,328
|
-
|
Convertible
Preferred Stock
|
9,611,295
|
2,602,167
|
Convertible
Debt
|
3,027,778
|
22,134,849
|
Total
|
22,907,980
|
26,340,474
|
Income Taxes
The
Company accounts for income taxes pursuant to the provision of ASC
740-10, “Accounting for Income Taxes” (“ASC
740-10”), which requires, among other things, an asset and
liability approach to calculating deferred income taxes. The asset
and liability approach require the recognition of deferred tax
assets and liabilities for the expected future tax consequences of
temporary differences between the carrying amounts and the tax
bases of assets and liabilities. A valuation allowance is provided
to offset any net deferred tax assets for which management believes
it is more likely than not that the net deferred asset will not be
realized.
The
Company follows the provision of ASC 740-10 related to Accounting
for Uncertain Income Tax Positions. When tax returns are filed,
there may be uncertainty about the merits of positions taken or the
amount of the position that would be ultimately sustained. In
accordance with the guidance of ASC 740-10, the benefit of a tax
position is recognized in the financial statements in the period
during which, based on all available evidence, management believes
it is more likely than not that the position will be sustained upon
examination, including the resolution of appeals or litigation
processes, if any. Tax positions taken are not offset or aggregated
with other positions.
Tax
positions that meet the more likely than not recognition threshold
are measured at the largest amount of tax benefit that is more than
50 percent likely of being realized upon settlement with the
applicable taxing authority. The portion of the benefit associated
with tax positions taken that exceed the amount measured as
described above should be reflected as a liability for uncertain
tax benefits in the accompanying balance sheet along with any
associated interest and penalties that would be payable to the
taxing authorities upon examination. The Company believes its tax
positions are all more likely than not to be upheld upon
examination. As such, the Company has not recorded a liability for
uncertain tax benefits.
The
Company has adopted ASC 740-10-25, “Definition of
Settlement”, which provides guidance on how an entity should
determine whether a tax position is effectively settled for the
purpose of recognizing previously unrecognized tax benefits and
provides that a tax position can be effectively settled upon the
completion and examination by a taxing authority without being
legally extinguished. For tax positions considered effectively
settled, an entity would recognize the full amount of tax benefit,
even if the tax position is not considered more likely than not to
be sustained based solely on the basis of its technical merits and
the statute of limitations remains open. The federal and
state income tax returns of the Company are subject to examination
by the IRS and state taxing authorities, generally for three years
after they are filed.
Non-controlling interests in consolidated financial
statements
In
December 2007, the FASB issued ASC 810-10-65,
“Non-controlling Interests in Consolidated Financial
Statements, an amendment of Accounting Research Bulletin No.
51” (“SFAS No. 160”). This ASC clarifies that a
non-controlling (minority) interest in subsidiaries is an ownership
interest in the entity that should be reported as equity in the
consolidated financial statements. It also requires consolidated
net income to include the amounts attributable to both the parent
and non-controlling interest, with disclosure on the face of the
consolidated income statement of the amounts attributed to the
parent and to the non-controlling interest. In accordance with ASC
810-10-45-21, those losses attributable to the parent and the
non-controlling interest in subsidiaries may exceed their interests
in the subsidiary’s equity. The excess and any further losses
attributable to the parent and the non-controlling interest shall
be attributed to those interests even if that attribution results
in a deficit non-controlling interest balance. On March 11, 2019,
the Company acquired a 50.1% limited liability membership interest
in EOW, pursuant to a Subscription Agreement and a Membership
Interest Purchase Agreement (see Note 3) and has the right to
appoint a manager of the limited liability company. Additionally,
on July 5, 2019, the Company acquired a 51% limited liability
membership interest in Paradise Medlife (see Note 3).
Gain (Loss) on Modification/Extinguishment of Debt
In
accordance with ASC 470, “Gain (Loss) on
Modification/Extinguishment of Debt”, a modification
or an exchange of debt instruments that adds or eliminates a
conversion option that was substantive at the date of the
modification or exchange is considered a substantive change and is
measured and accounted for as extinguishment of the original
instrument along with the recognition of a gain or loss. Additionally, under ASC 470, a
substantive modification of a debt instrument is deemed to have
been accomplished with debt instruments that are substantially
different if the present value of the cash flows under the terms of
the new debt instrument is at least 10 percent different from the
present value of the remaining cash flows under the terms of the
original instrument. A substantive modification is accounted for as
an extinguishment of the original instrument along with the
recognition of a gain/loss.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Leases
In
February 2016, the Financial Accounting Standards Board
(“FASB”) issued ASU 2016-02, Leases (Topic 842). The updated
guidance requires lessees to recognize lease assets and lease
liabilities for most operating leases. In addition, the updated
guidance requires that lessors separate lease and non-lease
components in a contract in accordance with the new revenue
guidance in ASC 606. The updated guidance is effective for interim
and annual periods beginning after December 15, 2018.
On
January 1, 2019, the Company adopted ASU No. 2016-02, applying the
package of practical expedients to leases that commenced before the
effective date whereby the Company elected to not reassess the
following: (i) whether any expired or existing contracts contain
leases and; (ii) initial direct costs for any existing leases. For
contracts entered into on or after the effective date, at the
inception of a contract the Company assessed whether the contract
is, or contains, a lease. The Company’s assessment is based
on: (1) whether the contract involves the use of a distinct
identified asset, (2) whether we obtain the right to substantially
all the economic benefit from the use of the asset throughout the
period, and (3) whether it has the right to direct the use of the
asset. The Company will allocate the consideration in the contract
to each lease component based on its relative stand-alone price to
determine the lease payments.
Operating
lease ROU assets represents the right to use the leased asset for
the lease term and operating lease liabilities are recognized based
on the present value of future minimum lease payments over the
lease term at commencement date. As most leases do not provide an
implicit rate, the Company use an incremental borrowing rate based
on the information available at the adoption date in determining
the present value of future payments. Lease expense for minimum
lease payments is amortized on a straight-line basis over the lease
term and is included in general and administrative expenses in the
consolidated statements of operations.
Recent Accounting Pronouncements
In
January 2017, the FASB issued Accounting Standards Update 2017-04,
“Intangibles-Goodwill and Other: Simplifying the Test for
Goodwill Impairment” (ASU 2017-04). The standard simplifies
the subsequent measurement of goodwill by eliminating Step 2 from
the goodwill impairment test. Under the amendments of ASU 2017-04,
an entity should perform its goodwill impairment test by comparing
the fair value of a reporting unit with its carrying amount. An
entity will recognize an impairment charge for the amount by which
the carrying amount exceeds the reporting unit’s fair value,
but the loss cannot exceed the total amount of goodwill allocated
to the reporting unit. ASU 2017-04 is effective for the calendar
year ending December 31, 2020. The amendments require a prospective
approach to adoption and early adoption is permitted for interim or
annual goodwill impairment tests. The Company is currently
evaluating the impact of this standard.
The
Company has reviewed the FASB issued ASU accounting pronouncements
and interpretations thereof that have effectiveness dates during
the periods reported and in future periods. We have carefully
considered the new pronouncements that alter previous generally
accepted accounting principles and do not believe that any new or
modified principles will have a material impact on the
Company’s reported financial position or operations in the
near term. The applicability of any standard is subject to the
formal review of the Company’s financial
management.
Recent Accounting Updates Not Yet Effective
In December 2019, the FASB issued ASU 2019-12, “Simplifying
the Accounting for Income Taxes.” This guidance, among other
provisions, eliminates certain exceptions to existing guidance
related to the approach for intra-period tax allocation, the
methodology for calculating income taxes in an interim period and
the recognition of deferred tax liabilities for outside basis
differences. This guidance also requires an entity to reflect the
effect of an enacted change in tax laws or rates in its effective
income tax rate in the first interim period that includes the
enactment date of the new legislation, aligning the timing of
recognition of the effects from enacted tax law changes on the
effective income tax rate with the effects on deferred income tax
assets and liabilities. Under existing guidance, an entity
recognizes the effects of the enacted tax law change on the
effective income tax rate in the period that includes the effective
date of the tax law. ASU 2019-12 is effective for interim and
annual periods beginning after December 15, 2020, with early
adoption permitted. The Company is currently evaluating the impact
of this guidance.
NOTE 3 – ACQUISITION
OF ASSETS AND OWNERSHIP
Exactus One World
On
March 11, 2019, the Company acquired a 50.1% limited liability
membership interest in Exactus One World, LLC, an Oregon limited
liability company, formed on January 25, 2019 which since
inception, had no operations.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The
Company acquired 50.1% limited liability membership interest
pursuant to a Subscription Agreement (the “Subscription
Agreement”) and a Membership Interest Purchase Agreement (the
“Purchase Agreement”). Under the terms of the
Subscription Agreement, the Company acquired a 30% interest in EOW,
and an additional 20.1% was acquired from existing members pursuant
to the terms of the Purchase Agreement. The existing members are
considered third parties. The Company has the right to appoint a
Manager of the limited liability company and has appointed its
President. Under the Operating Agreement for EOW, as amended, the
Company has the right to appoint, and remove and replace, if
desired, one of three managers of EOW, with each manager having the
full rights to control the business and affairs of EOW. The Company
appointed its President, Emiliano Aloi, as its Manager of
EOW.
Under
the term of the Subscription Agreement, the Company acquired 30% of
membership interest in EOW in consideration for cash of $2,700,000
payable as follows:
●
|
$400,000
paid previously for purchase of Hemp Seeds;
|
●
|
$100,000
upon execution of the LLC Operating Agreement;
|
●
|
$500,000
on or before April 1, 2019;
|
●
|
$500,000
on or before May 1, 2019;
|
●
|
$300,000
on or before August 1, 2019;
|
●
|
$450,000
on or before September 1, 2019 and,
|
●
|
$450,000
on or before October 1, 2019
|
The
acquisition of the 30% membership interest is deemed to be an
investment in and capital contribution to EOW and shall be
eliminated upon consolidation. The Company paid a total of
approximately $2,344,000 between April 2019 and September
2019fully paid the $2,700,000 purchase
price as of December 31, 2019.
Under
the term of the Purchase Agreement, the Company acquired 20.1% of
EOW from existing members for aggregate consideration of $2,940,000
consisting of total cash payments of $1,500,000, 937,500 shares of
the Company’s Common Stock, and $450,000 worth of shares of
Common Stock on June 14, 2019. Pursuant to the terms of the
Purchase Agreement, the Company issued 937,500 shares of its Common
Stock valued at $990,000, or $1.056 per share, the fair value of
the Company’s Common Stock based on the quoted trading price
on the date of the Purchase Agreement. No goodwill was recorded
since the Purchase Agreement was accounted for as an asset
purchase.
The
consideration shall be paid to the sellers as follows:
●
|
$300,000
cash and 937,500 shares of the Company’s Common Stock to the
sellers upon execution, which was paid during the year ended
December 31, 2019;
|
●
|
$700,000
on April 20, 2019 which was paid on April 18, 2019;
|
●
|
On June
10, 2019, the Company was required to issue and issued the sellers
an additional $450,000 of shares of Common Stock of the
Company based upon the 20 day volume weighted average price per
share on the date of issue which was equivalent to $0.89 per share
or 503,298 shares of the Company’s Common Stock and was
issued in August 2019; and
|
●
|
$500,000
on September 1, 2019 which was fully paid by November
2019.
|
At
December 31, 2019, the Company has an outstanding balance of $0 to
the existing members which was included in subscription payable in
the consolidated balance sheets.
Pursuant
to ASU 2017-01 and ASC 805, the Company analyzed the operations of
EOW and the related agreements to determine if the Company acquired
a business or acquired assets. Based on this analysis, it was
determined that the Company acquired assets, primarily consisting
of the value of two farm leases for approximately 200 acres of
farmland in southwest Oregon for growing and processing industrial
hemp, with lease terms of one year, and a license to operate such
farms. The leases are renewable on a year-to-year basis at the
option of the Company. Accordingly, the transaction was not
considered a business.
The
relative fair value of the assets acquired were based on
management’s estimates of the fair values on March 11, 2019.
Based upon the purchase price allocation, the following table
summarizes the estimated relative fair value of the assets acquired
at the date of acquisition:
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
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Additionally,
the Company recorded the acquisition of 50.1% of membership
interest in EOW under the FASB issued ASC 810-10-65,
“Non-controlling Interests in Consolidated Financial
Statements, an amendment of Accounting Research Bulletin No.
51” (“SFAS No. 160”). As of December 31, 2019,
the Company recorded a non-controlling interest balance of $537,469
in connection with the majority-owned subsidiary, EOW as reflected
in the accompanying consolidated balance sheet and losses
attributable to non-controlling interest of $537,469 during the
year ended December 31, 2019, as reflected in the accompanying
consolidated statements of operations.
Paradise Medlife, LLC
On July
5, 2019, the Company entered into an Operating Agreement (the
“Operating Agreement”) with Paradise Medlife, LLC and
Paradise CBD, LLC. Paradise Medlife is a Florida Limited Liability
Company, organized on April 12, 2019 with no operations since
inception. The Company shall contribute capital of $50,000 in the
form of CBD products in exchange for 51% ownership of Paradise
Medlife. Consequently, Paradise Medlife became a majority owned
subsidiary of the Company. To date, Paradise Medlife has no
operations. At December 31, 2019, the Company has not yet
contributed the capital of $50,000. The Company anticipates to
contribute the capital in the form of CBD products during fiscal
2020.
Green Goddess Extracts, LLC
On July
31, 2019 the Company entered into an Asset Purchase Agreement (the
“Green Goddess Purchase Agreement”) with Green Goddess
Extracts, LLC (“Green Goddess”), a Florida contract
manufacturer and formulator of hemp and vape products. Under the
Green Goddess Purchase Agreement, the Company acquired the assets
of Green Goddess consisting principally of its right and interest
in the Green Goddess brand, inventory, customer list, intellectual
property including IP addresses and trademarks entered into an
option to acquire the seller’s vape assets, and entered into
an employment agreement with the founder (the
“Founder”) of Green Goddess. Green Goddess manufactures
and distributes a premium line of hemp-derived products sold
through distributors and online. Green Goddess has been a contract
manufacturer for C2M and the Company.
Under the terms of the Green Goddess Purchase Agreement the Company
agreed to issue 250,000 shares of the Company’s Common Stock
and pay $250,000 cash for the acquisition to be paid in six
installments. The first installment of $41,667 shall be due within
90 days of the closing and the five additional installments shall
be paid starting on October 12, 2019 and continuing on the first
day of each following month. At December 31, 2019, the Company has
an outstanding balance of $250,000 to the seller which is included
in subscription payable in the consolidated balance sheets. The
Company is currently in default under the Asset Purchase Agreement.
However, there are no penalty interest or charges from the default
pursuant to the Asset Purchase Agreement.
The
shares vest 1/24 on the closing date and an additional 1/24 vests
on the first day of each month thereafter provided that the Company
and the Executive under the Employment Agreement discussed below
are neither in breach of this Green Goddess Purchase Agreement or
the Employment Agreement. In addition, the Company entered into an
agreement under which the Company may become obligated to issue up
to an additional $250,000 of Common Stock (the “Additional
Stock Consideration”) based upon the volume weighted average
price per share (“VWAP”) for the 20 days prior to
issuance, in the event that sales of products utilizing
seller’s flavored products exceed $500,000 monthly for a
three month average period. The Additional Stock Consideration
shall vest 1/24 on the signature or execution date of this Green
Goddess Purchase Agreement and an additional 1/24 vests on the
first day of each month thereafter provided that the Company and
the Executive under the Employment Agreement discussed below are
neither in breach of this Green Goddess Purchase Agreement or the
Employment Agreement.
Additionally,
on July 1, 2019, the Company entered into an Executive Employment
Agreement (the “Employment Agreement”) with Alejandro
De La Espriella (the “Executive”) who is the managing
member of Green Goddess Extracts, LLC. The term of the Employment
Agreement shall be for two years and shall be automatically renewed
for successive one-year periods unless either party provides a
written notice of non-renewal. The Company agrees to pay the
Executive an initial base salary of $120,000 per year subject to
annual adjustments determined by the board of directors of the
Company and such Executive shall also be eligible for annual bonus,
performance bonus and equity awards as defined in the Employment
Agreement.
Pursuant
to ASU 2017-01 and ASC 805, the Company analyzed the operations of
Green Goddess and the related agreements to determine if the
Company acquired a business or acquired assets. The gross assets
include the intellectual property (the related trademark, brand,
and IP addresses are determined to be a single intangible asset),
the inventory, customer list, non-compete/non-solicitation and the
excess of the consideration transferred over the fair value of the
net assets acquired. The Company concluded that substantially all
of the fair values of the gross assets acquired is not concentrated
in a single identifiable asset or group of similar identifiable
assets.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The set
has outputs through the continuation of revenues, and the Company
considered the criteria in paragraph 805-10-55-5E to determine
whether the set includes both inputs and a substantive process that
together significantly contribute to the ability to create outputs.
The set is not a business because: 1) It does not include an
organized workforce that could meet the criteria in paragraph
805-10-55-5E (a) through (b), 2) There are no acquired processes
that could meet the criteria in paragraph 805-10-55-5E(c) through
(d), and 3) It does not include both an input and a substantive
process. Accordingly, the transaction was not considered a
business.
Additionally,
in accordance with ASC 805-10, the 250,000 shares of common stock
and the Additional Stock Consideration are tied to continued
employment of the Company and as such are recognized as
compensation expenses in the post combination period under
Share-Based Payment Topic of ASC 718 which requires recognition in
the financial statements of the cost of employee and services
received in exchange for an award of equity instruments over the
period the employee is required to perform the services in exchange
for the award (presumptively, the vesting period). The ASC also
requires measurement of the cost of employee and services received
in exchange for an award based on the grant-date fair value of the
award (see Note 10).
The
relative fair value of the assets acquired were based on
management’s estimates of the fair values on July 31, 2019.
Based upon the purchase price allocation, the following table
summarizes the estimated relative fair value of the assets acquired
at the date of acquisition:
Intangible asset
– trademark
|
$3,500
|
Intangible assets
– customer list
|
212,529
|
Inventory
|
33,971
|
Total assets
acquired at fair value
|
250,000
|
Total purchase
consideration
|
$250,000
|
During the year ended December 31, 2019 the Company fully impaired
the assets and resulted in an impairment loss of $186,025 related
to the Green Goddess intangible asset (see Note
6).
The Company, Green Goddess and the founder of Green Goddess have
each asserted various claims against the other for breach of
contract although no proceedings have been commenced.
Currently, the Company has suspended efforts to market and sell CBD
products under the Green Goddess brand and Green Goddess has
suspended delivery of the Company’s inventory due to the
disputes which involve, among other things, the amounts that were
due and owing Green Goddess from C2M for orders placed prior to the
asset purchase, the nature and going concern value of the assets
purchased by the Company and representations concerning the
operation of the business and performance by the founder under the
employment agreement. There can be no assurance the parties
will resolve their differences or that the prior agreements will
not be terminated. The CBD products with a cost of $837,153
currently held inventory has been written down to a value of $0 due
to the age and questionable salability of the product.
During the year ended December 31, 2019, the Company fully impaired
the finished goods related to CBD products and resulted in an
impairment loss of $837,153 which is included in cost of sales on
the consolidated statements of operations.
Levor, LLC
On
September 30, 2019 the Company entered into an Asset Purchase
Agreement (the “Levor Purchase Agreement”) with Levor,
LLC (“Levor”) and the sole owner and manager of Levor
(the “Seller”). Under the Levor Purchase Agreement, the
Company acquired the asset of Levor consisting principally of its
rights and interest in the cosmetic brand collection, “Levor
Collection”, which is an all-virtual brand that offers
cannabinoid-infused cosmetic products. Under the terms of the Levor
Purchase Agreement, the Company agreed to issue 100,000 shares of
the Company’s Common Stock at closing. In addition, the
Company entered into an agreement under which the Company may
become obligated to issue additional shares of the Company’s
common stock to be earned and payable to the Seller on the 12-month
anniversary of the closing date which value is equivalent to 35% of
the total annual net revenue of the Levor brand divided by the then
closing bid price of the common stock on the 12-month anniversary
(the Earn-out Consideration”). The Seller of Levor has been
an employee of the Company since July 24, 2019.
Pursuant
to ASU 2017-01 and ASC 805, the Company analyzed the operations of
Levor and the related agreements to determine if the Company
acquired a business or acquired assets. Based on this analysis, it
was determined that the Company acquired assets, primarily
consisting of the its rights and interest in the cosmetic brand
collection, “Levor Collection”. The Company concluded
that substantially all of the fair values of the gross assets
acquired is concentrated in a single identifiable asset or group of
similar identifiable assets. Accordingly, the transaction was not
considered a business.
Pursuant
to the terms of the Levor Purchase Agreement, the Company granted
100,000 shares of its Common Stock valued at $70,000, or $0.70 per
share, the fair value of the Company’s Common Stock based on
the sale of common stock in the recent private
placement.
Additionally,
in accordance with ASC 805-10, the Earn-out Consideration is deemed
as contingent payment to an employee and the Company determined
that the arrangement is compensatory in nature and as such are
recognized as compensation expenses in the post combination period
under Share-Based Payment Topic of ASC 718 which requires
recognition in the financial statements of the cost of employee and
services received in exchange for an award of equity instruments
over the period the employee is required to perform the services in
exchange for the award (presumptively, the vesting period). The ASC
also requires measurement of the cost of employee and services
received in exchange for an award based on the grant-date fair
value of the award.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The
relative fair value of the assets acquired were based on
management’s estimates of the fair values on September 30,
2019. Based upon the purchase price allocation, the following table
summarizes the estimated relative fair value of the assets acquired
at the date of acquisition:
Intangible asset
– Brand
|
$70,000
|
Total assets
acquired at fair value
|
70,000
|
Total purchase
consideration
|
$70,000
|
During
the year ended December 31, 2019 the Company recorded an impairment
expense of $64,167 related to the Levor intangible asset (see Note
6).
NOTE 4 – INVENTORY
Inventory,
net consisted of the following:
|
|
|
|
|
|
Finished goods
– hemp flowers and hemp cuttings
|
$1,337,809
|
$-
|
During
the year ended December 31, 2019, the Company recorded a reserve or
inventory write-off related to inventory of $723,391 which is equal
to the difference between the cost of the inventory and its
estimated net realizable value and is included in cost of sales as
reflected in the accompanying consolidated statements of
operations. Additionally, during the year ended December 31, 2019,
the Company fully impaired the finished goods related to purchased
CBD products from C2M and resulted in an impairment loss of
$837,153 which is included in cost of sales on the consolidated
statements of operations (see Note 3).
NOTE 5 – PROPERTY
AND EQUIPMENT
Property
and equipment consisted of the following:
|
Estimated
life
|
|
|
|
|
|
|
Greenhouse
|
10
years
|
$34,465
|
$-
|
Fencing and
storage
|
5
years
|
44,543
|
-
|
Irrigation
|
5
years
|
387,975
|
-
|
Office and computer
equipment
|
3
years
|
40,834
|
-
|
Farming
Equipment
|
5
years
|
11,500
|
-
|
Leasehold
improvement
|
5
years
|
21,886
|
-
|
Less: Accumulated
depreciation
|
|
(63,770)
|
-
|
|
$477,433
|
$-
|
Depreciation
expense amounted to $63,770 and $0 for the year ended December 31,
2019 and 2018, respectively. During the year ended December 31,
2019, depreciation expense of $26,069 was included in cost of sale
and $37,701 was included in general and administrative expenses as
reflected in the accompanying consolidated statements of
operations.
NOTE 6 – INTANGIBLE
ASSET
At
December 31, 2019 and 2018, intangible asset consisted of the
following:
|
Useful
life
|
|
|
Participation
rights - EOW
|
3 year
|
$2,930,000
|
$-
|
Hemp operating
license - EOW
|
1 year
|
10,000
|
-
|
Trademark –
Green Goddess
|
3 year
|
3,500
|
-
|
Customer list
– Green Goddess
|
3 year
|
212,529
|
-
|
Brand -
Levor
|
3 year
|
70,000
|
-
|
|
3,226,029
|
-
|
Less: accumulated
amortization
|
(828,526)
|
-
|
Less: Impairment
expenses
|
(250,192)
|
-
|
|
$2,147,311
|
$-
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
For the
year ended December 31, 2019 and 2018, amortization of intangible
assets amounted to $828,526 and $0, respectively. Amortization of
intangible assets attributable to future periods is as
follows:
Year ending
December 31:
|
|
2020
|
$978,750
|
2021
|
976,667
|
2022
|
191,894
|
|
$2,147,311
|
NOTE 7 - OPERATING LEASE
RIGHT-OF-USE ASSETS AND OPERATING LEASE
LIABILITIES
On
March 1, 2019, the Company, through its majority-owned subsidiary,
EOW, entered into a farm lease agreement for a lease term of one
year. The lease premise is located in Cave Junction, Oregon and
consists of approximately 100 acres. The lease requires the Company
to pay 5% of the net income realized by the Company from the
operation of the lease farm. Accordingly, the Company recognized $0
Right-of-use asset (“ROU”) and lease liabilities on
this farm lease as the Company has not determined when it will
generate net income from this lease. The lease shall continue in
effect from year to year except for at least a 30-day written
notice of termination. The Company has not paid any lease under
this agreement for the year ended December 31, 2019.
On
March 1, 2019, the Company, through its majority-owned subsidiary,
EOW, entered into a farm lease agreement for a lease term of one
year. The lease premise is located in Glendale, Oregon and consists
of approximately 100 acres. The lease requires the Company to pay
$120,000 per year, whereby $50,000 was payable upon execution and
$70,000 shall be payable prior to planting for agricultural use or
related purposes. The lease shall continue in effect from year to
year except for at least a 30-day written notice of termination.
The Company has recognized lease expense of $100,000 for the year
ended December 31, 2019 and was included in cost of sales on the
consolidated statements of
operations.
On
April 30, 2019, the Company, through its majority-owned subsidiary,
EOW, entered into a farm lease agreement for a lease term of one
year. The lease premise is located in Cave Junction, Oregon and
consists of approximately 38 acres. The lease requires the Company
to pay $76,000 per year, whereby $38,000 was payable upon execution
and $38,000 shall be payable on September 15, 2019 and 2% of the
net income realized by the Company from the operation of the leased
farm. The lease shall continue in effect from year to year for five
years except for at least a 30-day written notice of termination.
The Company has paid the initial payment of $26,000 and the
remaining $12,000 was paid directly to the landlord by an
affiliated company who is renting the portion of the lease property
from the Company. The affiliated company is owned by two managing
members of EOW. EOW is in the process of arranging a sub-lease
agreement with the affiliated company. The Company recognized lease
expense of $134,667 included in cost of sales for the year ended
December 31, 2019 and recorded $17,333 as prepaid expense to be
amortized over the term of this lease.
On July
9, 2019, the Company entered into a Commercial Lease Agreement (the
“Lease”) with Skybar Holdings, LLC, a Florida limited
liability company. Pursuant to the Lease, the Company will rent the
entire first floor (consisting of approximately 4,000 square feet)
of a property located in Delray Beach, Florida (the
“Premises”). The Company plans to develop the Premises
to create a hemp-oriented health and wellness retail venue,
including education, clothing and cosmetics, and explore franchise
opportunities. The initial term of the Lease is 5 years commencing
August 1, 2019, with two 5-year extension options. The Lease
includes a right of first refusal in favor of the Company to lease
any space that becomes available on the 2nd and 3rd floor of the
Premises and a right of first refusal to purchase the Premises.
Pursuant to the Lease, the Company will pay rent equal to $40,000
per month in advance in addition to all applicable Florida sales
and/or federal taxes and security deposit of $40,000. Effective one
year from the lease commencement date and each year thereafter, the
rent shall increase at least three percent (3%) per year. The
lessor of the Premises is a limited liability company owned or
controlled by Vladislav (Bobby) Yampolsky, a member of the
Board and the founder, manager and controlling member of C2M,
the Company’s largest stockholder.
In
adopting ASC Topic 842, Leases (Topic 842), the Company has elected
the ‘package of practical expedients’, which permit it
not to reassess under the new standard its prior conclusions about
lease identification, lease classification and initial direct
costs. In addition, the Company elected not to apply ASC Topic 842
to arrangements with lease terms of 12 month or less. The Company
is reasonably certain that it will exercise its option to extend
the three farm leases for a period of three years and the Company
used 5 years lease term for the commercial lease.
The
Company adopted ASC Topic 842 on January 1, 2019. Between March
2019 and August 2019 which are the execution dates of various lease
agreements, the Company recorded right-of-use assets totaling
$2,431,362 and total lease liabilities of $2,431,362 based on an
incremental borrowing rate of 10%. The Company recorded lease
expense of $340,365 and $0 for the year ended December 31, 2019 and
2018, respectively. During the year ended December 31, 2019, lease
expenses of $134,667 was included in cost of sale and $205,698 was
included in general and administrative expenses as reflected in the
accompanying consolidated statements of operations.
The
cash outflows from operating leases for the year ended December 31,
2019 was $172,410. The weighted average remaining lease term and
the incremental borrowing rate for operating leases at December 31,
2019 were 2.81 years and 10%, respectively.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
ROU is
summarized below:
|
|
Farm lease
ROU
|
$506,506
|
Commercial lease
ROU
|
1,924,856
|
Less accumulated
amortization
|
(258,109)
|
Balance of ROU
asset as of December 31, 2019
|
$2,173,253
|
Operating
lease liability related to the ROU asset is summarized
below:
|
|
Farm
lease
|
$506,506
|
Commercial lease
ROU
|
1,924,856
|
Total lease
liability
|
2,431,362
|
Reduction of lease
liability
|
(172,410)
|
Total
|
2,258,952
|
Less: current
portion
|
(432,065)
|
Long term portion
of lease liability as of December 31, 2019
|
$1,826,887
|
Minimum
lease payments under non-cancelable operating lease at December 31,
2019 are as follows:
Year ended December
31, 2019
|
$270,672
|
Year ended December
31, 2020
|
682,000
|
Year ended December
31, 2021
|
696,580
|
Year ended December
31, 2022
|
560,933
|
Year ended December
31, 2023
|
531,063
|
Year ended December
31, 2024
|
315,140
|
Total
|
3,056,388
|
Less: undiscounted
payments during the year ended December 31, 2019
|
(270,672)
|
Total undiscounted
future minimum lease payments due as of December 31,
2019
|
2,785,716
|
Imputed
interest
|
(526,764)
|
Total operating
lease liability
|
$2,258,952
|
NOTE 8 - NOTES PAYABLE
– RELATED PARTIES
On June
28, 2017, the Company issued promissory notes to two of the
Company’s then executive officers. The promissory notes
accrue interest at a rate of 8.0% per annum and matures on the
earlier of (i) one (1) year from the date of the promissory note,
and (ii) the closing the sale of the Company’s securities in
a single transaction or a series of related transactions from which
at least $500,000 of gross proceeds are raised. During the year
ended December 31, 2019, the Company had borrowed $14,229 under the
promissory notes. Between February 2019 and March 2019, the Company
paid $11,129 under the promissory notes. Additionally, in March
2019, the Company issued 153,080 shares of its Common Stock to a
former executive officer upon the conversion of $27,000 of
principal amount and accrued interest of $3,267 under a promissory
note. In August 2019, the Company repaid principal amount of
$21,000 and accrued interest of $1,769. The remaining principal
balance of $6,500 and accrued interest of $2,107 were deemed paid
pursuant to their severance arrangements. During the year ended
December 31, 2019 and 2018, the Company recognized $1,214 and
$3,981, respectively, of interest expense. As of December 31, 2019
and 2018, the notes had accrued interest balances of $0 and $5,928,
respectively. As of December 31, 2019 and 2018, the principal
balance under the notes was $0 and $51,400,
respectively.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
During
October 2019, the Company entered into two short-term promissory
notes (the “Notes”) for an aggregate principal amount
of $94,056 and gross cash proceeds of $85,000 (original issue
discount of $9,056). A note with principal amount of $55,556 was
subscribed by Andrew Johnson, an officer of the Company. The Notes
became due and payable between October 18, 2019 and December 16,
2019 and bear interest at a rate of twelve (12%) percent per annum
prior to the maturity date, and eighteen (18%) per annum if unpaid
following the maturity date. The Notes are unsecured obligations of
the Company. In addition, the Notes carry a 10% original issue
discount of $9,056 which have been amortized and recorded in
interest expense on the accompanying consolidated statements of
operations. In December 2019, the Company repaid one of the notes
with principal amount of $38,500 and accrued interest of $770.
During the year ended December 31, 2019 and 2018, the Company
recognized $2,048 and $0, respectively, of interest expense. As of
December 31, 2019 and 2018, the notes had accrued interest balances
of $1,278 and $0, respectively. As of December 31, 2019 and 2018,
the principal balance under the notes was $55,556 and $0,
respectively. The Company is currently negotiating on
extending the maturity date of the related party note with
principal amount of $55,556.
NOTE 9 - CONVERTIBLE NOTES
PAYABLE
The Company’s
convertible notes consist of the following as of December 31, 2019
and 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
|
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
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 at 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 of the shares of Company’s Common Stock into which the
Notes are convertible. The Company shall send a written conversion
notice to the lender pursuant to the note agreement during the
second quarter of fiscal 2020 and as such the principal balance of
the convertible note remains outstanding as of December 31,
2019.
|
100,000
|
100,000
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
|
|
|
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 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.
|
-
|
-
|
|
|
|
Convertible
Note in the amount of $833,333, issued on November 27,
2019. The Company entered
into a Securities Purchase Agreement (the “Purchase
Agreement”) with a single institutional investor (the
“Purchaser”), pursuant to which the Company agreed to
sell to Purchaser in a series of 3 closings up to $1,944,444 in
aggregate principal amount of the Company’s senior secured
convertible promissory notes (the “Notes”) and warrants
to purchase shares of the Company’s Common Stock (the
“Warrants”). On November 27, 2019 (the “Initial
Closing Date”), the Company issued a Note in the principal
amount of $833,333, and a two-year Warrant to purchase 275,612
shares of Common Stock at an exercise price of $0.756 per share
(see Note 10). The Notes will be issued at a 10% original issue
discount and bear an interest rate of 8%. The Notes mature one year
after their issuance unless accelerated due to an event of default.
The Notes are redeemable, in whole or in part, at any time at the
discretion of the Company. At the Initial Closing Date, the Company
received net proceeds, after the original issue discount and the
Purchaser’s counsel fees, of $730,000.
Each note is convertible at the option of the note holder at any
time into shares of our common stock at the fixed conversion rate
of $0.50 per share. However, the conversion rate is subject to
adjustment in the event of default, redemption and upon the
occurrence of certain events affecting stockholders generally, such
as stock splits and recapitalizations. The Company must pay
amortization redemption payments equaling one-ninth of the original
principal amount due on each note commencing 90 days after issuance
and continuing during the following eight months (each an
“Amortization Redemption”). The note holder may at its
option accelerate up to six future amortization redemption
payments, in which case the note holder may demand the accelerated
amortization amounts be paid in shares of the Company’s
common stock at the lesser of i) the fixed conversion rate of $0.50
per share of common stock, or (ii) the rate equal to 80% of the
lowest volume weighted average price, or VWAP, during the 10
trading days immediately before the applicable date of the
amortization redemption payment (“Amortization Conversion
Rate”). Amortization redemption payment amount is equivalent
to 110% of the sum of (i) one-ninth (1/9th) of the Original
Principal Amount of this Note, (ii) 100% of all accrued and unpaid
interest on the principal amount of this Note that is subject to
such Amortization Redemption, (iii) 100% of the Make-Whole Amount
payable in respect of the principal amount of this Note that is
subject to such Amortization Redemption (as applicable), and (iv)
all liquidated damages, costs of collection and other amounts
payable in respect of this Note as of the applicable amortization
redemption payment Date for such Amortization Redemption. If the
Company fails to make a redemption payment, the note holder may
demand the amortization amounts be paid in shares of the
Company’s common stock at the lesser of fixed conversion rate
of $0.50 per share of common stock or the Amortization Conversion
Rate. In addition, in the event of a subsequent issuance of
the Company’s common stock or debt, the Company is subject to
mandatory redemption provisions as defined in the note agreement.
The Company may not issue shares of the Company’s common
stock to third parties at a price lower than the fixed conversion
rate of $0.50 per share of common stock without the consent of the
note holder. At
this time, the Company is delinquent in its payments under the
initial convertible note, with the May 1, 2020, April 1, 2020, and
a portion of the February 25, 2020 payments currently in arrears.
The Company intends to make these payments and the upcoming monthly
payments with receipts from product sales and/or the proceeds of
additional equity funding
The
Company paid original issuance cost of $83,333, cash commission and
loan fees of $92,055, and recorded redemption premium of $88,889
related to the amortization redemption payment in connection with
this note payable and are being amortized over the term of the
note. On
the Initial Closing Date, certain FINRA broker-dealers who acted
on behalf of the Company were paid aggregate cash commissions of
approximately $72,055 and were granted a four-year warrant
to acquire an aggregate of 84,187 shares of Common Stock at an
exercise price of $0.792 per share of
common stock at any time before the close of business four years
after their issuance, subject to adjustment in the event of stock
dividends, splits, fundamental transactions, or other changes in
our capital structure (see Note 10).
|
85,906
|
-
|
Carrying Amount of
Convertible Debt
|
$185,906
|
$591,788
|
Less: Current
Portion
|
(85,906)
|
(491,788)
|
Convertible Notes,
Long Term
|
$100,000
|
$100,000
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The
following is a summary of the carrying amounts of convertible notes
as of December 31, 2019 and 2018:
|
|
|
Principal
Amount
|
$933,333
|
$701,694
|
Add: amortization
of redemption premium
|
8,280
|
-
|
Less: unamortized
debt discount and debt issuance costs
|
(755,707)
|
(109,906)
|
Total convertible
debt less unamortized debt discount and debt issuance
costs
|
$185,906
|
$591,788
|
In
connection with the issuance of notes during the year ended
December 31, 2019, on the initial measurement date of the notes,
the fair values of the embedded conversion option of $1,457,290 was
recorded as derivative liabilities of which $786,823 was charged to
current period operations as initial derivative expense and
$670,467 was recorded as a debt discount which was amortized into
interest expense over the term of the note. The Company recognized
gain on extinguishment of debt due to repayment and conversions of
notes into shares of common and preferred stock of $3,004,630 and
change in fair value of derivative liabilities of $1,084,760 during
the year ended December 31, 2019. The Company determined that the
conversion options embedded in the Notes require liability
presentation at fair value. Each of these instruments provide the
holder with the right to convert into Common Stock at a fixed
discount market, with certain notes subject to a cap on the
conversion price. These clauses cause uncertainty as to the number
of shares issuable upon conversion of convertible debt and
accordingly require liability presentation on the balance sheet in
accordance with US GAAP. For the year ended December 31, 2019 and
2018, the Company measured the fair value of the embedded
derivatives using a binomial model and Monte Carlo simulations, and
the following assumptions:
|
2019
|
|
|
2018
|
Expected
Volatility
|
239.97%
to 567.11%
|
|
|
85.80%
to 455.80%
|
Expected
Term
|
0.25 to
1.0 Years
|
|
|
0.25 to
1.0 Years
|
Risk
Free Rate
|
1.59%
to 2.54%
|
|
|
1.60%
to 2.60%
|
Dividend
Rate
|
0.00%
|
|
|
0.00%
|
During
the year ended December 31, 2019, the Company issued an aggregate
of 849,360 Series A preferred stock to various note holders and
also sold an aggregate of 55,090 shares of preferred stock for
$55,090 which were used to repay and convert a total of $842,791 of
principal amount (includes penalty fees of $149,313, included in
derivative expenses) during the year ended December 31, 2019 and
accrued interest of $61,569 pursuant to the Exchange Agreements
(the “Exchange Agreements”) (see Note 10). During the
year ended December 31, 2019, the Company issued 250,000 shares of
Common Stock to a note holder upon the conversion of $4,000 of
accrued interest. In March 2019, the Company paid off the principal
notes of $186,443 (includes penalty fees of $48,337, included in
derivative expenses) during the year ended December 31, 2019 and
accrued interest of $20,467. During the year ended December 31,
2019, the Company recorded a gain on settlement of debt of
$3,004,630 in connection with the exchange and repayments of
various convertible notes.
During
the years ended December 31, 2019 and 2018, the Company recognized
$11,481 and $55,877, respectively, of interest expense. During the
years ended December 31, 2019 and 2018, the Company amortized debt
discount of $425,712 and $405,173, respectively, of interest
expense.
As of
December 31, 2019 and 2018, the notes had accrued interest balances
of $15,399 and $60,372, respectively.
NOTE 10 - STOCKHOLDERS’ EQUITY
(DEFICIT)
On
January 11, 2019, the Board of Directors of the Company approved a
reverse stock split of the Company’s Common Stock at a ratio
of 1-for-8 (the “Reverse Stock Split”) including shares
issuable upon conversion of the Company’s outstanding
convertible securities. All share and per share values of the
Company’s Common Stock for all periods presented in the
accompanying consolidated financial statements are retroactively
restated for the effect of the Reverse Stock Split.
In
January 2019, the Company approved the 2019 Equity Incentive Plan
(the “2019 Plan”) which provides for the issuance of
incentive awards in the form of non-qualified and incentive stock
options, stock appreciation rights, restricted stock awards and
restricted stock unit awards. The 2019 Plan provides for a share
limit equal to 15% of the total of the number of the issued and
outstanding shares of the Company’s Common Stock and all
shares of Common Stock issuable upon conversion or exercise of any
outstanding securities of the Company.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Preferred Stock
The
Company’s authorized preferred stock consists of 50,000,000
shares with a par value of $0.0001.
Series A - On
February 17, 2016, the Board of Directors voted to designate a
class of preferred stock entitled Series A Preferred Stock,
consisting of up to five million (5,000,000) shares, par value
$0.0001 per share.
On
December 21, 2018, we filed a Certificate of Cancellation of our
previously filed Certificate of Designation of Preferences, Rights
and Limitations of Series A Preferred Stock in order to designate
1,000,000 shares as a new Series of Preferred Stock for issuance to
former Holders of our Notes under the Exchange Agreements (see Note
9), and filed a new Certificate of Designation of Preferences,
Rights and Limitations of Series A Convertible Preferred Stock (the
“Series A Preferred Certificate of
Designation”).
Pursuant
to the Series A Preferred Certificate of Designation, the Company
issued shares of Series A Preferred. Each share of Series A
Preferred has a stated value of $1.00 per share. In the
event of a liquidation, dissolution or winding up of the Company,
each share of Series A Preferred Stock will be entitled to a
payment as set forth in the Certificate of Designation. The Series
A Preferred is convertible into such number of shares of the
Company’s Common Stock, par value $0.0001 per share equal to
the Stated Value of $1.00, divided by $0.20, subject to adjustment
in the event of stock split, stock dividends, and recapitalization
or otherwise. Pursuant to the Exchange Agreements each
holder of Notes shall be issued Series A Preferred in the amount of
the purchase price paid for such Notes by the buyer under the
Exchange Agreement, including any penalty, interest and premium
payments. Each share of Series A Preferred entitles the holder to
vote on all matters voted on by holders of Common Stock as a single
class. With respect to any such vote, each share of Series A
Preferred entitles the holder to cast such number of votes equal to
the number of shares of Common Stock such share of Series A
Preferred is convertible into at such time, but not in excess of
the conversion limitations set forth in the Series A Preferred
Certificate of Designation. The Series A Preferred will be entitled
to dividends to the extent declared by the Company.
During
the year ended December 31, 2019, the Company issued an aggregate
of 849,360 shares of Series A Preferred Stock to various note
holders and also sold an aggregate of 55,090 shares of Series A
preferred stock for $55,090 in a private placement, which was used
to repay and convert a total of $842,791 of principal amount
(includes penalty fees of $149,313 during the year ended December
31, 2019) and accrued interest of $61,569 pursuant to Exchange
Agreements. Accordingly, the Company recognized a deemed dividend
of $904,450 during the year ended December 31, 2019 in connection
with the issuance of these Series A Preferred Stock.
During
the year ended December 31, 2019, the Company converted 551,341
Series A Preferred Stock into 2,756,705 shares of Common Stock.
There are 353,109 and 0 shares of Series A Preferred Stock
outstanding as of December 31, 2019 and 2018,
respectively.
Series B-1 - On February 29, 2016, the Company’s Board
of Directors voted to designate a class of preferred stock entitled
Series B-1 Convertible Preferred Stock (“Series B-1 Preferred
Stock”), consisting of up to 32,000,000 shares, par value
$0.0001 per share. With respect to rights on
liquidation, winding up and dissolution, the Series B-1 Preferred
Stock ranks pari passu to the class of Common Stock.
Shares of Series B-1 Preferred Stock have no dividend rights except
as may be declared by the Board in its sole and absolute
discretion, out of funds legally available for that purpose. Shares
of Series B-1 Preferred Stock are convertible, at the option of the
holder, into shares of Common Stock at a conversion rate of 0.125
shares for 1 share basis. Holders of Series B-1 Preferred Stock
have the right to vote as-if-converted to Common Stock on all
matters submitted to a vote of holders of the Company’s
Common Stock. On February 29, 2016, the Company issued 30,000,000
shares of Series B-1 Preferred Stock.
During
the year ended December 31, 2019, the Company converted 1,150,000
Series B-1 Preferred Stock into 143,750 shares of Common
Stock. There are 1,650,000 and 2,800,000 shares of
Series B-1 preferred stock outstanding, which are convertible into
206,250 and 350,000 shares of common stock, as of December 31, 2019
and 2018, respectively.
Series B-2 - On February 17, 2016, the Company’s Board
of Directors voted to designate a class of preferred stock entitled
Series B-2 Convertible Preferred Stock (“Series B-2 Preferred
Stock”), consisting of up to 10,000,000 shares, par value
$0.0001 per share, with a stated value of $0.25 per
share. With respect to rights on liquidation, winding up
and dissolution, holders of Series B-2 Preferred Stock will be paid
in cash in full, before any distribution is made to any holder of
common or other classes of capital stock, an amount of $0.25 per
share. Shares of Series B-2 Preferred Stock have no dividend rights
except as may be declared by the Board in its sole and absolute
discretion, out of funds legally available for that purpose. Shares
of Series B-2 Preferred Stock are convertible, at the option of the
holder, into shares of Common Stock at a conversion rate of 0.125
shares for 1 share basis. Holders of Series B-2
Preferred Stock have the right to vote as-if-converted to Common
Stock on all matters submitted to a vote of the holders of the
Company’s Common Stock. For so long as any shares of Series
B-2 Preferred Stock are issued and outstanding, the
Corporation shall not issue any notes, bonds, debentures, shares of
preferred stock, or any other securities that are convertible to
Common Stock unless such conversion rights are at a fixed ratio or
a fixed monetary price (Note 9). On February 29, 2016, the Company
issued 2,084,000 shares of Series B-2 Preferred Stock.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
During
the year ended December 31, 2019, the Company converted 1,168,000
Series B-2 Preferred Stock into 146,000 shares of Common
Stock. There are 7,516,000 and 8,684,000 shares of
Series B-1 preferred stock outstanding, which were convertible into 939,500 and
1,085,500 shares of common stock as of December 31, 2019 and
2018, respectively.
Series C - On June 30, 2016, the Company’s Board of
Directors approved a Certificate of Designation authorizing
1,733,334 shares of new Series C Preferred Stock, par value $0.0001
per share. The Series C Preferred Stock ranks equally
with the Company’s Common Stock with respect to liquidation
rights and is convertible to Common Stock at a conversion rate of
0.125 shares for 1 share basis. The conversion rights of
holders of the Series C Preferred Stock are limited such that no
holder may convert any shares of preferred stock to the extent that
such holder, immediately following the conversion, would own in
excess of 4.99% of the Company’s issued and outstanding
shares of common stock. This limitation may be increased
to 9.99% upon 61 days written notice by a holder of the Series C
Preferred Stock to the Company.
Due to
the Company had been unable to proceed with the clinical trials and
research, on July 31, 2019, the Company entered into a Surrender
and Mutual Release Agreement (the “Cancellation
Agreement”) to terminate the agreements and to cancel all
issued and outstanding shares of Series C Preferred. Accordingly,
the Company cancelled 1,733,334 shares of Series C Preferred Stock
which was recorded at par value.
As of
December 31, 2019 and 2018, there were 0 and 1,733,334 shares of
Series C Preferred Stock issued and outstanding which were convertible into 0 and 216,667 shares
of common stock, respectively.
Series D - On March 1, 2018, the Company’s Board of
Directors voted to designate a class of preferred stock entitled
Series D Convertible Preferred Stock consisting of up to 200
shares, par value $0.0001 per share, to offer for sale to certain
accredited investors, including affiliates of the Company, with a
maximum offering amount of $2,200,000. Pursuant to the terms of the
Series D Subscription Agreement, immediately following the
consummation of an offering of the Company’s Common Stock for
which the gross proceeds of the offering exceed $5,000,000, each
share of Series D automatically converts into 25,000 shares of
Common Stock. Upon the liquidation, dissolution or winding up of
the Company, each holder of Series D Convertible Preferred Stock
shall be entitled to receive, for each share of Series D
Convertible Preferred Stock held, $10,000 per share payable pari
passu with the Company’s Series B-2 Convertible Preferred
Stock. Shares of Series D Preferred Stock have no
dividend rights except as may be declared by the Board in its sole
and absolute discretion, out of funds legally available for that
purpose. Holders of Series D Preferred Stock have the right to vote
as-if-converted to Common Stock on all matters submitted to a vote
of holders of the Company’s Common Stock. At no time may
shares of Series D Convertible Preferred Stock be converted if such
conversion would cause the holder to hold in excess of 4.99% of our
issued and outstanding Common Stock, subject to an increase in such
limitation up to 9.99% of the issued and outstanding Common Stock
on 61 days’ written notice to the Company.
On
March 28, 2018, the Company issued 45 shares of Series D Preferred
Stock. The Company received $550,000 in connection with the
Offering including $50,000 in cash for 5 shares of Series D
Preferred Stock and $500,000 in debt re-payment to officers and
directors for 2016 and 2017 bonuses for 40 shares of Series D
Preferred Stock. During the year ended December 31, 2019, the
Company converted 27 shares of Series D Preferred Stock into
675,000 shares of Common Stock. There are 18 and 45
shares of Series D preferred stock outstanding which were convertible into 450,000 and 1,125,000
shares of common stock as of December 31, 2019 and 2018,
respectively.
Series E - On August 1, 2019 the Company issued 10,000
shares of newly designated Series E 0% Convertible Preferred Stock,
par value $0.0001 per share (the “Series E Preferred”)
to C2M pursuant to the MSA. Under the terms of the Series E
Preferred, C2M may only convert such shares of Series E Preferred
into shares of the Company’s Common Stock, if the closing
price of Common Stock on the principal trading market, shall exceed
$2.00 per share for 5 consecutive trading days. Once vested, the
shares of Series E Preferred held by C2M are intended to either be
converted at $1.60 per share of Common Stock or optionally redeemed
out of the proceeds of future financings, at the option of
C2M.
Each
share of Series E Preferred is convertible into 625 shares of the
Company’s Common Stock and have a stated value of $1,000 per
share. The conversion ratio is subject to adjustment in the event
of stock splits, stock dividends, combination of shares and similar
recapitalization transactions. The Company is prohibited from
effecting conversions of the Series E Preferred to the extent that,
as a result of such conversion, the holder beneficially owns more
than 4.99% (which may be increased to 9.99% upon 61 days’
written notice), in the aggregate, of the issued and outstanding
shares of Common Stock calculated immediately after giving effect
to the issuance of shares of Common Stock upon the conversion of
the Series E Preferred. Holders of the Series E Preferred shall be
entitled to vote on all matters submitted to shareholders and shall
be entitled to the number of votes equal to the number of shares of
Common Stock into which the shares of Series E Preferred Stock are
convertible, subject to applicable beneficial ownership
limitations. The Series E Preferred Stock provides a liquidation
preference equal to par value.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The
Series E Preferred has a no mandatory redemption rights however, in
the event that we raise $5,000,000 from a capital raising
transaction involving any equity or equity-linked financing during
any fiscal quarter in an amount which would cause the
Company’s cash or cash equivalents to exceed $5,000,000 (a
“Fundamental Transaction”), the Company is required
from the proceeds of such offering, to offer C2M a right to redeem
Series E Preferred then outstanding as follows:
(A) 0%
percent of the net proceeds of the Fundamental Transaction, after
deduction of the amount of net proceeds required to leave the
Company (together with our existing cash on hand immediately prior
to the completion of the Fundamental Transaction) with cash on hand
of $5,000,000; plus
(B) 10%
percent of the next $5,000,000 of net proceeds of the Fundamental
Transaction; plus
(C)
100% of the net proceeds of the Fundamental Transaction thereafter
(until the Series E Preferred is redeemed in full).
The
shares of Series E Preferred are convertible into Common Stock,
once vested, at a price of $1.60 per share. The Company is not
obligated to file a registration statement with respect to the
shares of Common Stock into which Series E Preferred shares may be
converted. The Company believes that the occurrence of the
Fundamental Transaction is considered a conditional event and as a
result the instrument does not meet the definition of mandatorily
redeemable financial instrument based from ASC 480-10-25,
“Distinguishing Liabilities from Equity”. This
financial instrument was assessed at each reporting period to
determine whether circumstances have changed such that the
instrument met the definition of a mandatorily redeemable
instrument (that is, the event is no longer conditional). If the
event has occurred, the condition is resolved, or the event has
become certain to occur, the financial instrument will be
reclassified as a liability.
On July
31, 2019, the Company granted 10,000 Series E Preferred in
connection with a Management and Services Agreement (the
“MSA”) with C2M, the Company’s largest
shareholder (see Note 11). The Company valued the 10,000 Series E
Preferred shares which is equivalent into 6,250,000 common shares
at a fair value of $0.54 per common share or $3,375,000 based on
the sales of common stock on recent private placements on the dates
of grant. During the year ended December 31, 2019, the Company
recorded stock-based compensation of $260,795 and prepaid expense – related
party of $3,114,204 to be
amortized over the term of the
MSA.
As of
December 31, 2019 and 2018, there were 10,000 and 0 shares of
Series E Preferred Stock issued and outstanding which were convertible into 6,250,000 and 0 shares
of common stock, respectively.
Common Stock
The
Company’s authorized Common Stock consists of 650,000,000
shares with a par value of $0.0001 per share.
The following were transaction during the year ended December 31,
2018:
Common stock issued for the settlement of accounts
payable
During
the year ended December 31, 2018, the Company issued 214,834
post-split shares (1,718,675 pre-split shares) of its common stock
with a fair value of $343,735 to settle $85,934 of accounts payable
and the balance of $257,801 recorded as loss on stock
settlement.
Common stock issued for the service
During
the year ended December 31, 2018, the Company issued 250,000
post-split shares (2,000,000 pre-split shares) of its common stock
with a fair value of $18,000 recorded as expenses.
Common stock upon conversion of convertible debt
During
the year ended December 31, 2018, the Company issued 685,644
post-split shares (5,485,152 pre-split shares) of common stock upon
the conversion of convertible notes and interest of $46,295. The
fair value of shares on conversion was $400,480 having a derivative
value on date of conversion of $90,855 and balance $263,330 was
recorded as loss on stock settlement.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Common stock issued for services
During
the year ended December 31, 2018, the Company issued 125,000
post-split shares (1,000,000 pre-split shares) of common stock,
with a fair value of $8,000 for services rendered.
Common stock issued for settlement of Preferred B-2
During
the year ended December 31, 2018, the Company issued 574,063
post-split shares (4,592,500 pre-split shares) of common stock,
with a fair value of $86,798 in settlement with two holders of our
Series B-2 Preferred Stock in exchange for their agreement to
convert their shares of Series B-2 Preferred Stock into Common
Stock, an additional further investment or agreement to purchase
and thereafter restructure certain outstanding notes of the Company
by cancelling such notes in exchange for shares of newly-designated
Series A Preferred Stock of the Company, and release of any and all
claims in connection with their prior investments.
The following were transaction during the year ended December 31,
2019:
Sale of Common Stock for private placement
During
the year ended December 31, 2019, the Company sold an aggregate of
22,187,007 shares of Common Stock for total proceeds of
$7,215,380.
Common Stock issued for Development Agreement
In
consideration for the Development Agreement (see Note 11), C2M was
issued 8,385,691 shares of our Common Stock on January 8, 2019.
Additionally, the Company granted immediately vested 10-year
options to purchase 750,000 shares of Common Stock, with exercise
price of $0.32 per share to certain C2M founders. As a result, C2M
became the Company’s largest shareholder holding (inclusive
of the vested options held by its founders) approximately 51% of
the Company’s outstanding Common Stock as of the date of the
Development Agreement. Consequently, such transaction resulted in a
change of control whereby, C2M obtained majority control through
its Common Stock ownership (See Note 11). Therefore, the Company
accounted for the 8,385,691 shares of Common Stock under ASC
845-10-S99 “Transfer of Nonmonetary Assets by Promoters or
Shareholders” whereby the transfer of nonmonetary assets to a
company by its promoters or shareholders in exchange for stock
prior to or at the time of the company's initial public offering
normally should be recorded at the transferors' historical cost
basis determined under GAAP. The Company determined that the value
of the Development Agreement is $0 and recording it in a step-up
basis would not be appropriate since C2M is considered a promoter,
majority shareholder and also a related party having an ownership
interest of 51% in the Company on the execution date of the
Development Agreement. Accordingly, the Company recorded the
issuance of 8,385,691 shares of Common Stock at par value. The
750,000 options were valued on the grant date at approximately
$0.13 per option for a total of $96,000 using a Black-Scholes
option pricing model with the following assumptions: stock price of
$0.13 per share (based on the quoted trading price on the dates of
grants), volatility of 296%, expected term of 10 year, and a risk
free interest rate of 2.74%. During the year ended December 31,
2019, the Company recorded stock-based compensation of
$96,000.
Common Stock issued for settlement of debt
During
the year ended December 31, 2019, the Company issued 250,000 shares
of Common Stock to note holders upon the conversion of $4,000 of
accrued interest. The fair value of shares on conversion was
$196,000 having a derivative value on date of conversion of $18,000
and the balance of $178,000 was recorded as loss on settlement of
debt. Additionally, in March 2019, the Company issued an aggregate
of 203,080 shares of Common Stock to a noteholder upon the
conversion of $27,000 of principal amount, accrued interest of
$3,267 and $10,349 of accrued expenses.
Common Stock for membership interest in subsidiary
On
March 11, 2019, with the assistance of C2M and assignment of
rights, under the term of the Purchase Agreement, the Company
acquired additional 20.1% from existing members in consideration
for payment of 937,500 shares of Common Stock (see Note 3).
The 937,500 shares of Common Stock were valued at the fair value of
$1.056 per common share or $990,000 based on the quoted trading
price on the date of grant. Additionally, on June 10, 2019, the
Company was required to issue the existing members an additional
$450,000 of shares of Common Stock of the Company based upon
the 20 day volume weighted average price per share on the date of
issue which was equivalent to $0.89 per share or 503,298 shares of
the Company’s Common Stock and was issued in August
2019.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Common Stock for services
In
April 2019, the Company entered into a consulting agreement for
investor relations services. The consultant shall receive
compensation of 50,000 shares of the Company’s Common Stock
and shall vest over one year with 4,174 common stock to vest on the
date of this agreement and 4,166 common shares on the first day of
each month thereafter. During the year ended December 31, 2019, the
Company granted 50,000 shares of Common Stock and valued the shares
of Common Stock at the fair value of $1.55 per common share or
$77,500 based on the quoted trading price on the date of grant. The
Company recorded stock-based compensation of $58,128 during the
year ended December 31, 2019. In connection with this transaction,
there were 20,830 shares of Common Stock to be issued as of
December 31, 2019.
In May
2019, the Company entered into a 6-month consulting agreement for
investor relations services. The consultant shall receive
compensation of 10,000 shares of the Company’s Common Stock
per month or a total of 60,000 shares of Common Stock. During the
year ended December 31, 2019, the Company issued an aggregate of 60,000 shares of Common
Stock and valued the shares of Common Stock at the average fair
value of $0.72 per common share or $43,000 based on the sales of
common stock on recent private placements on the dates of grants
at the end of each month. The
Company recorded stock-based compensation of $43,000 during the
year ended December 31, 2019.
Between
August 2019 and November 2019, the Company entered into various
consulting agreements with terms from 6 months to 2 years. The
Consultants shall receive compensation in aggregate of 150,000
shares of the Company’s Common Stock. During the year ended
December 31, 2019, the Company issued 50,000 shares of Common Stock
and 100,000 shares remains to be unissued as of December 31, 2019
and valued the shares of Common Stock at the fair value ranging
from approximately $0.50 to $0.61 per common share or $80,500 based
on the sales of common stock on recent private placements on the
dates of grants. During the year ended December 31, 2019, the
Company recorded stock-based compensation of $24,699 and prepaid
expense of $55,801 to be amortized over the term of this
agreement.
In
December 2019, the Company issued 100,000 shares of Common Stock
for legal services to be rendered and valued the shares of Common
Stock at the fair value of approximately $0.40 per common share or
$39,880 based on the based on the quoted trading price on the date
of grant. During the year ended December 31, 2019, the Company
recorded prepaid expense of $39,880 to be amortized over the term
of this agreement.
On October 23, 2019, the Amended and Restated
Operating Agreement (the “Amended Operating Agreement”)
of EOW was amended. Under the terms of the Amended Operating
Agreement, the minority members of EOW conveyed their rights to
distributions related to the current 2019 hemp crop. As a result,
the Company shall receive 100% of the distributions of net profit
from the 2019 hemp crop on approximately 226 acres of farmland
currently growing in Oregon. The minority EOW members acknowledge
and agree that each is waiving their right to participate, to the
extent of their respective percentage interest, in distributions
arising from the profits generated from the harvest of the 2019
hemp crop. Thereafter, the distributions shall continue as set
forth in Section 5.02(a) of the Operating Agreement. Since March
2019, the Company has owned 50.1% of the limited liability
membership interests in EOW. In addition, the members amended the
payment schedule under which farm costs are required to be made by
the Company. As consideration for the amendment, the Company agreed
to issue 1,223,320 shares of its common stock, par value $0.0001
per share, to the minority members of EOW (“EOW
Members”). The Company determined that the 1,223,320
shares of common stock is deemed compensation to the EOW Members in
exchange for their right to receive their respective membership
distribution which is considered income to them. As such the
Company valued the shares of Common Stock at the fair value of
$0.69 per common share or $844,091 based on the quoted trading
price on the date of grant. The Company recorded stock-based
compensation of $844,091 during the year ended December 31,
2019.
Common Stock in connection with Asset Purchase
Agreements
On July
31, 2019, under the terms of the Green Goddess Purchase Agreement
the Company agreed to issue 250,000 shares of the Company’s
Common Stock to the Founder (see Note 3). In accordance with ASC
805-10, the 250,000 shares of common stock and the Additional Stock
Consideration are tied to continued employment of the Company and
as such are recognized as compensation expenses in the post
combination period under Share-Based Payment Topic of ASC 718 which
requires recognition in the financial statements of the cost of
employee and services received in exchange for an award of equity
instruments over the period the employee is required to perform the
services in exchange for the award (presumptively, the vesting
period). During the year ended December 31, 2019, the Company
recorded stock-based compensation of $33,750 in connection with
this agreement. In connection with this transaction, the Company
issued 62,500 shares of commons stock which represents the vested
shares and there remains 187,500 unvested shares as of December 31,
2019.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
On
September 30, 2019, pursuant to the terms of an asset purchase
agreement with Levor, LLC, the Company granted 100,000 shares of
its Common Stock valued at $70,000, or $0.70 per share, the fair
value of the Company’s Common Stock based on the sale of
common stock in the recent private placement (see Note 3). In
connection with this transaction, there were 100,000 shares of
Common Stock to be issued as of December 31,
2019.
Common Stock grants under the 2019 Plan
On
September 13, 2019, the board of directors (the
“Board”) of the Company appointed Vladislav
“Bobby” Yampolsky to serve as its Interim Executive
Chairman. Prior to his appointment, Mr. Yampolsky served as a
member of the Board. In addition, the Board also appointed the
Company’s current President, Emiliano Aloi, to serve as the
Company’s Interim Chief Executive Officer. The appointments
were made following the departure of the Company’s Chairman
and CEO in August 2019. Vladislav (Bobby) Yampolsky is the founder,
manager and controlling member of C2M, the Company’s
largest stockholder.
On
September 13, 2019, the Board delegated authority to the Chairman
of the Board and/or the CEO to issue restricted stock and options
under the 2019 Equity Incentive Plan (the “2019 Plan”)
to non-executive employees and consultants. The aggregate
number of shares of common stock of the Company, par value $0.0001
(“Common Stock”), issuable under delegated authority
may not exceed 500,000 shares, and no individual award may exceed
100,000 shares, provided, further, that the minimum exercise price
of awards made shall be the fair market value of the Common Stock
determined in accordance with the 2019 Plan.
On
September 13, 2019, the Board approved additional awards to
officers, directors and consultants under the 2019 Plan as
follows:
Name
|
Amount of Grant
|
Vesting Period
|
Vesting Commencement Date
|
Bobby
Yampolsky - Director
|
1,000,000
shares of restricted Common Stock.
|
1/48th
per month.
|
Vests
October 1, 2019.
|
Emiliano
Aloi - CEO
|
1,000,000
shares of restricted Common Stock.
|
1/48th
per month.
|
Vests
on the first day of calendar month following:
(A) the
date that the 2019 Exactus One World agriculture total yield is at
least 400,000 pounds of total biomass for production and held for
sale or processing (including top flower harvest) and (B) the date
that the Company has reported at least $5 million of revenue on a
consolidated basis.
|
Consultant
– Legal and consulting services
|
100,000
shares of restricted Common Stock.
|
1/48th
per month.
|
Vests
October 1, 2019.
|
Consultant
– consulting services
|
1,000,000
shares of restricted Common Stock.
|
1/48th
per month.
|
Vests
on the first day of calendar month following:
(A) the
date that the 2019 Exactus One World agriculture total yield is at
least 400,000 pounds of total biomass for production and held for
sale or processing (including top flower harvest) and (B) the date
that the Company has reported at least $5 million of revenue on a
consolidated basis.
|
The
Company valued the shares of Common Stock at the average fair value
of $0.70 per common share or $2,170,000 based on the sales of
common stock on recent private placements on the dates of grants.
During the year ended December 31, 2019, the Company recorded
stock-based compensation of $48,125 in connection with these
restricted common stock grants. In connection with this
transaction, there were an aggregate of 68,750 shares of Common
Stock to be issued as of December 31, 2019 which represents the
vested shares and there remains 3,031,250 unvested shares as of
December 31, 2019.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Approval of Director Compensation Plan
On
September 13, 2019, the Board established a new Director
Compensation Plan (the “Director Plan”) to be
administered under the 2019 Plan applicable to each
non-employee/non-executive director, which Director Plan replaces
the prior compensation arrangements previously applicable to
non-employee/non-executive directors. The material terms of the
Director Plan are set forth below:
Timing
|
Amount
|
Vesting
|
Initial
appointment
(non-employee/non-executive
directors)
|
$100,000
of the Company’s Common Stock issued on and priced at fair
market value of the Common Stock on the last calendar date prior to
appointment.
|
1/24th vests
upon date of grant and 1/24th vests on the first calendar date of
each calendar month following appointment until fully vested as
long as continuing as a director.
|
Directors
continuing after initial appointment
(non-employee/non-executive
directors)
|
$25,000
of Common Stock issued annually on the first day of September and
priced at fair market value of the Common Stock as of the calendar
date prior to the issuance for each continuing director that has
served a minimum of 9 consecutive months as of the first day of
September each year.
|
1/24th
vests upon date of grant and 1/24th vests on the first
calendar date of each calendar month following appointment until
fully vested as long as continuing as a director.
|
In June
2019, the Company granted 100,000 shares of restricted common stock
to a former director who resigned in December 2019. The vesting
period was 1/24th vests upon date of grant and 1/24th vests on
the first calendar date of each calendar month following
appointment until fully vested as long as continuing as a director.
In December 2019, the Company issued the 27,778 vested shares of
Common Stock and was valued at the fair value of $1.05 per common
share or $29,167 based on the quoted trading price on the date of
grant. During the year ended December 31, 2019, the Company
recorded stock-based compensation of $29,167 in connection with
these restricted common stock grants.
In
December 2019, the Company granted an aggregate of 300,000 shares
of restricted common stock to three directors of the Company. The
vesting periods are 1/24th vests upon date of grant and
1/24th vests on the first calendar date of each calendar month
following appointment until fully vested as long as continuing as a
director. The Company valued the shares of Common Stock at the fair
value of $0.54 per common share or $162,000 based on the quoted
trading price on the date of grant. During the year ended December
31, 2019, the Company recorded stock-based compensation of $13,500
in connection with these restricted common stock grants. In
connection with this transaction, there were an aggregate of 25,002
shares of Common Stock issued as of December 31, 2019 which
represents the vested shares and there remains 274,998 unvested
shares as of December 31, 2019.
Cancellation of Common Stock
On July
31, 2019, the Company entered into a Surrender and Mutual Release
Agreement (the “Cancellation Agreement”) to terminate
the agreements and to cancel all issued and outstanding shares of
Series C Preferred and 180,000 shares of Common Stock, and all
warrants issued under these arrangements. Accordingly, the Company
cancelled 180,000 shares of Common Stock which was recorded at par
value.
Common Stock Warrants
A
summary of the Company’s outstanding stock warrants as of
December 31, 2019 and 2018 and changes during the period ended are
presented below:
|
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Balance at December
31, 2017
|
208,333
|
$4.80
|
1.50
|
Granted
|
435,750
|
0.32
|
1.79
|
Balance at December
31, 2018
|
644,083
|
1.77
|
1.38
|
Granted
|
1,578,549
|
0.45
|
5.00
|
Cancelled
|
—
|
—
|
—
|
Exercised
|
—
|
—
|
—
|
Forfeited
|
(208,333)
|
4.80
|
—
|
Balance at December
31, 2019
|
2,014,299
|
$0.45
|
3.31
|
|
|
|
|
Warrants
exercisable at December 31, 2019
|
|
$0.45
|
3.31
|
|
|
|
|
Weighted average
fair value of warrants granted during the period
|
|
$1.05
|
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
As of
December 31, 2019, aggregate intrinsic value in connection with
exercisable warrants amounted to $178,610.
On
October 15, 2018, the Company issued 435,750 warrants with an
exercise price of $0.32 per share and exercisable for two years to
a Series B-2 Holder. These warrants have a grant date fair value of
$0.32 per warrant, determined using the Black-Scholes method based
on the following assumptions: (1) risk free interest rate of 2.54%;
(2) dividend yield of 0%; (3) volatility factor of the expected
market price of our common stock of 396.30%; and (4) an expected
life of the warrants of 2 years. The Company recorded an expense on
these warrants of $138,679.
On
March 21, 2019, the Company issued 718,750 warrants to purchase
shares of the Company’s Common Stock in connection with a
consulting agreement in exchange for corporate development and
advisory services. The warrants have a term of 5 years from the
date of grant and are exercisable at an exercise price of $0.20.
The 718,750 warrants were valued on the grant date at approximately
$1.55 per warrant for a total of $1,114,062 using a Black-Scholes
option pricing model with the following assumptions: stock price of
$1.55 per share (based on the quoted trading price on the dates of
grants), volatility of 602%, expected term of 5 year, and a risk
free interest rate of 2.35%. During the year ended December 31,
2019, the Company recorded stock-based compensation of
$1,114,062.
On
November 13, 2019, the Company issued 500,000 warrants to purchase
shares of the Company’s Common Stock in connection with a
consulting agreement in exchange for corporate development and
advisory services. The warrants have a term of 5 years from the
date of grant and are exercisable at an exercise price of $0.70.
The 500,000 warrants were valued on the grant date at approximately
$0.63 per warrant for a total of $314,181 using a Black-Scholes
option pricing model with the following assumptions: stock price of
$0.63 per share (based on the quoted trading price on the dates of
grants), volatility of 270%, expected term of 5 year, and a risk
free interest rate of 1.69%. During the year ended December 31,
2019, the Company recorded stock-based compensation of
$314,181.
On November 27, 2019, the Company issued a convertible note in the
principal amount of $833,333, and a warrant to purchase 275,612
shares of Common Stock (see Note 9). The Company granted the
note holder warrants in connection with the issuance of this note.
The warrants had a term of 2 years from the date of grant.
The
warrants are exercisable at an exercise price of $0.756 per share
of Common Stock at any time before the close of business on the day
two years after their issuance subject to adjustment in the event of stock
dividends, splits, fundamental transactions, or other changes in
capital structure, and contain provisions that permit cashless
exercise if a registration statement covering the resale of the
shares issuable pursuant to the warrants is not filed within 180
days of their issuance. The Company accounted for the
warrants by using the relative fair value method and recorded debt
discount from the relative fair value of the warrants of $140,243
using the Binomial Lattice method and is being amortized over the
term of the note. Additionally, the Company issued 84,187 warrants
to purchase shares of the Company’s common stock to a certain
FINRA broker-dealer who acted on behalf of the Company in
connection with the issuance of this convertible note. The warrants
had a term of 4 years from the date of grant and was exercisable at
an exercise price of approximately $0.08. The 84,187 warrants were
valued on the grant date at approximately $0.64 per warrant for a
total of $54,145 using a Binomial Lattice method with the following
assumptions: stock price of $0.65 per share (based on the quoted
trading price on the date of grant), volatility of 270%, expected
term of 4 years, and a risk free interest rate of 1.63%. The
Company recorded these warrants as debt discount which is being
amortized over the term of the note. The Company assessed the
classification of its common stock purchase warrants as of the date
of each equity offering and determined that such instruments met the criteria for equity
classification under the guidance in ASU 2017-11 “Earnings
Per Share (Topic 260); Distinguishing Liabilities from Equity
(Topic 480); Derivatives and Hedging (Topic 815): (Part I)
Accounting for Certain Financial Instruments with Down Round
Feature”. The Company has no warrants that contain a
‘round down’ feature under Topic 815 of ASU
2017-11.
Common Stock Options
Stock Option Plan
In
September 2018, the Company’s stockholders approved the 2018
Equity Incentive Plan (the “2018 Plan”). The 2018 Plan
provides for the issuance of incentive awards in the form of
non-qualified and incentive stock options, stock appreciation
rights, restricted stock awards, and restricted stock unit awards.
The awards may be granted by the Company’s Board of Directors
to its employees, directors and officers and to consultants,
agents, advisors and independent contractors who provide services
to the Company or to a subsidiary of the Company. The exercise
price for stock options must not be less than the fair market value
of the underlying shares on the date of grant. The incentive awards
shall either be fully vested and exercisable from the date of grant
or shall vest and become exercisable in such installments as the
Board or Compensation Committee may specify. Stock options expire
no later than ten years from the date of grant. The aggregate
number of shares of Common Stock which may be issued pursuant to
the Plan is 9,500,000. Unless sooner terminated, the Plan shall
terminate in 10 years.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
Stock
option activity for the year ended December 31, 2019 and 2018 is
summarized as follows:
|
|
Weighted Average
Exercise Price
|
Weighted Average
Remaining Contractual Life(Years)
|
Balance at December
31, 2017
|
-
|
$-
|
-
|
Granted
|
959,375
|
0.41
|
9.00
|
Balance at December
31, 2018
|
959,375
|
0.41
|
8.79
|
Granted
|
4,753,572
|
0.21
|
8.54
|
Exercise
|
(375,000)
|
0.01
|
9.12
|
Forfeited
|
(666,667)
|
0.05
|
8.56
|
Balance at December
31, 2019
|
4,671,280
|
0.29
|
7.29
|
Options exercisable
at December 31, 2019
|
3,798,888
|
$0.31
|
6.88
|
Weighted
average fair value of options granted during the period
$0.55
As of December 31, 2019, aggregate intrinsic value in connection
with exercisable options amounted to $726,371.
The following were transactions during the year ended December 31,
2018:
On
September 4, 2018, the Company granted a total of 209,375 five-year
non-qualified stock options to the Company’s former officers
exercisable at $0.712 per share, of which 138,844 vested
immediately, 11,179 vest monthly in equal increments over a
16-month period beginning on September 1, 2018, and 57,812 vest
monthly in equal increments over a 28-month period beginning on
September 1, 2018. As part of the employment agreements with three
of the Company’s former officers, 18,750 of their remaining
unvested options on December 1, 2018 vested immediately. As of
December 31, 2019, there were a total of 167,708 vested stock
options to these former officers which are exercisable one year
from the date of terminations.
On
October 22, 2018, the Company granted 250,000 ten-year
non-qualified stock options to a consultant exercisable at $0.32
per share, all of which vested immediately.
On
December 28, 2018, the Company granted 500,000 ten-year
non-qualified stock options to a consultant exercisable at $0.32
per share, all of which vested immediately.
The
Company estimates the fair value of stock options using the
Black-Scholes valuation model. Compensation expense related to
stock options granted is measured at the grant date based on the
estimated fair value of the award and is recognized on a
straight-line basis over the requisite service period. The
assumptions used in the Black-Scholes model for the options granted
during the year ended December 31, 2018 are presented
below:
Risk-free interest
rate
|
2.72 – 3.20%
|
Expected
volatility
|
343.72 –
412.31%
|
Expected term (in
years)
|
5-10
|
Expected dividend
yield
|
0%
|
The
risk-free interest rate is based on the U.S. Treasury yield for a
period consistent with the expected term of the option in effect at
the time of the grant. Expected volatility is based on the
historical volatility of the Company’s common stock. The
expected term assumption for stock options granted is the
contractual term of the option award. The Company has never
declared or paid dividends on its common stock and has no plans to
do so in the foreseeable future. Forfeitures are recognized as a
reduction of stock-based compensation expense as they
occur.
The
Company recognized $227,394 of compensation expense relate to the
vesting of stock options for the year ended December 31, 2018.
These amounts are included in general and administrative expenses
on the accompanying consolidated statement of
operations.
The following were transactions during the year ended December 31,
2019:
Between
January 2019 and March 2019, the Company granted 4,003,572 options
to purchase shares of the Company’s Common Stock to various
members of the Board of Directors of the company and consultants
with vesting terms pursuant to their respective sock option
agreements. The options have a term of 10 years from the date of
grant and were exercisable at an exercise price ranging from $0.01
to $0.96. The Company recognized $1,276,637 of compensation expense
related to the vesting of stock options for the year ended December
31, 2019. These amounts are included in general and administrative
expenses on the accompanying consolidated statement of
operations.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
In
February 2019 and April 2019, the Company granted an aggregate of
750,000 options to purchase shares of the Company’s Common
Stock to an investor in connection with the sale of Common Stock.
The options have a nine-month term from the date of grant and was
exercisable at an exercise price of $0.50 per share. The fair value
of the options granted amounted to $0.92 per option or
$688,674.
Pursuant
to the Settlement and General Release Agreement dated in January
2020, the Company recorded the issuance of 375,000 shares at par
value upon the exercise of the 375,000 stock options and shall
cancel the remaining 625,000 stock options as of December 31, 2019
(see Note 11).
As of
December 31, 2019, aggregate intrinsic value in connection with
exercisable options amounted to $726,371. As of December 31, 2019,
872,392 outstanding options are unvested and there was $337,863
unrecognized compensation expense in connection with unvested stock
options (see Note 11).
The
Company estimates the fair value of stock options using the
Black-Scholes valuation model. Compensation expense related to
stock options granted is measured at the grant date based on the
estimated fair value of the award and is recognized on a
straight-line basis over the requisite service period. The
assumptions used in the Black-Scholes model for the options granted
during the year ended December 31, 2019 are presented
below:
Risk-free
interest rate
|
2.43
– 2.7495%
|
Expected
volatility
|
293
– 296%
|
Expected
term (in years)
|
10
|
Expected
dividend yield
|
0%
|
Restricted Common Stock
A summary of the status of the restricted common stock and changes
during the year ended December 31, 2019 is as follows. There was no
activity during the year ended December 31, 2018.
|
Restricted Stock Common Stock
|
Weighted Average Grant-Date Fair Value Per Share
|
Balance
at December 31, 2018
|
-
|
$-
|
Granted
|
3,727,778
|
0.69
|
Vested
and issued
|
(144,450)
|
(0.84)
|
Forfeited
|
-
|
-
|
Balance
at December 31, 2019
|
3,583,328
|
$0.68
|
As of
December 31, 2019, unamortized or unvested stock-based compensation
costs related to restricted share arrangements was $2,390,997 and
will be recognized over a weighted average period of 1.34
years.
NOTE 11 - COMMITMENTS AND
CONTINGENCIES
Legal Matters
In the
ordinary course of business, the Company enters into agreements
with third parties that include indemnification provisions which,
in its judgment, are normal and customary for companies in the
Company’s industry sector. These agreements are typically
with business partners, clinical sites, and suppliers. Pursuant to
these agreements, the Company generally agrees to indemnify, hold
harmless, and reimburse indemnified parties for losses suffered or
incurred by the indemnified parties with respect to the
Company’s product candidates, use of such product candidates,
or other actions taken or omitted by us. The maximum potential
amount of future payments the Company could be required to make
under these indemnification provisions is unlimited. The Company
has not incurred material costs to defend lawsuits or settle claims
related to these indemnification provisions. As a result, the
estimated fair value of liabilities relating to these provisions is
minimal. Accordingly, the Company has no liabilities recorded for
these provisions as of December 31, 2019 and 2018.
On
January 20, 2017, Robert F. Parker (the “petitioner”)
filed a petition in the Supreme Court of the State of New York,
County of New York (the “Court”), naming, among others,
the Company and Ezra Green, a former shareholder, director and
officer of the Company, as respondents. The petition was received
by the Company on February 7, 2017. The parties reached an
agreement on settlement which requires co-defendant Ezra Green to
make an initial payment with subsequent, additional payments over
time. The Company has agreed, in exchange for the dismissal of all
claims with prejudice, to pay up to $20,000, at $1,000 per month
beginning in January 2018 at the earliest, if co-defendant Ezra
Green defaults on his subsequent payment obligations under the
terms of the settlement agreement. During the year ended December
31, 2018, the Company paid $3,000 towards the settlement with a
remaining balance due of $17,000. During the year ended December
31, 2019, the Company paid an aggregate of $20,000 towards the
settlement and recorded a loss on settlement of $3,000 on the
consolidated statements of operations. Accordingly, the Company has
$0 balance as of December 31, 2019.
In July
2018 the Company received notice of the expiration and termination
of a license agreement dated January 19, 2016 acquired through the
Share Exchange by our subsidiary Exactus BioSolutions, Inc that the
Company recognized as an intangible asset from Digital Diagnostics,
Inc. (“Digital Diagnostics”) related to our FibriLyzer
and MatriLyzer technologies. In addition, on December 14,
2018 we received a letter from KD Innovation, Ltd.
(“KDI”) and Dr. Krassen Dimitrov, our former director
seeking payment for alleged past due consulting fees from June 2017
through November 2018 pursuant to a Consulting Agreement dated
January 20, 2016. On January 23, 2019, Digital Diagnostics,
made a demand for compensation against the Company in connection
with an alleged breach of a License Agreement. Under the terms of
these agreements, the parties are required to arbitrate
claims. Although we dispute the material allegations made by
Digital Diagnostics and KDI, if such actions were successful
damages could be awarded against us.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
On
December 14, 2018, the Company received a termination and demand
notice from KD Innovation, Ltd, an entity 100% owned by a former
Board member, in connection with a consulting agreement KDI entered
into with the Company’s subsidiary, Exactus Biosolutions,
Inc., on or about January 20, 2016. No lawsuit has been filed;
however, in the event a lawsuit is filed, the Company intends to
vigorously contest the matter. On
September 9, 2019, Dr. Krassen Dimitrov, a former director,
commenced an arbitration proceeding against the Company and its
wholly-owned subsidiary Exactus Biosolutions, Inc. before the
American Arbitration Association. The complaint alleges
breach of a consulting agreement for services by Dr. Dimitrov
during 2017-2019, among other claims, and seeks $750,000 in
damages. The Company has filed an answer denying the claims
and asserting numerous counterclaims against Dr. Dimitrov and his
affiliated entities, KD Innovation Ltd., and Digital Diagnostics,
Inc. An arbitrator has been appointed in the matter and on
May 1, 2020 issued a procedural order suspending further
proceedings.
On September
25, 2019, Jonathan Gilbert, a former director, filed and served a
complaint against the Company in the courts of Nassau County, New
York. The complaint alleges that Mr. Gilbert is entitled to retain
certain cancelled equity awards and seeks specific performance and
damages. In February 2019, the Company granted 1,000,000 options to
purchase shares of the Company’s Common Stock to a former
director of the Company, Jonathan Gilbert, with vesting terms
pursuant to the respective stock option agreement. The former
director resigned as a director of the Company in August 2019. The
options have a term of 10 years from the date of grant and was
exercisable at an exercise price at $0.01. The Company already
recognized $320,000 of compensation expense which relates to the
vesting of 500,000 stock options prior to his resignation. After
Jonathan Gilbert’s resignation, he filed a complaint against
the Company disputing his rights to receive the Company’s
common stock through the exercise of his stock options. In January
10, 2020, Mr. Gilbert and the Company entered into a Settlement and
General Release Agreement and both parties agreed to such
consideration. The Company will issue to Mr. Gilbert 375,000 shares
of the Company’s common stock whereby 187,500 shares of
common stock shall be issued immediately (“First
Tranche”) and another 187,500 shares of common stock shall be
issued immediately and held by the transfer agent and delivered on
the six month anniversary of this agreement (“Second
Tranche”) (collectively the First and Second Tranche shall be
called “Settlement Stock”). The Settlement Stock is by
virtue of the exercise of Mr. Gilbert’s stock options and any
required payments from the exercise of the stock options have been
credited or forgiven. The Settlement Stock which is issued under
the Stock Option Plan based upon the exercise of the stock options
registered pursuant to the Company’s registration statement
on form S-8 (File no. 333-229025). The Company and Mr. Gilbert have
released and discharged each other from all claims and demands. In
January 2020, Mr. Gilbert dismissed the lawsuit against the
Company. Pursuant to the Settlement and General Release Agreement
dated in January 2020, the Company recorded the issuance of 375,000
shares at par value upon the exercise of the 375,000 stock options
and shall cancel the remaining 625,000 stock options as of December
31, 2019.
Leases
On
March 1, 2019, the Company, through its majority-owned subsidiary,
EOW, entered into a farm lease agreement for a lease term of one
year. The lease premise is located in Cave Junction, Oregon and
consist of approximately 100 acres. The lease requires the Company
to pay 5% of the net income realized by the Company from the
operation of the lease farm. The lease shall continue in effect
from year to year except for at least a 30-day written notice of
termination (see Note 7).
On
March 1, 2019, the Company, through its majority-owned subsidiary,
EOW, entered into a farm lease agreement for a lease term of one
year. The lease premise is located in Glendale, Oregon and consist
of approximately 100 acres. The lease requires the Company to pay
$120,000 per year, whereby $50,000 was payable upon execution and
$70,000 shall be payable prior to planting for agricultural use or
related purposes. The lease shall continue in effect from year to
year except for at least a 30-day written notice of termination
(see Note 7).
On
April 30, 2019, the Company, through its majority-owned subsidiary,
EOW, entered into a farm lease agreement for a lease term of one
year. The lease premise is located in Cave Junction, Oregon and
consists of approximately 38 acres. The lease requires the Company
to pay $76,000 per year, whereby $38,000 was payable upon execution
and $38,000 shall be payable on September 15, 2019 and 2% of the
net income realized by the Company from the operation of the lease
farm. The Company has paid the initial payment of $26,000 and the
remaining $12,000 was paid directly to the landlord by an
affiliated company who is renting the portion of the lease property
from the Company. The affiliated company is owned by two managing
members of EOW. EOW is in the process of arranging a sub-lease
agreement with the affiliated company. The lease shall continue in
effect from year to year for five years except for at least a
30-day written notice of termination (see Note 7).
On July
9, 2019, the Company entered into a Commercial Lease Agreement (the
“Lease”) with Skybar Holdings, LLC, a Florida limited
liability company. Pursuant to the Lease, the Company will rent the
entire first floor (consisting of approximately 4,000 square feet)
of a property located in Delray Beach, Florida (the
“Premises”). The Company plans to develop the Premises
to create a hemp-oriented health and wellness retail venue,
including education, clothing and cosmetics, and explore franchise
opportunities. The initial term of the Lease is 5 years commencing
August 1, 2019, with two 5-year extension options. The Lease
includes a right of first refusal in favor of the Company to lease
any space that becomes available on the 2nd and 3rd floor of the
Premises and a right of first refusal to purchase the Premises.
Pursuant to the Lease, the Company will pay rent equal to forty
thousand dollars per month in advance in addition to all applicable
Florida sales and/or federal taxes. Effective one year from the
lease commencement date and each year thereafter, the rent shall
increase at least three percent (3%) per year. The lessor of the
Premises is a limited liability company owned or controlled
by Vladislav (Bobby) Yampolsky, a member of the Board and the
founder, manager and controlling member of C2M, the
Company’s largest stockholder.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
On July 1, 2019, the Company entered into an office lease agreement
for a lease term of six months beginning July 1, 2019 ending
December 31, 2019 for a total rental of $6,052 for six months. The
lease premise is located in Delray Beach, Florida. In December
2019, the Company and landlord agreed to extend the lease for
another 6-month term from January 2020 to June 2020 with the same
terms in the original lease agreement.
Master Product Development and Supply Agreement
On
January 8, 2019, the Company
entered into a Master Product Development and Supply Agreement (the
“Development Agreement”) with Ceed2Med, LLC
(“C2M”). C2M has provided the Company access to
expertise, resources, skills and experience suitable for producing
products with active phyto-cannabinoid (CBD) rich ingredients
including isolates, distillates, water soluble, and proprietary
formulations. Under the Development Agreement, the Company has been
allotted a minimum of 50 and up to 300 kilograms per month, and up
to 2,500 kilograms annually, of active phyto-cannabinoid (CBD) rich
ingredients for resale. The Company expects to be able to offer
tinctures, edibles, capsules, topical solutions and animal health
products manufactured for us by C2M to satisfy demand for branded
and white-label products that the Company intends to offer to sell
in the future. The founders of C2M established their first CBD
business in 2014. C2M will also be responsible for overseeing all
farming and manufacturing activities of the Company.
Whereas,
in consideration for the Development Agreement, C2M was issued
8,385,691 shares of our Common Stock on January 8, 2019.
Additionally, the Company granted immediately vested 10-year
options to purchase 750,000 shares of Common Stock to founders of
C2M, with exercise price of $0.32 per share (see Note 10). As a
result, C2M was our largest shareholder holding (inclusive of the
vested options) approximately 51% of our outstanding Common Stock
on the date of the Development Agreement.
C2M
will provide personnel necessary for the Company's growth.
Utilizing C2M employees and facilities, the Company has been able
to rapidly access resources and opportunities in the hemp-derived
CBD industry. Emiliano Aloi of C2M became a member of our Advisory
Board in January 2019 and was appointed President of the Company on
March 11, 2019.
Management and Services Agreement
As
previously disclosed, on March 11, 2019, the Company acquired,
through our majority-owned subsidiary, EOW, from the
Company’s largest shareholder, C2M, certain rights to a 50.1%
limited liability membership interest in certain farm leases and
operations in Oregon in order to enter into the business of hemp
farming for the 2019 grow season. During May 2019, the Company
appointed Emiliano Aloi, the President of the Company, to the
additional position of co-manager of EOW. The Company currently is
farming approximately 200 acres of hemp for harvest and production
during 2019.
On July
31, 2019, the Company finalized and entered into a Management and
Services Agreement in order to provide the Company project
management and various other benefits associated with the farming
rights, operations and opportunities with C2M, including assignment
by C2M of C2M’s agreements and rights to acquire
approximately 200 acres of hemp farming. Under the terms of the
MSA, C2M agreed to provide further access to the opportunities and
know-how of C2M, consented to the appointment of Emiliano Aloi, a
seasoned hemp veteran previously an advisor and currently the
Company’s President, and to provide the Company and EOW
additional services consisting of, among other things:
●
right
of participation for further investment and business opportunities
in order to rapidly expand our business and operations in
hemp-derived CBD;
●
executive,
sourcing, vendor, product, production and other expertise and
resources;
●
appointment
of Aloi to the position of President;
●
introductions
to farming and other financing;
●
designs
for international “Hemp-Café” store design and
franchise opportunities including plans, drawings, approvals and
authorizations, leads and contacts;
●
access
to leasing of prime real estate in Delray Beach Florida with an
option to purchase, and the continuing assistance of the founder of
C2M in connection with management, design, and promotion of the
project;
●
drawings,
designs and specifications for extraction, production and
manufacturing facilities and resources;
●
brand
development and support services.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The
Company finalized the compensation arrangements for C2M as
contemplated in connection with the March 2019 transactions and the
additional agreements with C2M under the MSA following tax,
accounting and legal review including the treatment of the issuance
of preferred stock in connection with the transactions. While the
assignment initially contemplated a $9 million payment from the
Company to C2M, the parties agreed to payment in a new class of
preferred stock, convertible above market. As a further condition
to payment of the consideration, the value of the 50.1% interest in
EOW was required to be not less than $25 million, with a
third-party valuation and fairness opinion from a third-party prior
to payment. The term of the MSA commenced on the date of this
agreement.
In
October 2019, the Company entered into an amendment to the MSA (the
“MSA Amendment”). The MSA Amendment extended the
termination date of the MSA to December 31, 2024 and expanded the
scope of services to be provided by C2M to the
Company. Included in the scope of services was to negotiate
with the minority owners of EOW, an amendment to the Operating
Agreement of EOW for the distribution and allocation to provide for
up to 100% (from 50.1%) of the results of operations of the 2019
harvest or yield resulting from all plants germinated during the
calendar year December 31, 2019 (see Note 14).
Distribution and Profit-Sharing Agreement
On November 20, 2019, the Company entered into the Non-Exclusive
Distribution and Profit-Sharing Agreement with Canntab Therapeutics
USA (Florida), Inc. Pursuant to the agreement, which has a term of
2 years and is subject to automatic renewal. The Company is a
non-exclusive distributor of certain Canntab products throughout
the U.S. Canntab will not grant a third-party the right to promote,
sell or deliver the products within the U.S. during the term of the
agreement, subject to certain exceptions. In addition, the Company
agreed to share equally with Canntab in the gross profits received
from the sale of their products by the Company. With respect to
Canntab’s sales of products, the Company will receive 10% of
the gross profits. In connection with the Canntab Agreement, the
Company also entered into a Supply Agreement with Canntab, which
has a term of 2 years and is subject to automatic renewal, pursuant
to which the Company agreed to sell hemp extracts to Canntab. Due
to a need for additional warehouse space and disruptions caused by
the Covid-19 pandemic, the Company has not distributed Canntab
products to date.
Employment Agreement
Andrew Johnson, the Company’s Chief Strategy Officer, is
serving under a two-year employment agreement adopted on March 11,
2019 at an annual salary of $110,000, which was increased to
$150,000 on January 23, 2020. In addition, he will be entitled
to an annual cash bonus, in an amount as determined by the board of
directors, if the Company meets or exceeds criteria adopted by the
Compensation Committee of the Board of Directors. He shall
also be eligible for grants of awards under stock option or other
equity incentive plans of the Company as the Company’s
Compensation Committee. For the 2019 year, he received a cash bonus
of $100,000 to be paid in equal installments over the next 12
months which have been recorded in accrued expenses on the
consolidated balance sheet as of December 31, 2019.
NOTE 12 - RELATED PARTY
CONSIDERATIONS
Some of
the officers and directors of the Company are involved in other
business activities and may, in the future, become involved in
other business opportunities that become available. They may face a
conflict in selecting between the Company and other business
interests. We have not formulated a policy for the resolution of
such conflicts.
On
November 20, 2017, Dr. Dimitrov provided a notice dated November
21, 2017 to the Company stating that he was resigning from the
Board, effective immediately. Dr. Dimitrov indicated that his
resignation from the Board was based on the deteriorating
relationship between the Company and Digital Diagnostics over the
non-payment of fees owed by the Company pursuant to the licensing
agreement between the Company and Digital Diagnostics (see Note
11). Dr. Dimitrov currently serves as the President of Digital
Diagnostics, and the Company has licensed the right to develop,
produce and commercialize certain diagnostic products, including
the FibriLyzer and MatriLyzer, utilizing certain intellectual
property rights owned or licensed by Digital Diagnostics. Dr.
Dimitrov believes that, in light of these concerns, his role as
both a Director of the Company and the President of Digital
Diagnostics creates a conflict of interest and has decided to focus
his time and energy on doing what is best for the shareholders of
Digital Diagnostics. For the year ended December 31, 2017, the
Company accrued $30,000 in licensing fees expenses to Digital
Diagnostics. As of December 31, 2017, $126,032 was included in
accounts payable. The Company has also accrued interest at 3%
over the prime rate, per the Licensing Agreement, of $9,802 for the
remaining balance due as of December 31, 2017. The Company paid $0
and $126,032 during the years ended December 31, 2019 and 2018.
There was no change during the year ended December 31,
2019.
For the
years ended December 31, 2019 and 2018, $22,100 and $300,000,
respectively, was recognized in Research and Development expenses
for consulting provided by Dr. Dimitrov. As of December 31, 2019
and 2018, $575,000 was included in accounts payable for both
periods to KD Innovation Ltd., an affiliated entity of Dr.
Dimitrov. There was no change during the year ended December 31,
2019.
On June
28, 2017, the Company issued promissory notes to two of the
Company’s then executive officers and directors. The
promissory note bore interest at a rate of 8.0% per annum and
matured on the earlier of (i) one (1) year from the date of the
promissory note, and (ii) the closing the sale of the
Company’s securities in a single transaction or a series of
related transactions from which at least $500,000 of gross proceeds
are raised (See Note 8). As of December 31, 2019 and 2018, the
principal balance under the notes was $0 and $51,400,
respectively.
On
January 8, 2019, the Company entered into a Master Product
Development and Supply Agreement with C2M (see Note 11). At
December 31, 2019, accounts payable to C2M related to purchase of
finish products amounted to $8,342. During the year ended December
31, 2019, the Company purchased finished products from C2M totaling
approximately $1,033,213. During the year ended December 31, 2019,
cost of sales of $217,156 represents the purchase of CBD products
from C2M. C2M is a majority stockholder of the Company. During the
year ended December 31, 2019, the Company recognized revenues from
C2M of $125,000 from sales of flowers and recorded related cost of
sales of $96,647. Additionally, the Company recorded unearned
revenues of $215,000 related to advance payments for unshipped
products as of December 31, 2019.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
On
April 30, 2019, the Company, through its majority-owned subsidiary,
EOW, entered into a farm lease agreement for a lease term of one
year. The lease premise is located in Cave Junction, Oregon and
consists of approximately 38 acres. The lease requires the Company
to pay $76,000 per year, whereby $38,000 was payable upon execution
and $38,000 shall be payable on September 15, 2019 and 2% of the
net income realized by the Company from the operation of the lease
farm. The lease shall continue in effect from year to year for five
years except for at least a 30-day written notice of termination.
The Company has paid the initial payment of $26,000 and the
remaining $12,000 was paid directly to the landlord by an
affiliated company who is renting the portion of the lease property
from the Company. The affiliated company is owned by two managing
members of EOW.
On July
31, 2019, the Company granted 10,000 Series E Preferred in
connection with a Management and Services Agreement (the
“MSA”) with C2M, the Company’s largest
shareholder (see Note 11). The Company valued the 10,000 Series E
Preferred shares which is equivalent into 6,250,000 common shares
at a fair value of $0.54 per common share or $3,375,000 based on
the sales of common stock on recent private placements on the dates
of grant. During the year ended December 31, 2019, the Company
recorded stock-based compensation of $260,795 and prepaid expense
– related party of $3,114,205 to be amortize over the term of
the MSA.
During
the year ended December 31, 2019, the Company reimbursed a managing
member of EOW and an affiliated company which is owned by two
managing members of EOW, for operating expenses paid on behalf of
EOW for the following:
●
$400,000
worth of hemp seeds
●
$50,000
lease payment related to a lease agreement (see Note
11)
●
$100,000
for irrigation cost
During
the year ended December 31, 2019, the Company paid a total of
$1,005,825 to affiliated companies which are owned by three members
of EOW, for farm labor, farming supplies and other cost related to
planting, harvesting and drying the hemp which was recorded in
inventory.
From
time to time, the Company’s subsidiary, EOW, receives
advances from an affiliated company which is owned by three members
of EOW for working capital purposes. The advances are non-interest
bearing and are payable on demand. The affiliated company provided
advances to the Company for working capital purposes for a total of
$242,500 and the Company paid back these advances. The Company also
advanced $127,500 to these related parties which resulted to a
receivable or due from related parties of $127,500 as of December
31, 2019. These advances are short-term in nature, non-interest
bearing and due on demand.
The
Company recognized revenues from a related party customer of
$37,446 during the year ended December 31, 2019. As of December 31,
2019, accounts receivable from a related party customer amounted to
$18,860. Additionally, the Company wrote-off $18,586 of accounts
receivable from this related party customer into bad debt expense
during the year ended December 31, 2019. The customer is an
affiliated company which is substantially owned by a managing
member of EOW.
On July 9, 2019, the Company entered into a Commercial Lease
Agreement (the “Lease”) with Skybar Holdings, LLC, a
Florida limited liability company. Pursuant to the Lease, the
Company will rent the entire first floor (consisting of
approximately 4,000 square feet) of a property located in Delray
Beach, Florida (the “Premises”). The Company plans to
develop the Premises to create a hemp-oriented health and wellness
retail venue, including education, clothing and cosmetics, and
explore franchise opportunities. The initial term of the Lease is 5
years commencing August 1, 2019, with two 5-year extension options.
The Lease includes a right of first refusal in favor of the Company
to lease any space that becomes available on the 2nd and 3rd floor
of the Premises and a right of first refusal to purchase the
Premises. Pursuant to the Lease, the Company will pay rent equal to
$40,000 per month in advance in addition to all applicable Florida
sales and/or federal taxes and security deposit of $40,000.
Effective one year from the lease commencement date and each year
thereafter, the rent shall increase at least three percent (3%) per
year. The lessor of the Premises is a limited liability company
owned or controlled by Vladislav (Bobby) Yampolsky, a member
of the Board and the founder, manager and controlling member
of C2M, the Company’s largest
stockholder.
On October 23, 2019, the Amended and Restated Operating Agreement
(the “Operating Agreement”) of EOW was amended (the
“First Amendment”). Under the terms of the First
Amendment, the minority members of EOW conveyed their 49.9%
membership interest and rights to distributions related to the
current 2019 hemp crop underway to the Company. As a result, the
Company acquired the right to receive 100% of the distributions of
net profit from the 2019 hemp crop on approximately 226 acres of
farmland currently growing in Oregon. Since March 2019, the Company
has owned 50.1% of the limited liability membership interests in
EOW. In addition, the members amended the payment schedule under
which farm costs are required to be made by the Company. As
consideration for the amendment, the Company issued 1,223,320
shares of its common stock, par value $0.0001 per share, to the
minority members of EOW.
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
During October 2019, the Company entered into a short-term
promissory note for an aggregate principal amount of $55,556 and
gross cash proceeds of $50,000 (original issue discount of $5,556).
The note with principal amount of $55,556 was subscribed by Andrew
Johnson, an officer of the Company. The note became due and payable
on December 16, 2019 and bears interest at a rate of twelve (12%)
percent per annum prior to the maturity date, and eighteen (18%)
per annum if unpaid following the maturity date. The Notes are
unsecured obligations of the Company. In addition, the note carries
a 10% original issue discount. The Company is currently
negotiating on extending the maturity date of the related party
note.
On December 20, 2019, the CFO of the Company provided advances of
$5,000 to the Company for working capital purposes. The short-term
advance was paid back on December 23, 2019 and was non-interest
bearing.
As of
December 31, 2019, accounts payable from two affiliated companies
and C2M totaled to $454,511 ($350,000, $96,169 and $8,342,
respectively).
NOTE 13 – CONCENTRATION OF REVENUE AND
SUPPLIERS
During
the year ended December 31, 2019, total sale of CBD products to one
customer and two related party customers represented approximately
58% (11%, 36% - related party, and 11% - related party) of the
Company’s net sales. There were no revenues generated during
the year ended December 31, 2018.
As of
December 31, 2019, total accounts receivable, net from two
customers and one related party customer represented approximately
82% (18%, 38%, 25% - related party, and 27%) of total accounts
receivable as compared to none as of December 31,
2018.
During
the year ended December 31, 2019, the Company purchased finished
products from C2M (see Note 11) totaling approximately $1,033,213
(98% of the purchases). During the year ended December
31, 2019, the Company fully impaired finished goods related to
purchased CBD products from C2M and resulted in an impairment loss
of $837,153 which is included in cost of sales on the consolidated
statements of operations (see Note 3).
As of
December 31, 2019, total accounts payable from two vendors and one
affiliated company represented approximately 60% (12%, 30% and 18%
-related party) of total accounts payable. The affiliated company
is owned by three members of EOW.
NOTE 14 – INCOME
TAXES
On December 22, 2017, the Tax Cuts and Jobs Act (the
“Act”) was signed into law. The Act decreased the U.S.
corporate federal income tax rate from a maximum of 35% to a flat
21% effective January 1, 2018. The Act also includes a number
of other provisions including, among others, the elimination of net
operating loss carrybacks and limitations on the use of future
losses, the repeal of the Alternative Minimum Tax regime and the
repeal of the domestic production activities deduction. These
provisions are not expected to have a material effect on the
Corporation. Given the significant complexity of the Act and
anticipated additional implementation guidance from the Internal
Revenue Service, further implications of the Act may be identified
in future periods.
The
Company has incurred aggregate net operating losses of
approximately $16,509,160 for income tax purposes as of December
31, 2019. The net operating losses carry forward for United States
income taxes, which may be available to reduce future years’
taxable income. Management believes that the realization of the
benefits from these losses appears not more than likely due to the
Company’s limited operating history and continuing losses for
United States income tax purposes. Accordingly, the Company has
provided a 100% valuation allowance on the deferred tax asset to
reduce the asset to zero. Management will review this valuation
allowance periodically and make adjustments as
necessary.
The
following table summarizes the significant differences between the
U.S. Federal statutory tax rate and the Company’s effective
tax rate for financial statement purposes for the years ended
December 31, 2019 and 2018:
|
|
|
US Federal
Statutory Tax Rate
|
21.00%
|
21.00%
|
State
taxes
|
4.60%
|
4.35%
|
Change in valuation
allowance
|
(25.60%)
|
(25.35%)
|
|
0.00%
|
0.00%
|
EXACTUS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
The tax
effects of temporary differences that give rise to deferred tax
assets and liabilities as of December 31, 2019 and 2018 are
summarized as follows:
Deferred Tax
Asset:
|
|
|
Net operating loss
carryforward
|
$4,226,345
|
$2,668,829
|
Valuation
allowance
|
(4,226,345)
|
(2,668,829)
|
Net deferred tax
asset
|
$-
|
$-
|
Of the
$16,509,160 of available net operating losses, $2,257,487 begin to
expire in 2034 and $14,251,673 which were generated after the
Act’s effective date can be utilized indefinitely subject to
annual usage limitations.
The
Company provided a valuation allowance equal to the deferred income
tax asset for the year ended December 31, 2019 because it was not
known whether future taxable income will be sufficient to utilize
the loss carryforward. The increase in the allowance was
$1,5577,516 in fiscal 2019. Additionally, the future utilization of the net
operating loss carryforward to offset future taxable income may be
subject to an annual limitation, based upon IRC Section 382/383
Ownership change rules that may have or could occur in the future.
The Company does not have any uncertain tax positions or events
leading to uncertainty in a tax position. The Company’s 2017,
2018 and 2019 Corporate Income Tax Returns are subject to Internal
Revenue Service examination.
IRC
Section 280E of the Internal Revenue Code forbids businesses from
deducting otherwise ordinary business expenses from gross income
associated with the “trafficking” of Schedule I or II
substances, as defined by the Controlled Substances Act. The IRS
has subsequently applied Section 280E to state-legal cannabis
businesses, since cannabis is still a Schedule I substance.
Management is in the process of evaluating IRC Section 280E, as it
relates to the Companies business and the amount of net operating
losses above that the Companies Management has provided a Full
Valuation Reserve on.
NOTE 15 - SUBSEQUENT
EVENTS
In
accordance with authoritative guidance, the Company has evaluated
any events or transactions occurring after December 31, 2019, the
balance sheet date, through the date of filing of this report and
note that there have been no such events or transactions that would
require recognition or disclosure in the consolidated financial
statements as of and for the year ended December 31, 2019, except
as disclosed below.
Sale of Common Stock
Subsequent
to the reporting period, and up through May 13, 2020, the Company
accepted shareholder subscriptions in the total amount of $100,000
in exchange for issuance of 500,000 shares of Common Stock in an
offering exempt under Rule 506 of Regulation D.
Common Stock for Services
On
January 23, 2020, the Company issued 250,000 shares of Common Stock
for legal services to be rendered in fiscal 2020 and valued the
shares of Common Stock at the fair value of approximately $0.49 per
common share or $122,500 based on the based on the quoted trading
price on the date of grant.
On
January 23, 2020, the Company issued an aggregate of 515,000 shares
of Common Stock to two officers and three employees of the Company
for services in fiscal 2020 and as an incentive to retain such
employees and valued the shares of Common Stock at the fair value
of approximately $0.49 per common share or $225,350 based on the
based on the quoted trading price on the date of
grant.
Conversion of Series A Preferred stock into Common
Stock
On
January 20, 2020, the Company converted 30,090 Series A Preferred
Stock into 150,450 shares of Common Stock.
Legal Matters
On February 26, 2020 a complaint was filed against
the Company in the Circuit Court, Palm Beach County, Florida on
behalf of two former employees of the Company. The case is
entitled Ryan Borcherds and Miriam Martinez vs. Exactus, Inc. (Case
No. 103978709). These former employees were hired in January
2020. The complaint alleges the Company failed to pay wages
and compensation to 2 employees under the Fair Labor Standards Act,
breach of contract and violation of various Florida statutes,
including allegations on behalf of other similarly situated
persons. On May 8, 2020, an amended complaint was
filed against the Company in the Circuit Court, Palm Beach County,
Florida on behalf of six former employees, The amended case is
entitled Ryan Bocherds, Marc Reiss, Jeannine Boffa, Benjamin Blair,
Miriam Martinez and Michael Amoroso vs. Exactus, Inc, (Case No.
50-2020-CA-002274-MB). The other four former employees were hired
between April 2019 and December 2019. As of December 31, 2019, the
Company has recorded total accrued salaries of $26,494 from these
four former employees who were hired in fiscal 2019. The complaint seeks approximately $82,000 in
unpaid wages plus special damages, liquidated damages, interest and
attorney’s fees. The Company intends to vigorously contest
the matter.
Employment Agreement
Derek Du Chesne, the Company’s current President, Chief
Growth Officer, and a Director, is serving under a two-year
employment agreement dated February 18, 2020 and entered into in
connection with his service as Chief Growth Officer. Du
Chesne’s base salary for the initial year of service will be
$150,000, increasing to not less than $250,000 for the second year
of service, subject to annual review by the Board of Directors. He
will be entitled to quarterly cash bonuses based on a percentage of
our net sales to be determined. In addition, Mr. Du Chesne will be
entitled to annual cash bonuses as follows: (1) up to 250% of base
salary for the 2020 calendar year, if: (A) Company’s net
income on a consolidated basis for the 2020 fiscal year is equal to
or in excess of $5,000,000; or (B) Company’s net sales on a
consolidated basis is equal to or in excess of $40,000,000 during
the 2020 fiscal year; and (2) 200% of base salary for the 2021
calendar year, subject to the satisfaction of performance criteria
set by the Board in consultation with a third-party compensation
expert and Mr. Du Chesne. He will be eligible to participate in the
Company’s Equity Incentive Plan during his employment. Upon
execution of the Agreement, he was granted options to purchase up
to 1,000,000 shares of the Company’s common stock at a price
of $0.50 per share. 250,000 of these options were vested
immediately, with the remaining 750,000 options to vest in equal
installments over the next twenty-four months. The employment
agreement with Mr. Du Chesne is intended to provide direct
incentives to increase company sales, while providing a reasonable
base compensation for his service. Following his appointment as
President, he is to receive 1,000,000 shares of common stock as
additional compensation, with vesting and other terms to be decided
by our Compensation Committee. On March 5, 2020, the Board of
directors of the Company approved the repricing of Mr. Du
Chesne’s stock options to 90% of the market price on the
original date of grant or exercise price of $0.30 per
share.
Loans – Related party
From
January 31, 2020 through April 10, 2020, the Company’s
Interim Executive Chairman, Bobby Yampolsky, made a series of
advances to the Company in the approximate total amount of $97,000.
There are currently no specific terms of repayment.
Supply and Distribution Agreement
On February 4, 2020, the Company entered into a Supply and
Distribution Agreement with HTO Holdings Inc (dba “Hemptown,
USA”), enabling the Company to purchase and sell
Hemptown’s Cannabigerol (CBG) and Cannabidiol (CBD) products,
including top flower, biomass and extracts (crude, isolates,
distillates, and water soluble). Ceed2Med, LLC, the Company’s
largest shareholder, is also a significant investor in Hemptown USA
and is party to a distribution agreement with the Company. The
Interim Chief Executive Officer and C2M, LLC will cooperate in
developing plans to coordinate the Company’s efforts to
introduce CBG and expand its efforts to sell CBD products. This
agreement shall remain in force for a period of one year from
effective date and shall renew automatically in one-year increments
for three years unless either party gives written notice of its
intention not to renew at least 60 days prior to expiration. On
March 28, 2020, the Company amended the Supply and Distribution
Agreement Pursuant to the amendment whereby the Company agreed to
also (i) aid Hemptown’s management with product compliance
requirements, (ii) participate in discussions related to
Hemptown’s 2020 farming, harvesting and processing plans as
well as joint supply scenarios, (iii) interact with
Hemptown’s ingredient and manufacturing divisions to
facilitate development of documents for selected SKUs to service
the white label market, and (iv) aid Hemptown’s CEO in
overseeing the entire supply chain to establish best practices in
quality and compliance and lower costs. In addition, Hemptown
agrees to pay the Company $3,500 a month in consulting
fees.
Restricted Common Stock Grants
On January 14, 2020, in connection with his appointment to the
Board of Directors, Alvaro Daniel Alberttis was awarded $100,000
worth of restricted common stock, valued at the closing market
price of the Company’s common stock on the date of the
appointment. These shares vest at a rate of 1/24th on the date of
grant, and 1/24th
per month thereafter, contingent upon
continued service to the company.
On April 29, 2020, the Company appointed two new board members and
shall each be granted $100,000 worth of restricted common stock
under the 2019 Equity Incentive Plan with vesting period of
1/24th
upon date of grant and
1/24th
per month on the first day of each
calendar months thereafter until fully vested so long as they
continue in their service as board of directors of the
Company.
On April 29, 2020, the Company appointed a new advisory board
member of the Company and shall be granted $50,000 worth of
restricted common stock under the 2019 Equity Incentive Plan with
vesting period of 1/24th
upon date of grant and
1/24th
per month on the first day of each
calendar months thereafter until fully vested so long as they
continue in their service as member of the Advisory Board of the
Company.
Notice of Delinquent Payment
At
this time, the Company is delinquent in its payments under the
initial convertible note executed on November 27, 2019 (see Note
9), with the May 1, 2020, April 1, 2020, and a portion of the
February 25, 2020 payments currently in arrears. The Company
intends to make these payments and the upcoming monthly payments
with receipts from product sales and/or the proceeds of additional
equity funding. On May 20, 2020, the Company entered into a
Forbearance Agreement with the investor (the “Holder”)
regarding the initial convertible note. Under the Forbearance
Agreement, the investor has agreed to forebear from exercising any
default-related rights and remedies subject to the following
conditions and material terms:
●
The
Company must pay the Holder $60,000 in cash on or before July 1,
2020. Additional monthly payments required under the Amortization
Schedule for the note shall continue to be due on or before the
first day of each calendar month thereafter, commencing with the
$110,000 payment originally due April 1, 2020 now being due on or
before August 1, 2020, and the subsequent monthly payments listed
on the Amortization Schedule to be paid monthly in the sequence
listed. Interest shall continue to accrue on the principal balance
of the Note at the rate(s) stated therein, with all additional
accrued interest resulting from this extension of payment deadlines
to be paid as part of the last monthly payment.
●
The
payments that are in arrears from February, April and May can be
paid in whole or in part at any time at the sole election of the
Holder in shares of common stock at the Amortization Conversion
Price (defined as 80% of the lowest volume weighted average price,
or VWAP, during the 10 trading days immediately before the
applicable date of the amortization redemption
payment).
●
Unless or until a
default under the Forbearance Agreement occurs, the fixed
conversion price under the note will remain $0.50 per share, and
the note shall continue to bear interest at the non-default rate of
8% per annum.
●
Unless or until a
default under the Forbearance Agreement occurs, the contractual
limit on issuances of shares to issue shares of common stock or
options to employees, officers, directors. consultants, advisors or
contractors will be increased from 5% to 10% or our issued an
outstanding common stock.
●
The Company has
issued the Holder 500,000 shares of our common stock in
consideration for the forbearance.
Covid-19
In
March 2020, the outbreak of COVID-19 (coronavirus) caused by a
novel strain of the coronavirus was recognized as a pandemic by the
World Health Organization, and the outbreak has become increasingly
widespread in the United States, including in each of the areas in
which the Company operates. While to date the Company has not been
required to stop operating, management is evaluating its use of its
office space, virtual meetings and the like. The Company continues
to monitor the impact of the COVID-19 (coronavirus) outbreak
closely. Since the Company closed its office and travel is limited,
the Company’s sales operations were impacted substantially.
The extent to which the COVID-19 (coronavirus) outbreak will impact
our operations, ability to obtain financing or future financial
results is uncertain.