NOTES TO UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 – BASIS OF PRESENTATION,
GOING CONCERN AND CORRECTION OF PRIOR YEAR INFORMATION
Interim Financial Reporting
While the information presented in the accompanying
interim financial statements is unaudited, it includes all adjustments, which are, in the opinion of management, necessary to present
fairly the financial position, results of operations and cash flows for the interim periods presented in accordance with generally
accepted accounting principles in the United States of America ("GAAP"). All adjustments are of a normal, recurring nature.
Interim financial statements and the notes thereto do not contain all of the disclosures normally found in year-end audited financial
statements and these Notes to Financial Statements are abbreviated and contain only certain disclosures related to the three and
six month period ended June 30, 2016. Notes to the financial statements which would substantially duplicate the disclosure contained
in the audited financial statements for fiscal 2015 as reported in the Form 10-K have been omitted. It is suggested that these
interim financial statements be read in conjunction with our audited financial statements and related notes for the year ended
December 31, 2015 included in our Form 10-K filed with the Securities Exchange Commission on May 19, 2016. Operating results for
the three an six months ended June 30, 2016 are not necessarily indicative of the results that can be expected for the period from
January 1, 2016 through December 31, 2016.
Earnings Per Share
We present both basic and diluted earnings
per share (“EPS”) amounts in our financial reporting. Basic EPS excludes dilution and is computed by dividing
income available to Common Stock holders by the weighted-average number of Common Stock outstanding for the period. Diluted
EPS reflects the maximum potential dilution that could occur from our convertible debt. Potential dilutive shares are excluded
from the calculation if they have an anti-dilutive effect in the period. During the three months ended June 30, 2015 and the six
months ended June 30, 2016 and 2015, the shares underlying the outstanding convertible debt were excluded as their effect would
have been anti-dilutive. For the three months ended June 30, 2016, the dilutive effect of the shares underlying the outstanding
convertible debt of the Company was 1,114,837,231 and a reduction to net income of $469,340.
Going Concern
The accompanying unaudited consolidated financial
statements have been prepared in conformity with GAAP, which contemplates continuation of the Company as a going concern, which
is dependent upon the Company's ability to establish itself as a profitable business. At June 30, 2016, the Company has an accumulated
deficit of $5,329,231 and has a working capital deficit of $1,234,618. These matters raise substantial doubt about the Company's
ability to continue as a going concern. These unaudited consolidated financial statements do not include any adjustments that might
result from the outcome of these uncertainties, nor do they include adjustments relating to the recoverability and realization
of assets and classification of liabilities that might be necessary should the Company be unable to continue in operation. The
Company’s ability to continue in business is dependent upon obtaining sufficient financing or attaining profitable operations.
However, there can be no assurance that management will be successful in obtaining additional funding or in attaining profitable
operations.
NOTE 2 – STOCKHOLDERS’ DEFICIT
The Company is authorized to issue up to 2,200,000,000
shares of common stock at $0.001 par value per share and 20,000,000 shares of preferred stock at $0.001 par value per share. As
of June 30, 2016 and December 31, 2015, the Company had 121,901,652 and 268,847,666 shares of common stock plus 1,000 and 1,000
shares of Series A preferred stock issued and outstanding, respectively (see Note 10).
NOTE 3 – RELATED PARTIES
As of June 30, 2016 and December 31, 2015,
the Company has outstanding advances to former officers and directors aggregating $22,675. The advances are unsecured, due on demand
and bear no interest.
In April 2015, the Company entered into a consulting
agreement with Yorkshire Capital LLC. A retainer of $225,000 plus a management fee of $30,000 per month and 10% of any acquisition
closed with the assistance of Yorkshire Capital LLC will be paid. During six months ended June 30, 2015, the Company paid $105,000
in total for consulting services, of which $90,000 was recognized as consulting expense and $15,000 was recognized as prepaid expenses.
The agreement has been terminated.
In May 2015, the Company issued 150,000,000
shares of restricted common stock to the Company’s then President. These shares have a one year vesting period and were valued
using the estimated enterprise value of the Company. The aggregate fair value of the warad was determined to be $498,421 of which
$83,070 was recognized during the six months ended June 30, 2015 and $415,351 will be recognized over the remaining vesting period.
The shares were purchased by Midam Ventures LLC and have all been cancelled. Midam Ventures LLc will have an exclusive right from
February 26, 2016 to provide Investor and Public Relations services to the Company for five years.
In May 2015, the Company converted 8,999 shares
of Series A Preferred stock into 53,406,528 shares of the Company’s common stock. These shares are owned by S&L Capital
LLC, Robert Sand, majority owner and former President of the Company.
NOTE 4 – PROPERTY AND EQUIPMENT
On June 29, 2015, the Company purchased $16,120 of office
equipment and telephone equipment.
Property and equipment are carried at cost less accumulated depreciation.
Expenditures for maintenance and repairs are charged to operations when incurred, while additions and improvements are capitalized.
The Company depreciates the costs of these assets over their estimated useful lives. When assets are retired or disposed, the asset's
original cost and related accumulated depreciation are eliminated from accounts and any gain or loss is reflected in income. Depreciation
and amortization are generally accounted for using the straight line method over the estimated useful lives of the assets as follows:
Office, protective and demonstration, and computer equipment
|
4 Years
|
Manufacturing equipment
|
10 Years
|
Leasehold improvements
|
lease term
|
These assets were consider consideration to Mr. Sand and removed
from the Company in September 2015.
This year the Company has purchased $837 of computer equipment.
Long-lived Assets
Long-lived assets are reviewed for impairment whenever events or
changes in circumstances indicate that the book value of the asset may not be recoverable. The Company periodically evaluates whether
events and circumstances have occurred that indicate possible impairment. When impairment indicators exist, the Company uses market
quotes, if available or an estimate of the future undiscounted net cash flows of the related asset or asset group over the remaining
life in measuring whether or not the asset values are recoverable.
NOTE 5 – INTANGIBLE ASSET
In June 2015, the Company purchased a hemp based drink formula for
$50,000, paying $15,000 in cash and issuing a note for $35,000 (See Note-7 Notes Payable).
The Company's intangible assets comprise a license, trademarks and
patents which are accounted for at cost. The license is amortized over 17 years which is the life of the agreement. The trademarks
and patents are amortized straight-line over 20 years. Should the Company determine that there is permanent impairment in the value
of the unamortized portion of an intangible asset an appropriate amount of the unamortized balance of the intangible asset would
be charged to income at that time.
NOTE 6 – CONVERTIBLE NOTES PAYABLE
At June 30, 2016 and December 31, 2015, convertible notes payable
consisted of the following:
|
|
|
June 30,
2016
|
|
|
|
December 31,
2015
|
|
Convertible notes payable
|
|
$
|
1,085,865
|
|
|
$
|
951,465
|
|
Unamortized debt discounts
|
|
$
|
(288,590
|
)
|
|
$
|
(234,020
|
)
|
Total
|
|
$
|
797,275
|
|
|
$
|
717,445
|
|
The outstanding convertible notes bear interest
ranging from 8% to 12% on all notes in default and three notes from inception, are due on demand and are convertible into common
stock at variable rates based upon discounts to the market price of the common stock. The Company identified embedded derivatives
related to the outstanding convertible notes. These embedded derivatives included certain conversion features. The accounting
treatment of derivative financial instruments requires that the Company record the fair value of the derivatives as of the inception
date of the convertible notes and to adjust the fair value as of each subsequent balance sheet date. At June 30, 2016, the
aggregate fair value of the outstanding derivative liabilities was determined to be $719,876. The fair value of the
embedded derivatives was determined using the Black Scholes Option Pricing Model based on the following assumptions:
The fair value of the outstanding embedded
derivatives of $719,876 at June 30, 2016 was determined using the Black Scholes Option Pricing Model with the following assumptions:
Dividend yield:
|
|
|
-0-%
|
|
Market price of common stock:
|
|
|
$0.013
|
|
Expected volatility:
|
|
|
Maximum
|
|
Risk free rate:
|
|
|
0.36%
|
|
At June 30, 2016, the Company adjusted the
recorded fair value of the derivative liability to market resulting in non-cash, non-operating gain of $256,365 and $735,739 for
the three and six months ended June 30, 2016.
Notes in default and included in Current Notes
Payable were $845,832 at June 30, 2016.
NOTE 7 – FAIR VALUE OF FINANCIAL
INSTRUMENTS
ASC 825-10 defines fair value as the price
that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded
at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions
that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk
of nonperformance. ASC 825-10 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs
and minimize the use of unobservable inputs when measuring fair value. ASC 825-10 establishes 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 - Observable inputs other than Level
1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets with insufficient volume or infrequent
transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived
principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs to the valuation
methodology that are significant to the measurement of fair value of assets or liabilities.
To the extent that valuation is based on models
or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain
cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure
purposes, the level in the fair value hierarchy within which the fair value measurement is disclosed is determined based on the
lowest level input that is significant to the fair value measurement.
Items recorded or measured at fair value on
a recurring basis in the accompanying consolidated financial statements consisted of the following items as of June 30, 2016
and December 31, 2015:
|
|
Total
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
1,008,466
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
1,008,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
993,070
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
993,070
|
|
The derivative liabilities are measured
at fair value using the Black Scholes Option Pricing Model including quoted market prices and estimated volatility factors based
on historical prices for the Company’s common stock and are classified within Level 3 of the valuation hierarchy.
The following table provides a summary of changes
in fair value of the Company’s Level 3 financial liabilities for the three months ended March 31, 2015:
Derivative Liabilities
Balance, December 31, 2015
|
|
$
|
993,070
|
|
Additions at fair value
|
|
|
637,499
|
|
Change in fair value
|
|
|
(622,103
|
)
|
Balance, June 30, 2016
|
|
$
|
1,008,466
|
|
NOTE 8 – NOTES PAYABLE
In February 2016, the Company
entered into a convertible debt agreement with a principal amount of $40,000 with 0% interest per annum. This note is convertible
at a 38% discount to the lowest market price of the 15 days preceding the conversion request. This note becomes convertible at
or after maturity. The default interest rate is 12% per annum.
In March 2016, the Company
entered into a convertible debt agreement with a principal amount of $25,000 with 10% interest per annum. This note is convertible
at a 70% discount to the lowest market price of the 20 days preceding the conversion request. These notes are convertible at any
time at the option of the holder. The default interest rate is 12% per annum.
In April 2016, the Company
entered into a convertible debt agreement with a principal amount of $150,000 with 8% interest per annum. This note is convertible
at a fixed rate of $.0008. These notes are convertible any time after 179 days from the date of the note at the option of the holder.
NOTE 9– SUBSEQUENT EVENTS
In July 2016, the Company
issued 2,887,097 free trading common shares for the conversion of $8,950 in debt.
In August 2016, the Company
issued a total of 3,225,806 free trading common shares for the conversion of $10,000 in debt.