NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS
DECEMBER 31, 2020
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. In January
2019, the Company added to the scope of its business activities,
efforts to produce, market and sell products made from industrial
hemp containing cannabidiol (“CBD”).
On
January 8, 2019, the Company entered into the Master Product
Development and Supply Agreement with C2M. In consideration for the
Development Agreement, C2M was issued 8,385,691 shares of Common
Stock. Additionally, the Company granted 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. Consequently, such transaction resulted in a
change of control whereby, C2M obtained majority control through
its Common Stock ownership. 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.
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
Development 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 products. The Company believes
manufacturing, testing and quality akin to pharmaceutical products
is important when distributing hemp-based products. The
Company’s products originated from farms at which the Company
or C2M oversaw all stages of plant growth and are manufactured
under contract arrangements with third-parties.
In
consideration for the Development Agreement, C2M was issued
8,385,691 shares of Common Stock. Additionally, the Company granted
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. Consequently, such
transaction resulted in a change of control whereby, C2M obtained
majority control through its Common Stock ownership. 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.
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. Following the events
with C2M, 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 21, 2021 we entered into a Settlement Agreement with
Ceed2Med, LLC and its principals cancelling all agreements,
obligations and claims and providing full mutual releases of the
Company and such persons. The Company no longer plans to farm
industrial hemp for its own commercial purposes.
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.
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, 2020. All
significant 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’ (deficit) equity and cash flows as of December
31, 2020 and 2019, and for the years then ended, have been made.
Those adjustments consist of normal and recurring
adjustments.
Going concern
The
accompanying 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 $9.5
million for the year ended December 31, 2020. The net cash
used in operating activities was $784,000 for the year ended
December 31, 2020. Additionally, the Company had an accumulated
deficit of $30.4 million and working capital deficit of $4.8
million at December 31, 2020. 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. The
accompanying 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, its Board of Directors, 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, 2020, the Company received proceeds from the
sale of the Company’s Common Stock of approximately
$385,000.
The
COVID-19 pandemic has resulted in a global slowdown of economic
activity which is likely to continue to reduce the future demand
for a broad variety of goods and services, while also disrupting
sales channels, marketing activities and supply chains for an
unknown period of time until the virus is fully contained. The
Company’s business operations have been negatively impacted
by the COVID-19 pandemic and related events and the Company expects
this disruption to continue to have a negative impact on its
revenue and results of operations, the size and duration of which
is currently difficult to predict. The impact to date has included
a decline in product and sales demand. Although the Company is
unable to predict the full impact and duration of COVID-19 on its
business, the Company is actively managing its financial
expenditures in response to the current uncertainty.
The
impact of the COVID-19 pandemic and related events, including
actions taken by various government authorities in response, have
increased market volatility and make the estimates and assumptions
that affect the amounts reported in the financial statements and
accompanying notes more difficult. As of the date of issuance of
the financial statements, the Company is not aware of any specific
event or circumstance that would require it to update its
estimates, judgments or revise the carrying value of its assets or
liabilities. These estimates may change, as new events occur and
additional information is obtained, and are recognized in the
consolidated financial statements as soon as they become
known.
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.
|
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, 2020 and
2019:
|
|
|
Description
|
|
|
|
|
|
|
Derivative
liabilities
|
—
|
—
|
$237,022
|
—
|
—
|
$880,410
|
A roll
forward of the level 3 valuation financial instruments is as
follows:
|
|
Balance at
beginning of year
|
$880,410
|
Transfers out due
to conversions of convertible notes
|
(129,714)
|
Change in fair
value included in derivative gain
|
(513,674)
|
Balance at end of
year
|
$237,022
|
|
|
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
|
As of
December 31, 2020 and 2019, 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, 2020 and 2019, respectively.
Cash and cash equivalents were $25,139 and $18,405 at December 31, 2020 and
2019, 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,
2020 and 2019, allowance for doubtful accounts amounted to
$0 and $13,991, respectively.
The allowance for doubtful accounts balance at December 31, 2020 is
$0 as the Company wrote off the uncollectible receivables and
corresponding reserve. Bad debt expense amounted to $251,638 and $32,577 during the year ended
December 31, 2020 and 2019, respectively.
Prepaid Expenses and Other Current Assets
Prepaid
expenses and other assets consisted of the following:
|
|
|
Prepaid
services
|
$-
|
$248,767
|
Prepaid
insurance
|
9,288
|
-
|
Other
assets
|
6,000
|
-
|
|
$15,258
|
$248,776
|
Prepaid
expenses and other assets – related party consisted of the
following:
|
|
|
Prepaid expense:
C2M - current
|
$-
|
$622,160
|
Prepaid expense:
C2M - noncurrent
|
-
|
2,492,045
|
|
$-
|
$3,114,205
|
Prepaid
expenses with C2M consisted primarily of costs paid for future
services. Prepaid expenses included prepayments in cash and equity
instruments for an operating lease, consulting, and insurance fees
which were being amortized over the terms of their respective
agreements. During the year ended December 31, 2020, the Company
impaired the prepaid assets – related party as the Company no
longer plans to farm industrial hemp for its own commercial
purposes. Furthermore, on January 21,
2021 the Company entered into a Settlement Agreement with Ceed2Med,
LLC, Skybar Holding, LLC, and their principals cancelling all
agreements, obligations and claims and providing full mutual
releases of the Company and such persons.
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 $4,577,406 and $1,087,346 as
follows:
|
|
|
|
|
Prepaid
expenses and other assets – related party
|
$2,483,523
|
$-
|
Deposit
|
40,000
|
-
|
Property
and equipment
|
372,041
|
-
|
Intangible
assets
|
1,412,727
|
250,192
|
Operating
lease – right of use asset
|
269,115
|
-
|
Total
|
$4,577,406
|
$1,087,346
|
During
the year ended December 31, 2020, the Company impaired $4.577,406
of assets as follows:
$2,483,523
of prepaid assets – related party with C2M, $372,041 of farm
property and equipment, $1,412,727 of intangible assets related to
EOW farm leases and related assets, and $269,115 of operating lease
right of use assets as the Company no longer plans to farm
industrial hemp for its own commercial purposes.
$40,000
related to a leasehold deposit with Skybar holdings, LLC as the
Company determined the respective commercial lease was not
enforceable and the leased space would not be
utilized.
Furthermore,
on January 21, 2021 the Company
entered into a Settlement Agreement with Ceed2Med, LLC, Skybar
Holding, LLC, and their principals cancelling all agreements,
obligations and claims and providing full mutual releases of the
Company and such persons.
During
the year ended December 31, 2019, the Company impaired $250,192 related to the write off of intangible
assets.
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 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,
2020 and 2019, the Company had $0 and $215,000, respectively, of
unearned revenue recorded from the Company’s related party
customer, C2M.
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 follows 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
$0 and $22,100 were incurred
for the year ended December 31, 2020 and 2019, respectively and are
included in operating expenses in 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 $61,118 and $496,908 for the year ended
December 31, 2020 and 2019, respectively, and are included as a
component of selling and marketing expenses in 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 are included as a component of selling and marketing
expenses and were $24,687 and
$11,835 for the year ended December 31, 2020 and 2019,
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
The
Company applies ASC 850, “Related Party
Disclosures,” for the identification of related
parties and disclosure of related party transactions.
Earnings per Share
The
Company computes 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, 2020 and 2019, the following potentially
dilutive shares were excluded from the computation of diluted
earnings per shares because their impact was
anti-dilutive:
|
|
|
|
|
Stock
options
|
3,751,749
|
4,671,280
|
Stock
warrants
|
1,578,549
|
2,014,299
|
Restricted
stock to be issued upon vesting
|
1,734,161
|
3,583,328
|
Convertible
preferred stock
|
9,460,845
|
9,611,295
|
Convertible
debt
|
11,404,548
|
3,027,778
|
Total
|
27,929,852
|
22,907,980
|
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 statement of operations 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 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.
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.
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 was 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 the Company obtained the right to
substantially all the economic benefit from the use of the asset
throughout the period, and (3) whether the Company 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 August 2020, the FASB issued ASU 2020-06, “Debt –
Debt with Conversion and Other Options (Subtopic 470-20) and
Derivatives and Hedging – Contracts in Entity’s Own
Equity (Subtopic 815-40): Accounting for Convertible Instruments
and Contracts in an Entity’s Own Equity”, to reduce
complexity in applying GAAP to certain financial instruments with
characteristics of liabilities and equity. ASU 2020-06 is effective
for interim and annual periods beginning after December 15, 2023,
with early adoption permitted. We are currently evaluating the
impact of this guidance.
In
December 2019, the FASB released ASU 2019-12, “Simplifying
the Accounting for Income Taxes” (“ASU 2019-12”).
The purpose of the update is to reduce the complexity pertaining to
certain areas in accounting for income taxes. Key amendments from
ASU 2019-12 include, but are not limited to, the accounting for
hybrid tax regimes, step-up in tax basis for goodwill in
non-business combination transactions, intraperiod tax allocation
exception to the incremental approach, and interim period
accounting for enacted changes in tax law. ASU 2019-12 is effective
for the Company in the first quarter of the year ending December
31, 2021. The Company does not expect that the adoption of the
standard will have a material impact on its consolidated financial
statements.
In
March 2020, the FASB issued ASU 2020-04, Reference Rate Reform
(Topic 848): Facilitation of the Effects of Reference Rate Reform
on Financial Reporting (“ASU 2020-04”). ASU 2020-04
provides optional expedients and exceptions for applying GAAP to
contracts, hedging relationships, and other transactions affected
by reference rate reform if certain criteria are met. The
amendments in ASU 2020-04 apply only to contracts, hedging
relationships, and other transactions that reference the London
Interbank Offered Rate (“LIBOR”) or another reference
rate expected to be discontinued because of reference rate reform.
ASU 2020-04 is effective beginning on March 12, 2020 and may be
applied prospectively through December 31, 2022. The does not
expect that the adoption of the standard will have a material
impact on its consolidated financial statements.
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.
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. 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.
Under
the term of the Subscription Agreement, the Company acquired 30% of
membership interest in EOW in consideration for cash of $2,700,000
initially 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 is eliminated
upon consolidation. The Company paid a total of $2.7 million
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 valued at $990,000, 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
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
paid by November 2019.
|
At
December 31, 2020, the Company has an outstanding balance of $0 to
the members.
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, and goodwill was not recorded since the
Purchase Agreement was accounted for as an asset
purchase.
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
|
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, 2020 and
2019, the Company recorded a non-controlling interest balance of
$2,018,239 and $537,469, respectively, in connection with the
majority-owned subsidiary, EOW as reflected in the accompanying
consolidated balance sheet and losses attributable to
non-controlling interest of $1,480,770 and $537,469, respectively,
during the years ended December 31, 2020 and 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 agreed to 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 and the Company to date has not contributed the capital
of $50,000.
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 due within 90 days
of the closing and the five additional installments paid starting
on October 12, 2019 and continuing on the first day of each
following month. At December 31, 2020 and 2019, the Company has an
outstanding balance of $250,000 to the seller which is included in
subscription payable in the accompanying 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.
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.
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.
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 were
written down to a value of $0 during the year ended December 31,
2019, due to the age and questionable salability of the
product. The cost of the inventory write off is included in
cost of sales in the accompanying 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 was an
employee of the Company from July, 2019 through November
2020.
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 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.
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.
NOTE 4 – INVENTORY
Inventory,
net consisted of the following:
|
|
|
|
|
|
|
|
Finished goods
– CBD
|
$10,712
|
$-
|
Finished goods
– hemp flowers and hemp cuttings
|
-
|
1,337,809
|
|
$10,712
|
$1,337,809
|
During
the years ended December 31, 2020 and 2019, the Company recorded a
reserve or inventory write-off related to inventory of
$678,870 and $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 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 accompanying consolidated
statements of operations.
NOTE 5 – PROPERTY
AND EQUIPMENT
Property
and equipment consisted of the following:
|
|
|
|
Estimated
life
|
|
|
|
|
|
|
Greenhouse
|
10
years
|
$34,465
|
$34,465
|
Fencing and
storage
|
5
years
|
44,543
|
44,543
|
Irrigation
|
5
years
|
387,975
|
387,975
|
Office and computer
equipment
|
3
years
|
40,834
|
40,834
|
Farming
Equipment
|
5
years
|
11,500
|
11,500
|
Leasehold
improvement
|
5
years
|
21,886
|
21,886
|
Total
|
|
541,203
|
541,203
|
Less: Accumulated
depreciation
|
|
(149,003)
|
(63,770)
|
Less: Impairment
expense
|
|
(372,041)
|
-
|
|
$20,159
|
$477,433
|
Depreciation
expense amounted to $85,233 and
$63,770 for the years ended December 31, 2020 and 2019,
respectively.
During the year ended December 31, 2020, the Company recorded
impairment expense of $372,041 which was equivalent to the
remaining net book values of the greenhouse, fencing and storage,
irrigation, farming equipment and leasehold improvement related to
a commercial lease with Skybar Holding, LLC.
NOTE 6 – INTANGIBLE
ASSET
At
December 31, 2020 and 2019, intangible asset consisted of the
following:
|
Useful
life
|
|
|
Participation
rights - EOW
|
3 year
|
$2,930,000
|
$2,930,000
|
Hemp operating
license - EOW
|
1 year
|
10,000
|
10,000
|
Trademark –
Green Goddess
|
3 year
|
-
|
3,500
|
Customer list
– Green Goddess
|
3 year
|
-
|
212,529
|
Brand -
Levor
|
3 year
|
-
|
70,000
|
Total
|
2,940,000
|
3,226,029
|
Less: accumulated
amortization
|
(1,527,273)
|
(828,526
|
Less: Impairment
expenses
|
(1,412,727)
|
(250,192
|
Intangible assets,
net
|
$-
|
$2,147,311
|
For the
years ended December 31, 2020 and 2019, amortization of intangible
assets amounted to $734,584 and
$828,526, respectively.
During
fiscal 2019, the Company fully impaired the intangible assets
related to the Green Goddess and Lever Brands.
During the third quarter of fiscal 2020, the Company determined
that intangible assets related to EOW farm leases were impaired due
to management’s intent of not pursuing farm operations in
Oregon and the non-renewal of the related EOW farm leases.
Accordingly, the Company fully impaired the remaining carrying
value of the intangible assets related to EOW farm leases and
recorded an impairment expense of $1,412,727 for the year ended
December 31, 2020.
Amortization
of intangible assets attributable to future periods is $0 as all
acquired intangible assets were written off as of September 30,
2020.
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, located in Cave Junction, Oregon,
consisted of approximately 100 acres. The lease required 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 had not determined
when net income would be generated from this lease. The lease was
to continue in effect 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 years ended December 31, 2020 and
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, located in Glendale, Oregon, consisted of
approximately 100 acres. The lease required the Company to pay
$120,000 per year, whereby $50,000 was payable upon execution and
$70,000 payable prior to planting for agricultural use or related
purposes. The lease was to continue in effect from year-to-year
except for at least a 30-day written notice of termination. The
Company recognized lease expense of $100,000 for the year ended
December 31, 2019 and was included in cost of sales on the
accompanying 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, located in Cave Junction, Oregon,
consisted 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 payable on September 15, 2019 and 2% of the net income
realized by the Company from the operation of the leased farm. The
lease was to continue in effect from year-to-year for five years
except for at least a 30-day written notice of termination. The
Company 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. 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 amortized over the term of the 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 planned 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 was
5 years commencing August 1, 2019, with two 5-year extension
options. The Lease included 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 agreed to
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 was to 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, the manager and controlling member of C2M, the
Company’s largest stockholder and former Board Member. During
the second quarter of fiscal 2020, the Company determined that the
commercial lease with Skybar Holding, LLC was not in
compliance with current laws or regulations in the City of Delray
Beach, did not represent an enforceable contract and was void from
the moment of execution. As a result, the Company restated its
prior year financial information to correct this accounting error.
Additionally, on August 6, 2020, the Company submitted a written
termination letter to Skybar Holdings, LLC. During the twelve
months ended December 31, 2020, the Company fully impaired the
security deposit of $40,000.
On January 21, 2021 the Company entered into a Settlement Agreement
with Ceed2Med, LLC, Skybar Holding, LLC, and their principals
cancelling all agreements, obligations and claims and providing
full mutual releases of the Company and such persons.
In
adopting ASC Topic 842, Leases (Topic 842), the Company 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 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
$506,506 and total lease liabilities of $506,506 based on an
incremental borrowing rate of 10%. The Company recorded lease
expense of $129,200 and $340,365 for the years ended December 31,
2020 and 2019, respectively.
The
cash outflows from operating leases for the year ended December 31,
2020 was approximately $100,000.
ROU is
summarized below:
|
|
|
|
|
|
|
|
Farm
lease ROU
|
$506,506
|
$506,506
|
Less
accumulated amortization
|
(237,391)
|
(115,695)
|
Less
impairment expense
|
(269,115)
|
-
|
Balance
of ROU asset
|
$-
|
$390,811
|
During the third quarter of fiscal 2020, the Company determined
that ROU assets related to EOW farm leases were impaired due to
management’s intent of not pursuing farm operations in Oregon
in year 2021 crop season and the non-renewal of the related EOW
farm leases. Accordingly, the Company fully impaired the remaining
carrying value of the ROU assets related to EOW farm leases and
recorded an impairment expense of $269,115 during the year ended
December 31, 2020.
Operating
lease liability related to the ROU asset is summarized
below:
|
|
|
|
|
|
|
|
Farm
lease ROU
|
$506,506
|
$506,506
|
Reduction
of lease liability
|
(237,391)
|
(115,695)
|
Total
|
$269,115
|
390,811
|
Less: current
portion
|
(269,115)
|
(168,869)
|
Long term portion
of lease liability
|
-
|
$220,942
|
NOTE 8 - NOTES
PAYABLE
Notes payable
U.S. Small Business Administration Loan
On May 28, 2020, the Company received a Secured Disaster Loan in
the amount of $99,100 from the U.S. Small Business Administration.
The loan carries interest at a rate of 3.75% per year, requires
monthly payments of principal and interest, and matures in thirty
(30) years. Installment payments, including principal and interest,
of $483 monthly, will begin twelve (12) months from the date of the
promissory Note. The SBA loan is secured by a security interest in
the Company's tangible and intangible assets. The loan proceeds are
to be used as working capital to alleviate economic injury caused
by the Covid-19 disaster occurring in the month of January 31, 2020
and continuing thereafter. As of December 31, 2020, the principal
balance of this note amounted to $99,100.
Paycheck Protection Program Funding
On May 22, 2020, the Company received federal funding in the amount
of $236,410 through the Paycheck Protection Program (the
“PPP”). PPP funds have certain restrictions on use of
the funding proceeds, and generally must be repaid within two (2)
years at 1% interest. The PPP loan may, under circumstances, be
forgiven. There shall be no payment due by the Company during the
six months period beginning on the date of this note
(“Deferral Period”). Commencing one month after the
expiration of the Deferral Period, the Company shall pay the lender
monthly payments of principal and interest, each in equal amount
required to fully amortize by the maturity date. If a payment on
this note is more than ten days late, the lender shall charge a
late fee of up to 5% of the unpaid portion of the regularly
scheduled payment. As of December 31, 2020, the principal balance
of this note amounted to $236,410. The Company has formally applied
for forgiveness of this PPP loan.
Notes payable to unrelated parties is summarized
below:
|
|
|
|
|
|
|
|
Principal
amount
|
$335,510
|
$-
|
Less: current
portion
|
(130,344)
|
-
|
Notes payable -
long term portion
|
$205,166
|
$-
|
Minimum principal payments under notes payable to unrelated parties
at December 31, 2020 are as follows:
Year ended December
31, 2020
|
$11,859
|
Year ended December
31, 2021
|
155,501
|
Year ended December
31, 2022
|
68,392
|
Year ended December
31, 2023
|
2,091
|
Year ended December
31, 2024 and thereafter
|
97,667
|
Total principal
payments
|
$335,510
|
Notes payable – related party
During the fourth quarter 2020, the Company received $37,000 in
cash proceeds from the former Chief Executive Officer and
stockholder of the Company as an unsecured obligation. The Company
is currently negotiating to settle the outstanding obligation with
the issuance of the Company’s common stock. As of December
31, 2020, the principal balance due is $37,000 and is currently in
default.
During February 2020, the Company entered a short-term promissory
note for principal amount of $22,461 and gross cash proceeds of
$20,419 (original issue discount of $2,042) with a stockholder of
the Company. The note became due and payable on March 8, 2020 and
bore interest at a rate of eighteen (18%) percent per annum prior
to the maturity date, and eighteen (18%) per annum if unpaid
following the maturity date. The note is unsecured obligation of
the Company. In addition, the note carries a 10% original issue
discount of $2,042 which have been amortized and recorded in
interest expense on the accompanying unaudited statements of
operations. The Company is currently negotiating to extend the
maturity date of the related party note. As of December 31, 2020,
the principal balance of this note amounted to $22,461 and is
currently in default.
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. As
of December 31, 2020, and 2019, the principal balance under the
notes was $55,556, respectively. The Company is
currently negotiating on extending the maturity date of the related
party note.
On June
28, 2017, the Company issued promissory notes to two of the
Company’s then executive officers. The promissory notes
accrued 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 of 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 the respective severance arrangements.
During the year ended December 31, 2019, the Company recognized
$1,214 of interest expense. As of December 31, 2019, the notes had
an accrued interest balance of $0. As of December 31, 2019, the
principal balance under the notes was $0.
NOTE 9 - CONVERTIBLE NOTES
PAYABLE
The Company’s
convertible notes consist of the following as of December 31, 2020
and 2019:
|
|
|
|
|
|
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 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 and as such the
principal balance of the convertible note remains outstanding as of
December 31, 2020 and 2019. The Company
reclassed the principal balance to current portion as of December
31, 2020.
|
$100,000
|
$100,000
|
|
|
|
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.
|
546,036
|
85,906
|
|
|
|
Carrying Amount of
Convertible Debt
|
$646,036
|
$185,906
|
Less: Current
Portion
|
(646,036)
|
(85,906)
|
Convertible Notes,
Long Term
|
$-
|
$100,000
|
During October 2020, the Company entered into a short-term
convertible note for principal amount of $50,250 with a stockholder
of the Company. The note became due and payable on January 27, 2021
and bear interest at a rate of twelve (12%) percent per annum prior
to the maturity date, and twelve (12%) per annum if unpaid
following the maturity date. The note is unsecured obligation of
the Company. As of December 31, 2020, the principal balance of this
note amounted to $50,250 . On January 22, 2021 the notes principal
and interest were converted into 2,070,300 shares of the
company’s common stock in full satisfaction of the note and
accrued interest.
The
following is a summary of the carrying amounts of convertible notes
as of December 31, 2020 and 2019:
|
|
|
Principal
Amount
|
$933,333
|
$933,333
|
Add: additional
principal
|
50,250
|
-
|
Add: amortization
of redemption premium
|
88,889
|
8,280
|
Less: redemption
premium payments
|
(20,800)
|
-
|
Less: principle
payments and conversions
|
(356,186)
|
-
|
Less: unamortized
debt discount and debt issuance costs
|
-
|
(755,707)
|
Total convertible
debt less unamortized debt discount and debt issuance
costs
|
$696,286
|
$185,906
|
Between March 2020 and August, 2020, the Company made cash
repayments towards the principal of $185,186 and accrued interest
of $14,814.
Conversion of Convertible Notes into Common Stock
On May 27, 2020, the Company issued 247,588 shares of its common
stock at a contractual conversion price of $0.13, as a result of
the conversion of principal of $30,000 and interest of $2,400 of
the convertible note.
On June 10, 2020, the Company issued 564,000 shares of its common
stock at a contractual conversion price of $0.09, as a result of
the conversion of principal of $47,000 and interest of $3,760 of
the convertible note.
Between July 2020 and August 2020, the Company issued 1,586,349
shares of its common stock at a contractual conversion price of
$0.06, as a result of the conversion of principal of $94,000 and
interest of $7,520 of the convertible note.
Notice of Delinquent Payment
The Company was delinquent in its payments under the initial
convertible note executed on November 27, 2019, with the May 1,
2020 and April 1, 2020 payments. 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 has paid the Holder $60,000 in cash 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 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 Company paid the
$110,000 on August 1, 2020.
|
|
|
|
●
|
The
payments that were 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 the Company’s
common stock in consideration for the forbearance.
|
Derivative Liabilities Pursuant to Securities Purchase
Agreements
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 change in fair value of
derivative liabilities of $251,638 and $32,577 during the years
ended December 31, 2020 and 2019, respectively. Upon conversions
during the years ended December 31, 2020, the derivative liability
was marked to fair value at the conversion, and then a related fair
value amount of $129,714 relating to the portion of debt converted
was reclassified to other income as part of gain on debt
extinguishment. Additionally, the Company recorded loss on debt
extinguishment of $55,398, in connection with the conversions
during the years ended December 31, 2020.
The Company recognized gain on extinguishment of debt due to
repayment and conversions of notes into shares of common and
preferred stock of $3,004,629 and change in fair value of
derivative liabilities of $896,000 during the year ended December
31, 2019. The Company determined that the conversion options
embedded in the convertible 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 years ended December 31, 2020 and 2019, the Company measured
the fair value of the embedded derivatives using a binomial model
and Monte Carlo simulations, and the following
assumptions:
|
|
|
Expected
Volatility
|
|
|
Expected
Term
|
|
|
Risk Free
Rate
|
|
|
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”). 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 years ended December 31,
2020 and 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 year ended December 31, 2020 and 2019, the Company
recognized $1,003,439 and $479,111, respectively, of interest
expense, of which $838,358 and $425,712 represent non-cash
amortization of debt discount and issuance costs. As of
December 31, 2020, the principal balance under the notes was
$165,767 and $55,556, respectively.
As of
December 31, 2020 and 2019, total accrued interest was $52,051 and
$16,677, 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.
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, the Company 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, 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, 2020, the Company converted 30,090
Series A Preferred Stock into 150,450 shares of common 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 323,019 and 353,109 shares of Series A Preferred
Stock outstanding as of December 31, 2020 and 2019, respectively,
which were convertible into 1,615,095 and 1,765,545 shares of
common stock as of December 31, 2020 and 2019,
respectively.
On February 16, 2021, the Company entered into a Securities
Purchase Agreement with 3i, LP (“3i”) and an institutional investor
(“Investor”)
under which the Investor agreed to purchase and 3i agreed to sell
certain 8% senior secured convertible note dated November 27, 2019
(the “Note”)
and all of our warrants previously issued to 3i and 3i agreed
settle and release all claims asserted against the Company. As a
result, 3i agreed to dismiss all pending litigation against the
Company. Furthermore, the Subsidiary Guaranty, IP Security
Agreement and Registration Rights Agreement with 3i were also
terminated.
In addition, the Company entered into an Exchange Agreement with
the Investor and filed with the Secretary of State of the State of
Nevada a Certificate of Designation of Preferences, Rights and
Limitations for Series A Preferred Stock under which the Note
in the original principal amount of $750,000 would be exchanged for
$500,000 of a new series of our preferred stock designated 0%
Series A Convertible Preferred Stock (the
“Series
A Preferred”) with a
stated value of $1,000 per share (the “Stated
Value”).
The Company authorized the issuance of a total of 1,000
($1,000,000) of Series A Preferred for issuance. Each share of
Series A Preferred is convertible at the option of the Holder, into
that number of shares of our common stock, par value $0.0001 per
share) (the “Common
Stock”) (subject to
certain limitations on beneficial ownership) determined by dividing
the Stated Value by $0.05 per share (the “Conversion
Price”), subject to
adjustment in the event of stock dividends, stock splits, stock
combinations, reclassifications or similar transactions that
proportionately decrease or increase the Common
Stock.
The Company is prohibited from effecting the conversion of the
Series A 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 to the
Company), in the aggregate, of the issued and outstanding shares of
the Common Stock calculated immediately after giving effect to the
issuance of shares of Common Stock upon the conversion of the
Series A Preferred. Holders of the Series A Preferred shall be
entitled to vote on all matters submitted to the Company’s
stockholders and shall be entitled to the number of votes equal to
the number of shares of Common Stock into which the shares of
Series A Preferred Stock are convertible, subject to applicable
beneficial ownership limitations. The Series A Preferred Stock
provides a liquidation preference equal to the Stated Value, plus
any accrued and unpaid dividends, fees or liquidated
damages.
The Series A Preferred can be redeemed at the Company’s
option upon payment of a redemption premium between 120% to 135% of
the Stated Value of the outstanding Series A Preferred redeemed.
The Company is not obligated to file a registration statement under
the Securities Act of 1933, as amended (the
“Act”), with respect to the shares of Common
Stock into which Series A Preferred may be converted however the
Investor will be deemed to have held the Series A Preferred on the
original issue date to 3i for the purposes of the availability of
an exemption from registration provided by Rule 144 under the
Act.
On February 16, 2021 the Company offered to our prior Series A
preferred stock enhanced conversion inducements to voluntarily
convert preferred shares into our Common Stock and filed a
Certificate of Cancellation and Withdrawal with the Secretary of
State of the State of Nevada cancelling our prior Certificate
of Designation of Preferences, Rights and Limitations for
Series A Preferred Stock, all of which has been converted to Common
Stock, in order to issue the new Series A Preferred stock described
herein.
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 shares of Series B-1
preferred stock outstanding, which were convertible into 206,250
shares of common stock, as of December 31, 2020 and
2019.
On February 16, 2021, the Company offered to our Series B-1
preferred stock enhanced conversion inducements to voluntarily
convert preferred shares into our Common Stock and expects to file
a Certificate of Cancellation and Withdrawal with
the Secretary of State of the State of Nevada cancelling our
previous Certificate of Designation of Preferences, Rights and
Limitations for Series B-1, Preferred Stock upon conversion or
cancellation of Series B-1.
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. On February 29, 2016, the Company issued
2,084,000 shares of Series B-2 Preferred Stock.
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 shares of Series B-1
preferred stock outstanding, which
were convertible into 939,500 shares of common stock as of
December 31, 2020 and 2019.
On February 16, 2021, the Company offered to our Series B-2
preferred stock enhanced conversion inducements to voluntarily
convert preferred shares into our Common Stock and expect to file a
Certificate of Cancellation and Withdrawal with the Secretary
of State of the State of Nevada cancelling our previous Certificate
of Designation of Preferences, Rights and Limitations for Series
B-2, Preferred Stock upon conversion or cancellation of Series
B-2.
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.
As the
Company was 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, 2020 and 2019, there were no shares of Series C
Preferred Stock issued and outstanding.
On April 7, 2021 the Company filed a Certificate of Cancellation
and Withdrawal with the Secretary of State of the State of Nevada
cancelling our prior Certificate of Designation of
Preferences, Rights and Limitations for Series C Preferred Stock,
all of which has been cancelled or converted into Common
Stock.
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 were 18 shares of
Series D preferred stock outstanding which were convertible into 450,000 shares of
common stock as of December 31, 2020 and 2019.
On February 16, 2021, the Company offered to our Series D preferred
stock enhanced inducements to voluntarily convert preferred shares
into our Common Stock and expect to file a Certificate of
Cancellation and Withdrawal with the Secretary of State of the
State of Nevada cancelling our previous Certificate of Designation
of Preferences, Rights and Limitations for Series D, Preferred
Stock upon conversion or cancellation of Series D.
On April 7, 2021 the Company filed a Certificate of Cancellation
and Withdrawal with the Secretary of State of the State of Nevada
cancelling our prior Certificate of Designation of
Preferences, Rights and Limitations for Series D Preferred Stock,
all of which has been cancelled or converted into Common
Stock.
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.
The
Series E Preferred has a no mandatory redemption rights however, in
the event the Company raisee $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 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. During fiscal year 2020, the Company impaired the remaining
unamortized prepaid balance and recognized an impairment charge of
$2,483,523 as the Company no longer anticipates utilizing the
services under the MSA.
As
of December 31, 2020 and 2019, there were 10,000 shares of Series E
Preferred Stock issued and outstanding which were convertible into 6,250,000 shares of
common stock.
On February 16, 2021, the Company offered to our Series E preferred
stock enhanced conversion inducements to voluntarily convert
preferred shares into our Common Stock.
On April 7, 2021 the Company filed a Certificate of Cancellation
and Withdrawal with the Secretary of State of the State of Nevada
cancelling our prior Certificate of Designation of
Preferences, Rights and Limitations for Series E Preferred Stock,
all of which has been cancelled or converted into Common
Stock.
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 transactions during the year ended December 31,
2020:
Sale of Common Stock for private placement
During the year ended December 31, 2020, the Company sold an
aggregate of 3,000,000 shares of Common Stock for total proceeds of
$350,000.
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 common shares.
Conversion of Notes into Common Stock
On May 27, 2020, the Company issued 247,588 shares of its common
stock at a contractual conversion price of $0.13, as a result of
the conversion of principal of $30,000 and interest of $2,400 of
the convertible note.
On June 10, 2020, the Company issued 564,000 shares of its common
stock at a contractual conversion price of $0.09, as a result of
the conversion of principal of $47,000 and interest of $3,760 of
the convertible note.
Between July 2020 and August 2020, the Company issued 1,586,349
shares of its common stock at a contractual conversion price of
$0.06, as a result of the conversion of principal of $94,000 and
interest of $7,520 of the convertible note.
These shares of common stock had an aggregate fair value of
$240,078 and the Company recorded $55,398 of loss on debt
extinguishment related to these note conversions.
Common Stock pursuant to Forbearance Agreement
On May 20, 2020, the Company entered into a Forbearance Agreement
with the note holder regarding the initial convertible note
executed on November 27, 2019. The Company has issued the Holder
500,000 shares of the Company’s common stock in consideration
for the forbearance and valued the shares of Common Stock at the
fair value of approximately $0.18 per common share or $90,000 based
on the quoted trading price on the date of grant. The Company
recorded interest expense of $90,000 during the year ended December
31, 2020.
Common Stock for services
On
December 31, 2020, the Company issued approximately 2 million
shares to an executive and board member of the Company in
settlement of an accrued payroll balance of $75,000. The Company
recognized $31,000 of stock-based compensation in relation to the
settlement.
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
$0.4948 per common share or $123,700 based on the quoted trading
price on the date of grant which the Company recorded as
stock-based compensation during the year ended December 31,
2020.
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 $0.4948 per common share or $254,823 based
on the quoted trading price on the date of grant. The Company
recorded stock-based compensation of $254,823.
On July 1, 2020, the Company entered into a consulting agreement
for corporate legal advisor services. The consultant shall receive
compensation of 750,000 shares of the Company’s Common Stock
for services rendered and to be rendered until September 30, 2020.
The Company valued the shares of Common Stock at the fair value of
approximately $0.0941 per common share or $70,575 based on the
quoted trading price on the date of grant. The Company recorded
stock-based legal fees of $59,086 during the year ended December
31, 2020 and a reduction of $11,490 of accounts
payable.
Common Stock related to exercise of Stock Options
In September 2020, the Company issued 20,000 shares of common stock
for the exercise of stock options by the former President of the
Company and received proceeds of $6,000.
Common Stock issued for Vested Restricted Common Stock
Award
During the year ended December 31, 2020, the Company issued an
aggregate of 1,948,486 of Common Stock to employees and consultants
for vested restricted stock awards.
Common Stock issued for Unissued Stock
There were 564,580 shares of common stock issuable which were
issued during the year ended December 31, 2020 and accordingly,
there remains 100,000 shares of common stock to be issued at
December 31, 2020.
Sale of Common Stock for private placement
During
the year ended December 31, 2020, the Company sold an aggregate of
3,700,000 shares of Common Stock for total proceeds of
$385,000.
The following were transaction during the year ended December 31,
2019:
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.
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.
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 – former Director
|
1,000,000
shares of restricted Common Stock.
|
1/48th
per month.
|
Cancelled.
|
Emiliano
Aloi – former CEO
|
1,000,000
shares of restricted Common Stock.
|
1/48th
per month.
|
Cancelled.
|
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.
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, 2020 and 2019 and changes during the period ended are
presented below:
|
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
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
|
Granted
|
50,000
|
0.50
|
0.17
|
Cancelled
|
(485,750)
|
0.49
|
|
Exercised
|
-
|
-
|
|
Forfeited
|
-
|
-
|
|
Balance at December
31, 2020
|
1,578,549
|
0.49
|
3.01
|
|
|
|
|
Warrants
exercisable at December 31, 2020
|
1,578,549
|
$0.49
|
2.50
|
Weighted average
fair value of warrants granted during the period
|
|
$0.50
|
|
As of
December 31, 2020, aggregate intrinsic value in connection with
exercisable warrants amounted to approximately
$50,000.
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. 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.
Stock
option activity for the year ended December 31, 2020 and 2019 is
summarized as follows:
|
|
Weighted Average
Exercise Price
|
Weighted Average
Remaining Contractual Life(Years)
|
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
|
Granted
|
1,000,000
|
0.30
|
9.75
|
Exercise
|
(20,000)
|
0.30
|
9.18
|
Forfeited
|
(1,899,531)
|
0.41
|
-
|
Balance at December
31, 2020
|
3,751,749
|
$0.23
|
8.0
|
Options exercisable
at December 31, 2020
|
3,517,638
|
$0.24
|
8.0
|
Weighted
average fair value of options granted during the period
$0.33
As of December 31, 2020, aggregate intrinsic value in connection
with exercisable options amounted to approximately
$31,500.
On February 2020, the Company granted 1,000,000 options to purchase
shares of the Company’s Common Stock to Derek Du Chesne, the
Company’s former President, Chief Growth Officer and Director
in connection with his employment agreement . The options have a
10-year term from the date of grant and were exercisable at an
exercise price of $0.30 per share. The fair value of the options
granted amounted to $0.33 per option or $332,900. In September
2020, the former President tendered his resignation and exercised
20,000 options for $6,000. The remaining 980,000 options were
cancelled upon his resignation.
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 nine months ended September 30, 2020 are presented
below:
Risk-free interest
rate
|
1.55%
|
Expected
volatility
|
263%
|
Expected term (in
years)
|
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 $282,326 and $227,394 of compensation
expense relate to the vesting of stock options for the year ended
December 31, 2020 and 2019. These amounts are included in
general and administrative expenses on the accompanying unaudited
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.
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.
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, 2020 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
|
Granted
|
4,871,022
|
0.08
|
|
(1,948,486)
|
0.39
|
Forfeited
|
(4,771,703)
|
0.36
|
Balance
at December 31, 2020
|
1,734,161
|
0.41
|
As of
December 31, 2020, unamortized or unvested stock-based compensation
costs related to restricted share arrangements was approximately
$935,000 and will be recognized over a weighted average period of
0.75 years.
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 his
continued service. The Company valued the shares of restricted
common stock at the fair value of $0.36 per common share or
$100,000 based on the quoted trading price on the date of
grant.
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 month 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 month thereafter until fully vested
so long as they continue in their service as member of the Advisory
Board of the Company.
On April 29, 2020, Derek Du Chesne accepted his appointment to the
additional positions of President and a member of our Board of
Directors. Following his appointment as President, the Company
granted 1,000,000 shares of restricted common stock as additional
compensation, with vesting and other terms to be decided by the
Company’s Compensation Committee. In September 2020, Derek Du
Chesne tendered his resignation as President, Chief Growth Officer
and Director and as such, the unvested 1,000,000 shares of
restricted common stock have been cancelled as of September 30,
2020.
On June 11, 2020, the Company appointed Julian Pittam as Board
Chairman and has granted Mr. Pittam $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 month thereafter until fully vested so
long as they continue in their service as board of directors of the
Company.
On June 24, 2020, the Company appointed Emiliano Aloi as new board
member and has granted Mr. Aloi $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 month thereafter until fully vested so long as they
continue in their service as board of directors of the
Company.
On September 1, 2020, the Company has granted John Price as a
continuing director of the Company, $25,000 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 month thereafter until fully vested so
long as they continue in their service as board of directors of the
Company.
During the year ended December 31, 2020 and 2019, the Company
recorded stock-based compensation of approximately $347,667 and
$13,500 in connection with vested restricted common stock grants,
respectively.
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,
2020 or 2019.
On January 22, 2021, we settled all outstanding claims and
obligations to Dr. Krassen Dimitrov. Previously, we had recorded an
obligation on our balance sheet of $575,000 for claims asserted
against us. The terms of the settlement are confidential, other
than no cash was paid in connection with the settlement. As a
result, we expect to eliminate $575,000 of indebtedness from our
financial statements during the quarter ended March 31,
2021.
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 cancelled the
remaining 625,000 stock options during fiscal 2019.
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 alleged 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, with one additional
employee added to the suit in June 2020. 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 September 30, 2020 and
December 31, 2019, the Company has recorded total accrued salaries
of $31,960 and $26,494 related to these former employees,
respectively. On September 8, 2020, the Company entered into
settlement agreements and mutual releases with all plaintiffs.
Under the settlement agreements, the Company is obligated to pay a
total of $131,130 (including $16,000 in legal fees, and excluding
any applicable payroll taxes) to the plaintiffs. Under the
settlement agreements, the Company paid each plaintiff 50% of the
settlement amount at the time of signing, and are obligated to pay
the remaining settlement amounts in six monthly
installments.
The 50% amount as well as the first monthly installment for each
plaintiff was paid and we are in default for the remaining 5
monthly payments.
On
November 19th, 2020 a complaint
was filed in United States District Court Southern District of New
York on behalf of 3i, LP, 3i, LP v. Exactus, Inc. 1:20-cv-09734.
The complaint claimed that the Company had defaulted on the
promissory note issued by 3i, LP in November 27, 2019 and sought a
judgment of $703,268.21. On February 16, 2021, the
Company entered into a Securities Purchase Agreement with 3i, LP
and an institutional investor under which the Investor agreed to
purchase and 3i agreed to sell that certain 8% senior secured
convertible note dated November 27, 2019 and all of our warrants
previously issued to 3i and 3i agreed settle and release all claims
asserted against us. As a result, 3i agreed to dismissal of all
pending litigation against us, with prejudice.
On October 26, 2020 two complaints were filed in the Circuit Court,
Palm Beach County, Florida on behalf of a former vendors of the
Company. The cases entitled SEP COMMUNICATIONS LLC V EXACTUS INC.
50-2020-CA-011680-XXXX-MB and SOUTHEASTERN PRINTING COMPANY V
EXACTUS INC 50-2020-CC-009475-XXXX-SB seeks approximately
$54,612.80 & $19,528.36 respectively, plus interests and court
costs.
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. The Company does not intend to renew the
lease.
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. The Company does not intend to renew the
lease.
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). The
Company does not intend to renew the 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
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, the manager and controlling
member of C2M, the Company’s largest stockholder. During
the second quarter of fiscal 2020, the Company has determined that
the commercial lease with Skybar Holding, LLC is not in compliance
with current laws or regulations in the City of Delray Beach and
does not represent an enforceable contract and was void from the
moment of execution. As a result, the Company has restated its
prior year financial information to correct this accounting error
(see Note 14). Additionally, on August 6, 2020, the Company
submitted a written termination letter to Skybar Holdings,
LLC.
On January 21, 2021 we entered into a Settlement Agreement with
Ceed2Med, LLC, Skybar Holding, LLC ,and their principals cancelling
all agreements, obligations and claims and providing full mutual
releases of the Company and such persons.
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 as the original lease agreement. Since the end of the 6-month
lease in June 2020, the company continued on a
month-to-month.
Ceed2Med
As previously disclosed, on January 8, 2019, the Company entered
into a Master Product Development and Supply Agreement (the
“Development Agreement”) with Ceed2Med, LLC. Emiliano
Aloi of C2M became a member of the Company’s Advisory Board
in January 2019 and was appointed President of the Company on March
11, 2019. On August 13, 2019, the Company appointed Mr. Aloi as
Interim Chief Executive Officer and on June 24, 2020, the Company
appointed Mr. Aloi as a new member of the Board of Directors of the
Company. On December 11, 2020 Mr. Aloi resigned from his positions
as Interim Chief Executive Officer and Director of the company and
on January 21, 2021 the Company entered into a Settlement Agreement
with Ceed2Med, LLC and its principals cancelling all agreements,
obligations and claims and providing full mutual releases of the
Company and such persons, although Mr Aloi was not released from any claims or
obligations that could be asserted by the Company. In connection
with the settlement, Ceed2Med, LLC agreed to assignment of all
rights to convert its outstanding shares of Series E Preferred
Stock at a price of $1.60 per share to third parties in connection
with settlement and releases of third party claims, resulting in no
further dilution from issuances of settlement shares other than the
right for Ceed2Med to have received such shares upon conversion and
thereupon the Series E Preferred Stock was simultaneously converted
into shares of common stock.
On December 22,
2020 Ken Puzder, the
Company’s former Chief Financial officer and member of the
Board of Directors, resigned from all positions with the Company.
Mr. Puzder served as Chief Financial officer of C2M during his
tenure with the Company, and previously and subsequently. Mr.
Puzder was not released from any claims or obligations that could
be asserted by the Company under the C2M Settlement Agreement
entered on January 21, 2021.
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.
As previously disclosed, 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.
Employment Agreements
Andrew Johnson, the Company’s Chief Strategy Officer, was
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, 2020 and 2019. On
January 22, 2021 the company reached an agreement with Mr. Johnson
to exchange all accrued salaries, unpaid expenses and unpaid bonus
for 7,752,880 shares of the company’s common stock and to
terminate his employment agreement.
Derek Du Chesne, the Company’s former President, Chief Growth
Officer, and a Director, was 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 was 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 was 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 was intended to provide direct
incentives to increase company sales, while providing a reasonable
base compensation for his service. Following his appointment as
President, he received 1,000,000 shares of restricted common stock
as additional compensation, with vesting and other terms to be
decided by the Company’s 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
(see Note 10). In September 2020, Mr. Du Chesne tendered his
resignation as President, Chief Growth Officer and Director of the
Company and the company and he entered into a Separation and
Release Agreement.
Distribution Agreements
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. On
July 21, 2020, Hemptown discontinued the consulting arrangement
entered into under the March 28, 2020 amendment.
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 us. 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 we 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. On November 13, 2020, the Company entered into a
Termination Agreement with Canntab, under which we terminated our
agreements with Canntab and exchanged mutual releases.
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, former director of the Company,
provided a notice 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. The Company
paid $0 during the years ended December 31, 2020 and
2019.
For the year ended December 31, 2020 and 2019, $0 and $22,100,
respectively, was recognized in Research and Development expenses
for consulting provided by Dr. Dimitrov, respectively. As of
December 31, 2020 and 2019, $575,000 was included in accounts
payable for both periods to KD Innovation Ltd., an affiliated
entity of Dr. Dimitrov.
On January 8, 2019, the Company entered into a Master Product
Development and Supply Agreement with C2M. As of December 31,
2020 C2M is a majority stockholder of the Company. At
December 31, 2020 and December 31, 2019, accounts payable to C2M
related to purchase of inventory amounted to $0 and $8,342,
respectively. During the year ended December 31, 2020 and 2019, the
Company recognized revenues from C2M of $3,300 and $125,000,
respectively from sales of inventory and recorded related cost of
sales of $1,701 and $96,647, respectively. Additionally, accounts
receivable from C2M as of December 31, 2020 and 2019 amounted to
$0. As of December 31, 2019, the Company had recorded unearned
revenue of $215,000 with C2M. On January 21, 2021 the Company
entered into a Settlement Agreement with Ceed2Med, LLC and certain
of its principals cancelling all agreements, obligations and claims
and providing full mutual releases of the Company and such
persons.
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 Company advanced $127,500
during fiscal 2019 to these related parties which resulted in a
receivable or due from related parties of $128,489 and $127,500 as
of December 31, 2020 and 2019, respectively. These advances are
short-term in nature, non-interest bearing and due on
demand. The Company reclassed the $128,489 related party
receivable to the stockholders’ equity section as of December
31, 2020.
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 former
member of the Board and the founder, manager and controlling member
of C2M, the Company’s largest stockholder. During
the second quarter of fiscal 2020, the Company has determined that
the commercial lease with Skybar Holding, LLC is not in compliance
with current laws or regulations in the City of Delray Beach and
does not represent an enforceable contract and was void from the
moment of execution. As a result, the Company has restated its
prior year financial information to correct this accounting error.
Additionally, on August 6, 2020, the Company submitted a written
termination letter to Skybar Holdings, LLC. On January 21, 2021 we
entered into a Settlement Agreement with Ceed2Med, LLC and its
principals, including Mr. Yampolsky and Skybar Holdings, LLC,
cancelling all agreements, obligations and claims and providing
full mutual releases of the Company and such persons.
From January 31, 2020 through December 31, 2020,
the Company’s Former Interim Executive Chairman, Bobby
Yampolsky, made a series of advances to the Company in the
approximate total amount of $97,000 and has been included in due to
related party as reflected in the accompanying condensed
consolidated balance sheets. These advances are short-term in
nature and non-interest bearing. On June 11, 2020, Mr. Yampolsky
tendered his resignation as a member and interim chairman of the
board of directors of the Company. Additionally, the Company agreed
to pay $12,500 on June 11, 2020 and a monthly installment payment
of approximately $7,084 beginning July 15, 2020 to June 15, 2021.
On June 11, 2020, the Company paid $12,500 of these related party
advances.. As of December 31, 2020, due to related party amounted
to $77,916. On January 21, 2021 we entered into a Settlement
Agreement with Ceed2Med, LLC and certain of its principals,
including Mr. Yampolsky, cancelling all agreements, obligations and
claims and providing full mutual releases of the Company and such
persons. As such as of March 31st,
2021, due to related party amounted to $0.
NOTE 13 – CONCENTRATION OF REVENUE AND
SUPPLIERS
During
the year ended December 31, 2020 and 2019, total sale of CBD
products to three customers of which two were related parties in
2019, represented approximately 82% (37%, 23% and 22%) during
fiscal 2020 and 58% (11%, 36% - related party, and 11% - related
party) during fiscal 2019, of the Company’s net sales.
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 accounts
receivable.
During
the year ended December 31, 2019, the Company purchased inventory
from C2M totaling approximately $1,033,213 (98% of the
purchases). During the year ended December 31, 2019, the
Company fully reserved finished goods related to purchased CBD
products from C2M and resulted in an inventory reserve loss of
$837,153 which is included in cost of sales on the consolidated
statements of operations.
At
December 31, 2020, total accounts payable with one vendor was
approximately 27% of total accounts payable.
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
The
Company has incurred aggregate net operating losses of
approximately $21.1 million for income tax purposes as of December
31, 2020. 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, 2020 and 2019:
|
|
|
US Federal
Statutory Tax Rate
|
21.0%
|
21.6%
|
State
taxes
|
4.35%
|
4.6%
|
Bad
debt
|
(1.62%)
|
-
|
Derivative
loss
|
1.02
|
-
|
Stock-based
compensation
|
(3.17%)
|
-
|
Depreciation
|
0.19%
|
-
|
Amortization
|
2.17%
|
-
|
Impairment
|
(12.00%)
|
-
|
Change in valuation
allowance
|
(11.92%)
|
(25.6%)
|
|
0.00%
|
0.00%
|
The tax
effects of temporary differences that give rise to deferred tax
assets and liabilities as of December 31, 2020 and 2019 are
summarized as follows:
Deferred Tax
Asset:
|
|
|
Net operating loss
carryforward
|
$8,337,000
|
$4,226,345
|
Valuation
allowance
|
(8,337,000)
|
(4,226,345)
|
Net deferred tax
asset
|
$-
|
$-
|
Of the
approximately $21.1 million of available net operating losses, $2.3
million begin to expire in 2034 and $1.9 million 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, 2020 because it was not
known whether future taxable income will be sufficient to utilize
the loss carryforward. The increase in the allowance was $4.0
million in fiscal 2020. 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, 2019 and 2020
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 – RESTATEMENT OF PRIOR FINANCIAL
INFORMATION
Subsequent to the Company’s external auditor’s periodic
review of the Form 10-Q for the Periods Ended September 30, 2019
and March 31, 2020, annual audit for the year ended December 31,
2019 and, in the process of review, the current Form 10-Q for the
Period Ended June 30, 2020, the Company conducted further reviews
of the consolidated financial statements. Based on such reviews,
the following determinations were made:
Error in Accounting for Operating Lease Right-of-Use Asset and
Operating Lease Liabilities
During the second quarter of fiscal 2020, the Company has
determined that the commercial lease with Skybar Holding, LLC is
not in compliance with current laws or regulations in the City of
Delray Beach and does not represent an enforceable contract and was
void from the moment of execution. Therefore, the accounting
treatment for the recognition of the operating lease right-of -use
asset and operating lease liabilities upon adoption of ASC 842
related to this commercial lease was incorrect. As a result of a
detailed review of this commercial lease, the Company has made an
assessment in the second quarter of fiscal 2020 that the lease is
unenforceable and should not have been accounted for under ASC 842.
Additionally, the Company reversed previously recorded accrued
expenses related to this commercial lease agreement.
In accordance with the guidance provided by the Accounting
Standards Codification (“ASC”) 250 –
“Accounting Changes and Error Corrections” (“ASC
250”), SEC’s Staff Accounting Bulletin
99, Materiality (“SAB 99”) and Staff
Accounting Bulletin 108, Considering the Effects of Prior Year
Misstatements when Quantifying Misstatements in Current Year
Financial Statements (“SAB 108”), the Company has
determined that the impact of adjustments relating to the
corrections of this accounting error are not material to previously
issued annual audited and unaudited financial statements and
as such no restatement was necessary. Correcting prior year
financial statements for immaterial errors would not require
previously filed reports to be amended. Such correction may be made
the next time the registrant files the prior year financial
statements. Accordingly, these misstatements were corrected during
the period ended September 30, 2020 and will be disclosed
prospectively.
The effect on these revisions on the Company’s consolidated
balance sheets is as follows:
|
|
|
|
|
|
Consolidated
Balance Sheet
|
|
|
|
Current
assets
|
$1,661,211
|
$-
|
$1,661,211
|
Current
liabilities
|
$5,338,486
|
$(564,628)
|
$4,773,858
|
Working capital
(deficit)
|
$(3,677,275)
|
$564,628
|
$(3,112,647)
|
Total
assets
|
$8,458,826
|
$(1,705,115)
|
$6,753,711
|
Total
liabilities
|
$6,985,191
|
$(2,034,232)
|
$4,950,959
|
Total stockholders'
equity
|
$1,473,635
|
$329,117
|
$1,802,752
|
|
|
|
|
|
|
Consolidated
Balance Sheet
|
|
|
|
Current
assets
|
$2,429,235
|
$-
|
$2,429,235
|
Current
liabilities
|
$4,190,544
|
$(382,196)
|
$3,808,348
|
Working capital
(deficit)
|
$(1,761,309)
|
$382,196
|
$(1,379,113)
|
Total
assets
|
$9,799,277
|
$(1,782,443)
|
$8,016,834
|
Total
liabilities
|
$6,117,431
|
$(1,988,141)
|
$4,129,290
|
Total stockholders'
equity
|
$3,681,846
|
$205,698
|
$3,887,544
|
|
|
|
|
|
|
Consolidated
Balance Sheet
|
|
|
|
Current
assets
|
$3,255,169
|
$-
|
$3,255,169
|
Current
liabilities
|
$2,052,454
|
$(302,196)
|
$1,750,258
|
Working capital
(deficit)
|
$1,202,715
|
$302,196
|
$1,504,911
|
Total
assets
|
$11,449,203
|
$(1,858,284)
|
$9,590,919
|
Total
liabilities
|
$4,054,527
|
$(1,940,563)
|
$2,113,964
|
Total stockholders'
equity
|
$7,394,676
|
$82,279
|
$7,476,955
|
The effect on these revisions on the Company’s consolidated
statements of operations is as follows:
|
For
the Three Months Ended
|
|
|
|
|
|
|
Consolidated
Statements of Operations
|
|
|
|
Revenues
|
$836,000
|
$-
|
$836,000
|
Operating
expenses
|
$2,192,767
|
$(123,419)
|
$2,069,348
|
Loss from
operations
|
$(2,757,023)
|
$123,419
|
$(2,633,604)
|
Other income
(expenses)
|
$(188,480)
|
$-
|
$(188,480)
|
Net
loss
|
$(2,945,503)
|
$123,419
|
$(2,822,084)
|
Net Loss available
to Exactus, Inc. common stockholders
|
$(2,789,684)
|
$123,419
|
$(2,666,265)
|
Basic & diluted
EPS
|
$(0.06)
|
$0
|
$(0.06)
|
|
|
|
|
|
|
|
|
Consolidated
Statements of Operations
|
|
|
|
Revenues
|
$345,680
|
$-
|
$345,680
|
Operating
expenses
|
$9,177,988
|
$(205,698)
|
$8,972,290
|
Loss from
operations
|
$(10,878,442)
|
$205,698
|
$(10,672,744)
|
Other income
(expenses)
|
$653,936
|
$-
|
$653,936
|
Net
loss
|
$(10,224,506)
|
$205,698
|
$(10,018,808)
|
Net Loss available
to Exactus, Inc. common stockholders
|
$(10,591,487)
|
$205,698
|
$(10,385,789)
|
Basic & diluted
EPS
|
$(0.31)
|
$0
|
$(0.31)
|
|
For
the Nine Months Ended
|
|
|
|
|
|
|
Consolidated
Statements of Operations
|
|
|
|
Revenues
|
$215,816
|
$-
|
$215,816
|
Operating
expenses
|
$5,803,458
|
$(82,279)
|
$5,721,179
|
Loss from
operations
|
$(5,803,847)
|
$82,279
|
$(5,721,568)
|
Other income
(expenses)
|
$1,178,363
|
$-
|
$1,178,363
|
Net
loss
|
$(4,625,484)
|
$82,279
|
$(4,543,205)
|
Net Loss available
to Exactus, Inc. common stockholders
|
$(5,168,306)
|
$82,279
|
$(5,086,027)
|
Basic & diluted
EPS
|
$(0.16)
|
$0
|
$(0.15)
|
|
For
the Three Months Ended
|
|
|
|
|
|
|
Consolidated
Statements of Operations
|
|
|
|
Revenues
|
$60,153
|
$-
|
$60,153
|
Operating
expenses
|
$2,062,677
|
$(82,279)
|
$1,980,398
|
Loss from
operations
|
$(2,102,942)
|
$82,279
|
$(2,020,663)
|
Other income
(expenses)
|
$(5,105)
|
$-
|
$(5,105)
|
Net
loss
|
$(2,108,047)
|
$82,279
|
$(2,025,768)
|
Net Loss available
to Exactus, Inc. common stockholders
|
$(1,934,367)
|
$82,279
|
$(1,852,088)
|
Basic & diluted
EPS
|
$(0.05)
|
$0
|
$(0.05)
|
The revisions had no effect in the cash used in operating
activities on the Company’s consolidated statements of cash
flows.
NOTE 16 - SUBSEQUENT
EVENTS
In
accordance with authoritative guidance, the Company has evaluated
any events or transactions occurring after December 31, 2020, 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, 2020, except
as disclosed below.
On February 16, 2021, the Company entered into a Securities
Purchase Agreement with 3i, LP (“3i”) and an
institutional investor (“Investor”) under which the
Investor agreed to purchase and 3i agreed to sell that certain 8%
senior secured convertible note dated November 27, 2019 (the
“Note”) and all of our warrants previously issued to 3i
and 3i agreed settle and release all claims asserted against us. As
a result, 3i agreed to dismissal of all pending litigation against
the Company.
As a result, the Subsidiary Guaranty, IP Security Agreement and
Registration Rights Agreement with 3i were also
terminated.
In addition, the Company entered into an Exchange Agreement with
the Investor and filed with the Secretary of State of the State of
Nevada a Certificate of Designation of Preferences, Rights and
Limitations for Series A Preferred Stock under which the Note
in the original principal amount of $750,000 would be exchanged for
$500,000 of a new series of preferred stock designated 0% Series A
Convertible Preferred Stock (the “Series A Preferred”)
with a stated value of $1,000 per share (the “Stated
Value”).
The Company authorized the issuance of a total of 1,000
($1,000,000) of our Series A Preferred for issuance. Each share of
Series A Preferred is convertible at the option of the Holder, into
that number of shares of our common stock, par value $0.0001 per
share) (the “Common Stock”) (subject to certain
limitations on beneficial ownership) determined by dividing the
Stated Value by $0.05 per share (the “Conversion
Price”), subject to adjustment in the event of stock
dividends, stock splits, stock combinations, reclassifications or
similar transactions that proportionately decrease or increase the
Common Stock.
The Company is prohibited from effecting the conversion of the
Series A 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 to the
Company), in the aggregate, of the issued and outstanding shares of
the Common Stock calculated immediately after giving effect to the
issuance of shares of Common Stock upon the conversion of the
Series A Preferred. Holders of the Series A Preferred shall be
entitled to vote on all matters submitted to the Company’s
stockholders and shall be entitled to the number of votes equal to
the number of shares of Common Stock into which the shares of
Series A Preferred Stock are convertible, subject to applicable
beneficial ownership limitations. The Series A Preferred Stock
provides a liquidation preference equal to the Stated Value, plus
any accrued and unpaid dividends, fees or liquidated
damages.
The Series A Preferred can be redeemed at the Company's option upon
payment of a redemption premium between 120% to 135% of the Stated
Value of the outstanding Series A Preferred redeemed. We are not
obligated to file a registration statement under the Securities Act
of 1933, as amended (the “Act”), with respect to the
shares of Common Stock into which Series A Preferred may be
converted however the Investor will be deemed to have held the
Series A Preferred on the original issue date to 3i for the
purposes of the availability of an exemption from registration
provided by Rule 144 under the Act.
On February 16, 2021 the Company filed a Certificate of
Cancellation and Withdrawal with the Secretary of State of the
State of Nevada cancelling our previous Certificate
of Designation of Preferences, Rights and Limitations for
Series A Preferred Stock, all of which has been converted to Common
Stock.
The foregoing description of the Securities Purchase Agreement,
Exchange Agreement and Certificate of Designation of
Preferences, Rights and Limitations for Series A Preferred
Stock of is a summary of the material terms of such
Agreements. The Agreements contain additional terms,
covenants, and conditions and should be reviewed in their entirety
for additional information
On February 16, 2021, our board of directors authorized the
issuance of up to 1,000 shares of our Series A
Preferred.
The Company has also offered to Series B-1 and Series B-2 preferred
stock holders inducements to voluntarily convert preferred shares
into Common Stock and expect to file a Certificate of Cancellation
and Withdrawal with the Secretary of State of the State of
Nevada cancelling the Company's previous Certificate of Designation
of Preferences, Rights and Limitations for Series B-1, B-2, C. D
and E Preferred Stock upon conversion or cancellation of all such
Series.
On January 22, 2021, the Board of Directors formed a Strategic
Alternatives Committee, for the purpose of evaluating potential
acquisitions, mergers, and other strategic business combinations.
The new committee consists of Directors Larry Wert and Julian
Pittam, with Mr. Wert serving as its chairman. During 2021, the
Strategic Alternatives Committee reviewed various business
combination proposals and entered into separate negotiations to
acquire two companies with existing business and operations in the
electric vehicle industry. Ongoing due diligence is
continuing.
As previously reported, on January 22, 2021, the Board of Directors
authorized a possible reverse split of our common stock at a ratio
of between 1 share for every 40 shares held and 1 share for every
50 shares held, to be determined in the further discretion of the
Board, revised to 1 share for every 25-100 shares held on March 31,
2021, and approved by a majority of the holders of common stock of
the Company. The reverse split is subject to approval by our
shareholders unless the number of authorized shares of the
Company's capital stock is reduced proportionately in accordance
with Nevada law, and may be authorized, if at all, in connection
with a recapitalization required in connection with an acquisition
or similar event. In connection with a potential acquisition, the
Company is continuing recapitalization efforts through, among other
things, cancellation and exchange of existing indebtedness for
equity, cancellation of our outstanding series of preferred stock,
and a reverse split.
On January 22, 2021, the Company entered into a Settlement and
Release Agreement with Ceed2Med, LLC, a former affiliate of the
company. Over the course of 2018-2019 the Company had entered into
a series of agreements for product and funding with C2M in
connection with our seed-to-sale strategy for our hemp-derived CBD
business, to secure farming rights and expertise, and to secure
product, distribution and funding. The Company previously issued
10,000 shares of Series E Preferred Stock convertible into
6,250,000 shares of common stock to C2M. Pursuant to the Agreement,
C2M will permit the Company to transfer all outstanding shares of
Series E Preferred stock to settle various third-party claims and
obligations, avoiding dilution in furtherance of ongoing
restructuring efforts. Under the Settlement and Release Agreement
with Ceed2Med, all existing agreements, obligations and claims have
been cancelled and rescinded, the parties exchanged full mutual
releases. and the Company is to receive a cash payment of $200,000,
a portion of which has been paid.
On January 22, 2021, the Company settled all outstanding claims and
obligations to Dr. Krassen Dimitrov, a former director, Digital
Diagnostics, Inc., and KD Innovation Ltd. Previously, the
Company had recorded an obligation of $575,000 for claims asserted
against the Company. The terms of the settlement are
confidential, other than no cash was paid in connection with the
settlement. As a result, the Company expects to eliminate $575,000
of indebtedness from the financial statements during the quarter
ended March 31, 2021.
On January 22, 2021, our board of directors authorized the issuance
of up to approximately 25,000,000 shares common stock in settlement
of approximately $1,250,000 in outstanding liabilities and accounts
payable owed to 11 persons. Such amount and number of shares is
inclusive of a payment to C2M and under the Krassen Settlement
described above.
On January 22, 2021, our board of directors approved private offers
to be made through January 31, 2021, subject to extension, to
holders of our Series A, Series B-1 and Series B-2 preferred stock
with inducements to voluntarily convert preferred shares into our
common stock with full general releases of all claims against the
company. Holders of Series A Preferred Stock may exchange their
shares at a conversion price of $0.025 per share. Holders of our
Series B-1 and Series B-2 Preferred Stock may exchange their shares
at a conversion price equal to .25 shares of common stock for each
share of preferred stock exchanged. There were 323,019 shares
of Series A, 1,650,000 shares of Series B-1 and 7,516,000 shares of
Series B-2 preferred stock outstanding as of December 31, 2020.
Outstanding shares of Series B-1 and Series B-2 convertible stock
were convertible into 206,250 shares of common stock and 939,500
shares of common stock, respectively, as of December 31, 2019 at
the original conversion rate of .125 shares of common stock for
each share of preferred stock.
The Company agreed to permit transfer of Series E Preferred Stock
and conversion into 6,250,000 shares of common stock ($1.60 per
share) and purchase of 8,000,000 shares of restricted common stock
for $200,000 in connection with the settlement with C2M as
described above.