The accompanying notes are an integral part of these consolidated financial statements
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND BUSINESS DESCRIPTION
A summary of significant accounting policies of 1PM Industries, Inc. ("we", "our", the "Company") is presented to assist in understanding the Company's financial statements. The accounting policies presented in these footnotes conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the accompanying financial statements. These financial statements and notes are representations of the Company's management who are responsible for their integrity and objectivity.
Organization, Nature of Business and Trade Name
Our business address is 312 S. Beverly Drive #3102, Beverly Hills, California 90212. 1PM Industries ("1PM", "we", "us", "our", the "Company" or the "Registrant") was originally incorporated in the State of Colorado on March 26, 1990 under the name of Southshore Corporation and changed our name to Torrent Energy Corp. on July 15, 2004 and changed our name to 1PM Industries on February 19, 2015. On June 5, 2014, the Company executed a merger with Embarr Farms, Inc. On June 5, 2014, the Company entered into an Agreement whereby the Company acquired 100% of Embarr Farms, Inc. Embarr Farms was the surviving Company and became a wholly owned subsidiary of the Company and changed the name of the Company to 1PM Industries. At the time of the merger, the Company had no operations, assets or liabilities. The Company selected February 28 as its fiscal year end. In September 2015, the Company launched a medical marijuana edible line under the brand name "Von Baron Farms". In February 2017, the Company discontinued its medical cannabis division which has ceased all operations as of February 28, 2017. On February 23, 2017, the Company acquired 100% of Novus Group LLC (dba NG Advisors), which became our wholly owned subsidiary. Novus Group LLC (dba NG Advisors) was a Company under common control and had no assets or liabilities prior to the date of acquisition.
Our main business is providing consulting services to a wide variety of companies in diverse industries transform from a private company to a public company. We target companies that are in the start-up phase of their operations. We intend to assist the companies by incubating them and then merging the company into a public company through a reverse merger.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The Financial Statements and related disclosures have been prepared pursuant to the rules and regulations of the SEC. The Financial Statements have been prepared using the accrual basis of accounting in accordance with Generally Accepted Accounting Principles (“GAAP”) of the United States.
Principles of Consolidation
The consolidated financial statements include the accounts of 1PM Industries, Inc. and its subsidiary. Intercompany transactions and balances have been eliminated.
Estimates and Assumptions
The Company prepares its financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) which require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents
We consider all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. The carrying value of those investments approximates their fair market value due to their short maturity and liquidity. Cash and cash equivalents include cash on hand and amounts on deposit with financial institutions, which amounts may at times exceed federally insured limits. We have not experienced any losses on such accounts and we do not believe we are exposed to any significant credit risk. As of February 28, 2017 and February 29, 2016, we had cash and cash equivalents of $360,941 and $9,200, respectively. Of the cash and cash equivalents held at February 29, 2017, $213,197 were funds held in a money market fund.
Advertising and Marketing Costs
Advertising and marketing costs are expensed as incurred and included in selling, general and administrative expenses.
Marketable Securities
The Company’s marketable equity securities have been classified and accounted for as available-for-sale securities. Management determines the appropriate classification of its investments at the time of purchase and reevaluates the designations at each balance sheet date. We classify our marketable equity securities as either short-term or long-term based on the nature of each security and its availability for use in current operations. We adopted ASC 825-10-50, “
The Fair Value Option for Financial Assets and Financial Liabilities.”
Our marketable equity securities are carried at fair value, with the unrealized gains or losses reported as a component of earnings. Adjustments resulting from the change in fair value, included in earnings, were an unrealized gain of $12,196,847 and $0 for the years ending February 28, 2017 and February 29, 2016, respectively.
Share-Based Compensation
ASC 718,
“Compensation – Stock Compensation,”
prescribes accounting and reporting standards for all share-based payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
The Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50,
“Equity – Based Payments to Non-Employees.”
Measurement of share-based payment transactions with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance completion date.
Revenue Recognition
The Company recognizes revenue from the services in accordance with ASC 605,
“Revenue Recognition.”
The Company recognizes revenue only when all of the following criteria have been met:
|
i)
|
Persuasive evidence for an agreement exists;
|
|
ii)
|
Service has been provided;
|
|
iii)
|
The fee is fixed or determinable; and,
|
|
iv)
|
Collection is reasonably assured.
|
Income Taxes
The Company uses the asset and liability method of accounting for income taxes in accordance with ASC 740,
"Accounting for Income Taxes."
Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year; and, (ii) 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 on deferred tax assets and liabilities of a change in tax rates is recognized in the results 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 available positive and negative evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
ASC 740 prescribes a recognition threshold and measurement attribute for the financial statement recognition of a tax position taken or expected to be taken on a tax return. Under ASC 740-10, a tax benefit from an uncertain tax position taken or expected to be taken may be recognized only if it is "more likely than not" that the position is sustainable upon examination, based on its technical merits. The tax benefit of a qualifying position under ASC 740-10 would equal the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement with a taxing authority having full knowledge of all the relevant information. A liability (including interest and penalties, if applicable) is established to the extent a current benefit has been recognized on a tax return for matters that are considered contingent upon the outcome of an uncertain tax position. Related interest and penalties, if any, are included as components of income tax expense and income taxes payable.
Earnings (Loss) Per Share
The Company computes net income (loss) per share in accordance with Accounting Standards Codification ("ASC") 260, "
Earnings per Share
". ASC 260 requires presentation of 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 using the treasury stock method and convertible preferred stock 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.
Derivative financial instruments
Derivative financial instruments are initially measured at fair value on the contract date and are subsequently remeasured to fair value at each reporting date. The Company designates certain derivatives as hedges of the change of fair value of recognized assets and liabilities (“fair value hedges”). Hedge accounting is discontinued when the hedging instrument expires or is sold, terminated or exercised, no longer qualifies for hedge accounting or the Company chooses to end the hedging relationship.
Fair Value of Financial Instruments
As defined in ASC 820
"Fair Value Measurements,"
fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).
The three levels of the fair value hierarchy defined by ASC 820 are as follows:
Level 1 – Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities and listed equities.
Level 2 – Pricing inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category generally include non-exchange-traded derivatives such as commodity swaps, interest rate swaps, options and collars.
Level 3 – Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management's best estimate of fair value.
The following table summarizes fair value measurements by level at February 28, 2017 and February 29, 2016, measured at fair value on a recurring basis:
February 28, 2017
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in marketable securities – available for sale
|
|
|
12,206,493
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12,206,493
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
494,785
|
|
|
|
494,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 29, 2016
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
None
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
81,191
|
|
|
|
81,191
|
|
Recently Issued Accounting Pronouncements
Recent Accounting Policies Not Yet Adopted
The FASB has issued Accounting Standards Update (ASU) No. 2017-09,
Compensation—Stock Compensation (Topic 718) — Scope of Modification Accounting.
ASU 2017-09 applies to entities that change the terms or conditions of a share-based payment award. The FASB adopted ASU 2017-09 to provide clarity and reduce diversity in practice as well as cost and complexity when applying the guidance in Topic 718,
Compensation—Stock Compensation,
to the modification of the terms and conditions of a share-based payment award. The amendments provide guidance on determining which changes to the terms and conditions of share-based payment awards require an entity to apply modification accounting under Topic 718. Effective for all entities for annual periods, including interim periods within those annual periods, beginning after December 15, 2017. Early adoption is permitted, including adoption in any interim period, for public business entities for reporting periods for which financial statements have not yet been issued. The Company does not anticipate the adoption of ASU 2017-09 will have a material impact on its consolidated financial statements.
The FASB has issued Accounting Standards Update (ASU) No. 2017-01,
Business Combinations (Topic 805): Clarifying the Definition of a Business,
clarifying the definition of a business. The amendments affect all companies and other reporting organizations that must determine whether they have acquired or sold a business. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The amendments are intended to help companies and other organizations evaluate whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The amendments provide a more robust framework to use in determining when a set of assets and activities is a business. They also provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. For public companies, the amendments are effective for annual periods beginning after December 15, 2017, including interim periods within those periods. The Company does not anticipate the adoption of ASU 2017-01 will have a material impact on its consolidated financial statements.
Recent Accounting Policies Adopted
Financial Instruments – Recognition, Measurement, Presentation, and Disclosure
In January 2016, the FASB issued a new standard related to certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. Effective for public companies for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Most prominent among the changes in the standard is the requirement for changes in the fair value of our equity investments, with certain exceptions, to be recognized through net income rather than other comprehensive income (“OCI”). We have early adopted this standard, which resulted in an unrealized gain on marketable securities of $12,196,847, being recognized in net income.
NOTE 3 – GOING CONCERN
The Company's financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has recurring losses, and does not have an established source of revenues sufficient to cover its operating costs. These factors raise substantial doubt about the Company's ability to continue as a going concern.
The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plan described in the preceding paragraph and eventually attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.
In the coming year, the Company's foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the Securities and Exchange Commission, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.
Historically, it has mostly relied upon internally generated funds such as shareholder loans and advances to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future public or private offerings of the Company's stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company's failure to do so could have a material and adverse effect upon it and its shareholders.
NOTE 4 – MARKETABLE SECURITIES
On February 23, 2017, the Company acquired 4,000,000 shares of common stock of an unrelated public Company for $11,000 in contributed capital. During the year ended February 28, 2017, the Company sold 429,387 shares in this company and recorded gain on sale of marketable securities of $1,617,601.
The following table shows the Company’s available-for-sale security as of February 28, 2017:
|
|
Cost
|
|
|
Unrealized
Gains
|
|
|
Unrealized
Losses
|
|
|
Fair
Value
|
|
3,507,613 shares of common stock
|
|
$
|
9,646
|
|
|
$
|
12,196,847
|
|
|
$
|
-
|
|
|
$
|
12,206,493
|
|
The Company fair valued the marketable security available for sale at February 28, 2017 (no marketable securities at February 29, 2016) and recorded an unrealized gain on change in fair value of $12,196,847. Subsequent to the year end through the date these financials were issued, the fair value of these securities significantly decreased. The market price of the stock decreased from $3.48 per share as of February 28, 2017 to $0.1 per share as of June 9, 2017.
NOTE 5 – RELATED PARTY TRANSACTIONS
Equity
During the year ended February 28, 2017, the CEO of the Company contributed the investment of $11,000 for marketable securities, which was recorded to additional paid in capital (note 4).
During the year ended February 29, 2016, there were distributions to an owner of $6,595.
During the period ended February 28, 2017, there were distributions to owners of $872,200.
Related party note payable
In conjunction with the process of product development, the Company borrowed from WB Partners, LLC, which is owned by an officer of the Company. The note is a non-interest bearing promissory note that is payable on December 31, 2018. The Company used 20% to impute interest on the non-interest bearing note. The discount is being amortized over the term of the note.
During the year ended February 28, 2017 and 2016, the Company borrowed a total amount of $339,864 and $144,817 from WB Partners, LLC and repaid $284,950 and $37,805 for the above note, respectively. Additionally, the Company recorded a discount of $10,663 and $25,441 for the year ended February 28, 2017 and 2016, respectively, for the imputed interest of 20%.
As of February 28, 2017, and February 29, 2016, the Company owed a note payable – related party of $161,946 net of a $24,980 debt discount and $103,699 net of a $28,313 debt discount, respectively. During the year ended February 28, 2017 and February 29, 2016, the Company recognized amortization of debt discount of $13,996 and $11,294, respectively.
NOTE 6 – CONVERTIBLE NOTES PAYABLE ISSUED WITH WARRANTS – DERIVATIVE LIABILITIES
The Company had the following convertible note payable outstanding as of February 28, 2017 and February 29, 2016:
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
Promissory Note - Issued December 10, 2015
|
|
$
|
66,461
|
|
|
$
|
60,000
|
|
Promissory Note - Issued in fiscal year 2017
|
|
|
128,820
|
|
|
|
-
|
|
Total convertible notes payable
|
|
|
195,281
|
|
|
|
60,000
|
|
Less: debt discount and deferred financing fees
|
|
|
(74,905
|
)
|
|
|
(49,337
|
)
|
|
|
|
120,376
|
|
|
|
10,663
|
|
Less: current portion of convertible notes payable
|
|
|
115,107
|
|
|
|
-
|
|
Long-term convertible notes payable
|
|
$
|
5,269
|
|
|
$
|
10,663
|
|
During the year ended February 28, 2017 and February 29, 2016, the Company recognized amortization of discount of $311,932 and $7,993, respectively.
Promissory Note – December 10, 2015
On December 10, 2015, the Company entered into a Securities Purchase Agreement pursuant to which the Company issued a convertible note in the amount of $170,000, which included an original issue discount ("OID") of $20,000, for net proceeds to be provided of $150,000. Pursuant to the terms of the note, net proceeds of $45,000 upon closure of the agreement, on which the Company recognized a pro-rated OID of $15,000 in addition to the cash proceeds and two investor notes for $50,000 each. The debt is convertible upon effective date of the note, debt holder can convert into common stock at $0.30 per share unless market capitalization falls below $10M at any time in which the conversion rate is reset to lower of conversion price and market price with a true-up provision. In addition to the convertible note, the Company granted to the same investor the right to purchase, at any time, three five−year 100,000 fully paid and non-assessable cashless warrants of Company's common stock. The exercise price of the cashless warrants are $0.30 unless, while warrant is outstanding, the Company sells any common stock, debt, warrants, options, preferred shares or other instruments or securities which are convertible into or exercisable for shares of common stock, at an effective price per share less than the exercise price then such price shall become the exercise price.
During year ended February 28, 2017, the Company issued a convertible note of $110,000 with 183,334 warrants according to the Securities Purchase Agreement on December 10, 2015 and the Company received cash of $90,000 and recognized pro-rated OID of $20,000.
The Company identified conversion features embedded within convertible debt and warrants issued during 2016 and 2015. The Company has determined that the conversion feature of the Notes represents an embedded derivative since the Notes include a reset provision which could cause adjustments upon conversion. Accordingly, the Notes are not considered to be conventional debt and the embedded conversion feature must be bifurcated from the debt host and accounted for as a derivative liability. The warrants are exercisable into 283,334 shares of common stock, for a period of five years from issuance, at a price of $0.30 per share. On December 16, 2016, the Company issued another convertible note to third party, as a result of the reset features the warrants became exercisable into 850,002 shares of common stock at $0.0.0059 per share. The reset feature of warrants associated with this convertible note was effective at the time that a separate convertible note with lower exercise price was issued. Per the terms of the warrants, once this separate convertible note was issued the reset feature was effective. The reset provision calls for the increase in warrants not to exceed a number equal to 3 times the number of warrant shares issuance under this warrant as of the issue date
The Company determined that the conversion feature met the definition of a liability in accordance with ASC Topic No. 815 - 40, Derivatives and Hedging - Contracts in Entity's Own Stock and therefore bifurcated the embedded conversion option once the note becomes convertible and accounted for it as a derivative liability. The fair value of the conversion feature was recorded as a debt discount and amortized to interest expense over the term of the note.
The Company valued the conversion feature using the Black Scholes valuation model. The fair value of the derivative liability for all the note and warrants that became convertible during the year ended February 28, 2017 amounted to $113,578. $90,000 of the value assigned to the derivative liability was recognized as a debt discount to the notes while the balance of $23,578 was recognized as a “day 1” derivative loss.
During the year ended February 28, 2017, the Company recognized a principal adjustment of $81,588 based on the default penalties and true-up provisions and was recognized as interest expense.
During the year ended February 28, 2017, the Company repaid notes with principal amounts and accrued interest totaling to $21,442 and converted notes with principal amounts and accrued interest of $176,707 into 53,289,257 shares of common stock. The corresponding derivative liability at the date of conversion of $453,079 was credited to additional paid in capital.
Promissory Notes - Issued in fiscal year 2017
During the year ended February 28, 2017, the Company issued a total of $227,500 notes with the following terms:
|
·
|
Terms ranging from 9 months to 2 years.
|
|
|
|
|
·
|
Annual interest rates of 10% - 12%.
|
|
|
|
|
·
|
Convertible at the option of the holders either at issuance or 180 days from issuance. The note dated June 6, 2016 is convertible at September 6, 2016.
|
|
|
|
|
·
|
Conversion prices are typically based on the discounted (35% to 60% discount) lowest trading prices of the Company’s shares during various periods prior to conversion. Certain notes allow for the conversion price to be the lower of the closing sale price or the discounted trading price.
|
Certain notes allow the Company to redeem the notes at rates ranging from 125% to 150% depending on the redemption date provided that no redemption is allowed after the 180th day. Likewise, certain notes include original issue discounts totaling to $34,600 and the Company received cash of $192,900.
The Company identified conversion features embedded within certain notes and warrants issued during 2017. The Company has determined that the conversion feature of the Notes represents an embedded derivative since the Notes include a reset provision which could cause adjustments upon conversion. Accordingly, the Notes are not considered to be conventional debt and the embedded conversion feature must be bifurcated from the debt host and accounted for as a derivative liability. The warrants are exercisable into 1,875,000 and 10,181,704 shares of common stock, for a period of five years from issuance, at a price of $0.10 and $0.0059 per share, respectively. We accounted for the issuance of the Warrants as a derivative. On December 16, 2016, the Company issued another convertible note to third party, as a result of the reset features the warrants became exercisable into 31,779,661 shares of common stock at $0.0059 per share.
The Company determined that the conversion feature met the definition of a liability in accordance with ASC Topic No. 815 - 40, Derivatives and Hedging - Contracts in Entity's Own Stock and therefore bifurcated the embedded conversion option once the note becomes convertible and accounted for it as a derivative liability. The fair value of the conversion feature was recorded as a debt discount and amortized to interest expense over the term of the note.
The Company valued the conversion feature using the Black Scholes valuation model. The fair value of the derivative liability for all the note and warrants that became convertible during year ended February 28, 2017 amounted to $516,751. $192,900 of the value assigned to the derivative liability was recognized as a debt discount to the notes while the balance of $323,851 was recognized as a “day 1” derivative loss.
During the year ended February 28, 2017, the Company converted notes with principal amounts and accrued interest of $102,422 into 86,934,008 shares of common stock. The corresponding derivative liability at the date of conversion of $230,485 was credited to additional paid in capital.
Warrants
A summary of activity during the period ended February 28, 2017 and 2016 follows:
|
|
Options Outstanding
|
|
|
|
Shares
|
|
|
Weighted Average
Exercise Price
|
|
|
|
|
|
|
|
|
Outstanding, February 28, 2015
|
|
|
-
|
|
|
$
|
-
|
|
Granted
|
|
|
100,000
|
|
|
|
0.3000
|
|
Reset features
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Forfeited/canceled
|
|
|
-
|
|
|
|
-
|
|
Outstanding, February 29, 2016
|
|
|
100,000
|
|
|
$
|
0.3000
|
|
Granted
|
|
|
12,240,038
|
|
|
|
0.0059
|
|
Reset features
|
|
|
30,471,329
|
|
|
|
0.0059
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Forfeited/canceled
|
|
|
-
|
|
|
|
-
|
|
Outstanding, February 28, 2017
|
|
|
42,811,367
|
|
|
$
|
0.0059
|
|
The following table summarizes information relating to outstanding and exercisable warrants as of February 28, 2017:
Warrants Outstanding
|
|
|
Warrants Exercisable
|
|
Number of Shares
|
|
|
Weighted Average Remaining
|
|
|
Weighted Average
|
|
|
|
|
|
|
|
Contractual life (in years)
|
|
|
Exercise Price
|
|
|
Exercise Price
|
|
|
|
Number of Shares
|
|
|
|
Weighted Average
|
|
|
850,002
|
|
|
|
3.78
|
|
|
$
|
0.0059
|
|
|
|
850,002
|
|
|
$
|
0.0059
|
|
|
31,779,661
|
|
|
|
4.45
|
|
|
|
0.0059
|
|
|
|
31,779,661
|
|
|
|
0.0059
|
|
|
10,181,704
|
|
|
|
4.84
|
|
|
|
0.0059
|
|
|
|
10,181,704
|
|
|
|
0.0059
|
|
|
42,811,367
|
|
|
|
4.53
|
|
|
|
0.0059
|
|
|
|
42,811,367
|
|
|
|
0.0059
|
|
The following table summarizes information relating to outstanding and exercisable warrants as of February 29, 2016:
Warrants Outstanding
|
|
|
Warrants Exercisable
|
|
Number of Shares
|
|
|
Weighted Average Remaining
|
|
|
Weighted Average
|
|
|
|
|
|
|
|
Contractual life (in years)
|
|
|
Exercise Price
|
|
|
Exercise Price
|
|
|
|
Number of Shares
|
|
|
|
Weighted Average
|
|
|
100,000
|
|
|
|
4.78
|
|
|
$
|
0.30
|
|
|
|
100,000
|
|
|
$
|
0.30
|
|
Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company's stock exceeded the exercise price of the warrants at February 28, 2017 and February 29, 2016 for those warrants for which the quoted market price was in excess of the exercise price. The warrants have no intrinsic value at February 28, 2017 and February 29, 2016.
NOTE 7 –
DERIVATIVE LIABILITIES
The Company analyzed the conversion option for derivative accounting consideration under ASC 815, Derivatives and Hedging, and hedging, and determined that the instrument should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options.
ASC 815 requires we assess the fair market value of derivative liability at the end of each reporting period and recognize any change in the fair market value as other income or expense item.
The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of February 28, 2017. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each convertible note is estimated using the Black-Scholes valuation model. The following weighted-average assumptions were used in the February 28, 2017 and February 29, 2016 valuations:
|
|
Year Ended
|
|
Year Ended
|
|
|
February 28,
2017
|
|
February 29,
2016
|
Expected life in years
|
|
0.03 - 5.00
|
|
1.03 - 5.01
|
Stock price volatility
|
|
187 - 490%
|
|
304 - 532%
|
Risk free interest rate
|
|
0.3 - 2.07%
|
|
0.62 - 1.68%
|
Expected dividends
|
|
None
|
|
None
|
The following table summarizes the changes in the derivative liabilities during the year ended February 28, 2017:
Balance - February 28, 2015
|
|
$
|
-
|
|
Addition of new derivative recognized as debt discounts
|
|
|
45,000
|
|
Addition of new derivatives recognized as loss on derivatives
|
|
|
30,517
|
|
Re-measurement – February 29, 2016
|
|
|
|
|
Loss on change in fair value of the derivative
|
|
|
5,674
|
|
Balance - February 29, 2016
|
|
$
|
81,191
|
|
|
|
|
|
|
Addition of new derivative recognized as debt discounts
|
|
|
282,900
|
|
Addition of new derivatives recognized as loss on derivatives
|
|
|
347,430
|
|
Derivatives settled upon conversion of debt
|
|
|
(683,564
|
)
|
Re-measurement – February 28, 2017
|
|
|
|
|
Loss on change in fair value of the derivative
|
|
|
466,828
|
|
Balance - February 28, 2017
|
|
$
|
494,785
|
|
The net loss on derivatives during the year ended February 28, 2017 and 2016 was $814,258 and $36,191, respectively.
NOTE 8 – ADVERTISING AND MARKETING
During February 2017, the Company engaged two public relations firms to bring awareness to our common stock. During the year ended February 28, 2017, we paid $447,707 and as of February 28, 2017, an additional $242,488 was included in accounts payable.
NOTE 9 – DISCONTINUED OPERATIONS
On October 14, 2016, the Company decided to exit the field of medical marijuana edibles marketed under the Von Baron Farms brand.
The change of the business qualified as a discontinued operation of the Company and accordingly, the Company has excluded results of the operations from its Consolidated Statements of Operations to present this business in discontinued operations.
The following table shows the results of operations of 1PM for the years ended February 28, 2017 and February 29, 2016 which are included in the loss from discontinued operations:
|
|
Year Ended
February 28,
2017
|
|
|
Year Ended
February 29,
2016
|
|
Revenue
|
|
$
|
50,830
|
|
|
|
-
|
|
Cost of goods
|
|
|
28,468
|
|
|
|
-
|
|
Gross profit
|
|
|
22,362
|
|
|
|
-
|
|
Selling and administrative expenses
|
|
|
1,064,115
|
|
|
|
187,725
|
|
Operating loss
|
|
|
(1,041,753
|
)
|
|
|
(187,725
|
)
|
Earnings from discontinued operations before income taxes
|
|
|
(1,041,753
|
)
|
|
|
(187,725
|
)
|
Income tax provision
|
|
|
-
|
|
|
|
-
|
|
Loss from discontinued operations, net of tax
|
|
|
(1,041,753
|
)
|
|
|
(187,725
|
)
|
The following table summarizes the carrying amounts of the liabilities from discontinued operations:
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
Current liabilities of discontinued operations
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
-
|
|
|
$
|
53,678
|
|
Total liabilities of discontinued operations
|
|
$
|
-
|
|
|
$
|
53,678
|
|
NOTE 10 – EQUITY
Amendment to Articles of Incorporation or Bylaws
On April 28, 2017, the Company filed a Certificate of Amendment with the state of Colorado, to the Company’s Articles of Incorporation, to increase the number of authorized shares of capital stock to 5,010,000,000 shares. With 5,000,000,000 shares of common stock, par value $0.0001 and 10,000,000 shares of preferred stock, par value $0.001.
Series F Preferred Stock
There were no issuances of the Series F Preferred Stock during the year ended February 28, 2017 and February 29, 2016.
As of February 28, 2017, and February 29, 2016, 4,000,000 shares of Series F Preferred Stock were issued and outstanding, respectively.
Common Stock
During the year ended February 28, 2017, the Company issued common stock, as follows;
|
·
|
2,000,000 shares of common stock issued for services, with a fair value of $300,000, for work related to the Company's activities in California (discontinued operations).
|
|
|
|
|
·
|
1,500,000 shares of common stock issued for services, with a fair value of $540,000, based on the employee agreement for work related to the Company's activities in California (discontinued operations).
|
|
|
|
|
·
|
1,132,353 shares of common stock on October 2016 for $38,500 ($35,000 net proceeds received after $3,500 financing fee).
|
|
|
|
|
·
|
140,223,126 shares of common stock were issued for the conversion of debt and accrued interest of $279,129.
|
|
|
|
|
·
|
954 shares of common stock were to correct issued and outstanding
|
NOTE 11 – EARNINGS PER SHARE
The following is a reconciliation of the numerator and denominator used in the basic and diluted earnings per share ("EPS") calculations.
|
|
Year ended
|
|
|
Year ended
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
Numerator:
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
11,800,317
|
|
|
$
|
(55,459
|
)
|
Loss from discontinued operations
|
|
|
(1,041,753
|
)
|
|
|
(187,725
|
)
|
Net income (loss)
|
|
|
10,758,564
|
|
|
|
(243,184
|
)
|
Earnings allocated to common stock equivalents
|
|
|
855,325
|
|
|
|
-
|
|
Income (loss) available to common stockholders
|
|
$
|
11,613,889
|
|
|
$
|
(243,184
|
)
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted-average shares of common stock
|
|
|
123,157,197
|
|
|
|
100,092,395
|
|
Dilutive effect of convertible instruments
|
|
|
565,467,588
|
|
|
|
-
|
|
Diluted weighted-average of common stock
|
|
|
688,624,785
|
|
|
|
100,092,395
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share from:
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.10
|
|
|
$
|
(0.00
|
)
|
Discontinued operations
|
|
|
(0.01
|
)
|
|
|
(0.00
|
)
|
Net income attributable to common stockholders
|
|
$
|
0.09
|
|
|
$
|
(0.00
|
)
|
Diluted:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.02
|
|
|
$
|
(0.00
|
)
|
Discontinued operations
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
Net income attributable to common stockholders
|
|
$
|
0.02
|
|
|
$
|
(0.00
|
)
|
Diluted earnings per share is calculated using net income available to common stockholders divided by the diluted weighted average number of common shares outstanding during each period determined using the treasury stock method and the if-converted method.
During the year ended February 28, 2016, there were no share issuances.
As of February 28, 2017, and February 29, 2016, 244,948,828 and 100,092,395 shares of common stock were issued and outstanding, respectively.
NOTE 12 – INCOME TAXES
We did not provide any current or deferred U.S. federal income tax provision or benefit for any of the periods presented because we have experienced operating losses since inception. When it is more likely than not that a tax asset cannot be realized through future income the Company must allow for this future tax benefit. We provided a full valuation allowance on the net deferred tax asset, consisting of net operating loss carry forwards, because management has determined that it is more likely than not that we will not earn income sufficient to realize the deferred tax assets during the carry forward period.
The Company has not taken a tax position that, if challenged, would have a material effect on the financial statements for the years ended February 2017 applicable under FASB ASC 740. We did not recognize any adjustment to the liability for uncertain tax position and therefore did not record any adjustment to the beginning balance of accumulated deficit on the balance sheet. All tax returns for the Company remain open.
The provision for income taxes differs from the amount computed by applying the statutory federal income tax rate to income before provision for income taxes. The sources and tax effects of the differences for the periods presented are as follows:
Income tax provision at the federal statutory rate
|
|
|
35
|
%
|
Effect on operating losses
|
|
|
(35
|
)%
|
|
|
|
-
|
|
Changes in the net deferred tax assets consist of the following:
|
|
February 28, 2017
|
|
|
February 29, 2016
|
|
Net operating loss carry forward
|
|
$
|
541,301
|
|
|
$
|
242,844
|
|
A reconciliation of income taxes computed at the statutory rate is as follows:
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
Tax at statutory rate (35%)
|
|
$
|
189,455
|
|
|
$
|
84,995
|
|
Increase in valuation allowance
|
|
|
(189,455
|
)
|
|
|
(84,995
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
The net federal operating loss carry forward will expire 20 years from when incurred. This carry forward may be limited upon the consummation of a business combination under IRC Section 381.
NOTE 13 – COMMITMENTS
On August 4, 2015, the Company executed a 5-year lease for on an approximately 7,000 square foot food processing facility in Los Angeles County. The monthly rent is approximately $6,200 per month. As part of the lease, the Company paid approximately $18,600 for a security deposit. The rent increases as follows:
August 5, 2017: $6,577
August 5, 2018: $6,774
August 5, 2019: $6,978
NOTE 14 – SUBSEQUENT EVENTS
Subsequent to February 28, 2017, the Company issued 207,189,456 shares of common stock for the conversion of debt and accrued interest of $139,488
Subsequent to February 28, 2017, the Company issued 141,500,000 shares of common stock for the cashless exercise of warrants.
Subsequent to February 28, 2017, there were distributions to owners of $670,000.
On March 27, 2017, the Company entered into the consulting agreement with a unrelated party for $15,000 per month for 6 consecutive months. Payment will be made in two installments. On March 27, 2017, the Company issued 19,736,842 shares of common stock with a deemed value of $37,500 as compensation and shall issue an additional $37,500 in company’s common stock based on the closing price as of May 26, 2017 on or before June 30, 2017.
On April 28, 2017, the Company agreed to issue a convertible promissory note in the total amount of $1,380,000 to an unaffiliated third party. This note is comprised of 9 tranches, consisting of an initial tranche in an amount equal to $280,000 and 8 additional tranches, each in the amount of $137,500 The note bears 10% interest and matures nine months after the date the initial cash purchase price is delivered.
On May 1, 2017, the Company entered into the settlement agreement of its food processing facility in Los Angeles County. As a result, the Company and Wade paid the amount of $57,474 and waived the return of its security deposit of $18,600.