NOTES
TO CONDENSED FINANCIAL STATEMENTS
(Unaudited)
NOTE
1 - NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
NATURE
OF OPERATIONS
Sunstock,
Inc. (formerly known as Sandgate Acquisition Corporation) (“Sunstock” or “the Company”) was incorporated
on July 23, 2012 under the laws of the State of Delaware to engage in any lawful corporate undertaking, including, but not limited
to, selected mergers and acquisitions. Sunstock operations to date have been limited to issuing shares of its common stock. Sunstock
may attempt to locate and negotiate with a business entity for the combination of that target company with Sunstock. The combination
will normally take the form of a merger, stock-for-stock exchange or stock-for-assets exchange. In most instances the target company
will wish to structure the business combination to be within the definition of a tax-free reorganization under Section 351 or
Section 368 of the Internal Revenue Code of 1986, as amended. No assurances can be given that Sunstock will be successful in locating
or negotiating with any target company.
In
December 2014, the Company purchased 100 ounces of silver. In 2015, the Company purchased additional precious metals for $302,429
and shifting more of its capital to the acquisition of precious metals. The Company holds physical coins and bullion rather than
contracts for delivery of precious metals or certificates. In time of economic crisis, there may be no guarantee of the delivery
of precious metals as contracts and certificates may exceed available stock.
Currently,
the Company anticipates holding its precious metals as a long term investment. Depending on market conditions, the Company anticipates
holding its silver holdings until the market price exceeds $50. Likewise, the Company does not plan to sell its gold holdings
unless the market price exceeds $2,500.
BASIS
OF PRESENTATION
The
condensed balance sheet as of December 31, 2016, which has been derived from audited financial statements and the interim unaudited
condensed financial statements as of March 31, 2017 and 2016 have been prepared in accordance with Accounting Principles Generally
Accepted in the United States of America (U.S. GAAP) for interim financial information and with the instructions to Securities
and Exchange Commission (“SEC”) Form 10-Q and Article 8 of SEC Regulation S-X. These condensed financial statements
do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. Therefore, these
unaudited condensed financial statements should be read in conjunction with the Company’s audited financial statements and
notes thereto for the year ended December 31, 2016, included in the Company’s Form 10-K.
The
condensed financial statements included herein as of and for the three months ended March 31, 2017 and 2016 are unaudited; however,
they contain all normal recurring accruals and adjustments that, in the opinion of the Company’s management, are necessary
to present fairly the condensed financial position of the Company as of March 31, 2017, the condensed results of its operations
and cash flows for the three months ended March 31, 2017 and 2016 and the condensed cash flows for the three months ended March
31, 2017 and 2016. The results of operations for three months ended March 31, 2017 are not necessarily indicative of the results
to be expected for the full year or any future interim periods.
USE
OF ESTIMATES
The
preparation of financial statements in conformity with U.S. GAAP, requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements,
and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Significant estimates made by the Company’s management include but are not limited to valuation of marketable securities,
realizability of inventories and value of stock-based transactions.
INVENTORIES
Inventories
consist of merchandise for sale and are stated at the lower of cost or market determined on a first-in, first-out (FIFO) method.
When a purchase contains multiple copies of the same item, they are stated at average cost.
Inventories
– silver consists primarily of silver and small amounts of gold held for sale and are stated at cost. Currently, the Company
anticipates holding its precious metals as a long term investment. Depending on market conditions, the Company anticipates holding
its silver holdings until the market price exceeds $50. Likewise, the Company does not plan to sell its gold holdings unless the
market price exceeds $2,500.
At
each balance sheet date, the Company evaluates its ending inventory quantities on hand and on order and records a provision for
excess quantities and obsolescence. Among other factors, the Company considers historical demand and forecasted demand in relation
to the inventory on hand, competitiveness of product offerings, market conditions and product life cycles when determining obsolescence
and net realizable value. In addition, the Company considers changes in the market value of components in determining the net
realizable value of its inventory. Provisions are made to reduce excess or obsolete inventories to their estimated net realizable
values. Once established, write-downs are considered permanent adjustments to the cost basis of the excess or obsolete inventories.
REVENUE
RECOGNITION
The
Company recognizes revenues in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards
Certification (ASC”) Topic 605. Accordingly, the Company recognizes revenues when there is persuasive evidence that an arrangement
exists, product delivery and acceptance have occurred, the sales price is fixed or determinable, and collectability of the transaction
is assured.
EARNINGS
(LOSS) PER COMMON SHARE
Basic
earnings (loss) per share represent income (loss) available to common stockholders divided by the weighted-average number of common
shares outstanding during the period which excluded unvested restricted stock. Diluted earnings (loss) per share reflects additional
common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment
to income (loss) that would result from the assumed issuance. The potential common shares that may be issued by the Company relate
to outstanding stock options and have been excluded from the computation of diluted earnings (loss) per share because they would
reduce the reported loss per share and therefore have an anti-dilutive effect.
As
of March 31, 2017, there were no potentially dilutive shares that were excluded from the diluted earnings (loss) per share as
their effect would have been antidilutive for each of the periods presented.
STOCK
BASED COMPENSATION
ASC
718 “Compensation - Stock Compensation” prescribes accounting and reporting standards for all stock-based payment
awards to employees, including employee stock options, restricted stock, employee stock purchase plans and stock appreciation
rights, may be classified as either equity or liabilities. The Company determines if a present obligation to settle the share-based
payment transaction in cash or other assets exists. A present obligation to settle in cash or other assets exists if: (a) the
option to settle by issuing equity instruments lacks commercial substance or (b) the present obligation is implied because of
an entity’s past practices or stated policies. If a present obligation exists, the transaction is recognized as a liability;
otherwise, the transaction is recognized as equity.
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.
NOTE
2 - GOING CONCERN
The
Company has not posted operating income since inception. It has an accumulated deficit of approximately $19,548,197 as
of March 31, 2017. These matters raise substantial doubt about the Company’s ability to continue as a going concern. The
Company’s continuation as a going concern is dependent on its ability to generate sufficient cash flows from operations
to meet its obligaons, which it has not been able to accomplish to date, and /or obtain additional financing from its stockholders
and/or other third parties.
These
Condensed financial statements have been prepared on a going concern basis, which implies the Company will continue to meet its
obligations and continue its operations for the next fiscal year. The continuation of the Company as a going concern is dependent
upon financial support from its stockholders, the ability of the Company to obtain necessary equity financing to continue operations,
successfully locating and negotiating with an acquisition target.
There
is no assurance that the Company will ever be profitable. The condensed financial statements do not include any adjustments to
reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities
that may result should the Company be unable to continue as a going concern.
NOTE
3 - RECENT ACCOUNTING PRONOUNCEMENTS
See
Note 3 of our Annual Report on Form 10-K as of and for the year ended December 31, 2016 for a description of recent accounting
pronouncements, including expected dates of adoption and estimated effects on our unaudited condensed financial statements.
NOTE
4 - RELATED PARTY BALANCES
During
the period ended March 31, 2017 and year ended December 31, 2016, the Company was provided a non-interest bearing, non-secured
line of credit by a shareholder. The line is due on demand. At March 31, 2017 and year ended December 31, 2016, the
Company had net borrowings of approximately $30,000, which are due and payable at March 31, 2017 and December 31, 2016 which is
included in accounts payable in the accompanying condensed balance sheets. See Note 6 for shares of stock issued to related parties.
NOTE
5 - COMMITMENTS AND CONTINGIENCIES
The
Company entered into a lease agreement in December 2015 for 2,700 square feet of retail shop space to replace their previous location
below. The lease requires combined monthly payments of base rent of $1,950 for six months beginning January 2015 with an option
for an additional one year running through June of 2017.
LITIGATION
In
December 2013, the Company issued 75,000 shares of common stock to a third party (the “Shareholder”) for consideration
of $16,000. Such consideration was received directly by Jason Chang, CEO, and was not deposited into the Company’s bank
account. As the funds had not been received by the Company, such amounts have been recorded as compensation to Mr. Chang as of
December 31, 2014 (see Note 5). In April 2014, the Company received notice from the Shareholder that he had filed a lawsuit against
the Company and its CEO relating to the delay in the complainants’ stock reaching public listing services. The Company had
made efforts to settle this issue, without an agreement being reached. As such, the Company has recorded a loss contingency based
on its best estimate of all costs to be incurred for the ultimate settlement of this matter. The Company has settled on the amount
$82,660 up from the December 31,2015 accrued amount of $55,200 has reflected these amounts in accrued litigation on the accompanying
balance sheet as of March 31, 2017 and December 31, 2016. Repayment of which is anticipated in the second quarter of 2017.
INDEMNITIES
AND GUARANTEES
The
Company has made certain indemnities and guarantees, under which it may be required to make payments to a guaranteed or indemnified
party, in relation to certain actions or transactions. The Company indemnifies its directors, officers, employees and agents,
as permitted under the laws of the State of Delaware. In connection with its facility leases, the Company has agreed to indemnify
its lessors for certain claims arising from the use of the facilities. The duration of the guarantees and indemnities varies,
and is generally tied to the life of the agreement. These guarantees and indemnities do not provide for any limitation of the
maximum potential future payments the Company could be obligated to make. The Company entered into a lease agreement in December
2015 for 2,700 square feet of retail shop space to replace their previous location below. The lease requires combined monthly
payments of base rent of $1,950 for six months beginning January 2015 with an option for an additional one year running through
June of 2017.
Historically,
the Company has not been obligated nor incurred any payments for these obligations and, therefore, no liabilities have been recorded
for these indemnities and guarantees in the accompanying balance sheet.
NOTE
6 - STOCKHOLDER’S EQUITY
The
Company is authorized to issue 100,000,000 shares of common stock and 20,000,000 shares of preferred stock.
During
2016, the Company issued an aggregate of 330,000 shares of fully vested non-forfeitable shares of common stock to certain consultants
of the Company to be earned over a one-year period. The shares were valued at $403,500 (based on the closing market price on the
measurement date) of which $720 was received in cash and the remaining $402,780 have been recorded as prepaid consulting.
The Company has amortized the final portion of this prepaid expense of $26,450 during the quarter ended March 31, 2017.
NOTE
6 - STOCKHOLDER’S EQUITY (Continued)
During
the year ended December 31, 2016, the Company issued an aggregate of 6,660,000 shares of restricted common stock to certain employees
for future services (See Note 7 of our Annual Report on Form 10-K as of and for the year ended December 31, 2016 for details).
During the three months ended March 31, 2017, the Company recorded $1,241,730 in stock based compensation expense related to
the vesting terms of such restricted shares.
During
the three months ended March 31, 2017, the Company received $4,440 for the issuance of 306,000 shares of common
stock.
During
the first quarter ended March 31, 2017 the Company issued 120,000 shares of Common Stock to to a consultant for legal services
to be rendered through February 28, 2018. The fair value of the stock was determined to be $116,400, of which, $6,000 is included
in subscription receivable, and the remaining $110,400 was recorded as prepaid consulting. During the three months ended March
31, 2017, the Company amortized $9,200 to stock based compensation expense based on the vesting term.
During
the quarter ended March 31, 2017, the company’s CEO, Jason Chang was awarded 11.5 million shares of the Company’s
common stock for services valued at $11,253,250 of which $2,500
was
received in the cash and the remaining $11,250,750 was recorded as stock based compensation expense in the accompanying statement
of operations.
The
following table summarizes the restricted stock activity during the quarter ended March 31, 2017:
|
|
|
|
|
Weighted-Average
|
|
|
Weighted-Average
|
|
|
|
|
|
|
Remaining
|
|
|
Per
Share Fair
|
|
|
|
Shares
|
|
|
Vesting
Life
|
|
|
Value
|
|
|
|
|
|
|
(Years)
|
|
|
|
|
Balance,
December 31, 2016
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Granted
|
|
|
3,860,000
|
|
|
|
-
|
|
|
$
|
1.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2017
|
|
|
3,860,000
|
|
|
|
0.24
|
|
|
$
|
1.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested,
end of period
|
|
|
2,911,250
|
|
|
|
-
|
|
|
$
|
1.29
|
|
Awards
of restricted stock vest ratably over the term of the respective employment agreements.
As
of March 31, 2017, the total unrecognized compensation costs related to non-vested stock-based compensation arrangements was approximately
$1,254,000 and the weighted average period of years expected to recognize those costs was 0.24 years.
NOTE
7 - SUBSEQUENT EVENTS
In
April, the Company signed a letter of intent to acquire a hotel located in Central California. The hotel purchase price is approximately
$7,000,000 with final closing in the second quarter of 2017.