Item 1. Financial Statements
VERITAS FARMS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
| |
September 30, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
ASSETS |
| |
| | |
| |
CURRENT ASSETS | |
| | |
| |
Cash | |
$ | 124,749 | | |
$ | 481,763 | |
Inventories | |
| 3,509,421 | | |
| 3,211,882 | |
Accounts receivable, net of allowance for doubtful accounts | |
| 159,286 | | |
| 104,773 | |
Employee retention credit receivable | |
| 623,907 | | |
| - | |
Prepaid expenses | |
| 108,388 | | |
| 243,273 | |
Total current assets | |
| 4,525,751 | | |
| 4,041,691 | |
Property and equipment, net of accumulated depreciation | |
| 3,411,580 | | |
| 3,858,221 | |
Intangible assets, net of accumulated amortization | |
| 55,000 | | |
| 55,000 | |
Right of use assets, net of accumulated amortization | |
| 297,564 | | |
| 414,317 | |
Other assets | |
| 58,633 | | |
| 228,611 | |
| |
| | | |
| | |
TOTAL ASSETS | |
$ | 8,348,528 | | |
$ | 8,597,840 | |
| |
| | | |
| | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | |
| | | |
| | |
| |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
Accounts payable | |
$ | 1,264,772 | | |
$ | 1,423,300 | |
Accrued expenses | |
| 131,789 | | |
| 144,534 | |
Accrued interest | |
| 193,560 | | |
| 28,881 | |
Dividends payable | |
| 495,008 | | |
| 195,830 | |
Convertible notes payable | |
| 200,000 | | |
| 200,000 | |
Deferred revenue | |
| 412,638 | | |
| 4,580 | |
Operating lease liability | |
| 149,900 | | |
| 150,135 | |
Notes payable, current portion | |
| 14,939 | | |
| 61,836 | |
Total current liabilities | |
| 2,862,606 | | |
| 2,209,096 | |
| |
| | | |
| | |
LONG TERM LIABILITIES | |
| | | |
| | |
Notes payable, long term, net of current portion | |
| 150,000 | | |
| 186,592 | |
Convertible notes payable, related parties, long term, net of current portion, net of discount | |
| 3,429,048 | | |
| 308,691 | |
Paycheck Protection Program loan | |
| - | | |
| 803,994 | |
Operating lease liability, net of current portion | |
| 145,176 | | |
| 264,182 | |
| |
| | | |
| | |
TOTAL LIABILITIES | |
| 6,586,830 | | |
| 3,772,555 | |
| |
| | | |
| | |
SHAREHOLDERS’ EQUITY | |
| | | |
| | |
Preferred stock, 5,000,000 shares authorized at $0.001 par value | |
| | | |
| | |
Series A convertible preferred stock, 4,000,000 shares authorized, 4,000,000 and 4,000,000 issued and outstanding, respectively, at $0.001 par value | |
| 4,000 | | |
| 4,000 | |
Series B convertible preferred stock, 1,000,000 shares authorized, 1,000,000 and 1,000,000 issued and outstanding, respectively, at $0.001 par value | |
| 1,000 | | |
| 1,000 | |
Common stock, 200,000,000 shares authorized, 41,625,331 and 41,625,331 issued and outstanding, respectively, at $0.001 par value | |
| 41,625 | | |
| 41,625 | |
Additional paid in capital | |
| 38,813,276 | | |
| 38,709,374 | |
Accumulated (deficit) | |
| (37,098,203 | ) | |
| (33,930,714 | ) |
| |
| | | |
| | |
TOTAL SHAREHOLDERS’ EQUITY | |
| 1,761,698 | | |
| 4,825,285 | |
| |
| | | |
| | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | |
$ | 8,348,528 | | |
$ | 8,597,840 | |
See Accompanying Notes to Unaudited Condensed Consolidated
Financial Statements
VERITAS FARMS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS
(unaudited)
| |
For the nine months ended | | |
For the three months ended | |
| |
September 30, | | |
September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Revenues | |
$ | 948,046 | | |
$ | 2,004,071 | | |
$ | 180,408 | | |
$ | 555,870 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of goods sold | |
| 1,007,616 | | |
| 1,287,505 | | |
| 363,975 | | |
| 282,117 | |
Total cost of goods sold | |
| 1,007,616 | | |
| 1,287,505 | | |
| 363,975 | | |
| 282,117 | |
| |
| | | |
| | | |
| | | |
| | |
Gross margin/(expense) | |
| (59,570 | ) | |
| 716,566 | | |
| (183,567 | ) | |
| 273,753 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
Selling, general and administrative | |
| 3,282,968 | | |
| 4,360,129 | | |
| 640,241 | | |
| 1,558,524 | |
Total operating expenses | |
| 3,282,968 | | |
| 4,360,129 | | |
| 640,241 | | |
| 1,558,524 | |
| |
| | | |
| | | |
| | | |
| | |
Operating (loss) | |
| (3,342,538 | ) | |
| (3,643,563 | ) | |
| (823,808 | ) | |
| (1,284,771 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income/(expense) | |
| | | |
| | | |
| | | |
| | |
Interest expense, related parties | |
| (288,782 | ) | |
| (21,754 | ) | |
| (123,955 | ) | |
| (20,093 | ) |
Interest expense | |
| (43,302 | ) | |
| (75,357 | ) | |
| (10,614 | ) | |
| (14,708 | ) |
Derivative (loss) | |
| - | | |
| (14,500 | ) | |
| - | | |
| (7,000 | ) |
Gain on loan forgiveness | |
| 812,981 | | |
| 932,462 | | |
| - | | |
| 109,625 | |
Gain/(loss) on disposal | |
| (6,670 | ) | |
| (219,361 | ) | |
| (20,855 | ) | |
| (219,361 | ) |
(Loss) on lease termination | |
| - | | |
| (244,840 | ) | |
| - | | |
| - | |
Total other income/(expense) | |
| 474,227 | | |
| 356,650 | | |
| (155,424 | ) | |
| (151,537 | ) |
(Loss) before income taxes | |
| (2,868,311 | ) | |
| (3,286,913 | ) | |
| (979,232 | ) | |
| (1,436,308 | ) |
Income tax provision | |
| - | | |
| - | | |
| - | | |
| - | |
Net (loss) | |
| (2,868,311 | ) | |
| (3,286,913 | ) | |
| (979,232 | ) | |
| (1,436,308 | ) |
Preferred stock dividends | |
| | | |
| | | |
| | | |
| | |
Preferred stock dividends in arrears | |
| | | |
| | | |
| | | |
| | |
Series A preferred stock | |
| (239,342 | ) | |
| (64,104 | ) | |
| (80,657 | ) | |
| (42,625 | ) |
Series B preferred stock | |
| (59,836 | ) | |
| (30,904 | ) | |
| (20,165 | ) | |
| (20,164 | ) |
Total preferred stock dividends | |
| (299,178 | ) | |
| (95,008 | ) | |
| (100,822 | ) | |
| (62,789 | ) |
Net (loss) attributable to common shareholders | |
$ | (3,167,489 | ) | |
$ | (3,381,921 | ) | |
$ | (1,080,054 | ) | |
$ | (1,499,097 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net (loss) per share | |
| | | |
| | | |
| | | |
| | |
Basic | |
$ | (0.08 | ) | |
$ | (0.08 | ) | |
$ | (0.03 | ) | |
$ | (0.04 | ) |
Diluted | |
$ | (0.08 | ) | |
$ | (0.08 | ) | |
$ | (0.03 | ) | |
$ | (0.04 | ) |
Weighted average number of shares outstanding | |
| | | |
| | | |
| | | |
| | |
Basic | |
| 41,625,331 | | |
| 43,968,420 | | |
| 41,625,331 | | |
| 41,974,977 | |
Diluted | |
| 41,625,331 | | |
| 43,968,420 | | |
| 41,625,331 | | |
| 41,974,977 | |
See Accompanying Notes to Unaudited Condensed Consolidated
Financial Statements
VERITAS FARMS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’
EQUITY
FOR THE NINE AND THREE MONTH PERIODS ENDED SEPTEMBER
30, 2022 AND SEPTEMBER 30, 2021
(unaudited)
FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30,
2022
| |
Preferred
Stock | | |
| | |
| | |
| | |
| |
| |
Series
A Preferred | | |
Series
B Preferred | | |
Common
Stock | | |
Additional | | |
| | |
Total | |
| |
Number | | |
$0.001 | | |
Number | | |
$0.001 | | |
Number | | |
$0.001 | | |
paid
in | | |
Accumulated | | |
shareholders’ | |
| |
of
shares | | |
Par
value | | |
of
shares | | |
Par
value | | |
of
shares | | |
Par
value | | |
capital | | |
(deficit) | | |
equity | |
Balances
at December 31, 2021 | |
| 4,000,000 | | |
$ | 4,000 | | |
| 1,000,000 | | |
$ | 1,000 | | |
| 41,625,331 | | |
$ | 41,625 | | |
$ | 38,709,374 | | |
$ | (33,930,714 | ) | |
$ | 4,825,285 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock-based
compensation | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 27,671 | | |
| | | |
| 27,671 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Preferred
stock dividends | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (98,630 | ) | |
| (98,630 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
(loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (1,282,912 | ) | |
| (1,282,912 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balances
at March 31, 2022 | |
| 4,000,000 | | |
| 4,000 | | |
| 1,000,000 | | |
| 1,000 | | |
| 41,625,331 | | |
| 41,625 | | |
| 38,737,045 | | |
| (35,312,256 | ) | |
| 3,471,414 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock-based
compensation | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 62,399 | | |
| | | |
| 62,399 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Preferred
stock dividends | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (99,726 | ) | |
| (99,726 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
(loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (606,167 | ) | |
| (606,167 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balances
at June 30, 2022 | |
| 4,000,000 | | |
| 4,000 | | |
| 1,000,000 | | |
| 1,000 | | |
| 41,625,331 | | |
| 41,625 | | |
| 38,799,444 | | |
| (36,018,149 | ) | |
| 2,827,920 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock-based
compensation | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 13,832 | | |
| | | |
| 13,832 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Preferred
stock dividends | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (100,822 | ) | |
| (100,822 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
(loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (979,232 | ) | |
| (979,232 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balances
at September 30, 2022 | |
| 4,000,000 | | |
$ | 4,000 | | |
| 1,000,000 | | |
$ | 1,000 | | |
| 41,625,331 | | |
$ | 41,625 | | |
$ | 38,813,276 | | |
$ | (37,098,203 | ) | |
$ | 1,761,698 | |
FOR THE NINE MONTH PERIOD ENDED SEPTEMBER
30, 2021
| |
Preferred
Stock | | |
| | |
| | |
| | |
| |
| |
Series
A Preferred | | |
Series
B Preferred | | |
Common
Stock | |
Additional | | |
| | |
Total | |
| |
Number | | |
$0.001 | | |
Number | | |
$0.001 | | |
Number | | |
$0.001 | | |
paid
in | | |
Accumulated | | |
shareholders’ | |
| |
of
shares | | |
Par
value | | |
of
shares | | |
Par
value | | |
of
shares | | |
Par
value | | |
capital | | |
(deficit) | | |
equity | |
Balances at December 31, 2020 | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
| 45,784,977 | | |
$ | 45,785 | | |
$ | 34,268,729 | | |
$ | (26,667,147 | ) | |
$ | 7,647,367 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock-based compensation | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 53,412 | | |
| | | |
| 53,412 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of common stock for
cash | |
| | | |
| | | |
| | | |
| | | |
| 400,000 | | |
| 400 | | |
| 86,495 | | |
| | | |
| 86,895 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
(loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (1,154,659 | ) | |
| (1,154,659 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balances at March 31, 2021 | |
| - | | |
| - | | |
| - | | |
| - | | |
| 46,184,977 | | |
| 46,185 | | |
| 34,408,636 | | |
| (27,821,806 | ) | |
| 6,633,015 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock-based compensation | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 601 | | |
| | | |
| 601 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of Series A preferred
stock | |
| 2,000,000 | | |
| 2,000 | | |
| | | |
| | | |
| (4,000,000 | ) | |
| (4,000 | ) | |
| 904,720 | | |
| | | |
| 902,720 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of Series B preferred
stock for cash | |
| | | |
| | | |
| 1,000,000 | | |
| 1,000 | | |
| | | |
| | | |
| 901,720 | | |
| | | |
| 902,720 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Preferred stock dividends | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (32,219 | ) | |
| (32,219 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
(loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (695,946 | ) | |
| (695,946 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balances at June 30, 2021 | |
| 2,000,000 | | |
| 2,000 | | |
| 1,000,000 | | |
| 1,000 | | |
| 42,184,977 | | |
| 42,185 | | |
| 36,215,677 | | |
| (28,549,971 | ) | |
| 7,710,891 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock-based compensation | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 97,409 | | |
| | | |
| 97,409 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of Series A preferred
stock | |
| 2,000,000 | | |
| 2,000 | | |
| | | |
| | | |
| (560,000 | ) | |
| (560 | ) | |
| 1,858,560 | | |
| | | |
| 1,860,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Preferred stock dividends | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (62,789 | ) | |
| (62,789 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
(loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (1,436,308 | ) | |
| (1,436,308 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balances at September 30,
2021 | |
| 4,000,000 | | |
$ | 4,000 | | |
| 1,000,000 | | |
$ | 1,000 | | |
| 41,624,977 | | |
$ | 41,625 | | |
$ | 38,171,646 | | |
$ | (30,049,068 | ) | |
$ | 8,169,203 | |
See Accompanying Notes to Unaudited Condensed Consolidated
Financial Statements
VERITAS FARMS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
| |
For the nine months ended | |
| |
September 30, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
CASH FLOWS FROM OPERATING ACTIVITIES | |
| | |
| |
Net (loss) attributable to common shareholders | |
$ | (3,167,489 | ) | |
$ | (3,381,921 | ) |
Adjustment to reconcile net income/(loss) to net cash provided by/(used in) operating activities | |
| | | |
| | |
Depreciation and amortization | |
| 351,726 | | |
| 373,491 | |
Stock-based compensation | |
| 103,902 | | |
| 151,422 | |
Gain on loan forgiveness | |
| (812,981 | ) | |
| (822,837 | ) |
Dividends payable | |
| 299,178 | | |
| 95,008 | |
Amortization of debt discount | |
| 120,357 | | |
| 23,750 | |
Net change in property and equipment assets upon disposal | |
| 71,294 | | |
| 107,516 | |
Net change in operating lease assets and liabilities | |
| (2,488 | ) | |
| (39,662 | ) |
Changes in operating assets and liabilities | |
| | | |
| | |
Inventories | |
| (297,539 | ) | |
| 88,743 | |
Prepaid expenses | |
| 134,885 | | |
| (387,348 | ) |
Accounts receivable | |
| (54,513 | ) | |
| (141,545 | ) |
Employee retention credit receivable | |
| (623,907 | ) | |
| - | |
Other assets | |
| 169,978 | | |
| 154,892 | |
Deferred revenue | |
| 408,058 | | |
| (11,208 | ) |
Accrued interest | |
| 164,679 | | |
| 20,342 | |
Accrued expenses | |
| (3,758 | ) | |
| (257,586 | ) |
Accounts payable | |
| (158,528 | ) | |
| (259,305 | ) |
Net cash (used in) operating activities | |
| (3,297,146 | ) | |
| (4,286,248 | ) |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | |
Purchase of property and equipment | |
| (5,069 | ) | |
| (53,898 | ) |
Sale of property and equipment | |
| 28,690 | | |
| - | |
Net cash provided by/(used in) investing activities | |
| 23,621 | | |
| (53,898 | ) |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | |
Repayments of notes payable | |
| (83,489 | ) | |
| (81,580 | ) |
Proceeds from convertible notes payable | |
| 3,000,000 | | |
| - | |
Proceeds from Paycheck Protection Program loan | |
| - | | |
| 803,994 | |
Proceeds from issuance of common stock | |
| - | | |
| 86,895 | |
Proceeds from issuance of preferred stock, net of transaction fees | |
| - | | |
| 3,665,440 | |
Net cash provided by financing activities | |
| 2,916,511 | | |
| 4,474,749 | |
| |
| | | |
| | |
Net increase/(decrease) in cash and cash equivalents | |
| (357,014 | ) | |
| 134,603 | |
Cash and cash equivalents at beginning of period | |
| 481,763 | | |
| 107,693 | |
| |
| | | |
| | |
Cash and cash equivalents at end of period | |
$ | 124,749 | | |
$ | 242,296 | |
| |
| | | |
| | |
Supplemental disclosures of cash flow information: | |
| | | |
| | |
Cash paid during the period for: | |
| | | |
| | |
Income taxes | |
$ | - | | |
$ | - | |
Interest | |
$ | 15,907 | | |
$ | 48,822 | |
| |
| | | |
| | |
Non-cash transactions: | |
| | | |
| | |
Right of use asset and lease liability recognized at issuance | |
$ | - | | |
$ | 160,476 | |
Issuance of preferred stock in exchange for common stock | |
$ | - | | |
$ | 971,930 | |
Issuance of preferred stock in exchange for notes payable | |
$ | - | | |
$ | 1,600,000 | |
See Accompanying Notes to Unaudited Condensed Consolidated
Financial Statements
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
NOTE 1: NATURE OF BUSINESS AND SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
Veritas Farms, Inc. (“Company,” “Veritas
Farms,” “we,” “us” and “our”), was incorporated as Armeau Brands Inc. in the State of Nevada
on March 15, 2011. On October 13, 2017, the Company filed Amended and Restated Articles of Incorporation with the Nevada Secretary of
State changing the name from “Armeau Brands Inc.” to “SanSal Wellness Holdings, Inc.,” and on January 31, 2019,
the Company filed a Certificate of Amendment to the Articles of Incorporation with the Nevada Secretary of State changing the name from
“SanSal Wellness Holdings, Inc.” to “Veritas Farms, Inc.” The Company’s business objectives are to produce
natural rich-hemp products, using natural protocols and materials yielding broad spectrum phytocannabinoid rich hemp oils, distillates
and isolates. The Company is licensed by the Colorado Department of Agriculture to grow industrial hemp on its 140-acre farm pursuant
to federal law.
Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”) for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation S-X of the Securities
and Exchange Commission (“SEC”). Accordingly, they do not contain all information and footnotes required by U.S. GAAP for
annual financial statements. In the opinion of the Company’s management, the accompanying unaudited condensed 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 September 30, 2021, and the results of operations and cash flows for the periods presented. The results
of operations for the nine months ending September 30, 2022, are not necessarily indicative of the operating results for the full fiscal
year or any future period. These unaudited condensed consolidated financial statements should be read in conjunction with the financial
statements and related notes thereto included in the Company’s Form 10-K for the year ended December 31, 2021.
Principles of Consolidation
The accompanying unaudited condensed consolidated
financial statements reflect the accounts of Veritas Farms, Inc. and its wholly owned subsidiary 271 Lake Davis Holdings, LLC, a Delaware
limited liability company. All significant inter-company accounts and transactions have been eliminated in consolidation.
Estimates in Financial Statements
The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Actual results
could differ from these estimates.
Reclassifications
Certain reclassifications have been made in the
2021 financial statements to conform to the 2022 presentation. These reclassifications did not have any effect on our net income/(loss)
or shareholders’ deficit.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Fair Value Measurement
The Company has adopted the provisions of Accounting
Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures (“ASC 820”), 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 are carried at 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 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 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 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)
The Company does not have any assets or liabilities measured at fair
value on a recurring basis.
Cash and Cash Equivalents
The Company considers all highly liquid investments
with an original maturity of three months or less to be cash equivalents. The carrying amount reported in the accompanying unaudited condensed
consolidated balance sheets approximates fair value. At times, cash and cash equivalents may be in excess of FDIC insurance limits of
$250,000. The Company had no cash equivalents as of September 30, 2022 and December 31, 2021.
Revenue Recognition
Under ASC 606, Revenue from Contracts with Customers
(“ASC 606”), the Company recognizes revenues when its customer obtains control of promised goods or services, in an amount
that reflects the consideration which it expects to receive in exchange for those goods. The Company recognizes revenues following the
five-step model prescribed under Accounting Standards Update (“ASU”) 2014-09: (i) identify contract(s) with a customer; (ii)
identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the
performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.
Revenues from product sales are recognized when
the customer obtains control of the Company’s product, which occurs at a point in time, typically upon delivery 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 recognized is one year or less or the amount is immaterial.
The Company’s product revenue is generated
primarily through two sales channels, e-commerce sales and wholesale sales. The Company believes that these categories appropriately
reflect how the nature, amount, timing and uncertainty of revenue and cash flows are impacted by economic factors.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
A description
of the Company’s principal revenue generating activities are as follows:
| ● | E-commerce
sales - consumer products sold through the Company’s online and telephonic channels. Revenue is recognized when control of the
merchandise is transferred to the customer, which generally occurs upon shipment. Payment is typically due prior to the date of shipment;
and |
| ● | Wholesale
sales - products sold to the Company’s wholesale customers for subsequent resale. Revenue is recognized when control of the goods
is transferred to the customer, in accordance with the terms of the applicable agreement. Payment terms vary and can typically be 30
days from the date control over the product is transferred to the customer. |
The following
tables represent a disaggregation of revenue by sales channel:
| |
For the nine months ended | | |
For the three months ended | |
| |
September 30, | | |
September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Wholesale revenue | |
$ | 320,973 | | |
$ | 912,401 | | |
$ | 5,233 | | |
$ | 332,882 | |
E-commerce revenue | |
| 627,073 | | |
| 1,091,670 | | |
| 175,175 | | |
| 222,988 | |
Total revenue | |
$ | 948,046 | | |
$ | 2,004,071 | | |
$ | 180,408 | | |
$ | 555,870 | |
Cost of Goods Sold
Cost of goods sold includes the costs directly
attributable to production of inventory such as cultivation costs, extraction costs, packaging costs, security, and allocated overhead.
Overhead expenses include allocations of rent, administrative salaries, utilities, and related costs.
Inventories
Inventories consist of growing and processed plants
and oils and are valued at the lower of cost or net realizable value. In evaluating whether inventories are stated at lower of cost or
net realizable value, management considers such factors as inventories in hand, estimated time to sell such inventories and current market
conditions. Write-offs for inventory obsolescence are recorded when, in the opinion of management, the value of specific inventory items
has been impaired.
Property and Equipment
Purchases of property and equipment are recorded
at cost. Improvements and replacements of property and equipment are capitalized. Maintenance and repairs that do not improve or extend
the lives of property and equipment are charged to expense as incurred. When assets are sold or retired, their cost and related accumulated
depreciation are removed from the accounts and any gain or loss is reported in the unaudited condensed consolidated statements of operations.
Depreciation is recognized over the estimated economic useful lives of each class of assets and is computed using the straight-line method.
Impairment of Long-Lived Assets
The carrying value of long-lived assets are reviewed
when facts and circumstances suggest that the assets may be impaired or that the amortization period may need to be changed. The Company
considers internal and external factors relating to each asset, including cash flows, local market developments, industry trends and
other publicly available information. If these factors and the projected undiscounted cash flows of the Company over the remaining amortization
period indicate that the asset will not be recoverable, the carrying value will be adjusted to the fair market value. The Company has
determined that no impairment exists at September 30, 2022 and December 31, 2021.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Convertible Instruments
The Company evaluates and accounts for conversion
options embedded in convertible instruments in accordance with ASC 815, Derivatives and Hedging Activities.
Applicable U.S. GAAP requires companies to bifurcate
conversion options from their host instruments and account for them as free-standing derivative financial instruments according to certain
criteria. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument
are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies
both the embedded derivative instrument and the host contract is not re-measured at fair value under other U.S. GAAP with changes in fair
value reported in earnings as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would
be considered a derivative instrument.
The Company accounts for convertible instruments
(when we have determined that the embedded conversion options should not be bifurcated from their host instruments) as follows: the Company
records, when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based
upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective
conversion price embedded in the note. Debt discounts under these arrangements are amortized over the term of the related debt to their
stated date of redemption.
The Company records a discount to convertible
notes and convertible preferred stock for the intrinsic value of conversion options embedded in the instruments based upon the differences
between the fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded
in the instrument, if applicable. Debt discounts under these arrangements are amortized to noncash interest expense using the effective
interest rate method over the term of the related debt to their date of maturity. If a security or instrument becomes convertible only
upon the occurrence of a future event outside the control of the Company, or, is convertible from inception, but contains conversion terms
that change upon the occurrence of a future event, then any contingent beneficial conversion feature is measured and recognized when the
triggering event occurs and contingency has been resolved.
Compensation and Benefits
The Company records compensation and benefits
expense for all cash and deferred compensation, benefits, and related taxes as earned by its employees. Compensation and benefits expense
also includes compensation earned by temporary employees and contractors who perform services similar to those performed by the Company’s
employees.
Stock-Based Compensation
The Company accounts for share-based payments
in accordance with ASC 718, Compensation - Stock Compensation, which requires all share-based payments to employees, including grants
of employee stock options, to be recognized in the financial statements based on the grant date fair value of the award. In accordance
with ASC 718-10-30-9, Measurement Objective – Fair Value at Grant Date, the Company estimates the fair value of the award using
the Black-Scholes option pricing model for valuation of the share-based payments. The Company believes this model provides the best estimate
of fair value due to its ability to incorporate inputs that change over time, such as volatility and interest rates, and to allow for
actual exercise behavior of option holders.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The simplified method is used to determine compensation
expense since historical option exercise experience is limited relative to the number of options issued. The compensation cost is recognized
ratably using the straight-line method over the expected vesting period.
The Company accounts for stock-based compensation
to other non-employees in the same manner in which it accounts for stock-based compensation for employees.
Income Taxes
The Company accounts for income taxes under ASC
740, Income Taxes (“ASC 740”). Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statements carrying amounts of existing assets and liabilities
and their respective tax bases. 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 income in the period the enactment occurs. A valuation allowance is provided for
certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations.
In accordance with ASC 740, management evaluated
the Company’s tax positions and concluded that the Company had taken no uncertain tax positions that require adjustment to the financial
statements to comply with the provisions of this guidance. The Company is subject to routine audits by taxing jurisdictions; however,
there are currently no audits in progress for any open tax periods.
Income tax benefits are recognized for income
tax positions taken or expected to be taken in a tax return, only when it is determined that the income tax position will more-likely
than-not be sustained upon examination by taxing authorities. The Company has analyzed tax positions taken for filings with the Internal
Revenue Service and all tax jurisdictions where it operates. The Company believes that income tax filing positions will be sustained upon
examination and does not anticipate any adjustments that would result in a material adverse effect on the Company’s financial condition,
results of operations or cash flows. Accordingly, the Company has not recorded any reserves, or related accruals for interest and penalties
for uncertain income tax positions at September 30, 2022 and December 31, 2021.
Leases
The Company has two leased buildings that are
classified as operating lease right of use (“ROU”) assets and operating lease liabilities in the Company’s unaudited
condensed consolidated balance sheets. ROU assets and lease liabilities are recognized based on the present value of the future minimum
lease payments over the lease term at the commencement date for leases exceeding 12 months. Minimum lease payments include only the fixed
lease component of the agreement. Operating lease expense is recognized on a straight-line basis over the lease term and is included
in Selling, general and administrative expenses.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Related Party Transactions
The Company follows ASC 850, Related Party Disclosures,
(“ASC 850”) for the identification of related parties and disclosure of related party transactions. Pursuant to ASC 850-10-20,
related parties include: a) affiliates of the Company; b) entities for which investments in their equity securities would be required,
absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15, to be accounted
for by the equity method by the investing entity; c) trusts for the benefit of employees, such as pension and profit-sharing trusts that
are managed by or under the trusteeship of management; d) principal owners of the Company; e) management of the Company; f) other parties
with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other
to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g) other parties
that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in
one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might
be prevented from fully pursuing its own separate interests.
In accordance with ASC 850, the unaudited condensed
consolidated financial statements include disclosures of related party transactions, other than compensation arrangements, expense allowances,
and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation
of consolidated or combined financial statements is not required in those statements. The disclosures include: a) the nature of the relationship(s)
involved; b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each
of the periods for which statements of operation are presented, and such other information deemed necessary for an understanding of the
effects of the transactions on the financial statements; c) the dollar amounts of transactions for each of the periods for which statements
of operations are presented and the effects of any change in the method of establishing the terms from that used in the preceding period;
and d) amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms
and manner of settlement.
Impact of New Accounting Standards
Accounting standards-setting organizations frequently
issue new or revised accounting rules. We regularly review all new pronouncements to determine their impact, if any, on our financial
statements.
In August 2020, the Financial Accounting Standards
Board 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 (“ASU
2020-06”). ASU 2020-06 reduces the number of accounting models for convertible debt instruments and convertible preferred stock.
Additionally, ASU 2020-06 removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope
exception and simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06 is effective for the Company starting
January 1, 2024 and early adoption is allowed. The company is analyzing the effect of this standard.
NOTE 2: GOING CONCERN
The accompanying financial statements have been
prepared in conformity with U.S. GAAP, which contemplate continuation of the Company as a going concern. The Company has sustained substantial
losses from operations since its inception. As of and for the period ended September 30, 2022, the Company had an accumulated deficit
of $37,098,203, and a net loss attributable to common shareholders of $3,167,489. These factors, among others, raise substantial doubt
about the ability of the Company to continue as a going concern. A going concern disclosure means that there is substantial doubt that
the company can continue as an ongoing business for the next 12 months from the date the financial statements are issued. Continuation
as a going concern is dependent on the ability to raise additional capital and financing until we can achieve a level of operational profitability,
though there is no assurance of success.
The accompanying financial statements do not
include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and
classification of liabilities that may result from the possible inability of the Company to continue as a going concern.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Management Plans
The Company believes that it will require additional
financing to fund its growth and achieve profitability The Company anticipates that such financing, will be generated from subsequent
private offerings of its equity and/or debt securities.
NOTE 3: INVENTORIES
Inventories consist of:
| |
September 30,
2022 | | |
December 31,
2021 | |
Work in progress | |
$ | 2,456,376 | | |
$ | 1,967,648 | |
Finished goods | |
| 354,360 | | |
| 547,543 | |
Other | |
| 698,685 | | |
| 696,691 | |
Inventories | |
$ | 3,509,421 | | |
$ | 3,211,882 | |
NOTE 4: PROPERTY AND EQUIPMENT
| |
September
30, 2022 | | |
December
31, 2021 | | |
Estimated | |
| |
Cost | | |
Accumulated
depreciation | | |
Net book
value | | |
Cost | | |
Accumulated
depreciation | | |
Net book
value | | |
useful life
(years) | |
Land and land improvements | |
$ | 398,126 | | |
$ | - | | |
$ | 398,126 | | |
$ | 398,126 | | |
$ | - | | |
$ | 398,126 | | |
| - | |
Buildings and improvements | |
| 1,523,029 | | |
| 235,497 | | |
| 1,287,532 | | |
| 1,520,447 | | |
| 204,350 | | |
| 1,316,097 | | |
| 39 | |
Greenhouse | |
| 965,388 | | |
| 150,884 | | |
| 814,504 | | |
| 965,388 | | |
| 130,647 | | |
| 834,741 | | |
| 39 | |
Fencing and irrigation | |
| 203,793 | | |
| 112,619 | | |
| 91,174 | | |
| 203,793 | | |
| 97,740 | | |
| 106,053 | | |
| 15 | |
Machinery and equipment | |
| 2,171,210 | | |
| 1,393,228 | | |
| 777,982 | | |
| 2,337,950 | | |
| 1,229,585 | | |
| 1,108,365 | | |
| 7 | |
Furniture and fixtures | |
| 94,485 | | |
| 74,299 | | |
| 20,186 | | |
| 230,347 | | |
| 165,892 | | |
| 64,455 | | |
| 7 | |
Computer equipment | |
| 22,038 | | |
| 20,345 | | |
| 1,693 | | |
| 22,038 | | |
| 19,681 | | |
| 2,357 | | |
| 5 | |
Vehicles | |
| 56,058 | | |
| 35,675 | | |
| 20,383 | | |
| 56,058 | | |
| 28,031 | | |
| 28,027 | | |
| 5 | |
Total | |
$ | 5,434,127 | | |
$ | 2,022,547 | | |
$ | 3,411,580 | | |
$ | 5,734,147 | | |
$ | 1,875,926 | | |
$ | 3,858,221 | | |
| | |
Total depreciation expense was $351,726 and $373,491
for the nine month periods ending September 30, 2022 and September 30, 2021, respectively. Total depreciation expense was $113,746
and $111,963 for the three month periods ending September 30, 2022 and September 30, 2021, respectively.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
NOTE 5: NOTES PAYABLE AND CONVERTIBLE NOTES
PAYABLE
The following tables summarize the notes payable and convertible notes
payable outstanding as of September 30, 2022.
| |
| |
| |
| | |
Ending
principal | | |
Non
related party | | |
Related
party | |
Description | |
Origination
date | |
Maturity
date | |
Interest
rate | | |
September
30,
2022 | | |
Current | | |
Long
term | | |
Current | | |
Long
term | |
Note
Payable | |
11/29/2018 | |
12/1/2022 | |
| 9 | % | |
$ | 9,762 | | |
$ | 9,762 | | |
$ | - | | |
$ | - | | |
$ | - | |
Note
Payable | |
5/10/2019 | |
5/10/2023 | |
| 9 | % | |
| 5,177 | | |
| 5,177 | | |
| - | | |
| - | | |
| - | |
Economic
Injury Disaster Loan | |
6/24/2020 | |
6/24/2050 | |
| 4 | % | |
| 150,000 | | |
| - | | |
| 150,000 | | |
| - | | |
| - | |
Total | |
| |
| |
| | | |
$ | 164,939 | | |
$ | 14,939 | | |
$ | 150,000 | | |
$ | - | | |
$ | - | |
| |
| |
| |
| | |
Ending
principal | | |
Non
related party | | |
Related
party | |
Description | |
Origination
date | |
Maturity
date | |
Interest
rate | | |
September 30,
2022 | | |
Current | | |
Long
term | | |
Current | | |
Long
term | |
Convertible Promissory Note Payable | |
3/6/2020 | |
10/1/2022 | |
| 10 | % | |
$ | 200,000 | | |
$ | 200,000 | | |
$ | - | | |
$ | - | | |
$ | - | |
Secured Convertible Promissory Note Payable | |
10/12/2021 | |
10/1/2024 | |
| 10 | % | |
| 3,000,000 | | |
| - | | |
| - | | |
| - | | |
| 3,000,000 | |
Convertible Promissory Note Payable | |
8/2/2022 | |
10/1/2024 | |
| 10 | % | |
| 250,000 | | |
| - | | |
| - | | |
| - | | |
| 250,000 | |
Convertible Promissory Note Payable | |
8/17/2022 | |
10/1/2024 | |
| 10 | % | |
| 250,000 | | |
| - | | |
| - | | |
| - | | |
| 250,000 | |
Convertible Promissory Note Payable | |
9/6/2022 | |
10/1/2024 | |
| 10 | % | |
| 250,000 | | |
| - | | |
| - | | |
| - | | |
| 250,000 | |
Discount | |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| (320,952 | ) |
Total | |
| |
| |
| | | |
$ | 3,950,000 | | |
$ | 200,000 | | |
$ | - | | |
$ | - | | |
$ | 3,429,048 | |
Future principal payments for the next five years are as follows for
the future years ended December 31:
2022 | |
$ | 211,930 | |
2023 | |
| 6,442 | |
2024 | |
| 3,753,295 | |
2025 | |
| 3,420 | |
2026 | |
| 3,551 | |
Thereafter | |
| 136,301 | |
Total | |
$ | 4,114,939 | |
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Paycheck Protection Program
In May 2020, as part of the business incentives
offered in the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), the Company received a loan in the amount
of $803,994 under U.S. Small Business Administration (“SBA”) Paycheck Protection Program (“2020 PPP Loan”). In
June 2021, the 2020 PPP Loan principal and all accrued interest totaling $822,837 was forgiven in full.
In February 2021, as part of the business incentives
offered in the CARES Act, the Company received a second loan in the amount of $803,994 under the SBA Paycheck Protection Program (“2021
PPP Loan”). In April 2022, the 2021 PPP Loan principal and all accrued interest totaling $812,981 was forgiven in full.
Economic Injury Disaster Loan
In June 2020, the Company received a loan in the
amount of $150,000 from the SBA as an Economic Injury Disaster Loan (“EIDL”). The EIDL accrues interest at the rate of three
and three quarters percent (3.75%) per annum and has a term of 30 years. The first payment due is deferred two and a half years. The principal
balance of the EIDL as of September 30, 2022 has been classified as a long-term liability in notes payable.
8% Secured Convertible Promissory Notes Payable
On April 19, 2021, the Company issued a secured
convertible promissory note in the principal amount of $25,000 to our Chairman of the Board, Thomas E. Vickers (“Mr. Vickers”).
The note carried an interest rate of eight percent (8%) per annum and had a maturity date of May 19, 2021. On May 19, 2021, the
Company and Mr. Vickers extended the maturity date of the note to October 1, 2021. On September 1, 2021, Mr. Vickers converted the outstanding
$25,000 in principal in accordance with the note’s terms and $25,000 in additional cash consideration in exchange for 50,000 shares
of the Company’s Series A Convertible Preferred Stock (“Series A Preferred Shares”).
On July 22, 2021, the Company issued secured convertible
promissory notes in the aggregate principal amount of $1,075,000 in exchange for an aggregate amount of $1,075,000, which secured convertible
promissory notes were issued to the Cornelis F. Wit Revocable Living Trust, of which Cornelis F. Wit is trustee (“Wit Trust”),
a principal shareholder who holds securities of the Company that constitute a majority of the voting securities of the Company, in the
amount of $1,000,000, Stephen E. Johnson, our former Chief Executive Officer and President of the Company (“Mr. Johnson”),
in the amount of $50,000, and Ramon A. Pino, Chief Financial Officer of the Company (“Mr. Pino”), in the amount of $25,000.
These secured convertible promissory notes accrued interest at eight percent (8%) per annum and had a maturity date of (i) April 1, 2022,
or October 1, 2021. On August 18, 2021, Mr. Pino converted the outstanding $25,000 in principal in accordance with the note’s terms
in exchange for 25,000 Series A Preferred Shares. On September 7, 2021, Mr. Johnson converted the outstanding $50,000 in principal in
accordance with the note’s terms in exchange for 50,000 Series A Preferred Shares. On September 30, 2021, the Wit Trust converted
the outstanding $1,000,000 in principal in exchange for 1,000,000 Series A Preferred Shares.
On August 30, 2021, the Company issued a secured
convertible promissory note in the aggregate principal amount of $500,000 to the Wit Trust. The note carried an interest rate of eight
percent (8%) per annum and had a maturity date of April 1, 2022. On September 30, 2021, the Wit Trust converted the outstanding $500,000
in principal in accordance with the note’s terms in exchange for 500,000 Series A Preferred Shares.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
10% Convertible Promissory Note Payable
In March 2020, the Company received a $200,000
loan from a single investor, evidenced by a one-year convertible promissory note (“Convertible Note”). The Convertible Note
bears interest at the rate of ten percent (10%) per annum, which accrues and is payable together with principal at maturity. Principal
and accrued interest under the Convertible Note may, at the option of the holder, be converted in its entirety into shares of our common
stock at a conversion price of $0.40 per share, subject to adjustment for stock splits, stock dividends and similar recapitalization transactions.
On May 14, 2021, the Company paid $20,000 in accrued interest to the holder, and the Company and the investor extended the maturity date
of the Convertible Note to September 6, 2021. In September 2021, the Company and the investor further extended the maturity date
of the Convertible Note to October 1, 2022.
The Company determined that there was a beneficial
conversion feature of $95,000 relating to the Convertible Note which is being amortized over the life of the note, using the effective
interest method. The note is presented net of a discount of $0 as of September 30, 2022 and $0 as of December 31, 2021 on the accompanying
balance sheet with amortization to interest expense of $0 and $23,750 for the nine month periods ended September 30, 2022 and September
30, 2021, respectively.
10% Secured Convertible Promissory Notes Payable
On October 12, 2021, the Company issued a secured
convertible credit line promissory note in the principal amount for up to $1,500,000 (“Secured Convertible Promissory Note”),
which Secured Convertible Promissory Note was issued to the Wit Trust. On March 9, 2022, the Company amended the Secured Convertible Promissory
Note originally dated October 12, 2021 to increase the total available principal balance to $3,000,000. The Secured Convertible Promissory
Note is secured by the Company’s assets and contains certain non-financial covenants and customary events of default, the occurrence
of which could result in an acceleration of the Secured Convertible Promissory Note. The Secured Convertible Promissory Note is convertible
as follows: aggregate outstanding loaned principal and accrued interest under the Secured Convertible Promissory Note may, at the option
of the holder, be converted in its entirety into shares of our common stock at a conversion price of $0.05 per share. The Secured
Convertible Promissory Note will accrue interest on the aggregate amount loaned at a rate of ten percent (10%) per annum. All unpaid principal,
together with any then unpaid and accrued interest and other amounts payable under the Secured Convertible Promissory Note, is due and
payable if not converted pursuant to the terms and conditions of the Secured Convertible Promissory Note on the earlier of (i) October
1, 2024, or (ii) following an event of default. The Company determined that there was a beneficial conversion feature of $475,000 relating
to this note which is being amortized over the life of the note, using the using the effective interest method. The note is presented
net of a discount of $320,952 on the accompanying balance sheet with amortization to interest expense of $120,357 and $0 for the nine
month periods ended September 30, 2022 and September 30, 2021, respectively. At September 30, 2022, $3,000,000 was outstanding on the
Secured Convertible Promissory Note.
On August 2, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
On August 17, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
On September 6, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
The secured convertible promissory notes issued
in August and September 2022 are secured by the Company’s assets and contains certain non-financial covenants and customary events
of default, the occurrence of which could result in an acceleration of the secured convertible promissory notes. These secured convertible
promissory notes are convertible as follows: prior to the Company closing a financing through the sale and issuance of the Company’s
equity securities, debt, convertible debt, a combination of the foregoing or otherwise (“Conversion Securities”), on or prior
to the maturity date, (the “Financing”), the holder of the note has the right to convert (A) all or a partial amount of the
principal, and (B) all or a partial amount of the accrued but unpaid interest thereon through and as of the date of the closing of the
Financing, into the identical Conversion Securities issued at such Financing.
NOTE 6: STOCK-BASED COMPENSATION
The Company approved its 2017 Stock Incentive
Plan on September 27, 2017 (“Incentive Plan”) which authorizes the Company to grant or issue non-qualified stock options,
incentive stock options, stock appreciation rights, restricted stock, restricted stock units and other equity awards up to a total of
6,867,747 shares of common stock. Under the terms of the Incentive Plan, awards may be granted to our employees, directors or consultants.
Awards issued under the Incentive Plan vest as determined at the time of grant by the Board of Directors or any committees appointed under
the Incentive Plan.
The Company’s outstanding stock options
typically have a 10-year term. Outstanding non-qualified stock options granted to employees and consultants vest on a case-by-case basis.
Outstanding incentive stock options issued to employees typically vest over a three-year period. The incentive stock options granted
vest based solely upon continued employment. The Company’s time-based share awards typically vest in thirty three and a third percent
(33.3%) increments on each of the three anniversary dates of the date of grant.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
On May 12, 2021, the Company granted four non-employee
directors with an annual grant of stock options under the Incentive Plan to purchase 100,000 shares of common stock each, at a per share
exercise price of $0.16 with a term of ten (10) years, with twenty five percent (25%) of the options vesting every ninety (90) days following
the grant date subject to the director’s continuous service to the Company. On May 12, 2021, the Company also granted (i) Mr. Johnson
stock options under the Incentive Plan to purchase 450,000 shares of common stock, at a per share exercise price of $0.16 with a term
of ten (10) years. The stock options will vest ratably on the first three anniversaries of the grant date subject to Mr. Johnson’s
continuous service to the Company and (ii) Mr. Pino stock options under the Incentive Plan to purchase 385,000 shares of common stock,
at a per share exercise price of $0.16 with a term of ten (10) years. The stock options will vest ratably on the first three anniversaries
of the grant date subject to Mr. Pino’s continuous service to the Company. In addition the Company also granted 150,000 stock options
to purchase shares of common stock at a per share exercise price of $0.38 and 100,000 stock options to purchase shares of common stock
at a per share exercise price of $0.11 during the year ended December 31, 2021. The aggregate fair value for all options granted for the
year ended December 31, 2021 was $263,500.
On January 1, 2022, the Company granted an aggregate
625,000 options to employees, including 300,000 options to Dave Smith, our former Chief Operating Officer under the Incentive Plan, at
a per share exercise price of $0.049 with a term of ten (10) years. The stock options will vest ratably on the first three anniversaries
of the grant date subject to the employee’s continuous service to the Company.
On June 30, 2022, the Company granted an aggregate
950,000 options to employees and directors, including five non-employee directors with an annual grant of stock options under the Incentive
Plan to purchase 100,000 shares of common stock each, at a per share exercise price of $0.031 with a term of ten (10) years, with twenty
five percent (25%) of the options vesting every ninety (90) days following the grant date subject to the director’s continuous service
to the Company. The employee stock options will vest ratably on the first three anniversaries of the grant date subject to the employee’s
continuous service to the Company. The aggregate fair value for all options granted for the nine months ended September 30, 2022 was $58,767.
Total stock based compensation expense was $103,902
and $151,422 for the nine month periods ending September 30, 2022 and September 30, 2021, respectively. Total stock based compensation
expense was $13,832 and $97,409 for the three month periods ending September 30, 2022 and September 30, 2021, respectively.
The following table summarizes the stock option activity for the Company’s
Incentive Plan:
| |
Number of options | | |
Weighted average exercise price (per share) | | |
Weighted average remaining contractual term (in years) | |
| |
| | |
| | |
| |
Outstanding at December 31, 2020 | |
| 4,193,750 | | |
$ | 1.11 | | |
| 8.03 | |
Granted | |
| 1,485,000 | | |
| 0.18 | | |
| 9.31 | |
Exercised | |
| - | | |
| - | | |
| | |
Forfeited/cancelled/expired | |
| (489,583 | ) | |
| 1.04 | | |
| | |
Outstanding at December 31, 2021 | |
| 5,189,167 | | |
| 0.86 | | |
| 7.71 | |
Granted | |
| 1,575,000 | | |
| 0.04 | | |
| 9.55 | |
Exercised | |
| - | | |
| - | | |
| | |
Forfeited/cancelled/expired | |
| (1,404,167 | ) | |
| 0.49 | | |
| | |
Outstanding at September 30, 2022 | |
| 5,360,000 | | |
$ | 0.71 | | |
| 7.38 | |
| |
| | | |
| | | |
| | |
Vested and exercisable at September 30, 2022 | |
| 4,303,333 | | |
$ | 0.87 | | |
| 6.88 | |
Below are the assumptions for the fair value of
share-based payments for the nine month period ended September 30, 2022 and the year ended December 31, 2021.
| |
Stock option assumptions for the period ended | |
Stock option assumptions | |
September 30, 2022 | | |
December 31, 2021 | |
Risk-free interest rate | |
| 2.80 | % | |
| 1.32 | % |
Expected dividend yield | |
| 0.0 | % | |
| 0.0 | % |
Expected volatility | |
| 170.0 | % | |
| 147.8 | % |
Expected life of options (in years) | |
| 10 | | |
| 10 | |
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
NOTE 7: LEASES
On June 22, 2018, the Company entered into a sublease
agreement with EDSA Inc. for the lease of principal executive offices for the Company in Fort Lauderdale, Florida. The lease contained
annual escalators and charged Florida sales tax. The lease went into effect as of July 1, 2018 and expired pursuant to the terms of the
lease on August 31, 2021.
On December 2, 2019, the Company entered into
a 61 month lease with Majestic Commercenter Phase 9, LLC. (“Majestic”), for warehousing, distribution and related administration
office in Aurora, Colorado. The lease allowed for an abated first month of rent. The lease contained annual escalators in addition to
other periodic payments pertaining to taxes, utilities, insurance and common area costs. On February 10, 2021, the Company entered
into a conditional lease termination agreement with Majestic pursuant to which the Company terminated the lease with Majestic (“Majestic
Termination Agreement”). Pursuant to the terms of the Majestic Termination Agreement, the Company made a payment of $125,000 on
February 23, 2021 and a final payment of $125,000 on April 30, 2021, upon which both parties were released from all further obligations
to each other. The net expense on the termination of the lease was $244,840. The expense was reported as Other income/(expense), loss
on lease termination.
On February 11, 2021, the Company entered into
a three year lease with Cheyenne Avenue Holdings, LLC for warehouse and distribution facilities. The lease contains annual escalators.
The Company analyzed the classification of the lease under ASC 842, Leases (“ASC 842”) and as it did not meet any of the criteria
for a financing lease it has been classified as an operating lease. The Company determined the ROU asset and lease liability values at
inception by calculating the present value of all future lease payments for the lease term, using an incremental borrowing rate of five
percent (5%). The ROU asset value was $160,476 and the liability was $160,476. The lease liability will be expensed each month, on a straight-line
basis, over the life of the lease.
On September 8, 2021, the Company entered into
a thirty nine month lease with 1815 Building Company, for the lease of the Company’s principal executive offices in Dania Beach,
Florida. The lease contains annual escalators and charges Florida sales tax. The lease commenced into effect on October 12, 2021 and expires
on January 31, 2025. The Company analyzed the classification of the lease under ASC 842, and as it did not meet any of the criteria for
a financing lease it has been classified as an operating lease. The Company determined the ROU asset and lease liability values at inception
by calculating the present value of all future lease payments for the lease term, using an incremental borrowing rate of five percent
(5%). The ROU asset value was $298,364 and the liability was $298,364. The lease liability will be expensed each month, on a straight-line
basis, over the life of the lease.
Total lease amortization expense was $116,752
and $109,442 for the nine month periods ending September 30, 2022 and September 30, 2021, respectively. Total lease amortization
expense was $37,084 and $26,404 for the three month periods ending September 30, 2022 and September 30, 2021, respectively.
As of September 30, 2022, and December 31, 2021,
operating leases have no minimum rental commitments.
NOTE 8: SHAREHOLDERS’ (DEFICIT)
Our authorized capital stock consists of 200,000,000
shares of common stock, $0.001 par value per share and 5,000,000 shares of preferred stock, par value $0.001 per share, of which
4,000,000 shares of preferred stock have been designated as Series A Convertible Preferred Stock and 1,000,000 shares of preferred stock
have been designated as Series B Convertible Preferred Stock.
As of September 30, 2022 we had the following issued and outstanding
securities:
| ● | 41,625,331 shares of common stock; |
|
● |
4,000,000 shares of Series A Convertible Preferred Stock; |
|
● |
1,000,000 shares of Series B Convertible Preferred Stock; |
|
● |
2,595,270 warrants to purchase shares of our common stock; |
|
● |
5,360,000 options to purchase shares of our common stock; and |
|
● |
$3,200,000 principal amount of convertible promissory notes convertible into 60,500,000 shares of common stock. |
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Common Stock
In September 2020, the Company commenced a $4.0
million private offering of up to 8,000,000 Units (“Units”) at a price of $0.50 per Unit, which private offering ended April
30, 2021. Each Unit consists of (a) two shares of common stock; and (b) one warrant, entitling the holder to purchase one share of our
common stock at an exercise price of $0.50 at any time through August 31, 2025. As of December 31, 2020, the Company sold 2,080,000 Units
in the private offering for gross proceeds of $1,040,000 with offering costs of $154,965 resulting in net proceeds of $885,035. From January
1, 2021 through April 30, 2021, the Company sold an additional 200,000 Units for gross proceeds of $100,000 with offering costs of $13,105
resulting in net proceeds of $86,895. The terms of this offering provided that, if during the one-year period from the final closing of
the offering, the Company undertakes a subsequent private offering of its equity, equity equivalent or debt securities (“Subsequent
Offering”), the investor will be entitled to exchange their Units purchased in the offering for an equivalent dollar amount of securities
sold in the Subsequent Offering (based on the respective offering prices). The Company also entered into a registration rights agreement
with the investors which states, among other things, that the Company shall use commercially reasonable efforts to prepare and file with
the SEC a registration statement covering, among other things, the resale of all or such portion of the registrable securities that are
not then registered on an effective registration statement. As of September 30, 2021, all Unit holders converted their Units into Series
A Preferred Shares.
Preferred Stock
On October 13, 2017, the Company filed Amended
and Restated Articles of Incorporation of the Company which authorized preferred stock consisting of 5,000,000 shares, par value $0.001
per share, issuable from time to time in one or more series. On May 10, 2021, the Company filed a Certificate of Amendment to the Articles
of Incorporation designating 4,000,000 shares of preferred stock as Series A Convertible Preferred Stock and 1,000,000 shares of preferred
stock as Series B Convertible Preferred Stock.
On May 11, 2021, the Company entered into a Securities
Purchase Agreement with the Wit Trust, pursuant to which the Company contemporaneously sold to the Wit Trust an aggregate of (a) 2,000,000
Series A Preferred Shares; and (b) 1,000,000 shares of its Series B Convertible Preferred Stock (“Series B Preferred Shares”)
in exchange for (i) the payment of $2,000,000 (including $302,500 principal plus accrued but unpaid interest in bridge financing provided
by the Wit Trust to the Company during April 2021); and (ii) the surrender by the Wit Trust to the Company of 2,000,000 Units, in accordance
with the terms of the subscription agreements for the purchase of the Units entered into by the Wit Trust and the Company in September
and October 2020. As a result of the transaction and the voting rights accorded the Series A Preferred Shares and Series B Preferred Shares
as set forth below, the Wit Trust then held approximately eighty eight percent (88%) of the voting power of the Company and accordingly,
a “Change in Control” occurred.
On September 30, 2021, the Company completed a
private offering which commenced on August 5, 2021 of Series A Preferred Shares to certain investors, pursuant to which the Company sold
an aggregate of 2,000,000 Series A Preferred Shares at a purchase price of $1.00 per share (“2021 Private Placement”) in exchange
for (i) the payment of $1,860,000 (including $1,644,068.49 principal plus accrued but unpaid interest in bridge financing provided by
certain investors during April, July and August 2021 upon the conversion of the investors’ secured convertible promissory notes,
and conversion of an account payable); and (ii) the surrender of 280,000 Units, in accordance with the terms of the subscription agreements
for the purchase of the Units entered into by certain investors and the Company in February through April 2021. The investors in the 2021
Private Placement included: Mr. Johnson upon the conversion of $50,000 promissory note; Mr. Pino upon the conversion of $25,000 promissory
note; Mr. Vickers upon conversion of $50,000 promissory note and accounts payable; Kuno van der Post, a member of the Board of Directors
of the Company (“Dr. van der Post”), in the amount of $50,000, and; the Wit Trust, in the amount of $65,931.51 and upon conversion
of $1,500,000 secured convertible promissory notes and $19,068.49 in accrued and unpaid interest.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Series A Convertible Preferred Stock
The Series A Preferred Shares have a stated value
of $1.00 per share. Each Series A Preferred Share is convertible into the Company’s common stock at the option of the holder thereof
at a conversion rate of $0.05 per share of common stock. The conversion rate is subject to adjustment in the event of stock splits, stock
dividends, other recapitalizations and similar events, as well as in the event of issuance by the Company of shares of common stock or
securities exercisable for, convertible into or exchangeable for common stock at an effective price per share less than the conversion
rate then in effect (other than certain customary exceptions). In respect of rights to the payment of dividends and the distribution of
assets in the event of any liquidation, dissolution or winding-up of the Company, the Series A Preferred Shares rank (a) junior to the
Company’s Series B Preferred Shares; and (b) senior to (i) the Company’s common stock and any other class or series of stock
(including other series of Preferred Stock) of the Company (collectively, “Junior Stock”). From and after the date of the
issuance of Series A Preferred Shares, dividends at the rate per annum of eight percent (8%), compounded annually, accrue daily on the
stated value (“Series A Accruing Dividends”). Series A Accruing Dividends shall accrue from day to day, whether or not declared,
and shall be cumulative; provided, however, such Series A Accruing Dividends shall be payable only when, as, and if declared
by the Board of Directors and the Company shall be under no obligation to pay such Series A Accruing Dividends except as set forth herein.
The Company shall not declare, pay or set aside any dividends on shares of any other class or series of capital stock of the Company (other
than dividends on (a) shares of Series B Preferred Shares; and (b) common stock payable in shares of common stock) unless (in addition
to the obtaining of any consents required elsewhere in the Articles of Incorporation) the holders of the Series A Preferred Shares then
outstanding shall first receive, or simultaneously receive, a dividend on each outstanding share of Series A Preferred Share in an amount
at least equal to the sum of (a) the amount of the aggregate Series A Accruing Dividends then accrued on such Series A Preferred Shares
and not previously paid; and (b) (i) in the case of a dividend on common stock or any class or series that is convertible into common
stock, that dividend per Series A Preferred Share as would equal the product of (A) the dividend payable on each share of such class or
series determined, if applicable, as if all shares of such class or series had been converted into common stock; and (B) the number of
shares of common stock issuable upon conversion of a Series A Preferred Share, in each case calculated on the record date for determination
of holders entitled to receive such dividend; or (ii) in the case of a dividend on any class or series that is not convertible into common
stock, at a rate per Series A Preferred Share determined by (A) dividing the amount of the dividend payable on each share of such class
or series of capital stock by the original issuance price of such class or series of capital stock (subject to appropriate adjustment
in the event of any stock dividend, stock split, combination or other similar recapitalization with respect to such class or series);
and (B) multiplying such fraction by an amount equal to the stated value of the Series A Preferred Shares; provided, that if the
Company declares, pays or sets aside, on the same date, a dividend on shares of more than one class or series of capital stock of the
Company, the dividend payable to the holders of Series A Preferred Shares shall be calculated based upon the dividend on the class or
series of capital stock that would result in the highest Series A Preferred Share dividend. In the event of any voluntary or involuntary
liquidation, dissolution or winding up of the Company or any deemed liquidation event, (collectively, a “Liquidation Event”),
the holders of Series A Preferred Shares shall be entitled to receive, after payment to all holders of Series B Preferred Shares of a
liquidation preference equal to the aggregate amount of one hundred fifty percent (150%) of the stated value of the Series B Preferred
Shares and the amount of the accrued but unpaid dividends on the Series B Preferred Shares, but prior and in preference to any distribution
of any of the assets of the Company to the holders of Junior Stock by reason of their ownership thereof, an aggregate amount per share
equal to the stated value of the Series A Preferred Shares and the accrued but unpaid dividends thereon. After the payment to all holders
of Series B Preferred Shares of a liquidation preference equal to the aggregate amount of one hundred fifty percent (150%) of the stated
value of the Series B Preferred Shares and the amount of the accrued but unpaid dividends on the Series B Preferred Shares and to all
holders of the Series A Preferred Shares the full liquidation preference hereunder, the remaining assets of the Company available for
distribution to its shareholders shall be distributed among the holders of the shares of Series B Preferred Shares and Junior Stock, pro
rata, on an “as converted basis,” determined immediately prior to such Liquidation Event, and the Series A Preferred Shares
shall not be entitled to participate in such distribution of the remaining assets of the Company. The Series A Preferred Shares shall
vote together with holders of Series B Preferred Shares and holders of common stock as a single class on all matters brought to a vote
of shareholders. Each Series A Preferred Share shall entitle the holder thereof to such number of votes as equal the number of shares
of common stock then issuable upon conversion of the Series A Preferred Share. The Series A Preferred Shares also contain protective provisions
which provide that the Company shall not undertake certain transactions without the prior approval of the holder(s) of a majority of the
Series A Preferred Shares.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Series B Convertible Preferred
Stock
The Series B Preferred Shares have a stated value
of $1.00 per share. Each Series B Preferred Share is convertible into common stock at the option of the holder thereof at a conversion
rate of $0.20 per share of common stock. The conversion rate is subject to adjustment in the event of stock splits, stock dividends, other
recapitalizations and similar events, as well as in the event of issuance by the Company of shares of common stock or securities exercisable
for, convertible into or exchangeable for common stock at an effective price per share less than the conversion rate then in effect (other
than certain customary exceptions). In respect of rights to the payment of dividends and the distribution of assets in the event of any
liquidation, dissolution or winding-up of the Company, the Series B Preferred Shares rank senior to the (a) Series A Preferred Shares;
(b) the Company’s common stock and any other class or series of Junior Stock. From and after the date of the issuance of Series
B Preferred Shares, dividends at the rate per annum of eight percent (8%), compounded annually, accrue daily on the stated value (“Series
B Accruing Dividends”). Series B Accruing Dividends shall accrue from day to day, whether or not declared, and shall be cumulative; provided, however,
such Series B Accruing Dividends shall be payable only when, as, and if declared by the Board of Directors and the Company shall be under
no obligation to pay such Series B Accruing Dividends except as set forth herein. The Company shall not declare, pay or set aside any
dividends on shares of any other class or series of capital stock of the Company (other than dividends on (a) shares of Series B Preferred
Shares; and (b) common stock payable in shares of common stock) unless (in addition to the obtaining of any consents required elsewhere
in the Articles of Incorporation) the holders of the Series B Preferred Shares then outstanding shall first receive, or simultaneously
receive, a dividend on each outstanding share of Series B Preferred Share in an amount at least equal to the sum of (a) the amount of
the aggregate Series B Accruing Dividends then accrued on such Series B Preferred Shares and not previously paid; and (b) (i) in the case
of a dividend on common stock or any class or series that is convertible into common stock, that dividend per Series B Preferred Share
as would equal the product of (A) the dividend payable on each share of such class or series determined, if applicable, as if all shares
of such class or series had been converted into common stock; and (B) the number of shares of common stock issuable upon conversion of
a Series B Preferred Share, in each case calculated on the record date for determination of holders entitled to receive such dividend;
or (ii) in the case of a dividend on any class or series that is not convertible into common stock, at a rate per Series B Preferred Share
determined by (A) dividing the amount of the dividend payable on each share of such class or series of capital stock by the original issuance
price of such class or series of capital stock (subject to appropriate adjustment in the event of any stock dividend, stock split, combination
or other similar recapitalization with respect to such class or series); and (B) multiplying such fraction by an amount equal to the stated
value of the Series B Preferred Shares; provided, that if the Company declares, pays or sets aside, on the same date, a dividend
on shares of more than one class or series of capital stock of the Company, the dividend payable to the holders of Series B Preferred
Shares shall be calculated based upon the dividend on the class or series of capital stock that would result in the highest Series B Preferred
Share dividend. In the event of a Liquidation Event, the holders of Series B Preferred Shares shall be entitled to receive, prior and
in preference to any distribution of any of the assets of the Company to the holders of Junior Stock (including Series A Preferred Shares),
a liquidation preference equal to the aggregate amount of one hundred fifty percent (150%) of the stated value of the Series B Preferred
Shares and the amount of the accrued but unpaid dividends on the Series B Preferred Shares. After the payment to all holders of Series
B Preferred Shares of such liquidation preference and to all holders of the Series A Preferred Shares their full liquidation preference,
the remaining assets of the Company available for distribution to its shareholders shall be distributed among the holders of the shares
of Series B Preferred Shares and Junior Stock other than Series A Preferred Shares, pro rata, on an “as converted basis,”
as applicable. The Series B Preferred Shares shall vote together with holders of Series A Preferred Shares and holders of common stock
as a single class on all matters brought to a vote of shareholders. Each Series B Preferred Share shall entitle the holder thereof to
such number of votes as equal the number of shares of common stock then issuable upon conversion of the Series B Preferred Share multiplied
by 50. The Series B Preferred Shares also contain protective provisions which provide that the Company shall not undertake certain transactions
without the prior approval of the holder of the Series B Preferred Shares.
Preferred Stock Dividends
The following table presents undeclared preferred
stock dividends for the nine month and three month periods ended September 30, 2022 and September 30, 2021, respectively.
| |
Undeclared dividends | | |
Undeclared dividends | |
| |
For the nine months ended | | |
For the three months ended | |
| |
September 30, | | |
September 30, | |
Series of preferred stock | |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Series A preferred stock dividends | |
$ | 239,342 | | |
$ | 64,104 | | |
$ | 80,658 | | |
$ | 42,625 | |
Series B preferred stock dividends | |
| 59,836 | | |
| 30,904 | | |
| 20,164 | | |
| 20,164 | |
Total undeclared preferred stock dividends | |
$ | 299,178 | | |
$ | 95,008 | | |
$ | 100,822 | | |
$ | 62,789 | |
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following table presents the cumulative undeclared
dividends by class of preferred stock as of September 30, 2022 and September 30, 2021, respectively. These cumulative undeclared dividends
are recorded in Dividends payable on our balance sheet as of September 30, 2022 and September 30, 2021.
| |
Cumulative undeclared
dividends as of | |
| |
September 30, | |
Series of preferred stock | |
2022 | | |
2021 | |
Series A preferred stock | |
$ | 384,104 | | |
$ | 64,104 | |
Series B preferred stock | |
| 110,904 | | |
| 30,904 | |
Cumulative undeclared preferred stock dividends | |
$ | 495,008 | | |
$ | 95,008 | |
NOTE 9: CONCENTRATIONS
The Company had no single customer for the nine
months ended September 30, 2022 that accounted for more than 10% of sales. For the nine months ended September 30, 2021, one customer
accounted for 17% of sales.
The Company had four customers at September 30,
2022 accounting for 30%, 23%, 11% and 11% of relative total accounts receivable. At December 31, 2021, the Company had two customers accounting
for 30% and 29% of relative total accounts receivable.
NOTE 10: RELATED PARTY
A law firm owned by the brother of Alexander M.
Salgado, our former Chief Executive Officer, rendered legal services to the Company. The Company incurred expenses in aggregate of $0
and $20,020 for such services during the nine month periods ended September 30, 2022 and September 30, 2021, respectively.
On April 19, 2021, the Company issued a secured
convertible promissory note in the principal amount of $25,000 to Mr. Vickers. The note carried an interest rate of eight percent (8%)
per annum and had a maturity date of May 19, 2021. On May 19, 2021, the Company and Mr. Vickers extended the maturity date of
the note to October 1, 2021. On September 1, 2021, Mr. Vickers converted the outstanding $25,000 in principal and $25,000 in additional
consideration in exchange for 50,000 Series A Preferred Shares.
On July 22, 2021, the Company issued secured convertible
promissory notes in the aggregate principal amount of $1,075,000 in exchange for an aggregate amount of $1,075,000, which secured convertible
promissory notes were issued to the Wit Trust, in the amount of $1,000,000, Mr. Johnson in the amount of $50,000, and Mr. Pino in the
amount of $25,000. The secured convertible promissory notes accrued interest at eight percent (8%) per annum and had a maturity date of
(i) April 1, 2022, or October 1, 2021. On August 18, 2021, Mr. Pino converted the outstanding $25,000 in principal in exchange for 25,000
Series A Preferred Shares. On September 7, 2021, Mr. Johnson converted the outstanding $50,000 in principal in exchange for 50,000 Series
A Preferred Shares. On September 30, 2021 the Wit Trust converted the outstanding $1,000,000 in principal in exchange for 1,000,000 Series
A Preferred Shares.
On August 30, 2021, the Company issued a secured
convertible promissory note in the aggregate principal amount of $500,000 to the Wit Trust. The note carried an interest rate of eight
percent (8%) per annum and had a maturity date of April 1, 2022. On September 30, 2021, the Wit Trust converted the outstanding $500,000
in principal in exchange for 500,000 Series A Preferred Shares.
On September 30, 2021, the Company completed the
2021 Private Placement which commenced on August 5, 2021 of Series A Preferred Shares to certain investors, pursuant to which the Company
sold an aggregate of 2,000,000 Series A Preferred Shares at a purchase price of $1.00 per share in exchange for (i) the payment of $1,860,000
(including $1,644,068.49 principal plus accrued but unpaid interest in bridge financing provided by certain investors during April, July
and August 2021 upon the conversion of the investors’ secured convertible promissory notes, and the conversion of an account payable);
and (ii) the surrender of 280,000 Units. The investors in the 2021 Private Placement included: Mr. Johnson upon the conversion of $50,000
promissory note; Mr. Pino upon the conversion of $25,000 promissory note; Mr. Vickers upon conversion of $50,000 promissory note and accounts
payable; Dr. van der Post, a member of the Board of Directors of the Company, in the amount of $50,000, and; the Wit Trust, in the amount
of $65,931.51 and upon conversion of $1,500,000 secured convertible promissory notes and $19,068.49 in accrued and unpaid interest. As
a result of the 2021 Private Placement and the voting rights accorded the Series A Preferred Shares and Series B Preferred Shares, the
Wit Trust holds approximately eighty eight percent (88%) of the voting power of the Company.
Veritas Farms, Inc. and Subsidiary
Notes to Condensed Consolidated Financial Statements
(Unaudited)
On October 12, 2021, the Company issued a secured
convertible credit line promissory note in the principal amount for up to $1,500,000 which Secured Convertible Promissory Note was issued
to the Wit Trust. On March 9, 2022, the Company amended the Secured Convertible Promissory Note originally dated October 12, 2021 to increase
the total available principal balance to $3,000,000. The Secured Convertible Promissory Note is secured by the Company’s assets
and contain certain non-financial covenants and customary events of default, the occurrence of which could result in an acceleration of
the Secured Convertible Promissory Note. The Secured Convertible Promissory Note is convertible as follows: aggregate outstanding loaned
principal and accrued interest under the Secured Convertible Promissory Note may, at the option of the holder, be converted in its entirety
into shares of our common stock at a conversion price of $0.05 per share. The Secured Convertible Promissory Note will accrue interest
on the aggregate amount loaned at a rate of ten percent (10%) per annum. All unpaid principal, together with any then unpaid and accrued
interest and other amounts payable under the Secured Convertible Promissory Note, is due and payable if not converted pursuant to the
terms and conditions of the Secured Convertible Promissory Note on the earlier of (i) October 1, 2024, or (ii) following an event of default.
The Company determined that there was a beneficial conversion feature of $475,000 relating to this note which is being amortized over
the life of the note, using the using the effective interest method. The note is presented net of a discount of $320,952 on the accompanying
balance sheet with amortization to interest expense of $120,357 and $0 for the nine month periods ended September 30, 2022 and September
30, 2021, respectively. At September 30, 2022, $3,000,000 was outstanding on the Secured Convertible Promissory Note.
On August 2, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
On August 17, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
On September 6, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
The secured convertible promissory notes issued
in August and September 2022 are secured by the Company’s assets and contains certain non-financial covenants and customary events
of default, the occurrence of which could result in an acceleration of the secured convertible promissory notes. These secured convertible
promissory notes are convertible into Conversion Securities as described in Note 5 above.
For the nine month period ended September 30,
2022 we incurred $288,782 in interest expense payable to related parties and $21,754 in interest expense payable to related
parties for the nine month period ended September 30, 2021. For the three month period ended September 30, 2022 we incurred $123,955 in
interest expense payable to related parties and $20,093 in interest expense payable to related parties for the three month period
ended September 30, 2021.
NOTE 11: COMMITMENTS AND CONTINGENCIES
Legal Matters and Routine Proceedings
As of September 30, 2022, there were no pending
or threatened lawsuits that could reasonably be expected to have a material effect on the results of our operations.
From time to time, the Company may be involved
in and subject to disputes and legal proceedings, as well as demands, claims and threatened litigation that arise in the ordinary course
of its business. These proceedings may include allegations involving business practices, infringement of intellectual property, employment
or other matters. The ultimate outcome of any legal proceeding is often uncertain, there can be no assurance that the Company will be
successful in any legal proceeding, and unfavorable outcomes could have a negative impact on our results of operations and financial condition.
The Company records a liability in its financial statements for these matters when a loss is known or considered probable and the amount
can be reasonably estimated. The Company reviews the status of each significant matter each accounting period as additional information
is known and adjusts the loss provision when appropriate. If a matter is both probable to result in a liability and the amounts of loss
can be reasonably estimated, the Company estimates and discloses the possible loss or range of loss to the extent necessary to make the
financial statements not misleading. If the loss is not probable or cannot be reasonably estimated, a liability is not recorded in the
Company’s financial statements. Gain contingencies are not recorded until they are realized. Legal costs related to any legal matters
are expensed as incurred
Employment Agreements
We have employment agreements in place with the
following members of our executive management team:
Ramon A. Pino, Chief Financial Officer
The employment agreements provide, among
other things, for participation in employee benefits available to employees and executives. Each of the agreements will renew for successive
one-year terms unless the agreement is expressly terminated by either the employee or the Company prior to the end of the then current
term as provided for in the employment agreement. Under the terms of the agreement, we may terminate the employee’s employment upon
30 or 60 days notice of a material breach and the employee may terminate the agreement under the same terms and conditions. The employment
agreements contain non-disclosure provisions, as well as non-compete clauses. The agreement for Mr. Pino contains severance provisions which
entitles the employee to severance pay equal to one (1) year’s salary and benefits in the event of (i) the employee’s
termination by the Company for any reason other than for cause, as described in the employment agreement, (ii) termination by the
employee pursuant to a material breach of the agreement by the Company or for good reason in connection with a change of control, or (iii)
non-renewal of the employment agreement by the Company.
NOTE 12: SUBSEQUENT EVENTS
On October 11, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024. The secured convertible promissory note is secured by
the Company’s assets and contains certain non-financial covenants and customary events of default, the occurrence of which could
result in an acceleration of the secured convertible promissory note. The secured convertible promissory note is convertible into Conversion
Securities as described in Note 5 above.
On
November 7, 2022, the Board of Directors of the Company appointed Mr. Vickers
to serve as the Company’s Interim Chief Executive Officer to assume the duties of principal executive officer effective November
7, 2022. The Company’s former Chief Executive Officer, Alessandro M. Annoscia, stepped down as Chief Executive Officer, President,
and a director of the Company, and from any and all other positions he holds with the Company and its subsidiary as of November 7, 2022.
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations.
Unless the context otherwise requires, references
in this report to “the Company,” “Veritas Farms,” “Veritas,” “we,” “us” and
“our” refer to Veritas Farms, Inc. and its subsidiary.
Forward-Looking Statements
Certain statements made in this report are “forward-looking
statements” regarding the plans and objectives of management for future operations. Such statements involve known and unknown risks,
uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future
results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements included
herein are based on current expectations that involve numerous risks and uncertainties. Our plans and objectives are based, in part, on
assumptions involving judgments with respect to, among other things, future economic, competitive and market conditions and future business
decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe
that our assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore,
there can be no assurance that the forward-looking statements included in this report will prove to be accurate. In light of the significant
uncertainties inherent in the forward-looking statements included herein particularly in view of the current state of our operations,
the inclusion of such information should not be regarded as a statement by us or any other person that our objectives and plans will be
achieved. We undertake no obligation to revise or update publicly any forward-looking statements for any reason.
Business Overview
Veritas Farms, Inc. is an agribusiness focused
on growing, producing, marketing, and distributing superior quality, whole plant, full spectrum hemp oils and extracts containing naturally
occurring phytocannabinoids (collectively, “CBD”). Veritas Farms owns and operates a 140 acre farm in Pueblo, Colorado, capable
of producing over 200,000 proprietary full spectrum hemp plants which can potentially yield a minimum annual harvest of 250,000 to 300,000
pounds of outdoor-grown industrial hemp. While part of the cannabis family, hemp, which contains less than 0.3% tetrahydrocannabinol (“THC”),
the psychoactive compound that produces the “high” in marijuana, is distinguished from marijuana by its use, physical appearance
and lower THC concentration (marijuana generally has a THC level of 10% or more). The Company also operates approximately 15,000 square
feet of climate-controlled greenhouses to produce a consistent supply of year-round indoor-cultivated hemp. In addition, there is a 10,000
square foot onsite facility used for processing raw hemp, oil extraction, formulation laboratories and quality/purity testing. Veritas
Farms is registered with the Colorado Department of Agriculture to grow industrial hemp and with the Colorado Department of Public Health
and Environment to process hemp and manufacture hemp products in accordance with Colorado’s hemp program. The Company primarily
conducts its business operations through its wholly-owned subsidiary, 271 Lake Davis Holdings, LLC, a Delaware limited liability company.
Veritas Farms meticulously processes its hemp
crop to produce superior quality whole-plant hemp oil, extracts and derivatives which contain the entire full spectrum of cannabinoids
extracted from the flowers and leaves of hemp plants. Veritas Farms employs the use of the cold ethanol extraction method to extract the
whole plant hemp oil from its hemp crop. Whole-plant hemp oil is known to provide the essential phytocannabinoid “entourage effect”
resulting from the synergistic absorption of the entire full spectrum of unique hemp cannabinoids by the receptors of the human endocannabinoid
system. As a result, Veritas Farms believes that its products are premier quality cannabinoids and are highly sought after by consumers
and manufacturers of premium hemp products.
Veritas Farms has developed a wide variety of
formulated phytocannabinoid-rich hemp products containing CBD which are marketed and distributed by the Company under its Veritas Farms
brand name. Our products are also available in bulk, white label and private label formulations for distributors and retailers. These
types of products are in high demand by health food markets, wellness centers, pet suppliers, physicians and other healthcare practitioners.
Veritas Farms products (50+ SKUs) include capsules,
gummies, tinctures, lotions, salves, creams, balm sticks, lip balms and pet chews. All product applications come in various flavors and
strength formulations, in addition to bulk volume sales. Many of the Company’s whole-plant hemp oil products and formulations are
available for purchase online directly from the Company through its Veritas Farms website, www.TheVeritasFarms.com, as well as through
other online retailers and “brick and mortar” retail outlets.
The branding of the Company’s line of hemp
oil and extract products has enabled market penetration during 2021 and 2022 into large retail chains increasing brand exposure and awareness.
The initial rollouts have been successful in creating distribution opportunities into thousands of new retail outlets across the country
(over 8,000 retail outlets as of the date of this report). The shift from smaller order fulfilment to larger “Big Box” orders
creates an economy of scale that offers the opportunity for the Company to achieve profitability.
Recent Developments
Management Changes
On June
30, 2022, Dave Smith notified the Company of his resignation as Chief Operating Officer of the Company effective June 30, 2022.
On July
25, 2022, the Board of Directors of the Company appointed Alessandro M. Annoscia to serve as the Company’s Chief Executive Officer
and President to assume the duties of principal executive officer and as a Board member effective July 25, 2022. The Company’s former
Chief Executive Officer, Stephen E. Johnson, stepped down as Chief Executive Officer, President, and a director of the Company, and from
any and all other positions he holds with the Company and its subsidiary as of July 25, 2022.
On November
7, 2022, the Board of Directors of the Company appointed our Chairman of the Board, Thomas
E. Vickers to serve as the Company’s Interim Chief Executive Officer to assume the duties of principal executive officer effective
November 7, 2022. The Company’s former Chief Executive Officer, Alessandro M. Annoscia, stepped down as Chief Executive Officer,
President, and a director of the Company, and from any and all other positions he holds with the Company and its subsidiary as of November
7, 2022.
Corporate Information
The Company was incorporated in the state of Nevada
on March 15, 2011 under the name Armeau Brands Inc. and changed its name to SanSal Wellness Holdings, Inc. on October 13, 2017. On January
31, 2019, the Company changed its name from SanSal Wellness Holdings, Inc. to Veritas Farms, Inc.
Our executive offices are located at 1815 Griffin
Road, Suite 401, Dania Beach, FL 33004 and our telephone number is (833) 691-4367. The Company’s year-end is December 31. Our corporate
website is www.TheVeritasFarms.com. Information appearing on our website is not part of this Quarterly Report on Form 10-Q.
Results of Operations
The nine months ended September 30, 2022
compared to the nine months ended September 30, 2021
Revenues. Revenues for the nine months
ended September 30, 2022 decreased to $948,046, as compared to revenues of $2,007,616 for the nine months ended September 30, 2021. The
decrease reflects a significant contraction of retail sales in 2022 from 2021. Sales include bulk oils for wholesale, capsules, gummies,
tinctures, lotions, salves, creams, balm sticks, lip balms and pet chews, all in various potency levels and flavors.
Cost of goods sold. All expenses incurred
to grow, process, and package the finished goods are included in our cost of goods sold. Cost of goods sold for the nine months ended
September 30, 2022 decreased to $1,007,616 from $1,287,505 for the nine months ended September 30, 2021. The decrease in cost of sales
can be attributed to the decrease in sales, which was also offset by the disposal of expired and unsaleable finished goods during the
nine months ended September 30, 2022 as compared to the nine months ended September 30, 2021.
Gross margin. We had gross expense of $59,570
for the nine months ended September 30, 2022, as compared to gross margin of $716,566 for the nine months ended September 30, 2021. The
decrease in gross margin can be attributed to the decrease in sales in addition to the disposal of expired and unsaleable finished goods
during the nine months ended September 30, 2022 as compared to the nine months ended September 30, 2021.
Selling, general and administrative expenses.
Selling, general and administrative expenses decreased to $3,282,968 for the nine months ended September 30, 2022, from $4,360,129
for the nine months ended September 30, 2021. The decrease to selling, general and administrative expenses is primarily due to reductions
in total salary and related expenses. Selling, general and administrative expenses consist primarily of administrative personnel costs,
facilities expenses, professional fee expenses and marketing costs for our Veritas Farms brand products.
Other income/(expense). Interest expense
for the nine months ended September 30, 2022 was $332,084, as compared to $97,111 for the nine months ended September 30, 2021. Interest
expense increased in the nine months ending September 30, 2022 compared to the nine months ending September 30, 2021 due to the interest
method amortization of a beneficial conversion feature, in addition to an increase in interest bearing notes payable. We also recorded
a loss on lease termination of $0 for the nine months ended September 30, 2022 compared to $244,840 for the nine months ended September
30, 2021.
Net loss. As a result of all the foregoing,
net loss attributable to common shareholders for the nine months ended September 30, 2022, decreased to $3,167,489 or $0.08 per share
based on 41,625,331 weighted average shares outstanding, from $3,381,921 or $0.08 per share for the nine months ended September 30, 2021,
based on 43,968,420 weighted average shares outstanding.
The three months ended September 30, 2022
compared to the three months ended September 30, 2021
Revenues. Revenues for the three months
ended September 30, 2022 decreased to $180,408, as compared to revenues of $555,870 for the three months ended September 30, 2021. The
decrease reflects a significant contraction of retail sales in 2022 from 2021. Sales include bulk oils for wholesale, capsules, gummies,
tinctures, lotions, salves, creams, balm sticks, lip balms and pet chews, all in various potency levels and flavors.
Cost of goods sold. All expenses incurred
to grow, process, and package the finished goods are included in our cost of goods sold. Cost of goods sold for the three months ended
September 30, 2022 increased to $363,975 from $282,117 for the three months ended September 30, 2021. The increase in cost of sales can
be attributed to the disposal of expired and unsaleable finished goods during the three months ended September 30, 2022 as compared to
the three months ended September 30, 2021.
Gross margin. We had gross expense of $183,567
for the three months ended September 30, 2022, as compared to gross margin of $273,753 for the three months ended September 30, 2021.
The decrease in gross margin can be attributed to the decrease in sales in addition to the disposal of expired and unsaleable finished
goods during the three months ended September 30, 2022 as compared to the three months ended September 30, 2021.
Selling, general and administrative expenses.
Selling, general and administrative expenses decreased to $640,241 for the three months ended September 30, 2022, from $1,558,524
for the three months ended September 30, 2021. The decrease to selling, general and administrative expenses is primarily due to reductions
in total salary and related expenses. Selling, general and administrative expenses consist primarily of administrative personnel costs,
facilities expenses, professional fee expenses and marketing costs for our Veritas Farms brand products.
Other income/(expense). Interest expense
for the three months ended September 30, 2022 was $134,569, as compared to $34,801 for the three months ended September 30, 2021. Interest
expense increased in the three months ending September 30, 2022 compared to the three months ending September 30, 2021 due to the interest
method amortization of a beneficial conversion feature, in addition to an increase in interest bearing notes payable.
Net loss. As a result of all the foregoing,
net loss attributable to common shareholders for the three months ended September 30, 2022, decreased to $1,080,054 or $0.03 per share
based on 41,625,331 weighted average shares outstanding, from $1,499,097 or $0.04 per share for the three months ended September 30, 2021,
based on 41,974,977 weighted average shares outstanding.
Liquidity and Capital Resources
Liquidity is the ability of a company to generate
adequate amounts of cash to meet its needs for cash. We have historically experienced negative cash flows and have relied on the proceeds
from the sale of debt and equity securities to fund our operations. In addition, we have utilized stock-based compensation as a means
of paying for consulting and salary related expenses. At September 30, 2022, we had working capital of approximately $1,663,145.
Cash decreased to $124,749 at September 30, 2022
from $481,763 at December 31, 2021. The decrease was primarily due to net cash used in operating activities.
As of September 30, 2022, total assets were $8,348,528
as compared to $8,597,840 at December 31, 2021. The decrease in assets is primarily due to a decrease in cash and property and equipment,
net of accumulated depreciation.
Total current liabilities as of September 30,
2022 were $2,862,606, as compared to $2,209,096 at December 31, 2021. The increase was mainly due to increases in dividends payable and
deferred revenue.
Net cash used in operating activities was $3,297,146
for the nine months ended September 30, 2022, as compared to $4,286,248 for the nine months ended September 30, 2021. The decrease is
largely attributable to the increase in net loss attributable to common shareholders, and by changes in inventories, accounts payable,
employee retention credit receivable and deferred revenue.
Net cash provided by investing activities was
$23,621 for the nine months ended September 30, 2022 as compared to net cash used of $53,898 for the nine months ended September 30, 2021,
reflecting a decrease in capital expenditures in 2022.
Net cash provided by financing activities was
$2,916,511 for the nine months ended September 30, 2022 as compared to $4,474,749 for the nine months ended September 30, 2021. Net cash
provided by financing activities for the nine months ended September 30, 2022 included net proceeds of $3,000,000 from convertible note
payables received from the Wit Trust. Net cash provided by financing activities for the nine months ended September 30, 2021 included
net proceeds of $803,994 from a loan received under the U.S. Small Business Administration Paycheck Protection Program as part of the
business incentives offered in the Coronavirus Aid, Relief, and Economic Security Act received in February 2021, net proceeds of $86,895
from private offerings of our equity securities and $3,665,440 from initial closings under private
placements.
Contractual Obligations
The following table sets forth our contractual
obligations as of September 30, 2022:
| |
Payments
due by period | |
Contractual
obligation | |
Total | | |
Less
than
1 year | | |
1-2
Years | | |
2-3
Years | | |
3+
Years | |
Promissory notes(1) | |
$ | 164,939 | | |
$ | 17,567 | | |
$ | 3,264 | | |
$ | 3,389 | | |
$ | 140,719 | |
Convertible notes(1) | |
| 3,950,000 | | |
| 200,000 | (2) | |
| - | | |
| 3,750,000 | (3) | |
| - | |
Operating lease obligations(4) | |
| 295,076 | | |
| 149,900 | | |
| 113,309 | | |
| 31,867 | | |
| - | |
Total | |
$ | 4,410,015 | | |
$ | 367,467 | | |
$ | 116,573 | | |
$ | 3,785,256 | | |
$ | 140,719 | |
| (1) | Amounts do not include interest to be paid. |
| (2) | Includes $200,000 of 10% convertible notes payable that mature
in October 2022. |
| (3) | Includes $3,750,000 of 10% convertible notes payable that
mature in October 2024. |
| (4) | Includes office lease obligations for our executive office
in Florida and our warehouse facilities in Colorado. |
Sources of Liquidity and Capital Resources;
Debt Obligations
Our primary sources of capital to develop and
implement our business plan and expand our operations have been the proceeds from private offerings of our debt and equity securities
and notes payable.
In March 2020, the Company received a $200,000
loan from a single investor, evidenced by a one-year convertible promissory note (“Convertible Note”). The Convertible Note
bears interest at the rate of ten percent (10%) per annum, which accrues and is payable together with principal at maturity. Principal
and accrued interest under the Convertible Note may, at the option of the holder, be converted in its entirety into shares of our common
stock at a conversion price of $0.40 per share, subject to adjustment for stock splits, stock dividends and similar recapitalization transactions.
On May 14, 2021, the Company paid $20,000 in accrued interest to the holder, and the Company and the investor extended the maturity date
of the Convertible Note to September 6, 2021. In September 2021, the Company and the investor further extended the maturity date
of the Convertible Note to October 1, 2022.
In September 2020, the Company commenced a $4.0
million private offering of up to 8,000,000 Units at a price of $0.50 per Unit, which private offering ended April 30, 2021. Each Unit
consists of (a) two shares of common stock; and (b) one warrant, entitling the holder to purchase one share of our common stock at an
exercise price of $0.50 at any time through August 31, 2025. As of December 31, 2020, the Company sold 2,080,000 Units in the private
offering for gross proceeds of $1,040,000 with offering costs of $154,965 resulting in net proceeds of $885,035. From January 1, 2021
through April 30, 2021, the Company sold an additional 200,000 Units for gross proceeds of $100,000 with offering costs of $13,105 resulting
in net proceeds of $86,895. The terms of this offering provided that, if during the one-year period from the final closing of the offering,
the Company undertakes a subsequent private offering of its equity, equity equivalent or debt securities (a “Subsequent Offering”),
the investor will be entitled to exchange their Units purchased in the offering for an equivalent dollar amount of securities sold in
the Subsequent Offering (based on the respective offering prices). The Company also entered into a registration rights agreement with
the investors which states, among other things, that the Company shall use commercially reasonable efforts to prepare and file with the
Securities and Exchange Commission (“SEC”) a registration statement covering, among other things, the resale of all or such
portion of the registrable securities that are not then registered on an effective registration statement. As of September 30, 2021, all
Unit holders converted their Units into Series A Preferred Shares.
On May 11, 2021, the Company consummated the issuance
and sale of the Preferred Shares to the Wit Trust described under “Recent Developments” above, which generated gross proceeds
of $2,000,000 (including certain bridge financing previously furnished by the Wit Trust to the Company in April 2021).
On September 30, 2021, the Company completed the
2021 Private Placement which commenced on August 5, 2021 of Series A Preferred Shares to certain investors, pursuant to which the Company
sold an aggregate of 2,000,000 Series A Preferred Shares at a purchase price of $1.00 per share in exchange for (i) the payment of $1,860,000
(including $1,644,068.49 principal plus accrued but unpaid interest in bridge financing provided by certain investors during April, July
and August 2021 upon the conversion of the investors’ secured convertible promissory notes, and the conversion of an account payable);
and (ii) the surrender of 280,000 Units. The investors in the 2021 Private Placement included: Mr. Johnson upon the conversion of $50,000
promissory note; Mr. Pino upon the conversion of $25,000 promissory note; Mr. Vickers upon conversion of $50,000 promissory note and accounts
payable; Dr. van der Post in the amount of $50,000, and; the Wit Trust, in the amount of $65,931.51 and upon conversion of $1,500,000
secured convertible promissory notes and $19,068.49 in accrued and unpaid interest. As a result of the 2021 Private Placement and the
voting rights accorded the Series A Preferred Shares and Series B Preferred Shares, the Wit Trust holds approximately eighty eight percent
(88%) of the voting power of the Company.
On October 12, 2021, the Company issued a secured
convertible credit line promissory note in the principal amount for up to $1,500,000 (“Secured Convertible Promissory Note”),
which Secured Convertible Promissory Note was issued to the Wit Trust. On March 9, 2022, the Company amended the Secured Convertible Promissory
Note originally dated October 12, 2021 to increase the total available principal balance to $3,000,000. The Secured Convertible Promissory
Note is secured by the Company’s assets and contain certain non-financial covenants and customary events of default, the occurrence
of which could result in an acceleration of the Secured Convertible Promissory Note. The Secured Convertible Promissory Note is convertible
as follows: aggregate outstanding loaned principal and accrued interest under the Secured Convertible Promissory Note may, at the option
of the holder, be converted in its entirety into shares of our common stock at a conversion price of $0.05 per share. The Secured
Convertible Promissory Note will accrue interest on the aggregate amount outstanding at a rate of ten percent (10%) per annum. All unpaid
principal, together with any then unpaid and accrued interest and other amounts payable under the Secured Convertible Promissory Note,
is due and payable, if not converted pursuant to the terms and conditions of the Secured Convertible Promissory Note on the earlier of
(i) October 1, 2024, or (ii) following an event of default. The Company determined that there was a beneficial conversion feature of $475,000
relating to this note which is being amortized over the life of the note, using the using the effective interest method. The note is presented
net of a discount of $320,952 on the Company’s balance sheet with amortization to interest expense of $120,357 and $0 for the nine
month periods ended September 30, 2022 and September 30, 2021, respectively. At September 30, 2022, $3,000,000 was outstanding on the
Secured Convertible Promissory Note.
On August 2, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
On August 17, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
On September 6, 2022, the Company issued a secured
convertible promissory note in the principal amount of $250,000 to the Wit Trust in exchange for $250,000. The note carries an interest
rate of ten percent (10%) per annum and has a maturity date of October 1, 2024.
The accompanying financial statements have been
prepared in conformity with U.S. GAAP, which contemplate continuation of the Company as a going concern. However, the Company has sustained
substantial losses from operations since its inception. As of and for the period ended September 30, 2022, the Company had an accumulated
deficit of $37,098,203 and a net loss attributable to common shareholders of $3,167,489. These factors, among others, raise substantial
doubt about the ability of the Company to continue as a going concern. Continuation as a going concern is dependent on the ability to
raise additional capital and financing until we can achieve a level of operational profitability, though there is no assurance of success.
The Company believes that it will require additional
financing to fund its growth and achieve profitability The Company anticipates that such financing will be generated from subsequent private
offerings of its equity and/or debt securities. While we believe additional financing will be available to us as needed, there can be
no assurance that such financing will be available on commercially reasonable terms or otherwise, when needed. Moreover, any such additional
financing may dilute the interests of existing shareholders. The absence of additional financing, when needed, could substantially harm
the Company, its business, results of operations and financial condition.
Capital Expenditures
Any amounts expended for capital expenditures
would be the result of an increase in the capacity needed to adequately service any increase in our business. To date we have paid for
any needed additions to our capital equipment infrastructure from working capital funds and anticipate this being the case in the future.
Presently, we have approximately $20,000 planned
for capital expenditures to further develop the Company’s infrastructure to allow for growth in our operations over the next 12
months. We expect to fund these capital expenditure needs through a combination of vendor provided financing, the use of operating or
capital equipment leases and cash provided from operations.
Factors Affecting Future Performance