Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act).
As of May 14, 2020 there were 239,062,949 shares of the registrant’s
common stock issued and outstanding.
Notes to the Condensed Consolidated Financial
Statements
June 30, 2019
(Unaudited)
NOTE l: NATURE OF ORGANIZATION
Canna Corporation (the "Company")
was initially a Florida Corporation incorporated on July 29, 2013, established to manufacture and distribute high-quality, hand
rolled, premium cigars under the Rich Cigars brand name. The Company had branded custom cigars to be sold via the internet and
through retail locations. The Company's primary operations are currently through Northway Mining, LLC as a data center for third
parties’ cryptomining processes located in New York State, in which the Company has a majority interest (55%) acquired on
August 1, 2018. Management intends to conduct our business principally in the U.S.
Northway Mining, LLC’s (“NWM”)
core business is providing hosting and security services for third parties’ cryptomining processes, including continuous
camera recording, night-vision, motion activation, and automatic text notification to onsite staff.
In November 2017, the Company underwent
a change in control and became a Colorado corporation. As a result of this change, the Company changed the business name to Intercontinental
Technology, Inc. in order to reflect a change in the Company's direction and overall strategy. The Company's strategic direction
was to focus on the acquisition, development, and marketing of proprietary patented products that are readily marketable internationally,
and at the same time, entering the business of cryptocurrency mining by the ownership of multiple cryptocurrency mining machines.
On December 26, 2017, the Company
completed a reorganization. Rich Cigars, Inc., having been renamed to RCGR SUB, Inc., became a direct, wholly-owned subsidiary
of a newly formed Delaware corporation, First Intercontinental Technology, Inc. First Intercontinental Technology, Inc. was then
considered the parent and is now the public entity. Additionally, another Delaware corporation was formed, Intercontinental Services,
Inc. As of the effective date of the merger, all outstanding shares of common stock and preferred stock of Rich Cigars, Inc. were
automatically converted into identical shares of common stock or preferred stock in the parent on a one-for-one basis.
On February 16, 2018, the Company's
Board of Directors voted to annul and vitiate the series of transactions in Delaware by filing certificates of correction with
Delaware's Secretary of State. On February 21, 2018, the Company amended and restated the Articles of incorporation in order to
change the Company's name to Mining Power Group, Inc.
On April 4, 2019, the Company effected
a name change in the State of Colorado from Mining Power Group, Inc. to “Canna Corporation” in preparation
for a refocus of its business plan. Similarly, the name change was filed in the State of Florida, where the Company’s
headquarters are located.
NOTE 2: GOING CONCERN
These consolidated financial statements
have been prepared on a going concern basis which contemplates the realization of assets and the satisfaction of liabilities in
the normal course of business for the foreseeable future. As of June 30, 2019, the Company has an accumulated deficit of $7,281,193
since inception. This raises substantial doubt about the Company's ability to continue as a going concern.
The extent of the impact of the
coronavirus ("COVID-19") outbreak on the financial performance of the Company will depend on future developments,
including the duration and spread of the outbreak and related advisories and restrictions, and the impact of COVID-19 on the
overall economy, all of which are highly uncertain and cannot be predicted. If the overall economy is impacted for an extended
period, the Company’s future operating results may be materially adversely affected.
Management's plans include raising
capital through the equity markets to fund operations and eventually generate revenue through its business; however, there can
be no assurance that the Company will be successful in such activities. These consolidated financial statements do not include
any adjustments relating to the recovery of the recorded assets or the classifications of the liabilities that might be necessary
should the Company be unable to continue as a going concern.
NOTE 3: DISCONTINUED OPERATIONS
As of June 30, 2019, the Company
was under ongoing negotiation to transfer Northway Mining, LLC to a related party, who at the time of filing this 10Q was no longer
a related party. Due to the foregoing, on July 1, 2019, the Company entered into certain Membership Interest Transfer Agreement
and announced a change in the strategic focus by not continuing the cryptocurrency business unit.
As a result of this shift, the Company
has disclosed in the financials as Assets held-for-sale the amount of $1,455,047 and Liabilities held-for-sale in the amount of
$ 2,345,861 reorganizing a cessation of its business operations for Northway Mining, LLC, in accordance with Accounting Standards
Codification (ASC) 205-20, Discontinued Operations. As such, the historical results of Northway Mining, LLC, have been classified
as discontinued operations. As of December 31, 2018, assets of discontinued operations consisted of property and equipment, cash
and other assets, totals $1,590,992. As of December 31, 2018, liabilities of discontinued operations consisted of accounts payable
and loans total $1,534,235.
Assets and liabilities held-for-sale
as of June 30, 2019 and December 31,2018 consisted of the following:
|
|
June 30,
|
|
December 31,
|
|
|
2019
|
|
2018
|
Assets held-for-sale
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
176,313
|
|
Cryptocurrency
|
|
|
—
|
|
|
|
6,189
|
|
Property and equipment, net
|
|
|
1,455,047
|
|
|
|
1,408,490
|
|
Total
|
|
$
|
1,455,047
|
|
|
$
|
1,590,992
|
|
|
|
|
|
|
|
|
|
|
Liabilities held-for-sale
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
301,548
|
|
|
$
|
58,628
|
|
Checks drawn in excess of bank balance
|
|
|
9,139
|
|
|
|
27,793
|
|
Accrued expenses
|
|
|
5,080
|
|
|
|
5,080
|
|
Payroll liabilities
|
|
|
7,519
|
|
|
|
7,707
|
|
Related party loans
|
|
|
359,114
|
|
|
|
20,001
|
|
Auto loans
|
|
|
44,256
|
|
|
|
45,950
|
|
Loans payable - net of discounts $0 and $180,085
|
|
|
1,363,843
|
|
|
|
1,010,714
|
|
Deferred revenue
|
|
|
255,362
|
|
|
|
275,362
|
|
Contingent liability
|
|
|
—
|
|
|
|
83,000
|
|
Total
|
|
$
|
2,345,861
|
|
|
$
|
1,534,235
|
|
Results of the discontinued operations
for the three months and six months ended June 30, 2019 and 2018 are:
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
REVENUES
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,392
|
|
|
$
|
—
|
|
COST OF SALES
|
|
|
—
|
|
|
|
—
|
|
|
|
436,403
|
|
|
|
—
|
|
GROSS PROFIT
|
|
|
—
|
|
|
|
—
|
|
|
|
(426,011
|
)
|
|
|
—
|
|
General and administrative expenses
|
|
|
40,416
|
|
|
|
—
|
|
|
|
124,068
|
|
|
|
—
|
|
Depreciation expense
|
|
|
28,783
|
|
|
|
—
|
|
|
|
57,248
|
|
|
|
—
|
|
Total operating expense
|
|
|
69,199
|
|
|
|
—
|
|
|
|
181,316
|
|
|
|
—
|
|
Loss from operations
|
|
|
(69,199
|
)
|
|
|
—
|
|
|
|
(607,327
|
)
|
|
|
—
|
|
OTHER INCOME (EXPENSES)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense and amortization of debt discount
|
|
|
(83,667
|
)
|
|
|
—
|
|
|
|
(477,960
|
)
|
|
|
—
|
|
Impairment loss on cryptocurrency
|
|
|
—
|
|
|
|
—
|
|
|
|
(6,189
|
)
|
|
|
—
|
|
Gain on extinguishment of debt
|
|
|
143,904
|
|
|
|
—
|
|
|
|
143,904
|
|
|
|
—
|
|
Total other income (expense)
|
|
|
60,237
|
|
|
|
—
|
|
|
|
(340,245
|
)
|
|
|
—
|
|
Loss from discontinued operations
|
|
$
|
(8,962
|
)
|
|
$
|
—
|
|
|
$
|
(947,572
|
)
|
|
$
|
—
|
|
The
following table provides supplemental cash flow information related to discontinued operations:
|
|
Six Month Ended
|
|
|
June 30,
|
|
|
2019
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
Loss from discontinued operation
|
|
$
|
(947,572
|
)
|
Adjustments to reconcile loss from discontinued operation to net cash used in operating activities - discontinued operation:
|
|
|
|
|
Gain on extinguishment of debt
|
|
|
(143,904
|
)
|
Amortization of debt discount
|
|
|
207,040
|
|
Depreciation expense
|
|
|
57,248
|
|
Impairment loss on cryptocurrency
|
|
|
6,189
|
|
Default penalty interest
|
|
|
270,920
|
|
Change in operating assets and liabilities:
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
247,365
|
|
Payroll liability
|
|
|
(188
|
)
|
Deferred revenue
|
|
|
(20,000
|
)
|
Net cash used in operating activities - discontinued operations
|
|
|
(322,902
|
)
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
Cash paid for fixed assets acquisition
|
|
|
(103,805
|
)
|
Net cash used in investing activities - discontinued operations
|
|
|
(103,805
|
)
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
Bank overdraft
|
|
|
(18,654
|
)
|
Proceeds from notes payable
|
|
|
112,400
|
|
Repayment of notes payable
|
|
|
(65,506
|
)
|
Proceeds from related party loans
|
|
|
307,134
|
|
Repayment of related party loans
|
|
|
(83,286
|
)
|
Repayment of auto loan
|
|
|
(1,694
|
)
|
Net cash provided by financing activities - discontinued operations
|
|
|
250,394
|
|
NOTE 4: SUMMARY OF SIGNIFICANT
ACCOUNT POLICIES
Principles of Consolidation
The accompanying consolidated financial
statements of Canna Corporation include its majority owned subsidiary Northway Mining, LLC. All significant intercompany accounts
and transactions have been eliminated in consolidation.
The consolidated financial statements
include the accounts of Canna Corporation and its subsidiary Northway Mining, LLC, which are controlled and owned 55% by Canna
Corporation.
All of the equity interests in Northway
Mining not held by the Company are reflected as non-controlling interests. In the consolidated statements of operations, we allocate
net income (loss) attributable to non-controlling interests to arrive at net income (loss) attributable to the Company.
Basis of Presentation
The accompanying unaudited consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
for interim financial statements and with the instructions to Form 10-Q and Regulation S-X of the United States Securities and
Exchange Commission (“SEC”). Accordingly, they do not contain all information and footnotes required by accounting
principles generally accepted in the United States of America for annual financial statements.
In the opinion of the Company’s
management, the accompanying unaudited consolidated financial statements contain all the adjustments necessary (consisting only
of normal recurring accruals) to present the financial position of the Company as of June 30, 2019 and the
results of operations and cash flows for
the periods presented. The results of operations for the six months ended June 30, 2019 are not necessarily indicative of the operating
results for the full fiscal year or any future period. These unaudited consolidated financial statements should be read in conjunction
with the consolidated financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K
for the year ended December 31, 2018 filed with the SEC on June 17, 2019.
The Company has elected a December
31 fiscal year-end.
Use of Estimates
The preparation of consolidated
financial statements in conformity with Generally Accepted Accounting Principles ("GAAP") in the United States of America
requires management to adopt accounting policies and make estimates and assumptions that affect amounts reported in the consolidated
financial statements.
Carrying Value, Recoverability
and Impairment of Long-Lived Assets
The Company’s long-lived assets,
which include property and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable.
Cash and Cash Equivalents
The Company considers all investments
with a maturity date of three months or less when purchased to be cash equivalents. The Company had cash in the amount of $4,439
and $183,347 as of June 30, 2019 and December 31, 2018, respectively.
Accounts Receivable and Allowance
for Doubtful Accounts
Accounts receivable are recorded
at the invoiced amount, net of an allowance for doubtful accounts. The Company performs on-going credit evaluations of its customers
and adjusts credit limits based upon payment history and the customer’s current credit worthiness, as determined by the review
of their current credit information; and determines the allowance for doubtful accounts based on historical write-off experience,
customer specific facts and general economic conditions that may affect a client’s ability to pay.
Account balances are charged off
against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The
Company determines when receivables are past due or delinquent based on how recently payments have been received. The Company has
net $0 in accounts receivable at June 30, 2019 and December 31, 2018.
Cryptocurrencies
The Company receives cryptocurrencies
from its customers as a form of payment and converts them into cash in less than 3 months from receipt. The Company accounts for
its cryptocurrencies as indefinite-lived intangible assets at historical cost less impairment in accordance with ASC 350 Intangibles
- Goodwill and Other. During the six months ended June 30, 2019 and 2018, the Company recorded impairment losses of $6,189 and
$0, respectively, resulting in cryptocurrency balances of $0 and $6,189 as of June 30, 2019 and December 31, 2018, respectively.
Property and Equipment
Property and equipment is recorded
at cost. Expenditures for major additions and betterments are capitalized.
Maintenance and repairs are charged
to operations as incurred. Depreciation of property and equipment is computed by the straight-line method (after taking into account
their respective estimated residual values shown in the table below) over the estimated useful lives of the respective assets.
Fixed Asset
|
|
Estimated Useful Life (Years)
|
Building
|
|
|
39
|
|
Improvements
|
|
|
5
|
|
Furniture and office equipment
|
|
|
5
|
|
Computer Equipment
|
|
|
5
|
|
Vehicles
|
|
|
5
|
|
Upon the sale or retirement
of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss
is reflected in statements of operations. During the six months ended June 30, 2019 and 2018, the Company purchased $103,805
and $0, respectively, of fixed assets, wrote off $0 and $498, respectively, of fixed assets, and recorded $57,248 and $0,
respectively, of depreciation expense, resulting in net fixed assets of $1,455,047 and $1,408,490 at June 30, 2019 and
December 31, 2018, respectively, which are reflected as assets held-for-sale and discontinued operations (Note 3) in the
accompanying financial statements as follows:
Description
|
|
Total Acquisition Cost
|
|
Span of Life (years)
|
|
Depreciation
|
|
Net Value June 30, 2019
|
|
|
|
|
|
|
Accumulated as of December 31, 2018
|
|
Dep Exp 2019 Q1
|
|
Dep Exp 2019 Q2
|
|
Accumulated as of June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computer Equipment
|
|
$
|
8,990
|
|
|
|
5
|
|
|
|
543
|
|
|
|
480
|
|
|
|
487
|
|
|
$
|
1,510
|
|
|
$
|
7,480
|
|
Improvements
|
|
|
196,390
|
|
|
|
5
|
|
|
|
11,676
|
|
|
|
9,685
|
|
|
|
9,793
|
|
|
$
|
31,154
|
|
|
$
|
165,236
|
|
Office Equipment & Furniture
|
|
|
2,882
|
|
|
|
5
|
|
|
|
90
|
|
|
|
142
|
|
|
|
144
|
|
|
$
|
376
|
|
|
$
|
2,506
|
|
Pods
|
|
|
185,996
|
|
|
|
5
|
|
|
|
5,289
|
|
|
|
9,172
|
|
|
|
9,274
|
|
|
$
|
23,735
|
|
|
$
|
162,261
|
|
Real Estate - Land
|
|
|
102,218
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
102,218
|
|
Real Estate - Building
|
|
|
982,682
|
|
|
|
39
|
|
|
|
968
|
|
|
|
6,203
|
|
|
|
6,272
|
|
|
$
|
13,443
|
|
|
$
|
969,239
|
|
Vehicle
|
|
|
56,435
|
|
|
|
5
|
|
|
|
4,731
|
|
|
|
2,783
|
|
|
|
2,814
|
|
|
$
|
10,328
|
|
|
$
|
46,107
|
|
Total
|
|
$
|
1,535,592
|
|
|
|
|
|
|
$
|
23,297
|
|
|
$
|
28,465
|
|
|
$
|
28,783
|
|
|
$
|
80,545
|
|
|
$
|
1,455,047
|
|
Deferred revenue
The Company recognizes revenue for
subscription hosting service sales over the subscription period and deferred revenue is recorded for the portion of the subscription
period subsequent to each reporting date. As of June 30, 2019 and December 31, 2018, the balances of deferred revenue were $255,362
and $275,362, respectively. The decreased amount is a result of $20,000 refunded to a customer. No services were performed to clients
during the six months ended June 30, 2019 related to the deferred revenue, which is included in liabilities held-for-sale (Note
3).
Beneficial Conversion Feature
If the conversion features of conventional
convertible debt provide for a rate of conversion that is below market value at issuance, this feature is characterized as a beneficial
conversion feature ("BCF"). A BCF is recorded by the Company as a debt discount pursuant to ASC 470-20 Debt with Conversion
and Other Options. In those circumstances, the convertible debt is recorded net of the discount related to the BCF, and the
Company amortizes the discount to interest expense over the life of the debt using the effective interest method.
Embedded Conversion Features
The Company evaluates embedded conversion
features within convertible debt under ASC 815 Derivatives and Hedging to determine whether the embedded conversion feature(s)
should be bifurcated from the host instrument and accounted for as a derivative at fair value with changes in fair value recorded
in earnings. If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC
470-20 Debt with Conversion and Other Options for consideration of any beneficial conversion features.
Derivative Financial Instruments
Fair value accounting requires bifurcation
of embedded derivative instruments such as conversion features in convertible debt or equity instruments, and measurement of their
fair value for accounting purposes. In determining the appropriate fair value, the Company uses the Black-Scholes option-pricing
model. In assessing the convertible debt instruments,
management determines if the convertible
debt host instrument is conventional convertible debt and, further, if there is a beneficial conversion feature requiring measurement.
If the instrument is not considered conventional convertible debt, the Company will continue its evaluation process of these instruments
as derivative financial instruments.
Once determined, derivative liabilities
are adjusted to reflect fair value at each reporting period end, with any increase or decrease in the fair value being recorded
in results of operations as an adjustment to fair value of derivatives. In addition, the fair value of freestanding derivative
instruments such as warrants, are also valued using the Black Scholes option-pricing model.
Fair Value of Financial Instruments
Fair value is defined as the price
that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at
the measurement date, based on our principal or, in the absence of a principal, most advantageous market for the specific asset
or liability.
U.S. generally accepted accounting
principles provide for a three-level hierarchy of inputs to valuation techniques used to measure fair value, defined as follows:
Level 1: Inputs that are quoted prices (unadjusted)
for identical assets or liabilities in active markets that the entity can access.
Level 2: Inputs other than quoted prices included
within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of
the asset or liability, including:
● quoted prices for similar assets or liabilities in active
markets;
● quoted prices for identical or similar assets or liabilities
in markets that are not active;
● inputs other than quoted prices that are observable for
the asset or liability; and
● inputs that are derived principally from or corroborated
by observable market data by correlation or other means.
Level 3: Inputs that are unobservable
and reflect management’s own assumptions about the inputs market participants would use in pricing the asset or liability
based on the best information available in the circumstances (e.g., internally derived assumptions surrounding the timing and amount
of expected cash flows).
Our financial instruments consist
of cash, accounts receivable, accounts payable, and debt. We have determined that the book value of our outstanding financial instruments
as of June 30, 2019 and December 31, 2018, approximates the fair value due to their short-term nature.
Items recorded or measured at fair
value on a recurring basis in the accompanying consolidated financial statements consisted of the following items as of December
31, 2018 and June 30, 2019:
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Derivative Liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,296,080
|
|
|
$
|
2,296,080
|
|
June 30, 2019
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,316,596
|
|
|
$
|
3,316,596
|
|
The Company reflects the fair value
for liabilities using the Black Scholes pricing model. The following chart discloses the estimated fair values for the Company’s
derivative financial instruments based on the parameters disclosed in our Notes 5 and 6 hereto:
Derivative Liability Reconciliation
|
|
June 30,
2019
|
|
December 31,
2018
|
|
|
|
|
|
Balance beginning of the period
|
|
$
|
2,296,080
|
|
|
$
|
4,454,993
|
|
Derivative liability additions associated with convertible debt
|
|
|
847,190
|
|
|
|
5,840,449
|
|
Derivative liability reductions due to conversions or settlement of underlying debt
|
|
|
(1,287,038
|
)
|
|
|
560,945
|
|
Change in Fair Value
|
|
|
1,460,364
|
|
|
|
(8,560,307
|
)
|
Ending Balance
|
|
$
|
3,316,596
|
|
|
$
|
2,296,080
|
|
Revenue Recognition
Effective
January 1, 2018, the Company adopted the Financial Accounting Standards Board (“FASB”) standard update ASU 2014-09,
“Revenue from Contracts with Customers,” (“Topic 606”) which provides a principles-based, five-step approach
to measure and recognize revenue from contracts with customers. Revenue is recognized when the following criteria are met:
●
|
Identification of the contract, or contracts, with a customer;
|
●
|
Identification of the performance obligations in the contract;
|
●
|
Determination of the transaction price;
|
●
|
Allocation of the transaction price to the performance obligations in the contract; and
|
●
|
Recognition of revenue when, or as, we satisfy performance obligation.
|
The adoption of this guidance did
not have a material impact on the Company’s consolidated statements of operations, cash flows, shareholders’ equity
(deficit), or balance sheets as of the adoption date.
The Company did not generate any
revenues during the six months ended June 30, 2019. Revenues generated during the six months ended June 30, 2018 totaled $10,392
and were included in net loss from discontinued operations in the accompanying statements of operations (Note 3).
We periodically review for any
expected period of substantial involvement under the agreements that provide for non-refundable up-front payments and fees. If
applicable, we will adjust the amortization periods when appropriate to reflect changes in assumptions relating to the duration
of our expected involvement.
Income Taxes
Deferred tax assets and liabilities
are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases. Additionally, the recognition of future tax benefits, such as net
operating loss carryforwards, is required to the extent that realization of such benefits is more likely than not. Deferred tax
assets and liabilities are determined using enacted tax rates expected to apply to taxable income in the years in which the assets
and liabilities 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 tax expense in the period that includes the enactment date.
In the event the future tax consequences
of differences between the financial reporting bases and the tax bases of the Company's assets and liabilities result in deferred
tax assets, an evaluation of the probability of being able to realize the future benefits indicated by such asset is required.
A valuation allowance is provided for the portion of the deferred tax asset when it is more likely than not that some or all of
the deferred tax asset will not be realized. In assessing the realizability of the deferred tax assets, management considers the
scheduled reversals of deferred tax liabilities, projected future taxable income, and tax planning strategies.
The Company files income tax returns
in the United States, New York and Florida, which are subject to examination by the tax authorities in these jurisdictions. Generally,
the statute of limitations related to the Company's federal and state income tax return is three years. The state impact of any
federal changes for prior years remains subject to examination for a period up to five years after formal notification to the states.
Management has evaluated tax positions
in accordance with ASC 740, Income Taxes, and has not identified any significant tax positions, other than those disclosed.
All of the Company's tax years since inception remain subject to examination by Federal and State jurisdictions.
Earnings Per Share
Basic net income per common share
("Basic EPS'') excludes dilution and is computed by dividing net income by the weighted average number of common shares
outstanding during the period. Diluted net income per common share ("Diluted EPS'') reflects the potential dilution
that could occur if stock options or other contracts to issue shares of common stock were exercised or converted into common stock.
The computation of Diluted EPS does not assume exercise or conversion of securities that would have an anti-dilutive effect on
net income per common share.
|
|
Six Months Ended June 30
|
|
|
2019
|
|
2018
|
Continuing Operations
|
|
|
|
|
|
|
|
|
Numerator
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations, net of tax
|
|
$
|
(2,854,197
|
)
|
|
$
|
3,347,781
|
|
|
|
|
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, basic
|
|
|
175,835,076
|
|
|
|
33,852,073
|
|
Convertible preferred stock
|
|
|
—
|
|
|
|
963,000,000
|
|
Convertible promissory notes
|
|
|
—
|
|
|
|
4,062,347
|
|
Weighted average common shares outstanding, diluted
|
|
|
175,835,076
|
|
|
|
1,000,914,420
|
|
Basic EPS from continuing operations
|
|
$
|
(0.02
|
)
|
|
$
|
0.10
|
|
Diluted EPS from continuing operations
|
|
$
|
(0.02
|
)
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
Numerator
|
|
|
|
|
|
|
|
|
Income (loss) from discountinued operations, net of tax
|
|
|
(947,572
|
)
|
|
|
—
|
|
Less: Income (loss) attributable to noncontrolling interest, net of tax
|
|
|
(426,407
|
)
|
|
|
—
|
|
Income (loss) available to common stockholders
|
|
|
(521,165
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, basic
|
|
|
175,835,076
|
|
|
|
33,852,073
|
|
Convertible preferred stock
|
|
|
—
|
|
|
|
963,000,000
|
|
Convertible promissory notes
|
|
|
—
|
|
|
|
4,062,347
|
|
Weighted average common shares outstanding, diluted
|
|
|
175,835,076
|
|
|
|
1,000,914,420
|
|
Basic EPS from discontinued operations
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
Diluted EPS from discontinued operations
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
For the three and six months ended June
30, 2019 and three months ended June 30, 2018, the convertible instruments, consisting of 173,835,076 and 1,000,914,420 common
shares into which our outstanding convertible preferred stock and convertible promissory notes, respectively, are convertible,
are anti-dilutive and therefore, have been excluded from earnings (loss) per share.
NOTE 5: NOTES PAYABLE
Convertible Notes Payable
Power Up Lending Group, LTD
On May 30, 2017, the Company entered
into a convertible advance with Power Up Lending Group, LTD. The advance, with a face value of $38,000, bore interest at 12% per
annum and was payable on March 5, 2018. The note was issued at a 7% discount, resulting in net proceeds received after issuance
costs and fees of $35,000. Additionally, the note was convertible at the holder's discretion into shares of the Company's common
stock based on a conversion formula of 60% multiplied by the lowest price of the common shares for the 15 trading prior to which
the Notice of Conversion was received. During the year ended December 31, 2018, the noteholder converted $50,858 of principal and
interest into common stock, resulting in $0 and $2,387 in principal and interest as of June 30, 2019 and December 31, 2018, respectively.
The value of the conversion feature was assigned to the derivative liability. The Company valued this conversion feature using
the Black Scholes valuation model with the following assumptions: (i) as of June 30, 2019: dividend yield of zero, 0 days term
to maturity, risk free interest rate of 0% and annualized volatility of 0%, valued at $9,252.
Eagle Equities LLC
During 2018, the Company entered
into three notes with Eagle Equities LLC. The notes are convertible at the holder’s discretion into shares of the Company’s
common stock based on a conversion formula of 60% multiplied by the lowest price of the common shares for the 15 day trading period
prior to which the Notice of Conversion is received. In the event the Company experiences a DTC Chill on its shares, the Conversion
Price shall be decreased to 50% instead of 60% while that chill is in effect. In accordance with ASC 835-30-45, Interest, the Company
records the fees, costs, and original issue discount as reduction of the carrying amount of the debt and amortizes the balances
over the life of the debt instrument. If the Company fails to maintain the share reserve at the 4x discount of the note 60 days
after the issuance of the note, the conversion discount shall be increased by 10%. The conversion formula created an embedded derivative
conversion feature for each note. The notes are summarized as follows:
On July 3, 2018, the Company entered
into a convertible note with Eagle Equities LLC. The note, with a face value of $100,000, bears interest at 8% per annum and is
payable on July 3, 2019. The net proceeds received after issuance costs and fees was $96,500. On January 22, 2019, Eagle Equities
LLC declared a default of the convertible note payable to them resulting in fees and penalties equal to $32,108 due to the Company’s
delinquent SEC filings. Also on January 22, 2019 Eagle Equities LLC, sold all of its potentially dilutive convertible note to M
Svorai Investment, Inc, a related party, included $7,600 in accrued interest. On February 2, 2019 M Svorai Investments, Inc exercised
the convertible option, resulting in 5,162,242 shares issued; at a price of $0.02712 per share issued for $132,108 in principal
and $7,892 in interest accrued to the conversion date. The remaining balance principal and interest as of June 30, 2019 was $0.
As of December 31, 2018, principal and interest balances were $100,000 and $7,118, respectively.
On
August 10, 2018, the Company entered into a convertible note with Eagle Equities LLC. The note, with a face value of $300,000,
bears interest at 8% per annum and is payable on August 10, 2019. The net proceeds received after issuance costs and fees was
$285,000. On March 14, 2019 Eagle Equities LLC declared a default of the convertible note payable to them resulting in fees and
penalties equal to $142,884 due to the Company’s delinquent SEC filings, and in same date, sold all of its potentially dilutive
convertible note to Back Nine Capital, LLC $147,628, to One Investment Capital, Inc $147,628 and to Sign N Drive Auto Mall, Inc
$147,628. As of June 30, 2019 the following chart show the balances on principal and interest as of June 30, 2019:
Lender
|
|
June
30, 2019
|
|
|
Principal
|
|
|
Interest
|
|
Back
Nine Capital, LLC (Eagle 2)
|
|
$
|
147,628
|
|
|
$
|
7,859
|
|
One
Investment Capital, Inc (Eagle 2)
|
|
|
147,628
|
|
|
|
7,859
|
|
Sign
N Drive Auto Mall, Inc (Eagle 2)
|
|
|
147,628
|
|
|
|
7,859
|
|
Total:
|
|
$
|
442,884
|
|
|
$
|
23,577
|
|
On March 14, 2019, Back Nine Capital
LLC, purchased one third of a potentially dilutive convertible note held by Eagle Equities, LLC, issued on August 10, 2018 with
a face value of $300,000 and $142,884 as Default Charges, therefore Back Nine Capital, LLC, now held $147,628. The Company valued
the related conversion feature using the Black Scholes valuation model with the following assumptions: (i) as of June 30, 2019:
dividend yield of zero, 41 days to maturity, risk free interest rate of 2.18% and annualized volatility of 348%, valued at $398,329.
The value of the conversion feature was assigned to the derivative liability and created a loss and a debt discount to amortized
over the life of the convertible debt. The principal and interest balances as of June 30, 2019 were $147,628 and $7,859 respectively.
On March 14, 2019, One Investment
Capital, Inc, purchased one third of a potentially dilutive convertible note held by Eagle Equities, LLC, issued on August 10,
2018 with a face value of $300,000 and $142,884 as Default Charges, therefore One Investment Capital, Inc, now held $147,628. The
Company valued the related conversion feature using the Black Scholes valuation model with the following assumptions: (i) as of
June 30, 2019: dividend yield of zero, 41 days to maturity, risk free interest rate of 2.18% and annualized volatility of 348%,
valued at $398,329. The value of the conversion feature was assigned to the derivative liability and created a loss and a debt
discount to amortized over the life of the convertible debt. The principal and interest balances as of June 30, 2019 were $147,628
and $7,859 respectively.
On March 14, 2019, Sign N Drive
Auto Mall, Inc, purchased one third of a potentially dilutive convertible note held by Eagle Equities, LLC, issued on August 10,
2018 with a face value of $300,000 and $142,884 as Default Charges, therefore Sign N Drive Auto Mall, Inc, now held $147,628. The
Company valued the related conversion feature using the Black Scholes valuation model with the following assumptions: (i) as of
June 30, 2019: dividend yield of zero, 41 days to maturity, risk free interest rate of 2.18% and annualized volatility of 348%,
valued at $398,329. The value of the conversion feature was assigned to the derivative liability and created a loss and a debt
discount to amortized over the life of the convertible debt. The principal and interest balances as of June 30, 2019 were $147,628
and $7,859 respectively.
On August 10, 2018, the Company
entered into a convertible note with Eagle Equities LLC. The note, with a face value of $100,000, bears interest at 8% per annum
and is payable on August 10, 2019. The net proceeds received after issuance costs and fees was $95,000. The principal and interest
balances as of March 14, 2019 were $100,000 and $ 5,384, respectively. As of December 31, 2018, principal and interest balances
were $100,000 and $3,784, respectively. On March 14, 2019 Eagle Equities LLC declared a default of the convertible note payable
to them in the amount of $47,198 due to the Company’s SEC delinquent filings, and in same date Eagle Equities LLC, sold all
of its potentially dilutive convertible note to Gary Berlly, an individual, included $47,198 in accrued interest and penalties.
The Company valued the related conversion feature using the Black Scholes valuation model with the following assumptions: (i) as
of June 30, 2019: dividend yield of zero, 41 days term to maturity, risk free interest rate of 2.18% and annualized volatility
of 348%, valued at $397,179. The value of the conversion feature was assigned to the derivative liability and created a loss and
debt discount to be amortized over the life of the convertible debt. The principal and interest balances as of June 30, 2019 were
$147,198 and $7,840 respectively.
Firstfire Global Opportunity
Fund, LLC
On September 11, 2018, the Company
entered into a convertible note with Firstfire Global Opportunities Fund, LLC. The note, with a face value of $210,000, bears interest
at 5% per annum and was payable on June 11, 2019. The note was issued at a $10,000 (“OID”) discount. The net proceeds
received after issuance costs and fees was $195,000. Additionally, the note is convertible at the holder's discretion into shares
of the Company's common stock based on a conversion formula of 65% multiplied by the lowest price of the common shares for the
20 consecutive trading days period immediately preceding the Trading Day that the Company receives a Notice of Conversion. The
conversion formula created an embedded derivative conversion feature.
On January 16, 2019, Firstfire Global
Opportunities Fund, LLC sold all of its potentially dilutive convertible note of $210,000 issued on September 11, 2018 to: (i)
twenty five percent (25%) of its potentially dilutive convertible note to Back Nine Capital LLC, or $52,500; (ii) twenty five percent
(25%) of its potentially dilutive convertible note to Gary Berlly, or $52,500; (iii) twenty five percent (25%) of its potentially
dilutive convertible note to One Investment Capital, or $52,500 and (iv) twenty five percent (25%) of its potentially dilutive
convertible note to Sig N Drive Auto Mall, Inc, or $52,500.
On January 22, 2019, Back Nine Capital,
LLC exercised the convertible option, resulting in 3,000,000 shares issued; at a price of $0.0130 per share issued for $39,000
in principal. The balance on the note as of June 30, 2019 was $13,500 and $766 in accrued interest. The Company valued this conversion
feature using the Black Scholes valuation model with the following assumptions: (i) as of June 30, 2019: dividend yield of zero,
0 days term to maturity, risk free interest rate of 0% and annualized volatility of 0%, valued at $51,040. The value of the conversion
feature was assigned to the derivative liability and created a loss and a debt discount to be amortized over the life of the convertible
debt.
On January 23, 2019, Gary Berlly
exercised the convertible option, resulting in 3,000,000 shares issued; at a price of $0.0130 per share issued for $39,000 in principal.
The balance on the note as of June 30, 2019 was $13,500 and $766 in accrued interest. The Company valued this conversion feature
using the Black Scholes valuation model with the following assumptions: (i) as of June 30, 2019: dividend yield of zero, 0 days
term to maturity, risk free interest rate of 0% and annualized volatility of 0%, valued at $51,040. The value of the conversion
feature was assigned to the derivative liability and created a loss and a debt discount to be amortized over the life of the convertible
debt.
On January 23, 2019, One Investment
Capital, Inc exercised the convertible option, resulting in 3,000,000 shares issued; at a price of $0.0130 per share issued for
$39,000 in principal. The balance on the note as of June 30, 2019 was $13,500 and $766 in accrued interest. The Company valued
this conversion feature using the Black Scholes valuation model with the following assumptions: (i) as of June 30, 2019: dividend
yield of zero, 0 days term to maturity, risk free interest rate of 0% and annualized volatility of 0%, valued at $51,040. The value
of the conversion feature was assigned to the derivative liability and created a loss and a debt discount to be amortized over
the life of the convertible debt.
On January 23, 2019, Sign N Drive
Auto Mall, Inc exercised the convertible option, resulting in 3,000,000 shares issued; at a price of $0.0130 per share issued for
$39,000 in principal. The balance on the note as of June 30, 2019 was $13,500 and $766 in accrued interest. The Company valued
this conversion feature using the Black Scholes valuation model with the following assumptions: (i) as of June 30, 2019: dividend
yield of zero, 0 days term to maturity, risk free interest rate of 0% and annualized volatility of 0%, valued at $51,040. The value
of the conversion feature was assigned to the derivative liability and created a loss and a debt discount to be amortized over
the life of the convertible debt.
On April 9, 2019, the Company entered
into a convertible note with Sign N Drive Auto Mall, Inc. The note, with a face value of $15,000, bears interest at 12% per annum
and is payable on April 9, 2020, net of proceeds was $15,000. The conversion price (the "Conversion
Price") shall be a sixty percent
(60%) discount to the lowest closing bid price of the common stock of the Company during the thirty (30) trading days before the
Conversion Date, as reported by OTC Markets or a comparable reporting agency. The conversion formula created an embedded derivative
conversion feature. The Company valued this conversion feature using the Black Scholes valuation model with the following assumptions:
(i) as of June 30, 2019: dividend yield of zero, 284 days term to maturity, risk free interest rate of 1.92% and annualized volatility
of 376%, valued at $133,720. The value of the conversion feature was assigned to the derivative liability and created a loss and
a debt discount to be amortized over the life of the convertible debt. The principal and interest balances as of June 30, 2019
were $15,000 and $448 respectively.
On April 26, 2019, the Company entered
into a convertible note with Sign N Drive Auto Mall, Inc. The note, with a face value of $100,000, bears interest at 12% per annum
and is payable on April 26, 2020, net of proceeds was $100,000. The conversion price (the "Conversion Price") shall be
a sixty percent (60%) discount to the lowest closing bid price of the common stock of the Company during the thirty (30) trading
days before the Conversion Date, as reported by OTC Markets or a comparable reporting agency. The conversion formula created an
embedded derivative conversion feature. The Company valued this conversion feature using the Black Scholes valuation model with
the following assumptions: (i) as of June 30, 2019: dividend yield of zero, 300 days term to maturity, risk free interest rate
of 1.92% and annualized volatility of 368%, valued at $892,009. The value of the conversion feature was assigned to the derivative
liability and created a loss and a debt discount to be amortized over the life of the convertible debt. The principal and interest
balances as of June 30, 2019 were $100,000 and $2,992 respectively.
On June 28, 2019, the Company entered
into a convertible note with Sunny Isles Capital, Inc. The note, with a face value of $10,000, bears interest at 12% per annum
and is payable on June 28, 2020, net of proceeds was $10,000. The conversion price (the "Conversion Price") shall be
a sixty percent (60%) discount to the lowest closing bid price of the common stock of the Company during the thirty (30) trading
days before the Conversion Date, as reported by OTC Markets or a comparable reporting agency. The conversion formula created an
embedded derivative conversion feature. The Company valued this conversion feature using the Black Scholes valuation model with
the following assumptions: (i) as of June 30, 2019: dividend yield of zero, 364 days term to maturity, risk free interest rate
of 1.92% and annualized volatility of 345%, valued at $89,450. The value of the conversion feature was assigned to the derivative
liability and created a loss and a debt discount to be amortized over the life of the convertible debt. The principal and interest
balances as of June 30, 2019 were $10,000 and $299 respectively.
At December 31, 2018, the above
loans had an aggregate outstanding principal balance of $710,000 and unamortized debt discount of $418,314, resulting in net principal
of $291,686.
June 30, 2019 Convertible Notes Payable Summary - Third Parties
|
Lender
|
|
Principal
|
|
Interest
|
|
Unamortized debt discount
|
|
Net
|
Power Up Lending, LTD
|
|
$
|
—
|
|
|
$
|
2,387
|
|
|
$
|
—
|
|
|
$
|
2,387
|
|
Back Nine Capital, LLC
|
|
|
13,500
|
|
|
|
766
|
|
|
|
—
|
|
|
|
14,266
|
|
Gary Berlly
|
|
|
13,500
|
|
|
|
766
|
|
|
|
—
|
|
|
|
14,266
|
|
One Investment Capital, Inc
|
|
|
13,500
|
|
|
|
766
|
|
|
|
—
|
|
|
|
14,266
|
|
Sign N Drive Auto Mall, Inc
|
|
|
13,500
|
|
|
|
766
|
|
|
|
—
|
|
|
|
14,266
|
|
Gary Berlly(Eagle 3)
|
|
|
147,198
|
|
|
|
7,840
|
|
|
|
(40,504
|
)
|
|
|
114,534
|
|
Back Nine Capital, LLC (Eagle 2)
|
|
|
147,628
|
|
|
|
7,859
|
|
|
|
(40,623
|
)
|
|
|
114,864
|
|
One Investment Capital, Inc (Eagle 2)
|
|
|
147,628
|
|
|
|
7,859
|
|
|
|
(40,623
|
)
|
|
|
114,864
|
|
Sign N Drive Auto Mall, Inc (Eagle 2)
|
|
|
147,628
|
|
|
|
7,859
|
|
|
|
(40,623
|
)
|
|
|
116,864
|
|
Sign N Drive Auto Mall, Inc
|
|
|
15,000
|
|
|
|
449
|
|
|
|
(11,639
|
)
|
|
|
3,810
|
|
Sign N Drive Auto Mall, Inc
|
|
|
100,000
|
|
|
|
2,992
|
|
|
|
(82,240
|
)
|
|
|
20,752
|
|
Sunny Isles Capital, LLC
|
|
|
10,000
|
|
|
|
299
|
|
|
|
(9,945
|
)
|
|
|
354
|
|
Total
|
|
$
|
769,082
|
|
|
$
|
40,606
|
|
|
$
|
(226,197
|
)
|
|
$
|
545,493
|
|
Loans Payable
The Company acquired certain real
estate and vehicles, [the unpaid balance is guaranteed by mortgages with a 12 months maturity 5% interest rate, along with a lien
and 72 month maturity on the vehicles], all outstanding liabilities are held for sale included in (Note 3).
The total mortgage balance with
707 Flats Rd. and Marsan Properties as of December 31, 2018 was $617,400 and $532,487 as of June 30, 2019, which is payable in
December 2019 (no default terms).
The Company also has loan agreements
with:
|
(i)
|
Ultegra Partner, based on an agreement executed as of December 20,
2018 and payable in weekly payments $11,583, last installment due on January 6, 2020, net proceeds of $339,500. This debt was settled
as of February 22, 2019 for no gain or loss, and included a prospective payment schedule based on the future sale of certain assets.
|
|
(ii)
|
Atlas Advanced, based on an agreement executed as of December 10,
2018, the Company received net proceeds of $67,450, payable in 90 daily payments of $1,216, last installment due on April 23, 2019.
This debt was settled as of June 11, 2019 for one payment of $25,000 (Note 9).
|
|
(iii)
|
The 1st Scotia Bank vehicle loan is deferred as follows:
(a) within 12 month period: $8,239 (included in the balance sheet as Auto loan, current), and (b) thereafter: $36,017 (included
in the balance sheet as Auto loan, non-current) in payments of $9,887 in each of the years 2020 through 2022, and $6,356 in the
year 2023. The interest rate for 1st Scotia Bank is 7.29%. This loan is not presented in the following chart, as there
is no associated debt discount.
|
|
(iv)
|
Grand Capital based on an agreement executed as of January 3, 2019,
this loan was payable in 72 daily payments of $922 with the last installment due on June 11, 2019. This debt was settled and refinanced
on May 2, 2019, and the original note was replaced with a new note for $55,175, resulting in a gain of $1,216
|
At
December 31, 2018, the aggregate principal balance and unamortized debt discount on these loans totaled $1,190,799 and $180,085,
respectively, at December 31, 2018. During the six months ended June 30, 2019 and 2018, the Company received, in aggregate, total
proceeds of $112,400 and $0, respectively. The principal balance as of June 30, 2019 was $1,363,843, and $0 in unamortized debt
discount.
LENDER
|
|
LOAN
AMOUNT
|
NET
OF PROCEEDS
|
|
DEBT
DISC. & ORIGIN. FEES
|
|
INT
RATE
|
|
TERMS
OF PAYMENT
|
|
BALANCE
AS OF JUNE 30, 2019
|
Grand
Capital Settlement
|
|
|
55,174
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
monthly
|
|
51,174
|
Ultegra
- Settlement
|
|
|
680,000
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Assets
Sale
|
|
608,582
|
Marsan
- Settlement
|
|
|
551,087
|
|
|
—
|
|
|
|
—
|
|
|
|
5
|
%
|
|
monthly
|
|
539,087
|
Marsan
- Settlement - Escrow Taxes
|
|
|
34,400
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
monthly
|
|
30,100
|
707
Flats Rd. - Premier
|
|
|
134,900
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
134,900
|
|
|
$
|
1,455,562
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
$1,363,843
|
NOTE 6: RELATED PARTY LOANS
Convertible Notes Payable
On February 21, 2018 Crown Bridge
Partners LLC, sold part of its potentially dilutive convertible note to D&D Capital, Inc, a related party. The Company valued
this conversion feature using the Black Scholes valuation model; as of June 30, 2019, due to the note is in default there are no
assumptions, therefore the note has a conversion option’s value of $38,072. The value of the conversion feature was assigned
to the derivative liability and created a loss and a debt discount to be amortized over the life of the convertible debt. The remaining
principal balance as of June 30, 2019 is $ 7,379. Accrued interest related to this note was $833 and $541 at June 30, 2019 and
December 31, 2018, respectively
During the three months ended March
31, 2018, Kodiak Capital declared a default of the convertible note payable to them invoking 22% retroactive interest and also
put into effect a penalty of $2,000 per day for non-delivery of the shares according to the note agreement, which led to increasing
the balance of the note to $142,633 (including $2,630 accrued interest on the Kodiak note) at March 31, 2018. On February 15, 2018,
S&E Capital, LLC, a related party to Mining Power Group Inc., reached an agreement with Kodiak Capital to purchase the note.
As a result, the Company recognized a gain of $137,054. During 2018, S&E Capital, Inc., exercised the convertible option, resulting
in 2,450,000 shares issued; at a price of $0.04134 per share issued for $101,283 in principal and $11,497 in accrued interest.
The Company valued this conversion
feature using the Black Scholes valuation model; as of June 30, 2019 due to the note is in default there are no assumptions, therefore
the note has a conversion option’s value of $357,767. The value of the conversion feature was assigned to the derivative
liability and created a loss and a debt discount to be amortized over the life of the convertible debt. The remaining principal
balance as of June 30, 2019 was $ 49,775 and $17,950 in accrued interest.
Lender
|
|
Principal
|
|
Unamortized Debt Discount
|
|
Net
|
D&D Capital, Inc
|
|
$
|
7,379
|
|
|
$
|
—
|
|
|
$
|
7,379
|
|
S&E Capital, LLC
|
|
|
49,775
|
|
|
|
—
|
|
|
|
49,775
|
|
Notes Related Parties
|
|
$
|
57,154
|
|
|
$
|
—
|
|
|
$
|
57,154
|
|
At June 30, 2019 and December 31,
2018, the principal amount and interest on these loans totaled $57,154 and $18,784, and $57,154 and $14,798, respectively.
Other Related Party Loans
The Company has non-interest bearing
demand loans with various related parties. During the six months ended June 30, 2019 and 2018, the Company received $335,862 and
$54,401, respectively, in proceeds from these loans, and made repayments of $103,286 and $0, respectively, resulting in principal
balances of $708,367 and $360,528 as of June 30, 2019 and December 31, 2018, respectively. As of June 30, 2019 $359,114 are included
as Liabilities held for sale (Note 3)
NOTE 7: EQUITY
Transactions for the six months ended June 30, 2018
On January 4, 2018 Power Up cancelled
a conversion of $2,340 or 156,000 shares of common stock.
On January 10, 2018 the Company
issued 37,000,000 common stock restricted shares, $0.0001 par value per share, converting 37,000 shares of the one million (1,000,000)
Series A Preferred Stock,
On February 28, 2018 the Company
issued 156,333 shares of common stock valued at the conversion price of $0.18. The shares were issued to convert $28,140 of the
principal amount of the note dated May 30, 2017 to Power Up Lending Group Ltd.
On March 6, 2018 the Company issued
109,569 shares of common stock valued at the conversion price of $0.18. The shares were issued to convert $16,928 of the principal
amount and $2,280 of accrued and unpaid interest of the Note dated as of May 30, 2017 to Power Up Lending Group Ltd.
On April 25, 2018 the Company issued
45,000 shares of common stock value at the conversion price of $0.08. The shares were issued to convert $3,510 of the principal
amount of the Note dated as of May 30, 2017, to Power Up Lending Group Ltd.
On April 25, 2018 the Company issued
187,533 shares of common stock value at the conversion price of $0.08. The shares were issued to convert $14,140 of the principal
amount of the Note dated as of September 27, 2017, to Power Up Lending Group Ltd.
On May 3, 2018 the Company issued
2,500,000 shares of common stock at $0.0001 par value to Shelby White, which were subsequently cancelled in July 2018.
Transactions for the six months
ended June 30, 2019:
On January 28, 2019 the Company
issued 60,000,000 common stock restricted shares, $ 0.0001 par value per share, converting 60,000 shares of the one million (1,000,000)
Series A Preferred Stock.
On February 1, 2019 the Company
issued 3,000,000 shares of common stock at the conversion price of $0.0130. The shares were issued to convert $39,000 of principal
amount, on the note dated September 11, 2018 to Gary Berlly.
On February 1, 2019 the Company
issued 3,000,000 shares of common stock at the conversion price of $$0.0130. The shares were issued to convert $39,000 of principal
amount, on the note dated September 11, 2018 to Back Nine Capital, LLC.
On February 1, 2019 the Company
issued 3,000,000 shares of common stock at the conversion price of $$0.0130. The shares were issued to convert $39,000 of principal
amount, on the note dated September 11, 2018 to One Investment Capital, Inc.
On February 1, 2019 the Company
issued 3,000,000 shares of common stock at the conversion price of $$0.0130. The shares were issued to convert $39,000 of principal
amount, on the note dated September 11, 2018 to Sing N Drive Auto Mall, Inc.
On February 4, 2019 the Company
issued 5,162,242 shares issued; at a price of $0.02712. The shares were issued to convert $132,108 in principal and $7,892 in interest,
on the note dated July 3, 2018, to M Svorai Investments, Inc a related party.
In connection with the above debt
conversions occurring in February 2019, derivative liabilities totaling $1,287,038 were eliminated, with the offset recorded as
an increase to additional paid-in capital.
On March 15, 2019 the Company issued
40,000,000 common stock restricted shares, $ 0.0001 par value per share, converting 40,000 shares of the one million (1,000,000)
Series A Preferred Stock.
On March 22, 2019 the Company issued
50,000,000 common stock restricted shares, $ 0.0001 par value per share, converting 50,000 shares of the one million (1,000,000)
Series A Preferred Stock.
NOTE 8: COMMITMENTS AND CONTINGENCIES;
During the normal course of business,
the Company may be exposed to litigation. When the Company becomes aware of potential litigation, it evaluates the merits of the
case in accordance with ASC 450-20-50, Contingencies. The Company evaluates its exposure to the matter, possible legal or
settlement strategies and the likelihood of an unfavorable outcome. If the Company determines that an unfavorable outcome is probable
and can be reasonably estimated, it establishes the necessary accruals. As of June 30, 2019 and December 31, 2018, the Company
had $0 and $83,000 in contingent liabilities, and the below outstanding lawsuits against the Company:
As of December 31, 2018, the Company
recognized $83,000 in contingent liabilities, as per the lawsuit Atlas Funding vs. Northway Mining, which resulted in an initial
judgment amount of $109,512, and Grand Capital vs. Northway Mining, which resulted in an initial judgment amount of $75,225, initiated
against the Company. On May 2, 2019, the Company settled the lawsuit of Grand Capital vs. Northway Mining. Based on the settlement
agreement, the Company issued a new note for $55,175 to replace the original note and made a commitment to make a weekly payment
of $1,000 against the new note. On June 11, 2019, the Company settled the lawsuit of Atlas Funding vs. Northway Mining for one
payment of $25,000. As a result of the settlement of both debts, the Company recognized a gain on settlement of $60,904 in addition
to $83,000 due to the elimination of the contingent liability associated with the lawsuits. The total gain of $143,904 has been
included in net loss from discontinued operations (Note 3).
NOTE 9: SUBSEQUENT EVENTS AFTER
JUNE 30, 2019
The Company has evaluated
subsequent events that occurred through the date these financial statements were issued and has determined there are subsequent
events as follows:
Acquisition and Change
in Control
On July 1, 2019 the Company
sold any and all interest of Northway Mining, LLC to Dror Svorai, under common control and all its operations on behalf of Canna
Corporation have been discontinued.
On January 16, 2020, the
Company entered into an agreement (the "Acquisition Agreement"), to acquire the majority ownership interest of Agra Nutraceuticals
Corporation ("Agra"), a Colorado corporation, having a registered business address of 67 SW 12th Ave, Ste 500, Deerfield
Beach, Florida 33442. Pursuant to the Acquisition Agreement the Company will acquire 77.5% of the issued and outstanding shares
of common stock of Agra to be transferred from the majority shareholder of Agra, SBS Eco Trust. In consideration for the acquisition
of the Agra shares, Dror Svorai, the Company's majority shareholder, President, CEO and sole officer and director, transferred
his 803,000 shares of the Company’s Series A Preferred Stock and 197,000,000 shares of its common stock to SBS Eco.
In connection with the Acquisition
Agreement, the Company underwent a change of control. As a result of the Acquisition, the SBS Eco Trust, whose trustee is Esther
Bittelman, an individual, and Secretary of Agra, became controlling and majority shareholder of the Registrant (the "Change
of Control").
As a result of entry into
the Acquisition Agreement, Mr. Svorai resigned at the end of the business day on January 17, 2020, following the appointments and
acceptances by the new officers and directors of the Company, Agra will be operated as a majority-owned subsidiary of the Company.
The Acquisition will become effective 20 days following the mailing of the Information Statement to shareholders pursuant to Schedule
14. The mailing has not occurred yet.
Promissory Note Conversions
On January 16, 2020, Back
Nine Capital, LLC, irrevocably elected to exercise the right granted under certain Convertible Promissory Note dated September
11, 2018 and assigned to the current holder per that certain Note Purchase and Assignment Agreement, dated January 16, 2019, to
convert $15,744 including principal together with any unpaid regular and penalty interest accrued, into 832,351 shares of the Company’s
common stock at a price of $0.018915
On January 16, 2020 D&D
Capital Inc., irrevocably elected to exercise the rights granted under that certain Convertible Promissory Note date July 1, 2019
to convert $125,712 into 9,600,000 shares of the Company’s common stock at a price of $0.013095.
On January 16, 2020 Gary
Berlly irrevocably elected to exercise the right granted under certain Convertible Promissory Note dated September 11, 2018 and
assigned to the current holder per that certain Note Purchase and Assignment Agreement, dated January 16, 2019, to convert $15,744
including principal together with any unpaid regular and penalty interest accrued, into 832,351 shares of the Company’s common
stock at a price of $0.018915
On January 16, 2020 Sign
N Drive Auto Mall, Inc., irrevocably elected to exercise the right granted under certain Convertible Promissory Note dated September
11, 2018 and assigned to the current holder per that certain Note Purchase and Assignment Agreement, dated January 16, 2019, to
convert $15,744 including principal together with any unpaid regular and penalty interest accrued, into 832,351 shares of the Company’s
common stock at a price of $0.018915
Item 2. Management's Discussion
and Analysis of Financial Condition and Results of Operations.
Forward-Looking Statements and Associated Risks.
This Form 10-Q contains certain
statements that are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. For this purpose,
any statements contained in this Form 10-Q that are not statements of historical fact may be deemed to be forward-looking statements.
Without limiting the foregoing, words such as "may," "will," "expect," "believe," "anticipate,"
"estimate,” or "continue" or comparable terminology are intended to identify forward-looking statements. These
statements by their nature involve substantial risks and uncertainties, and actual results may differ materially depending on a
variety of factors, many of which are not within our control. These factors include but are not limited to economic conditions
generally and in the industries in which we may participate; competition within our chosen industry, including competition from
much larger competitors; technological advances and failure to successfully develop business relationships.
Going Concern
Based on our financial history since
inception, our auditor has expressed substantial doubt as to our ability to continue as a going concern. As reflected in the accompanying
financial statements, as of June 30, 2019, we had an accumulated deficit totaling $7,281,192. This raises substantial doubts about
our ability to continue as a going concern.
The extent of the impact of the coronavirus ("COVID-19")
outbreak on the financial performance of the Company will depend on future developments, including the duration and spread of the
outbreak and related advisories and restrictions, and the impact of COVID-19 on the overall economy, all of which are highly
uncertain and cannot be predicted. If the overall economy is impacted for an extended period, the Company’s future operating
results may be materially adversely affected.
Plan of Operation
The Company was incorporated under
the laws of the State of Florida on July 29, 2013. The Company was established to manufacture and distribute high-quality, hand
rolled, premium cigars under the Rich Cigars brand name. Beginning in December 2017, the Company wound down and discontinued its
operations pertaining to the manufacture and distribution of cigars. Effective at the same date, the Company began the process
of re-focusing its operations to become a holding company wherein its primary focus would be to own and operate subsidiary companies
in the cryptocurrency business, principally companies either engaged in cryptocurrency mining directly, data center operations
for cryptomining, or the development of proprietary products and services for the cryptocurrency business sector itself.
On August 1, 2018 the Company had
entered into an agreement (the "Acquisition Agreement") to acquire the majority ownership interest of Northway Mining,
LLC., a New York limited liability company, located at 707 Flats Road, Athens, New York. Based on the Acquisition Agreement, the
Company was granted by the membership a fifty-five percent (55%) ownership in Northway, free and clear of all encumbrances, liens
and other obligations, and the remaining forty-five percent (45%) shall remain owned by the previous members. As a result of this
acquisition, Northway became a majority-owned subsidiary of the Company.
On July 1, 2019 the Company
sold any and all interest of Northway Mining, LLC to Dror Svorai, under common control and all its operations on behalf of Canna
Corporation have been discontinued.
On January 16, 2020, the
Company entered into an agreement (the "Acquisition Agreement"), to acquire the majority ownership interest of Agra Nutraceuticals
Corporation ("Agra"), a Colorado corporation, having a registered business address of 67 SW 12th Ave, Ste 500, Deerfield
Beach, Florida 33442. Pursuant to the Acquisition Agreement the Company will acquire 77.5% of the issued and outstanding shares
of common stock of Agra to be transferred from the majority shareholder of Agra, SBS Eco Trust. In consideration for the acquisition
of the Agra shares, Dror Svorai, the Company's majority shareholder, President, CEO and sole officer and director, transferred
his 803,000 shares of the Company’s Series A Preferred Stock and 197,000,000 shares of its common stock to SBS Eco.
In connection with the Acquisition
Agreement, the Company underwent a change of control. As a result of the Acquisition, the SBS Eco Trust, whose trustee is Esther
Bittelman, an individual, and Secretary of Agra, became controlling and majority shareholder of the Registrant (the "Change
of Control").
As a result of entry into
the Acquisition Agreement, Mr. Svorai resigned at the end of the business day on January 17, 2020, following the appointments and
acceptances by the new officers and directors of the Company, Agra will be operated as a majority-owned subsidiary of the Company.
The Acquisition will become effective 20 days following the mailing of the Information Statement to shareholders pursuant to Schedule
14. The mailing has not occurred yet.
Results of Operations
Three Months Ended June 30, 2019
Compared to June 30, 2018
For the three months ended June
30, 2019, we had $0 in revenues from continuing operations and $0 in cost of goods sold from continuing operations compared to
$0 and $0, respectively, for the same period in 2018. For the three months ended June 30, 2019, our total operating expenses from
continuing operations were $116,756, as compared to $15,648 for the three months ended June 30, 2018, the increase in operating
expenses was mainly due to an increase in legal fees related to lawsuits initiated against the Company in the current period.
For the three months ended June
30, 2019, we had $431,982 in interest expense and amortization of debt discounts related to convertible promissory notes, compared
to $68,359 for the same period in 2018. The increase in interest expense is due to the issuance of new convertible notes. For the
three months ended June 30, 2019, we had a loss of $1,145,795 from change in fair value of derivative liability, and $557,463 for
the same period in 2018. The issuance of new convertible loans and penalties incurred during the period and the changes in the
assumptions used to value the derivative liability are the main sources for such increases.
For the three months ended June
30, 2019, we had a loss from discontinued operation of $8,692 related to the disposal of our subsidiary, Northway Mining LLC on
July 1, 2019, as compared to $0 for the three months ended June 30, 2018. The loss of $8,962 represents the results of operations
of the subsidiary for the three months ended June 30, 2019. The subsidiary was acquired on August 11, 2018, so no results of operations
of the subsidiary are presented for the three months ended June 30, 2018.
For the three months ended June
30, 2019, we had a net loss of $1,703,495 from continuing operations, compared to a loss of $641,720 for the same period in 2018.
The main reasons for this increase in losses was the lack of income from operations due to the fall in the cryptocurrencies market,
the lawsuits, penalties and increase in interest expense related to issuance of new convertible debts.
Six Months Ended June 30, 2019
Compared to June 30, 2018
For the six months ended June 30,
2019, we had $0 in revenues from continuing operations and $0 in cost of goods sold compared to $0 and $0, respectively, for the
same period in 2018. For the six months ended June 30, 2019, our total operating expenses was $136,317, as compared to $53,948
for the six months ended June 30, 2018. The increase in operating expenses was due to an increase in professional fees.
For the six months ended June 30,
2019, we had $1,059,113 in interest expense and amortization of debt discount, compared to $349,143 for the same period in 2018.
The increase is due to the issuance of new convertible notes. For the six months ended June 30, 2019, we had a loss of $1,460,364
from change in fair value of derivative liability, and a gain of $3,614,566 for the same period in 2018. The increase in debt and
certain penalties from previous debt and the changes in the assumptions used to value the derivative liability are the main reasons
for the increase. For the six months ended June 30, 2019, we had a loss on extinguishment of debt of $198,403, compared to a gain
of $137,054 for the six months ended June 30, 2018 due to the modification and extinguishment of certain convertible notes.
For the six months ended June 30,
2019, we had a loss from discontinued operation of $927,572 related to the disposal of our subsidiary, Northway Mining LLC on July
1, 2019, as compared to $0 for the six months ended June 30, 2018.
For the six months ended June 30,
2019, we had a net loss of $3,801,769 compared to a net income of $3,347,781 for the same period 2018. the main reason of this
fluctuation is the change in the fair value of the derivative liability.
Liquidity and Capital Resources
As of June 30, 2019, our cash balance
was $4,439 as compared to $7,034 at December 31, 2018. Our plan for satisfying our cash requirements for the next twelve months
is through the sale of shares of our common stock, third party financing, and/or traditional bank financing. We do not anticipate
generating sufficient amounts of revenues to meet our working capital requirements. Consequently, we intend to make appropriate
plans to ensure sources of additional capital in the future to fund growth and expansion through additional equity or debt financing
or credit facilities.
The Company must raise additional
funds in order to fund our continuing operations. We may not be successful in our efforts to raise additional funds or achieve
profitable operations. Even if we are able to raise additional funds through the sale of our securities or through the issuance
of debt securities, or loans from our directors or financial institutions our cash needs could be greater than anticipated in which
case we could be forced to raise additional capital. At the present time, we have no commitments for any additional financing,
and there can be no assurance that, if needed, additional capital will be available to us on commercially acceptable terms or
at all. These conditions raise substantial
doubt as to our ability to continue as a going concern, which may make it more difficult for us to raise additional capital when
needed. If we cannot get the needed capital, we may not be able to become profitable and may have to curtail or cease our operations.
Operating Activities
During the six months ended June
30, 2019, the Company used cash in the amount of $459,226 in operating activities, compared to $53,948 over the same period in
2018. This increase is mainly related to the increase in operating activities from discontinued operations of Northway Mining LLC,
which did not exist as of June 30, 2018.
Investing Activities
During the six months ended June
30, 2019, the Company used cash in the amount of $103,805 in investing activities of discontinued operation, compared to $0 over
the same period in 2018. During the six months of 2019, Northway Mining LLC, acquired equipment to use in its crypto currency mining
activity.
Financing Activities
During the six months ended
June 30, 2019, $384,121 in net cash was provided to the Company from its financing activities, compared to $54,401 over the
same period in 2018. The increase in net cash provided by financing activities from continuing operation for the six months
ended June 30, 2019 was mainly due to the issuance of new convertible notes payable for $125,000 compared to $0 for the same
period June 30, 2018. The increase in financing activities from discontinued operation was related to new debts issued by
Northway Mining LLC , which did not exist as of June 30, 2018.
The Company intends to seek additional
funding through public or private financings to fund our operations through fiscal 2019 and beyond. However, if we are unable to
raise additional capital when required or on acceptable terms, or achieve cash flow positive operations, we may have to significantly
delay product development and scale back operations both of which may affect our ability to continue as a going concern.
Off Balance Sheet Arrangements
None