The accompanying notes are an integral part of these financial
statements.
The accompanying notes are an integral part of these
financial statements.
The accompanying notes are an integral part of these
financial statements.
The accompanying notes are an integral part of these
financial statements.
Notes to Unaudited Consolidated Financial Statements
September 30, 2022
Note 1 – Description of Business and Organization
Advanced Container Technologies, Inc. (the “Company”)
markets and sells two principal products: (i) beginning in the first quarter of 2021, GrowPods, which are specially modified insulated
shipping containers manufactured by GP Solutions, Inc. (“GP”), in which plants, herbs and spices may be grown hydroponically
in a controlled environment (“GrowPods”) and (ii) the Medtainer, which may be used to store pharmaceuticals, herbs, teas and
other solids or liquids and can grind solids and shred herbs. The Company also markets and sells products related to GrowPods and the
Medtainer. The Company also provides private labeling and branding for purchasers of Medtainers, lighters and other products. Management
believes they have one reportable segment given the financial information available for review by the chief decision-maker.
The Company was incorporated under the laws of the
state of Florida on September 5, 1997. It changed its corporate name to Acology, Inc. on January 9, 2014; to Medtainer, Inc. on August
28, 2018; and to its present name on October 3, 2020.
On October 9, 2020, the Company acquired all of the
outstanding shares of Advanced Container Technologies, Inc., a California corporation (“ACT”), from its shareholders pursuant
to an Exchange Agreement, dated August 14, 2020, and amended on September 9, 2020 (the “Exchange Agreement”), in exchange
for 50,000,000 shares of the Company’s common stock (“Common Stock”). This exchange resulted in ACT’s becoming
the wholly owned subsidiary of the Company. In connection with this exchange, the Company acquired a Distributorship Agreement, dated
August 6, 2020, by and between ACT and GP (the “Distributorship Agreement”), under which ACT has the exclusive right to purchase
GrowPods and related products from GP at prices to be agreed to from time to time and to sell and distribute them within the United States
and its territories for an initial term that will expire on December 31, 2025. ACT may renew the Distributorship Agreement indefinitely
as long as it purchases in the last calendar year of any term the lesser of (i) 100 GrowPods or (ii) GP’s total output of GrowPods.
On August 27, 2020, the Company incorporated Med X
Technologies Inc. (“Med X”) in the State of California and acquired all of its shares, such that it is the Company’s
wholly owned subsidiary. The Company intends to transfer the assets used in its Medtainer and printing businesses to Med X, after which
it will conduct all of its operations through Med X and ACT.
Note 2 – Summary of Significant Accounting Policies
Accounting Principles
The accompanying unaudited consolidated financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
for interim financial statements and with the instructions to Form 10-Q and Article 10 of Regulation S-X of the U.S. Securities and Exchange
Commission (the “SEC”). Accordingly, they do not contain all information and footnotes required by GAAP for annual financial
statements. In the opinion of the Company’s management, the accompanying unaudited consolidated financial statements contain all
the adjustments necessary (consisting only of normal recurring accruals) to present the financial position of the Company as of September
30, 2022, and the results of operations and cash flows for the periods presented. The results of operations for the three and nine months
ended September 30, 2022, are not necessarily indicative of the operating results for the full fiscal year or any future period. These
unaudited consolidated financial statements should be read in conjunction with the financial statements and related notes thereto included
in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, filed with the U.S. Securities and Exchange Commission
(the “SEC”) on April 18, 2022.
Principles of Consolidation
The unaudited consolidated financial statements include
the accounts of the Company and its subsidiaries, all of which are wholly owned. All intercompany balances and transactions have been
eliminated.
Use of Estimates
The preparation of financial statements in conformity
with GAAP requires management to make significant estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses
during the reporting periods. Actual results could differ from those estimates. Certain of these estimates could be affected by external
conditions, including those unique to the Company’s industries, and general economic conditions. These external conditions could
affect the Company’s estimates so as to cause actual results to differ materially from its estimates. The Company re-evaluates all
of its accounting estimates at least quarterly based on these conditions and records adjustments when necessary.
Significant estimates relied upon in preparing these
consolidated financial statements include revenue recognition, accounts receivable reserves, inventory and related reserves, valuations
and purchase price allocations related to business combinations, expected future cash flows used to evaluate the recoverability of long-lived
assets, estimated fair values of long-lived assets used to record impairment charges related to intangible assets and goodwill, amortization
periods, accrued expenses, share-based compensation, and recoverability of the Company’s net deferred tax assets and any related
valuation allowance.
Cash and Cash Equivalents
The Company considers all short-term highly liquid
investments with an original maturity at the date of purchase of 3 months or less to be cash equivalents. The Company had no cash equivalents
at September 30, 2022, or December 31, 2021.
Accounts Receivable
Included in accounts receivable on the
consolidated balance sheets are amounts primarily related to customers. The Company estimates losses on receivables based on known
troubled accounts and historical experience of losses incurred. Receivables are considered impaired and written off when it is
probable that all contractual payments due will not be collected in accordance with the terms of the related agreement. Based upon
experience and the judgment of management, the provision for doubtful accounts was $40,750
and $0
for the nine months ended September 30, 2022, and December 31, 2021, respectively.
Inventories
Inventories, which consist of products held for
resale, are stated at the lower of cost (determined using the first-in first-out method) and net realizable value. Net realizable
value is the estimated selling price in the ordinary course of business, less estimated costs to complete and dispose of the
product. If the Company identifies excess, obsolete or unsalable items, its inventories are written down to their realizable value
in the period in which the impairment is first identified. Shipping and handling costs incurred for inventory purchases and product
shipments are recorded in cost of sales in the Company’s consolidated statements of operations. As of September 30, 2022 and
December 21, 2022, no inventory reserves were considered necessary.
Property and Equipment
Property and equipment are stated at cost less accumulated
depreciation. Depreciation is provided for on a straight-line basis over the useful lives of the assets. Furniture and fixtures are depreciated
over the useful life of 7 years. Machinery, equipment, and computers are depreciated over the useful life of 3 to 7 years. Leasehold improvements
are depreciated over 2 years and were fully depreciated as of September 30, 2022. Expenditures for additions and improvements are capitalized
and repairs and maintenance are expensed as incurred.
Goodwill and Intangible Assets
Goodwill and intangible assets that have indefinite
useful lives are not amortized, but are evaluated for impairment annually or whenever events or changes in circumstances indicate that
their carrying value may not be recoverable. The Company records intangible assets at fair value when they are acquired and they are tested
for impairment annually or more frequently if events or changes in circumstances indicate that the asset might be impaired. The impairment
test consists of a comparison of the fair value of the indefinite-lived intangible asset with its carrying amount. If the carrying amount
of an intangible asset exceeds its fair value, an impairment loss will be recorded in the consolidated statements of operations in an
amount equal to that excess. The Company amortizes its intangible assets that have finite lives using either the straight-line method
or based upon estimated future cash flows to approximate the pattern in which the economic benefit of the assets will be utilized. Amortization
is recorded over estimated useful lives ranging from 5 to 20 years. The Company records intangible assets at fair value, estimated using
a discounted-cash-flow approach.
The Company reviews intangible assets subject to amortization
at least annually to determine whether any adverse conditions exist or a change in circumstances has occurred that would indicate impairment
or a change in the remaining useful life. Conditions that would indicate impairment and trigger a more frequent than quarterly impairment
assessment include, but are not limited to, a significant adverse change in legal factors or business climate that could affect the value
of an asset or an adverse action or assessment by a regulator. If the carrying value of an intangible asset exceeds its undiscounted cash
flows, the Company will write down the carrying value to its fair value in the period identified. The Company generally calculates fair
value as the present value of estimated future cash flows to be generated by the asset using a risk-adjusted discount rate. If the estimate
of an intangible asset’s remaining useful life is changed, the Company will amortize its remaining carrying value prospectively
over its revised remaining useful life. The Company has conducted its annual impairment test of goodwill during the fourth quarter of
each year. The estimation of fair value requires significant judgment. There was no impairment of intangible assets, long-lived assets
or goodwill during the nine-month periods ended September 30, 2022, and September 30, 2021.
Any loss resulting from an impairment test will be
reflected in operating income in the Company’s consolidated statements of operations. The annual impairment testing process is subjective
and requires judgment at many points. If these estimates or their related assumptions change, the Company may be required to record impairment
charges for these assets.
Revenue Recognition
The Company follows the Financial Accounting Standards
Board’s (“FASB”) Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers
(Topic 606), as amended. This standard requires a company to recognize revenues when it transfers goods or services to customers in an
amount that reflects the consideration that it expects to receive for them.
Under ASC 606, Company recognizes revenue when a customer
obtains control of promised goods or services or when they are shipped to a customer in an amount that reflects the consideration that
it expects to receive in exchange for them. The Company recognizes revenues following the five-step model prescribed under ASC 606: (a)
it identifies a contract with a customer; (b) it identifies the performance obligations in the contract; (c) it determines the transaction
price; (d) it allocates the transaction price to the performance obligations in the contract; and (e) it recognizes revenues when (or
as) it satisfies its performance obligation.
Revenues from product sales are recognized when a
customer obtains control of the Company’s product, which occurs at a point in time, typically upon shipment to the customer. The
Company expenses incremental costs of obtaining a contract as and when incurred if the expected amortization period of the asset that
it would have been recognized is one year or less or the amount is immaterial.
Revenue from sales of items sold by the Company for
the three months ended September 30, 2022, and September 30, 2021, and the percentage of sales allocable to each item to the Company’s
total revenues were as follows:
Schedule of revenue from sales of items sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
|
Revenues |
|
|
% |
|
|
Revenues |
|
|
% |
|
GrowPods and related products |
|
$ |
160,000 |
|
|
|
25% |
|
|
$ |
712,000 |
|
|
|
49% |
|
Lighters |
|
|
146,153 |
|
|
|
23% |
|
|
|
162,946 |
|
|
|
11% |
|
Medtainers |
|
|
140,209 |
|
|
|
22% |
|
|
|
343,010 |
|
|
|
24% |
|
Humidity pack inserts |
|
|
125,404 |
|
|
|
20% |
|
|
|
125,246 |
|
|
|
9% |
|
Plastic lighter holders |
|
|
25,777 |
|
|
|
4% |
|
|
|
28,670 |
|
|
|
2% |
|
Shipping charges |
|
|
17,472 |
|
|
|
3% |
|
|
|
37,017 |
|
|
|
3% |
|
Jars |
|
|
8,643 |
|
|
|
1% |
|
|
|
22,626 |
|
|
|
2% |
|
Printing |
|
|
8,084 |
|
|
|
1% |
|
|
|
12,615 |
|
|
|
<1% |
|
Others |
|
|
2,691 |
|
|
|
1% |
|
|
|
7,607 |
|
|
|
<1% |
|
Total revenues |
|
$ |
634,433 |
|
|
|
100% |
|
|
$ |
1,451,737 |
|
|
|
100% |
|
Revenue from sales of items sold by the Company for
the nine months ended September 30, 2022, and September 30, 2021, and the percentage of sales allocable to each item to the Company’s
total revenues were as follows:
| |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | |
| |
Revenues | | |
% | | |
Revenues | | |
% | |
Lighters | |
$ | 590,500 | | |
| 26% | | |
$ | 374,805 | | |
| 9% | |
GrowPods and related products | |
| 559,650 | | |
| 25% | | |
| 2,182,000 | | |
| 53% | |
Medtainers | |
| 550,386 | | |
| 24% | | |
| 841,937 | | |
| 21% | |
Humidity pack inserts | |
| 298,822 | | |
| 13% | | |
| 362,909 | | |
| 9% | |
Plastic lighter holders | |
| 103,975 | | |
| 5% | | |
| 94,038 | | |
| 2% | |
Printing | |
| 63,631 | | |
| 3% | | |
| 36,596 | | |
| 1% | |
Shipping charges | |
| 60,748 | | |
| 3% | | |
| 76,650 | | |
| 2% | |
Others | |
| 51,693 | | |
| 1% | | |
| 74,665 | | |
| 2% | |
Jars | |
| 20,518 | | |
| <1% | | |
| 39,666 | | |
| 1% | |
Total revenues | |
$ | 2,299,923 | | |
| 100% | | |
$ | 4,083,267 | | |
| 100% | |
The table below presents the customer deposits payable
balance and the significant activity affecting customer deposits during the period ended September 30, 2022:
Schedule of customer deposits |
|
|
|
Balance at December 31, 2021 |
|
$ |
361,230 |
|
New customer deposits received |
|
|
1,350,914 |
|
Revenue recognized from customer deposits |
|
|
(639,932 |
) |
Balance at September 30, 2022 |
|
$ |
1,072,212 |
|
Share-Based Payments
ASC 718, Compensation – Stock Compensation,
prescribes accounting and reporting standards for all share-based payment transactions. The Company follows FASB guidance related to equity-based
payments, for both employees and non-employees, which requires that equity-based compensation be accounted for using a fair value method
and recognized as expense in the accompanying consolidated statements of operations. Equity-based compensation expense is recognized as
compensation expense over the applicable service or vesting period (see Note 8).
Fair Value Measurements
The Company has adopted ASC Topic 820, Fair Value
Measurements, 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 estimated fair value of certain financial instruments,
including cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, is carried on a historical cost basis,
which approximates their fair values because of the short-term nature of these instruments. The carrying amounts of the Company’s
short- and long-term credit obligations approximate fair value because the effective yields on these obligations, which include contractual
interest rates taken together with other features, such as concurrent issuances of warrants and/or embedded conversion options, are comparable
to rates of returns for instruments of similar credit risk.
ASC Topic 820 defines fair value as the exchange price
that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the
asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 also establishes a fair-value
hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring
fair value. ASC Topic 820 describes three levels of inputs that may be used to measure fair value:
Level 1 - Quoted prices in active markets for identical assets
or liabilities.
Level 2 - Quoted prices for similar assets and liabilities in
active markets or inputs that are observable.
Level 3 - Inputs that are unobservable (for example, cash flow
modeling inputs based on assumptions).
Advertising
Advertising and marketing expenses are charged to
operations as incurred. These expenses totaled $98,678 and $64,009 for the nine months ended September 30, 2022, and September 30, 2021,
respectively.
Income Taxes
The Company uses the asset and liability method of
accounting for income taxes in accordance with ASC Topic 740, Income Taxes. Under this method, income tax expense is recognized
for (a) taxes payable or refundable for the current year and (b) deferred tax consequences of temporary differences resulting from matters
that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or
settled. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in the consolidated statements of operations
in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if, based
on the weight of the available positive and negative evidence, it is more likely than not that some portion or all the deferred tax assets
will not be realized.
ASC Topic 740-10-30 clarifies accounting for uncertainty
in income taxes recognized in an entity’s financial statements and prescribes a recognition threshold and measurement attribute
for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740-10-40
provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition.
The Company has no material uncertain tax positions.
Concentration of Credit Risk
Financial instruments that potentially subject the
Company to concentrations of credit risk consist of cash accounts in financial institutions, which at times may exceed the federal deposit
insurance coverage of $250,000. The Company has not experienced losses on these accounts and believes that it is not exposed to significant
risks on such accounts. The Company has not experienced losses on accounts receivable and the Company believes that it is not exposed
to significant risks with respect to them.
Income (Loss) per Share
Basic income (loss) per share is calculated
by dividing the Company’s net income (loss) attributable to Common Stock by the basic weighted average number of shares of Common
Stock outstanding during the period. The diluted income (loss) per share is calculated by dividing the Company’s net income (loss)
attributable to Common Stock by the diluted weighted average number of shares outstanding during the period.
Recent Accounting Pronouncements
In August 2020, 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.” For convertible instruments,
FASB reduced the number of accounting models for convertible debt instruments and convertible preferred stock. Limiting the accounting
models results in fewer embedded conversion features being separately recognized from the host contract as compared with current GAAP.
Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not
clearly and closely related to the host contract that meet the definition of a derivative, and that do not qualify for a scope exception
from derivative accounting and (2) those issued with substantial premiums for which the premiums are recorded as paid-in capital. FASB
decided to amend the guidance for the derivatives scope exception for contracts in an entity’s own equity to reduce form-over-substance-based
accounting conclusions. FASB observed that the application of the derivatives scope exception guidance results in accounting for some
contracts as derivatives while accounting for economically similar contracts as equity. FASB also decided to improve and amend the related
earnings per share guidance. The amendments in this update are effective for public business entities that meet the definition of an SEC
filer, excluding entities eligible to be smaller reporting companies as defined by the SEC, for fiscal years beginning after December
15, 2021, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning
after December 15, 2023, including interim periods within those fiscal years. Management is currently evaluating the potential impact
of this new standard.
In June 2016, FASB issued ASU 2016-13 regarding ASC
Topic 326, “Measurement of Credit Losses on Financial Instruments.” This pronouncement changes the impairment model
for most financial assets and will require the use of an “expected loss” model for instruments measured at amortized cost.
Under this model, entities will be required to estimate the lifetime expected credit loss on such instruments and record an allowance
to offset the amortized cost basis of the financial asset, resulting in a net presentation of the amount expected to be collected on the
financial asset. Subsequently, FASB issued an amendment to clarify the implementation dates and items that fall within the scope of this
pronouncement. This standard is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal
years. Management is currently evaluating the effect on the Company’s financial statements.
The Company does not believe there are any other recently
issued, but not yet effective, accounting standards that would have a significant impact on the Company’s financial position or
results of operations.
Note 3 – Going Concern
The consolidated financial statements have been
prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal
course of business. At September 30, 2022, the Company had a working capital deficit of $1,586,331
and an accumulated deficit of $7,202,956.
In addition, the Company has generated operating losses since its inception and has notes payable that are currently in default.
These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern. The ability of
the Company to continue as a going concern is dependent on the successful execution of its operating plan, which includes increasing
sales of existing products and services, introducing additional products and services, controlling operating expenses, negotiating
extensions of overdue notes payable and raising either debt or equity financing. There is no assurance that the Company will be able
to implement any of these measures. The consolidated financial statements do not include any adjustments that might be necessary if we are unable
to continue as a going concern.
Note 4 – Intangible Assets and Goodwill
Intangible assets, including patents and patent applications,
a trademark and an internet domain related to Medtainer and distribution rights under a Distributorship Agreement dated August 6, 2020,
are recorded at cost or estimated fair value at the date of acquisition. Goodwill relates to an Asset Purchase Agreement, amended as of
June 8, 2018. The Company tested intellectual property and goodwill for impairment in preparing its financial statements for the year
ended December 31, 2021, and determined that no adjustment was required. At September 30, 2022, and December 31, 2021, there was no impairment
of these assets, which are included in the tables below:
Schedule of intangible assets and goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible Assets and Goodwill at September 30, 2022 |
Description |
|
Weighted Average Estimated Useful Life |
|
Gross Carrying Value |
|
|
Accumulated Amortization |
|
|
Net Amount |
|
Distributorship Agreement |
|
5 years |
|
$ |
900,000 |
|
|
$ |
(355,932 |
) |
|
$ |
544,068 |
|
U.S. patents |
|
15 years |
|
|
435,000 |
|
|
|
(122,981 |
) |
|
|
312,019 |
|
U.S. patents |
|
16 years |
|
|
435,000 |
|
|
|
(118,364 |
) |
|
|
316,636 |
|
Canadian patents |
|
20 years |
|
|
260,000 |
|
|
|
(55,797 |
) |
|
|
204,203 |
|
European patents |
|
14 years |
|
|
30,000 |
|
|
|
(9,003 |
) |
|
|
20,997 |
|
Molds |
|
15 years |
|
|
150,000 |
|
|
|
(42,399 |
) |
|
|
107,601 |
|
Trademark |
|
Indefinite life |
|
|
220,000 |
|
|
|
– |
|
|
|
220,000 |
|
Domain name |
|
Indefinite life |
|
|
2,000 |
|
|
|
– |
|
|
|
2,000 |
|
Intangible totals |
|
|
|
$ |
2,432,000 |
|
|
$ |
(704,476 |
) |
|
$ |
1,727,524 |
|
Goodwill |
|
|
|
$ |
1,020,314 |
|
|
$ |
– |
|
|
$ |
1,020,314 |
|
Intangible Assets and Goodwill at December 31, 2021 |
Description |
|
Weighted Average
Estimated Useful Life |
|
Gross Carrying
Value |
|
|
Accumulated Amortization |
|
|
Net Amount |
|
GP distribution agreement |
|
5 years |
|
$ |
900,000 |
|
|
$ |
(220,932 |
) |
|
$ |
679,068 |
|
U.S. patents |
|
15 years |
|
|
435,000 |
|
|
|
(101,597 |
) |
|
|
333,403 |
|
U.S. patents |
|
15 years |
|
|
435,000 |
|
|
|
(97,781 |
) |
|
|
337,219 |
|
Canadian patents |
|
20 years |
|
|
260,000 |
|
|
|
(46,095 |
) |
|
|
213,905 |
|
European patents |
|
14 years |
|
|
30,000 |
|
|
|
(7,437 |
) |
|
|
22,563 |
|
Molds |
|
15 years |
|
|
150,000 |
|
|
|
(35,028 |
) |
|
|
114,972 |
|
Trademark |
|
Indefinite life |
|
|
220,000 |
|
|
|
– |
|
|
|
220,000 |
|
Domain name |
|
Indefinite life |
|
|
2,000 |
|
|
|
– |
|
|
|
2,000 |
|
Intangible totals |
|
|
|
$ |
2,432,000 |
|
|
$ |
(508,870 |
) |
|
$ |
1,923,130 |
|
Goodwill |
|
|
|
$ |
1,020,314 |
|
|
$ |
– |
|
|
$ |
1,020,314 |
|
Note 5 – Convertible Notes Payable and Promissory
Notes Payable
As of September 30, 2022, and December 31, 2021, the
Company had outstanding the following convertible notes payable and notes payable (refer to Note – 10 for details on related-party notes payable):
Schedule of convertible notes payable and notes payable outstanding | |
| | |
| | |
| | |
| |
| |
September 30, 2022 | | |
December 31, 2021 | |
| |
| | |
Accrued | | |
| | |
Accrued | |
| |
Principal | | |
Interest | | |
Principal | | |
Interest | |
Convertible Notes Payable | |
| | | |
| | | |
| | | |
| | |
July 2014 $75,000 note, convertible into common Stock at $5.00 per share, 10% interest, in default (a) | |
$ | 66,172 | | |
$ | 41,909 | | |
$ | 66,172 | | |
$ | 36,496 | |
July 2014 $15,000 note, convertible into Common Stock at $5.00 per share, 10% interest, in default (a) | |
| 15,000 | | |
| 13,750 | | |
| 15,000 | | |
| 12,625 | |
| |
$ | 81,172 | | |
$ | 55,659 | | |
$ | 81,172 | | |
$ | 49,571 | |
Notes Payable | |
| | | |
| | | |
| | | |
| | |
February 2018 $298,959 note, due February 2019, 10% interest, in default (b) | |
$ | 36,099 | | |
$ | 198 | | |
$ | 162,274 | | |
$ | 889 | |
August 2015 $75,000 note, with a one-time interest charge of
$75,000 (c) | |
| 117,020 | | |
| 36,980 | | |
| 53,020 | | |
| 36,980 | |
Related party obligation (d) | |
| 18,681 | | |
| – | | |
| 72,193 | | |
| – | |
| |
$ | 171,800 | | |
$ | 37,178 | | |
$ | 287,487 | | |
$ | 37,869 | |
Total | |
$ | 252,972 | | |
$ | 92,837 | | |
$ | 368,659 | | |
$ | 87,440 | |
________________________
|
(a) |
The Company entered into promissory note conversion agreements in the aggregate amount of $90,000 and made payments of $8,828 on them as of September 30, 2022. These notes are convertible into shares of the Common Stock at a conversion price of $295 per share. The loans under these agreements are non-interest-bearing and have no stated maturity date; however, the Company is accruing interest at a 10% annual rate. |
|
(b) |
On February 22, 2018, the Company made a promissory note in the principal amount of $298,959 in favor of an unrelated party, which comprised the unpaid principal amount of $200,000 due on a prior note in favor of that party and $98,959 of accrued interest thereon. The balance of this note was $36,099 and $162,274 at September 30, 2022, and December 31, 2021, respectively, and accrued interest was $198 and $889, respectively. The note was due on February 22, 2019. The Company is negotiating an extension. |
|
(c) |
On
August 15, 2015, the Company made a promissory note in the principal amount of $150,000
in favor of an unrelated party (the "081515 Note"). The note bears interest at 0.48% per annum, provided that the note was paid on
or before its maturity date, or 2 percentage points over the Wall Street Journal Prime Rate, if not so repaid. Upon an event of
default, as defined in the note, interest will be compounded daily. This note matured on August 11, 2016. During the year ended
December 31, 2017, the holder of this note agreed to exchange $75,000 of principal and accrued and interest $663 for 500,000 shares
of common stock. This exchange was accounted for as an extinguishment of debt resulting in a loss of $683,337. In connection with
this exchange, the Company agreed to pay the holder a fee of $75,000 in consideration of his waiving the default under the
promissory note, as additional consideration for his agreeing to the exchange and as compensation for his forgoing the interest that
would have accrued on the promissory note at the default rate but for the waiver. During the nine months ended September 30, 2022,
and the year ended December 31, 2021, the Company made payments of $0
and $11,227,
respectively, on the principal and $0
and $33,775,
respectively, on the interest accrued on this note. At September 30, 2022, and December 31, 2021, the accrued interest, including
the $75,000
fee included therein, was $36,980,
respectively. On September 14, 2022, the Company entered into an agreement with the holder in which the Company agreed to issue 200,000
shares of Common Stock and $25,000
in exchange for the 081515 Note. On that date, there was $115,000 owing, comprising $78,020
of principal and $36,980
of accrued interest. At September 30, 2022, the balance of the note was increased to $117,020.
At December 31, 2021, the balance of the note was $53,020. |
|
(d) |
On June 15, 2020, the Company and a related party entered into a Separation Agreement, dated June 15, 2020, under which, commencing on January 1, 2021, the Company agreed to repay $145,844 that the Company owed him in 24 monthly payments of $6,093, including interest at the Applicable Federal Rate. During the nine months ended September 30, 2022, and the year ended December 31, 2021, the Company made payments of $53,513 and $90,000, respectively. At September 30, 2022, and December 31, 2021, the balance of the note was $18,681 and $72,193, respectively. |
Note 6 – Right-of-Use Assets and Operating
Lease Liabilities
On September 1, 2022, the Company entered into an
amended operating lease with an entity owned by a related party, such that its term will expire on August 31, 2024, at a monthly rent
of $10,150 until August 31, 2023, and $10,477 thereafter.
Under ASC 842, the Company is required to determine
whether a contract is or contains a lease at inception or modification of a contract. A contract is or contains a lease if the contract
conveys the right to control the use of an identified asset for a period in exchange for consideration. A lessee has control of the use
of an identified asset if it has both (a) the right to obtain substantially all of the economic benefits from the use of the asset and
(b) the right to direct the use of the asset. Right-of-use assets and liabilities are recognized based upon the present value of future
minimum lease payments over the expected lease term at the commencement date. The Company has determined that the Corona lease is an operating
lease and the right-of-use asset for this lease is included on the balance sheet for the quarter ended September 30, 2022, with the corresponding
lease liability.
The Company measures and records a right-of-use asset
and lease liability based on the discount rate implicit in the lease, if known, or when not known, using a discount rate equal to its
estimated incremental borrowing rate for loans with similar collateral and duration. For the Corona Lease, the Company determined
the rate using the incremental borrowing rate of 10% per annum. For all asset classes, we elected to (i) not recognize a right-of-use
asset and lease liability for leases having a term of 12 months or less and (ii) not separate non-lease components from lease components,
and we have accounted for combined lease and non-lease components as a single lease component. Short-term leases with initial terms of
twelve months or less are not capitalized.
Right-of-use asset, net comprise the following:
Right-to-use details | |
| |
| |
September 30,
2022 | |
Right-of use asset | |
$ | 420,327 | |
Less: accumulated amortization | |
| (7,920 | ) |
Right-of-use asset, net | |
$ | 412,407 | |
The following table presents a maturity analysis of the Company’s operating lease liabilities:
Schedule of lease liabilities | |
September 30,
2022
| |
| |
| | |
Lease liabilities – current | |
$ | 84,543 | |
Lease liabilities – noncurrent | |
| 329,137 | |
Total lease liability | |
$ | 413,681 | |
Schedule of lease maturity | |
| | |
Remainder of 2022 | |
$ | 30,449 | |
2023 | |
| 123,102 | |
2024 | |
| 127,373 | |
2025 | |
| 132,405 | |
2026 | |
| 90,563 | |
Total payments | |
| 503,892 | |
Amount representing interest | |
| (90,212 | ) |
Lease obligation, net | |
| 413,681 | |
Less current portion | |
| (84,543 | ) |
Lease obligation - long term | |
$ | 329,137 | |
Note 7 – Stockholders’ Equity
On October 8, 2020, the Company combined the outstanding
shares of its common stock on the basis of 1 share of common stock for every 59 shares of common stock. The effects of this combination
have been retroactively applied to all periods presented in the unaudited consolidated financial statements.
On July 30, 2020, the Company filed articles of amendment
with the Secretary of State of the State of Florida, pursuant to which, a series of 1,000,000 of its 10,000,000 authorized shares of preferred
stock was designated, which series is named Series A Convertible Preferred Stock (“Series A Preferred”). Each share of Series
A Preferred is convertible into 0.3051 shares of Common Stock, has the dividend and distribution rights and redemption rights of the shares
of Common Stock into which it is convertible, is not redeemable and has voting power equal to the combined voting power of all other of
classes and series of the Company’s capital stock. On June 24, 2020, the Company issued all of the shares of this series to a related
party in exchange for 305,085 shares of Common Stock.
On October 9, 2020, the Company issued 50,000,000
shares of Common Stock to the shareholders of ACT in exchange for their shares in ACT pursuant to the Exchange Agreement. See Note 1.
As a result, ACT became the wholly owned subsidiary of the Company and the Company acquired the Distributorship Agreement, which has been
valued as an intangible asset at $900,000 (see Note 4) and $86,293 in cash. Under the Distributorship Agreement, ACT has the exclusive
right to purchase GrowPods and related products at prices to be agreed to from time to time and to sell and distribute them within the
United States and its territories for an initial term that will expire on December 31, 2025. ACT may renew the Distributorship Agreement
indefinitely as long as it purchases the lesser of (i) 100 GrowPods or (ii) GP’s total output of GrowPods in the last calendar year
of any term.
On January 1, 2021, the Company issued 120,000 shares
of Common Stock to one of the Company’s directors as compensation pursuant to a Director Agreement between the Company and him,
dated as of that date.
During the nine months ended September 30, 2022, the
Company issued 280,001 shares of Common Stock to four individuals. The aggregate purchase price of these shares was $210,000. During the
nine months ended September 30, 2021, the Company issued 485,000 shares of Common Stock to eight individuals. The aggregate purchase price of
these shares was $615,000.
Note 8 – Share-Based Compensation
The Company’s 2018 Incentive Award Plan (the
“2018 Plan”) became effective on December 1, 2018, under which the Company may issue up to 33,898 shares of common stock as
incentive stock options, non-statutory stock options, stock appreciation rights, restricted stock awards, restricted stock unit awards,
and other forms of compensation to employees, directors and consultants. In addition, the 2018 Plan provides for the grant of performance
cash awards to employees, directors and consultants.
On December 1, 2018, 22,882 shares of common stock
were awarded to employees in the form of restricted shares and 5,678 shares of common stock were awarded to consultants as compensation.
The fair value of these shares on the grant date was $0.59 per share. As of December 31, 2020, all of these shares had vested. The following
table shows vesting for financial reporting purposes under GAAP of the shares issued under the 2018 Plan:
Schedule of share based compensation | |
| | |
| |
| |
Shares of Common Stock | |
Vesting Dates | |
Employees | | |
Consultants | |
December 31, 2018 | |
| – | | |
| 3,136 | |
January 1, 2019 | |
| 12,712 | | |
| – | |
March 31, 2019 | |
| – | | |
| 2,542 | |
June 30, 2019 | |
| 5,085 | | |
| – | |
June 30, 2020 | |
| 5,085 | | |
| – | |
Total vested at September 30, 2022 | |
| 22,882 | | |
| 5,678 | |
The Company made no awards in any other form during
the nine months ended September 30, 2022, and September 30, 2021.
The Company expensed $0 for share-based compensation
under the 2018 Plan in the nine months ended September 30, 2022, and September 30, 2021, respectively, for its employees and consultants
in the accompanying consolidated statements of operations.
On January 1, 2021, the Company issued 120,000 shares
of Common Stock to one of its directors as compensation pursuant to a Director Agreement, dated as of that date and, in the nine months
ended September 30, 2021, the Company expensed $270,000 for share-based compensation in respect of these shares (see Note 7), based on
their fair market value of $2.25 per share on their date of issuance.
Note 9 – Income Taxes
As of December 31, 2021, the Company had approximately
$2,351,000
and $1,649,000
of net operating loss carryforwards (“NOLs”) available to reduce future Federal and California, respectively, taxable
income, which will begin to expire in 2031. In assessing the realization of deferred tax assets, management considers whether it is more
likely than not that some portion or all the deferred tax assets will be realized. The ultimate realization of deferred tax assets depends
upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers
the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment.
Based on this assessment, management has established a full valuation allowance against all the deferred tax assets for every period
because it is more likely than not that the deferred tax assets will not be realized.
On December 22, 2017, the Tax Cuts and Jobs Act
of 2017 (the “2017 Tax Act”) was enacted, making significant changes to the Internal Revenue Code. Changes include a
federal corporate tax rate decrease from 35% to 21% for tax years beginning after December 31, 2017, the transition of U.S.
international taxation from a worldwide tax system to a territorial system and a one-time transition tax on the mandatory deemed
repatriation of foreign earnings. The Company has estimated its provision for income taxes in accordance with the 2017 Tax Act and
the guidance available and, based thereon, has determined that the 2017 Tax Act does not change the determination that it is more
likely than not that the deferred tax assets will not be realized. Accordingly, the Company has kept the full valuation allowance.
As a result, the Company recorded $1,600
and $2,700, respectively,
for minimum state franchise fees in general and administrative expenses on the consolidated statement of operations during the nine
months ended September 30, 2022, and September 30, 2021.
Note 10 – Related-Party Transactions
Loans
The Company has received loans from its officers and
directors from time to time since its inception. During the nine months ended September 30, 2022, the Company received loans of $346,084
from its officers and directors and repaid $179,575. During the nine months ended September 30, 2021, the Company received loans of $26,753
from its officers and directors and repaid $79,942 of these loans. The balance of these loans at September 30, 2022, and December 31,
2021, was $486,920 and $320,411, respectively. All of these loans are non-interest-bearing and have no set maturity date. The Company
expects to repay these loans when cash flows become available.
Contracts
The Company makes building lease payments and purchases
products for resale from entities owned by a related party, who is also one of its executive officers.
Payments made to related parties for the nine months
ended September 30, 2022, and September 30, 2021, were as follows:
Schedule of related party transactions | |
| | |
| |
| |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | |
Building lease payments | |
$ | 85,342 | | |
$ | 81,847 | |
Purchase of products for resale | |
| 358,499 | | |
| 313,443 | |
Total | |
$ | 443,841 | | |
$ | 395,290 | |
Director Compensation
On January 1, 2021, the Company issued 120,000 shares
of Common Stock to one of its directors as compensation pursuant to a Director Agreement, dated as of that date. (See Note 8.)
Note 11 – Concentrations
For the three months ended September 30, 2022,
and September 30, 2021, three of the Company’s customers accounted for approximately 25%, 14% and 10%, and 25%, 16% and 10% % of
total revenues, respectively.
For the nine months ended September 30, 2022,
one of the Company’s customers accounted for approximately 16% of total revenues. For the nine months ended September 30, 2021,
one of the Company’s customers accounted for 33% of total revenues.
For the three months ended September 30, 2022,
and September 30, 2021, the Company purchased approximately 37% and 62%, respectively, of its products for cost of goods sold from one
distributor.
For the nine months ended September 30, 2022,
and September 30, 2021, the Company purchased approximately 45% and 70%, respectively, of its products for cost of goods sold from one
distributor.
As of September 30, 2022, three of the Company’s
customers accounted for 47%, 29% and 21%, respectively, of its accounts receivables. As of December 31, 2021, two of the Company’s
customers accounted for 34% and 30%, respectively of its accounts receivable.
Note 12 – Commitments
Refer to Note 6 regarding the Company’s main
operating lease in Corona, CA.
The Company leases premises of 6,000 square feet that
it uses as a showroom, in Tulsa, Oklahoma, for a term that will expire on March 31, 2023, at a monthly rental of $5,500 until July 31,
2022, and $6,000 thereafter.
Under an agreement with the supplier of Medtainers
entered into in 2018, the Company agreed to purchase a minimum of 30,000 units of product per month. Under the terms of this agreement,
the minimum purchase quantity increases by 1% on every anniversary of its effective date and is now 31,218 units per month. The purchase
price for units is subject to periodic adjustment for changes in the consumer price index. This agreement will expire on April 30, 2031;
however, it can be terminated upon payment of $400,000.
Note 13 – Subsequent Events
Management has evaluated all subsequent events
when the consolidated financial statements were issued and determined that none of them requires additional disclosure herein.