ITEM 1. FINANCIAL STATEMENTS.
|
| |
MJ BIOTECH, INC.
|
(formerly Michael James Enterprises, Inc.
)
|
Condensed Consolidated Balance Sheets
|
|
|
(un-audited)
|
|
|
September 30, 2017
|
December 31, 2016
|
ASSETS
|
|
|
CURRENT ASSETS
|
|
|
Cash
|
$
-
|
$
26,767
|
Accounts Receivable
|
-
|
1,000
|
Total Current Assets
|
-
|
27,767
|
|
|
|
TOTAL ASSETS
|
$
-
|
$
27,767
|
|
|
|
LIABILITIES AND STOCKHOLDERS
EQUITY (DEFICIT)
|
|
|
CURRENT LIABILITIES
|
|
|
Accounts payable and accrued expenses
|
357,101
|
247,749
|
Accounts payable
related party
|
92,007
|
86,030
|
Note payable
related party
|
290
|
240
|
Notes Payable
Net of Debt Discount
|
10,500
|
-
|
Convertible notes payable
|
321,144
|
173,597
|
Derivative Liability (net)
|
593,109
|
467,491
|
Total Current Liabilities
|
1,374,151
|
975,107
|
|
|
|
Longterm Liabilities
|
|
|
Convertible notes payable, net
|
-
|
-
|
Total longterm liabilities
|
-
|
-
|
|
|
|
|
|
|
Total Liabilities
|
1,374,151
|
975,107
|
|
|
|
Commitments and Contingencies
|
-
|
-
|
|
|
|
STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
Preferred stock; $0.0001 par value, 20,000,000 shares authorized, 3,925,000 and 665,000 issued or outstanding respectively, as of September 30, 2017 and December 31, 2016 respectively,
|
3,326
|
66
|
Common stock; $0.0001 par value, 980,000,000 shares authorized, 32,303,283 and 22,315,946 issued and outstanding as of September 30, 2017 and December 31, 2016 respectively,
|
3,231
|
2,231
|
Additional paid-in capital
|
18,198,717
|
12,439,406
|
Accumulated deficit
|
(19,579,424)
|
(13,389,043)
|
Total Stockholders' Equity (Deficit)
|
(1,374,151)
|
(947,340)
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$
-
|
$
27,767
|
The accompanying notes are an integral part of these unaudited Condensed Consolidated financial statements.
|
|
|
| |
MJ BIOTECH, INC.
|
(formerly Michael James Enterprises, Inc.)
|
Condensed Consolidated Statements of Operations
|
(unaudited)
|
|
For the
three months ended
September 30 ,
|
For the
nine months ended
September 30 ,
|
|
2017
|
2016
|
2017
|
2016
|
|
|
|
|
|
REVENUES
|
$
-
|
$
-
|
$
-
|
$
-
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
Depreciation and amortization expense
|
-
|
651
|
-
|
1,953
|
Shares issued for Consulting
|
-
|
808,340
|
5,542,000
|
1,133,040
|
General and administrative
|
11,369
|
91,917
|
219,972
|
214,630
|
|
|
|
|
|
Total Operating Expenses
|
11,369
|
900,908
|
5,761,972
|
1,349,623
|
|
|
|
|
|
OPERATING LOSS
|
(11,369)
|
(900,908)
|
(5,761,972)
|
(1,349,623)
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
Loss on conversion of notes
|
|
-
|
(127,340)
|
-
|
Gain (loss) on derivative liability and finance fees
|
(210,545)
|
148,762
|
(158,764)
|
(177,574)
|
Interest expense
|
(8,454)
|
(80,136)
|
(142,304)
|
(283,809)
|
|
|
|
|
|
Total Other Income (Expense)
|
(218,999)
|
68,626
|
(428,408)
|
(461,383)
|
|
|
|
|
|
NET LOSS
|
$
(230,368)
|
$
(832,282)
|
$
(6,190,380)
|
$
(1,811,006)
|
|
|
|
|
|
BASIC AND DILUTED NET LOSS PER COMMON SHARE
|
$
(0.01)
|
$
(0.04)
|
$
(0.25)
|
$
(0.12)
|
|
|
|
|
|
BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
30,315,979
|
18,851,502
|
24,761,082
|
15,027,530
|
The accompanying notes are an integral part of these unaudited Condensed Consolidated financial statements.
|
| |
MJ BIOTECH, INC.
|
(formerly Michael James Enterprises, Inc.)
|
Condensed Consolidated Statements of Cash Flows
|
(unaudited)
|
|
|
|
|
For the
nine months ended
September 30,
|
|
2017
|
2016
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
Net loss
|
$
(6,190,380)
|
$
(1,811,006)
|
Items to reconcile net loss to net cash used in operating activities:
|
|
|
Depreciation and amortization
|
-
|
1,953
|
Change in Debt discount
|
55,874
|
124,780
|
Financing fees, Shares issued and note penalties
|
233,691
|
-
|
Shares issued for consulting
|
5,542,000
|
1,133,040
|
Changes in operating assets and liabilities
|
|
|
Change in Accounts Receivable
|
1,000
|
-
|
Change in Derivative Liability
|
110,168
|
177,574
|
Increase in accounts payable and accrued liabilities
|
88,699
|
293,060
|
Increase in accounts payable and accrued liabilities - related party
|
1,631
|
36,130
|
Net Cash Used in Operating Activities
|
(157,317)
|
(44,469)
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
Bank Overdraft
|
-
|
-
|
Proceeds (payments) from convertible notes payable
|
120,000
|
220,000
|
Proceeds (payments) from convertible notes payable
|
-
|
-
|
Proceed from notes payable
|
10,500
|
|
Proceeds (payments) from notes payable related party
|
50
|
24,209
|
Payments to notes payable, related party
|
-
|
(200,000)
|
Net Cash Provided by Financing Activities
|
130,550
|
44,209
|
|
|
|
Increase (Decrease) in Cash
|
(26,767)
|
(260)
|
|
|
|
CASH AT BEGINNING OF PERIOD
|
26,767
|
300
|
|
|
|
CASH AT END OF PERIOD
|
$
(0)
|
$
40
|
|
|
|
Supplemental Information:
|
|
|
Interest Paid
|
$
-
|
$
-
|
Taxes
|
$
-
|
$
-
|
The accompanying notes are an integral part of these unaudited Condensed Consolidated financial statements.
6
MJ BIOTECH, INC.
(formerly Michael James Enterprises, Inc.)
Notes to the Condensed Consolidated Unaudited Financial Statements
1.
Nature of Operations and Continuance of Business
The unaudited interim condensed consolidated financial statements included herein have been prepared by MJ Biotech, Inc. (formerly Michael James Enterprises, Inc.) (the
Company
) in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (the
SEC
). We suggest that these interim financial statements be read in conjunction with the audited financial statements and notes thereto included in our Form 10-K for the year ended December 31, 2016, as filed with the SEC. We believe that all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein and that the disclosures made are adequate to make the information not misleading. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which would substantially duplicate the disclosure contained in the audited financial statements for the most recent fiscal year as reported in Form 10-K have been omitted.
We were a Company focused on developing intellectual property. We have, since the beginning of the third quarter of 2017, changed our focus toward Nutraceuticals. With this change in focus we entered into a
Binding Letter of Agreement
on July 26, 2017 to acquire ZEN HERO, Inc.
d/b/a
Zen
s Tea House
Zen
. The business of Zen is a formulator of organic teas and herbs (
Nutraceuticals
) for sale to the public and other businesses. Zen, currently works with doctors and other health professionals to develop teas and herbs to assist in the development of alternative solutions to the current medicines offered to patients and non-patients alike.
Zen cannot make any health claims or state that green tea is possesses specific health benefits. However, Zen can offer anecdotal literature and other information on diet and health benefits others have experienced and point people to ethically sound, licensed medical physicians who can offer medical advice, diagnosis, and treatment.
Our goal is to halp Zen create a well-known brand within the Nutraceutical market segment. To accomplish this goal. Zen is currently selling their teas and herbs through three main distribution networks.
The primary distribution source is via farmers markets. Zen currently operates in over 35 farmers markets per week. Farmers markets provide a valuable sales and distribution channel for the Zen
s products. Private markets are solitary events held by corporations for their employees as part of their health and wellness programs. Online sales are Zen
s main focus for growth through Zen
s website
www.zenstea.com
Competition
Most of Zen
s competitors online are well-established and have substantially greater financial resources than dozen does. Some of our online competitors are the
Full Leaf Company
, the
Republic Coffee and Tea Company
and
Adagio Teas
. Zen is currently working on increasing
7
its online presence. Zen has little or no competitions in its current farmers markets and with the growth of the farmers markets segments across the nation this is an area Zen has the opportunity to expand.
Acquisition of RP Capital In Place Of The Proposed Acquisition of MJ Biotech Inc.
On August 4, 2016, the company
s Board of Directors approved an asset purchase agreement with RP Capital Group, Ltd. to acquire all rights and title to the studies and intellectual property to a dranabinol based treatment for sleep apnea. This acquisition substituted the contemplated acquisition of MJ Biotech, Inc., a Wyoming corporation (formerly known as Michael James Enterprises, Inc) acquisition did not move forward as the acne based product it was bringing to market has experienced several significant setbacks and the Board of Directors has determined that the proposed agreement was not in the best interest of the Company and its shareholders.
Acquisition of Zen Hero, Inc.,
d/b/a
Zen
s Tea House.
On July 26, 2017, the Company entered into a
Binding Letter of Agreement
for the acquisition of ZEN HERO, Inc.
d/b/a
Zen
s Tea House. The business of ZEN HERO is a formulator of Organic Teas for sale to the public and other businesses. The transaction is anticipated to close within ninety (90) days. The proposed purchase price is a combination of cash ($750,000) and stock. $400,000 is payable on closing with the balance to be paid based on performance milestones. Zen Hero is a company that sells its own line of medicinal teas. Based on Un-Audited financial statements, Zen Hero currently generates more than $100,000 per month in sales and is profitable. The Company is working towards auditing Zen Hero
s financial statements in preparation to close on the acquisition into the Company as a wholly-owned subsidiary. There is no guarantee that this acquisition will be completed.
Our History
We were organized under the laws of the State of Delaware on December 30, 2010 under the name Spicy Gourmet International, Inc. as part of the implementation of the Chapter 11 plan of reorganization of Spicy Gourmet Organics, Inc. ("SGO"), a California corporation. SGO was incorporated in the State of California in 2006 and was formed to import specialty, organic spices from South Asia and sell them in the United States. SGO was undercapitalized and sales of its spice products were slow to develop, possibly due to the recession in the 2007-2008-time period. As a result, SGO lacked sufficient cash flow to meet its current obligations and on October 1, 2010 SGO filed a voluntary petition for bankruptcy under Chapter 11 in the U.S. Bankruptcy Court for the Central District of California. SGO's plan of reorganization was confirmed by the Court on November 19, 2010.
The plan of reorganization provided for the acquisition by SGO of a new, unrelated, retail business and the spin-off of all of the various elements of SGO's spice business to four different entities. The plan of reorganization called for the spin-off of SGO's manufacturing business to our company, the incorporation of our company, and the distribution of shares of our common stock to the bankruptcy creditors. The plan required us to issue 1,180,000 shares of our common stock and distribute these to SGO's general unsecured creditors, to its administrative creditors, and to its shareholders. The shares were distributed pursuant to Section 1145 of the U.S. Bankruptcy Code.
The Court also ordered the distribution of warrants to all administrative creditors of SGO, with these creditors to receive five warrants exercisable into shares of our common stock for each $0.05 of SGO's administrative debt which they held. All warrants were exercisable at any time prior to November 19, 2017. No Warrants were exercised prior to their expiration.
8
We were a
shell company
as that term is defined in the Securities Act of 1933 from our date of incorporation until October 2012.
On October 20, 2012, we acquired from James M. Palladino, then an unrelated third party, the URL domain name and websites of bullsnbears.com for $150,000. Following this asset purchase we were no longer considered a
shell company.
On October 23, 2012, our former officers and directors resigned and certain of the then officers and directors were appointed, with the balance of our directors being newly appointed in December 2012.
In November 2012 we changed our name to BullsnBears.com, Inc. Effective December 11, 2015, we changed our name to Michael James Enterprises, Inc., and entered into an Agreement for Plan of Merger and Reorganization between the Company and Michael James Enterprises, Inc., a Nevada corporation.
On December 31, 2015, the Company formed a new wholly-owned company, BullsnBears Holdings, LLC., for the purpose of holding the Company
s intellectual property assets. As contractually agreed to, the Company's wholly-owned subsidiary, BullsnBears, Holdings LLC. was spun off in its entirety including all of the assets and liabilities of the subsidiary including certain liabilities of the parent company that were incurred by the previous management including BullsnBears Holdings, LLC. Intellectual Property assets, including its websites, URL
s, and proprietary software, were transferred through a share dividend to MJTV shareholders of record as of the close of business on December 28, 2016, with one share of BullsnBears Holdings, LLC. Common Stock distributed for each one share of MJTV Common Stock owned as of the record date. Distribution of the shares took place on December 28, 2016.
Prior to that, effective December 11, 2015, the Company filed an Amendment to the Company
s Articles of Incorporation changing the Company
s name to
Michael James Enterprises Inc.
and filed with FINRA for a new stock ticker symbol
MJTV
.
On August 4, 2016, the Company changed its direction and decided to acquire RP Capital Group, Ltd. and all of its intellectual property associated with a Dronabinol based treatment for sleep apnea. Additionally, the Company decided to develop and bring to market a female sexual arousal enhancer
VOLUPTAS. Trademark and patent applications were filed, and the Company is currently in the process of securing $2,500,000 of funding to manufacture and bring to market this product. There is no guarantee these funds will be raised.
Since August of 2016 the Company created the alchemy of essential oils called LUNA to help a person relax and hopefully achieve better sleep. Additionally, the Company
s then CEO, James M. Farinella, designed a creative noninvasive delivery system for an active ingredient which was assigned to the company by the then CEO in exchange for 2,350,000 Preferred B shares. This product VOLUPTAS, now patent pending with a filing for a trademark on the Name VOLUPTAS.
On April 12, 2017, the Company changes its name to MJ Biotech, Inc. to better represent the new direction of the Company.
MJ Biotech has also changed its state of incorporation to the state of Wyoming. The change of domicile took place on August 25, 2017.
9
Going Concern
These financial statements have been prepared on a going concern basis, which implies that the Company will continue to realize its assets and discharge its liabilities in the normal course of business. During the period from inception through September 30, 2017, the Company has generated minimal revenues and has an accumulated deficit of ($19,579,424). The continuation of the Company as a going concern is dependent upon the continued financial support from its management, its ability to generate profits from the Company
s future operations, identify future investment opportunities and obtain the necessary debt or equity financing. These factors raise substantial doubt regarding the Company
s ability to continue as a going concern. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Principles of Consolidation
The accompanying financial statements reflect the individual financial statements of MJ Biotech, Inc. taking into account the spinoff of BullsnBears Holdings, LLC. All significant intercompany accounts and transactions have been eliminated.
Basic and Diluted Loss Per Share
The Company presents both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period including convertible debt, stock options, and warrants, using the treasury stock method, and convertible securities, using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. The Company had net losses as of September 30, 2017 and September 30, 2016, so the diluted EPS excluded all dilutive potential shares in the diluted EPS because their effect is anti-dilutive. As of September, 30, 2017, the Company had outstanding warrants to purchase 5,000,000 shares of common stock. The Company also had outstanding convertible notes of $436,882 that could be converted into additional shares as of September 30, 2017.
Use of Estimates
The preparation of financial statements 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 the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Fair Value of Financial Instruments
The carrying amount of accounts payable and accrued expenses are considered to be representative of their respective fair values because of the short-term nature of these financial instruments. The fair value of the derivative liabilities have been valued using a Black Scholes valuation model.
Derivative Liabilities
Certain of the Company
s convertible notes payable described in Note 3 contain conversion features that qualify for embedded derivative classification. The Company accounts for the embedded derivative features in its convertible debentures in accordance FASB ASC 815-10-
Derivatives and Hedging,
which requires a periodic valuation of their fair value and a corresponding recognition of liabilities associated with such derivatives. The recognition of derivative liabilities related to the
10
issuance of the convertible debt is applied first to the proceeds of such issuance as a debt discount, at the date of issuance, and the excess of derivative liabilities over the proceeds is recognized as a
Loss on Derivative Liability
in other expense. The fair value of these liabilities will be re-measured at the end of every reporting period and the change in fair value will be reported in the statement of operations as a gain or loss on derivative financial instruments.
New Accounting Pronouncements
In August 2014, the Financial Accounting Standards Board (
FASB
) issued Accounting Standards Update (
ASU
) 2014-15
Presentation of Financial Statements
Going Concern,
outlining management
s responsibility to evaluate whether there is substantial doubt about an entity
s ability to continue as a going concern, along with the required disclosures. ASU 2014-15 is effective for the annual period ending after December 15, 2016 with early adoption permitted. The Company does not anticipate a material impact to our financial statements as a result of this change.
In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs (
ASU 2015-03
). ASU 2015-03 changes the presentation of debt issuance costs in financial statements, by requiring them to be presented in the balance sheet as a direct deduction from the related debt liability, rather than as an asset. Amortization of the costs is reported as interest expense. There is no change to the current guidance on the recognition and measurement of debt issuance costs. For public business entities, ASU 2015-03 will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted. The Company does not expect ASU 2015-03 to have a material impact on its consolidated financial statements.
In January 2016, the FASB issued ASU 2016-01
Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities,
which revises an entity
s accounting related to (1) the classification and measurement of investments in equity securities and (2) the presentation of certain fair value changes for financial liabilities measured at fair value. The ASU also amends certain disclosure requirements associated with the fair value of financial instruments. ASU 2016-01 is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2017, with early adoption permitted under certain circumstances.
The Company is currently assessing the impact of ASU 2016-01 on its financial statements.
In February 2016, the FASB issued ASU No. 2016-02, Leases, which is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018 with early adoption permitted. Under Accounting Standards Update 2016-02, lessees will be required to recognize for all leases at the commencement date a lease liability, which is a lessee
s obligation to make lease payments arising from a lease measured on a discounted basis, and a right-to-use asset, which is an asset that represents the lessee
s right to use or control the use of a specified asset for the lease term. The Company is currently evaluating the effect that the new guidance will have on its financial statements and related disclosures.
In March 2016, the FASB issued ASU No. 2016-09, Compensation
Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, which includes multiple provisions intended to simplify various aspects of the accounting for share-based payments, including treatment of excess tax benefits and forfeitures, as well as consideration of minimum statutory tax withholding requirements. The ASU will take effect for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016, with early
11
application permitted in any interim or annual period. The Company is evaluating the future impact of this ASU on the consolidated financial statements.
Other relevant recently issued accounting updates are not expected to have a material impact on the Company
s consolidated financial statements.
NOTE 2 - RELATED PARTY TRANSACTIONS
As of September, 30, 2017, the company owes Integrated Capital Partners, Inc. (Nevada) $70,596 in expenses paid for the Company. The Company
s former CEO (James Farinella) is the controlling shareholder of Integrated Capital Partners, Inc. (Nevada).
As of September, 30, 2017, the Company owes James M. Farinella the previous CEO, $3,036 in expenses paid for the Company.
In February 2017 the Company
s then CEO, James Farinella, assigned his rights to the Voluptas provisional patents that he owns and all intellectual property rights to Voluptas for 2,350,000 preferred B shares of the Company. On May 10, 2017 the provisional patent was updated and re-filed increasing the protection covering more than 10 delivery methods. Mr. Farinella surrendered 120,000 Preferred B shares to pay off loans owed to three trust accounts and those trust accounts were issued 40,000 preferred C shares each. James Farinella now owns 2,890,000 preferred B shares of the Company. James Farinella also retired 8,425,000 common shares and now owns no common shares of the Company. As of September 30, 2017, the company owes the former CEO (James Farinella) of the Company $15,434 in expenses paid for the Company.
In February 2017 the Company
s then Chief Operating Officer, Gina Morreale, was issued 240,000 preferred B shares. The Company agreed to issue these shares to Ms. Morreale in 2016 for her joining the Company as an Officer and Director. Subsequently, Gina Morreale resigned as an officer and director of the Company and relinquished the 240,000 preferred B shares.
On August 4, 2016 the company issued 660,000 shares of preferred B shares to RP Capital Group. Ltd. for research and development services. Each preferred B share is convertible into 100 shares of the company
s common stock. During the three months ended September 30, 2017, Maxine Person our CEO paid $1,631in miscellaneous operating expenses.
NOTE 3 - CONVERTIBLE AND PROMISSORY NOTES PAYABLE
On February 4, 2016, the Company entered into a $121,000 10% Convertible Promissory Note with Tangiers Investment Group, LLC, a non-affiliate. The term is for one year, with an original issuance discount of $11,000 for due diligence and legal costs. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which shall be equal to 50% of the lowest trading price of the Company
s Common Stock during the 20 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability.
On March 23, 2016, the Company entered into a $60,500 10% Convertible Promissory Note with Vista Capital Investments, LLC. a non-affiliate. The term is for two years, with an original issuance discount of $5,500 for due diligence and legal costs. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which shall be equal to 55% of the lowest trading price of the Company
s Common Stock during the 20 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability. In connection with the note payable the Company is obligated to issue 200,000 shares of common stock that was valued
12
at $120,000. Out of the full consideration $55,000 was recorded as debt discount and the remaining $65,000 was included in interest expense.
On March 24, 2016, the Company entered into a $60,500 10% Convertible Promissory Note with Tangiers Investment Group, LLC, a non-affiliate. The term is for one year, with an original issuance discount of $5,500 for due diligence and legal costs. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which shall be equal to 55% of the lowest trading price of the Company
s Common Stock during the 20 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability.
On December 5, 2016, the Company entered into a $79,000 10% Convertible Promissory Note with GHS Investments, LLC, a non-affiliate. The term is for eight months, with an original issuance discount of $9,000 for due diligence and legal costs. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which shall be equal to the lower of $.09 or 55% of the lowest trading price of the Company
s Common Stock during the 20 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability.
On December 16, 2016, the Company entered into a $63,250 12% Convertible Promissory Note with Auctus Fund, LLC, a non-affiliate. The term is for nine months, with an original issuance discount of $8,250 for due diligence and legal costs. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which shall be equal to the lower of $.09 or 50% of the lowest trading price of the Company
s Common Stock during the 25 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability.
On January 5, 2017, the Company entered into a $53,000 8% Convertible Promissory Note with Power Up Lending Group, LTD, a non-affiliate. The term of the Note is for 9 months, with an original issuance discount of $3,000 for due diligence and legal costs. The Note is convertible after 180days into Common Stock of the Company at a conversion price which shall be equal to 55% of the average of the three lowest trading prices of the Company
s Common Stock during the 10 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability. Power Up Lending Group, LTD has declared the Company in default of its obligations under the Note.
On March 7, 2017, the Company entered into a $25,000 12% Convertible Promissory Note with Vista Capital Investments, LLC, a non-affiliate. The term of the Note is for two years, with an original issuance discount of $5,000 for due diligence and legal costs. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which shall be equal to 50% of the lowest trading price of the Company
s Common Stock during the 25 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability.
On March 7, 2017, the Company entered into a $5,000,000 equity line with Tangier Investment Group, LLC which will require a registration statement to be filed. The Company no longer intends to move forward on the equity line. As part of the Equity line the Company entered into a commitment note for $29,000 with no interest. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price, which shall be equal to 50% of the lowest trading price of the Company
s Common Stock during the 25 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability.
On March 13, 2017 the Company entered into a $43,000 8% Convertible Promissory Note with PowerUp Lending Group, LTD, a non-affiliate. The term of the Note is for 9 months, with an original issuance discount of $3,000 for due diligence and legal costs. The Note is convertible
13
after 180 days into Common Stock of the Company at a conversion price which shall be equal to 55% of the average of the three lowest trading prices of the Company
s Common Stock during the 10 trading days prior to the election to convert. See Note 4 for discussion of the derivative liability. Power Up Lending Group, LTD has declared the Company in default of its obligations under the Note.
On January 17, 2017 Vista Capital Investments, LLC converted $10,000 of its $60,500 note dated March 23, 2016 at a conversion price of $0.01925 for 519,481 shares.
On January 24, 2017 Tangiers Investment Group, LLC converted $19,943.00 of its $121,000 note dated February 4, 2016 at a conversion price of $0.0175 for 1,139,600 shares.
On January 30, 2017 Vista Capital converted $14,500 of its $60,500 note dated March 23, 2016 at a conversion price of $0.01375 for 1,054,545 shares.
On February 22, 2017 Tangiers Investment Group, LLC converted $10,119.00 of its $121,000 note dated February 4, 2016 at a conversion price of $0.0061 for 1,658,852 shares.
On March 17, 2017 Collier Investments, LLC converted $7,995.00 of its $75,000 note it acquired from Tangiers Investment Group, LLC dated February 4, 2016 at a conversion price of $0.00410 for 1,950,000 shares.
On March 3, 2017 Vista Capital Investments, LLC converted $5,637.50 of its $60,500 note dated March 23, 2016 at a conversion price of $0.00451 for 1,250,000 shares.
On March 9, 2017 GHS Investments, LLC converted $4,100.00 of its $66,500 note it acquired from Tangiers Investment Group, LLC dated March 24, 2016 at a conversion price of $0.0041 for 1,000,000 shares.
On March 17, 2017 Collier Investments, LLC converted $7,995.00 of its $75,000 note it acquired from Tangiers Investment Group, LLC dated February 4, 2016 at a conversion price of $0.00410 for 1,950,000 shares.
On April 7, 2017 GHS Investments, LLC. converted $3,300.00 of its note originally owned by Tangiers Investment Group, LLC dated March 24, 2016 at a conversion price of $0.0033 for 1,000,000 common shares. On May 2, 2017 the Company entered into a Securities Purchase Agreement with GPL Ventures LLC the agreement allows the Company to draw down up to $10,000,000 over the term of the agreement with a maximum drawdown of $125,000 at one time.
On May 12, 2017 the Company entered into an Agency Services Agreement with Thor Associates for an initial three months and a 5% royalty on the gross sales of Voluptas for three years starting on the date of the Voluptas market launch. Both parties to this agreement will discuss a scope of work beyond the end of the three-month contract end date and will then extend this agreement based on the agreed scope of work to be performed moving forward. The contracts start date is July 1, 2017. This agreement is no longer in effect.
On May 12, 2017 the Company entered into a Corporate Consulting Agreement with Global Discovery Group to create and compose stories and articles about the Company, its industry and competition, syndicate and distribute the stories to major financial websites and wire services to reach potential investors. The agreement runs for six months at a cost of $50,000 per month. This
14
agreement was terminated by the Company in the month of July 2017. Nothing was ever paid to Global Discovery Group and no work was ever performed.
On May 16, 2017 the Company entered into a $200,000 8% Convertible Promissory Note with Tri-Bridge Ventures LLC, a non-affiliate. The term of the Note is for 9 months. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which, shall be equal to 50% of the lowest trading price of the Company
s Common Stock during the 20 trading days prior to the election to convert. Tri-Bridge Ventures, LLC will fund $100,000 of the $200,000 Convertible Promissory Note Upon the filing of the Company
s 2016 year-end audited financial statements on Form 10K and the 2017 first quarter results on Form 10Q. Tri-Bridge Ventures, LLC will have the right to fund the remaining balance at any time during the term of the Note. This transaction never closed, and the agreement was terminated
On May 16, 2017, the Company entered into a $10,000,000 equity line with GPL Ventures, LLC, which will require a registration statement to be filed. As part of the Equity line the Company entered into a commitment note for $100,000. The term of the Note is for 6 months. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price, which shall be equal to 80% of the lowest trading price of the Company
s Common Stock during the 20 trading days prior to the election to convert. The company no longer plans on moving forward with GPL Ventures, LLC on the equity line.
On May 24, 2017 the Company entered into a $10,000 12% Convertible Promissory Note with PowerUp Lending Group, LTD, a non-affiliate. The term of the Note is for 9 months, with an original issuance discount of $3,000 for due diligence and legal costs. The Note is convertible at the option of the Holder into Common Stock of the Company at a conversion price which shall be equal to 58% of the average of the three lowest trading prices of the Company
s Common Stock during the 10 trading days prior to the election to convert. Power Up Lending Group, LTD has declared the Company in default of its obligations under the Note.
On July 6, 2017 Power Up Lending Group LTD. converted $1,070.00 of its $53,000 note dated January 5, 2017 at a conversion price of $0.00092 for 1,163,043 common shares.
On July 21, 2017 Power Up Lending Group LTD. converted $795.00 of its $53,000 note dated January 5, 2017 at a conversion price of $0.00068 for 1,169,118 common shares.
On July 27, 2017 Power Up Lending Group LTD. converted $890.00 of its $53,000 note dated January 5, 2017 at a conversion price of $0.00064 for 1,390,625 common shares.
On August 2, 2017 Power Up Lending Group LTD. converted $770.00 of its $53,000 note dated January 5, 2017 at a conversion price of $0.00055 for 1,400,000 common shares.
On August 9, 2017 Power Up Lending Group LTD. converted $770.00 of its $53,000 note dated January 5, 2017 at a conversion price of $0.00055 for 1,400,000 common shares.
In September 2017, the Company entered two Promissory Notes for $5,000 each with an unrelated private party. The Notes bear interest at the rate of 4% per annum and are due on January 30, 2018.
Accrued interest on all outstanding non-related-party Notes was $41,941 at September 30, 2017 and $16,266 as for December 31, 2016.
| |
|
|
Debt Discount
|
|
Balance as of December 31, 2015
|
$
-
|
Initial recognition of debt discount for derivative liability and share issuance 2016
|
242,000
|
Amortization of Debt Discount 2016
|
(70,387)
|
Debt Discount Balance as of December 31, 2016
|
171,613
|
Initial recognition of debt discount for derivative liability and share issuance 2017
|
196,000
|
Amortization of Debt Discount 2017
|
(251,874)
|
Debt discount Balance as of September 30, 2017
|
$
115,739
|