0001599117
false
FY
http://fasb.org/us-gaap/2022#Revenues
http://fasb.org/us-gaap/2022#Revenues
0001599117
2022-01-01
2022-12-31
0001599117
2022-06-30
0001599117
2023-03-27
0001599117
2022-12-31
0001599117
2021-12-31
0001599117
2021-01-01
2021-12-31
0001599117
us-gaap:ServiceMember
2022-01-01
2022-12-31
0001599117
us-gaap:ServiceMember
2021-01-01
2021-12-31
0001599117
MNTR:FinanceLeaseRevenueMember
2022-01-01
2022-12-31
0001599117
MNTR:FinanceLeaseRevenueMember
2021-01-01
2021-12-31
0001599117
us-gaap:PreferredStockMember
2020-12-31
0001599117
us-gaap:CommonStockMember
2020-12-31
0001599117
us-gaap:AdditionalPaidInCapitalMember
2020-12-31
0001599117
us-gaap:RetainedEarningsMember
2020-12-31
0001599117
us-gaap:ParentMember
2020-12-31
0001599117
us-gaap:NoncontrollingInterestMember
2020-12-31
0001599117
2020-12-31
0001599117
us-gaap:PreferredStockMember
2021-12-31
0001599117
us-gaap:CommonStockMember
2021-12-31
0001599117
us-gaap:AdditionalPaidInCapitalMember
2021-12-31
0001599117
us-gaap:RetainedEarningsMember
2021-12-31
0001599117
us-gaap:ParentMember
2021-12-31
0001599117
us-gaap:NoncontrollingInterestMember
2021-12-31
0001599117
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001599117
us-gaap:CommonStockMember
2021-01-01
2021-12-31
0001599117
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-12-31
0001599117
us-gaap:RetainedEarningsMember
2021-01-01
2021-12-31
0001599117
us-gaap:ParentMember
2021-01-01
2021-12-31
0001599117
us-gaap:NoncontrollingInterestMember
2021-01-01
2021-12-31
0001599117
us-gaap:PreferredStockMember
2022-01-01
2022-12-31
0001599117
us-gaap:CommonStockMember
2022-01-01
2022-12-31
0001599117
us-gaap:AdditionalPaidInCapitalMember
2022-01-01
2022-12-31
0001599117
us-gaap:RetainedEarningsMember
2022-01-01
2022-12-31
0001599117
us-gaap:ParentMember
2022-01-01
2022-12-31
0001599117
us-gaap:NoncontrollingInterestMember
2022-01-01
2022-12-31
0001599117
us-gaap:PreferredStockMember
2022-12-31
0001599117
us-gaap:CommonStockMember
2022-12-31
0001599117
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001599117
us-gaap:RetainedEarningsMember
2022-12-31
0001599117
us-gaap:ParentMember
2022-12-31
0001599117
us-gaap:NoncontrollingInterestMember
2022-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
2022-12-31
0001599117
MNTR:MentorIPLLCMember
2022-12-31
0001599117
MNTR:GFarmaSettlorsMember
MNTR:SettlementAgreementAndMutualReleaseMember
2021-08-27
0001599117
MNTR:SettlementAgreementAndMutualReleaseMember
MNTR:GFarmaSettlorsMember
2022-08-31
0001599117
MNTR:SettlementAgreementAndMutualReleaseMember
MNTR:GFarmaSettlorsMember
2022-09-30
0001599117
MNTR:SettlementAgreementAndMutualReleaseMember
MNTR:GFarmaSettlorsMember
2022-10-31
0001599117
MNTR:GFarmaLabsLimitedMember
2022-01-01
2022-12-31
0001599117
MNTR:GFarmaLabsLimitedMember
2021-01-01
2021-12-31
0001599117
MNTR:PuebloWestOrganicsLLCMember
2022-09-26
2022-09-27
0001599117
MNTR:MentorPartnerIILLCMember
us-gaap:ManufacturingFacilityMember
2018-02-08
0001599117
MNTR:MentorPartnerIILLCMember
2019-03-11
2019-03-12
0001599117
MNTR:SettlementAgreementMember
2022-11-17
2022-11-18
0001599117
MNTR:RecoveryPurchaseAgreementMember
MNTR:ElectrumMember
2022-11-18
0001599117
MNTR:CapitalAgreementMember
2022-11-18
0001599117
MNTR:ElectrumMember
2022-11-17
2022-11-18
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:SecondSecuredCapitalAgreementMember
2019-01-28
0001599117
MNTR:ElectrumPartnersLLCMember
2022-11-18
0001599117
MNTR:NeuCourtIncMember
2018-12-01
2018-12-21
0001599117
MNTR:NeuCourtIncMember
2022-01-01
2022-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
2022-01-01
2022-12-31
0001599117
MNTR:MentorIPLLCMember
2022-01-01
2022-12-31
0001599117
MNTR:MentorPartnerILLCMember
2022-12-31
0001599117
MNTR:MentorPartnerILLCMember
2022-01-01
2022-12-31
0001599117
MNTR:MentorPartnerIILLCMember
2022-12-31
0001599117
MNTR:MentorPartnerIILLCMember
2022-01-01
2022-12-31
0001599117
MNTR:TWGLLCMember
2022-12-31
0001599117
MNTR:TWGLLCMember
2022-01-01
2022-12-31
0001599117
2022-02-13
2022-02-15
0001599117
MNTR:NeuCourtIncMember
MNTR:ConvertibleNotesReceivableMember
2022-12-31
0001599117
MNTR:NeuCourtIncMember
MNTR:ConvertibleNotesReceivableMember
2021-12-31
0001599117
MNTR:NeuCourtIncMember
MNTR:ConvertibleNotesReceivableMember
2022-06-12
2022-06-13
0001599117
MNTR:NovemberTwentyTwoTwothousandSeventeenConvertibleNotesMember
MNTR:SimpleAgreementForFutureEquitySAFEMember
2022-07-15
0001599117
MNTR:OctoberThirtyOneTwoThousandEighteenConvertibleNotesMember
MNTR:SimpleAgreementForFutureEquitySAFEMember
2022-07-15
0001599117
MNTR:SimpleAgreementForFutureEquitySAFEsMember
2022-07-15
0001599117
MNTR:SimpleAgreementForFutureEquitySAFEMember
2022-07-15
0001599117
MNTR:NeuCourtIncMember
srt:MaximumMember
2022-07-14
2022-07-15
0001599117
MNTR:NeuCourtIncMember
2022-07-14
2022-07-15
0001599117
MNTR:SimpleAgreementForFutureEquitySAFEMember
2022-07-21
2022-07-22
0001599117
MNTR:SimpleAgreementForFutureEquitySAFEMember
2022-07-31
2022-08-01
0001599117
MNTR:SimpleAgreementForFutureEquitySAFEMember
2022-08-01
0001599117
us-gaap:SubsequentEventMember
MNTR:SafePurchaseAgreementMember
2023-01-20
0001599117
us-gaap:SubsequentEventMember
2023-01-10
0001599117
us-gaap:ComputerEquipmentMember
srt:MinimumMember
2022-01-01
2022-12-31
0001599117
us-gaap:ComputerEquipmentMember
srt:MaximumMember
2022-01-01
2022-12-31
0001599117
us-gaap:FurnitureAndFixturesMember
2022-01-01
2022-12-31
0001599117
us-gaap:VehiclesMember
srt:MinimumMember
2022-01-01
2022-12-31
0001599117
us-gaap:VehiclesMember
srt:MaximumMember
2022-01-01
2022-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
2014-01-01
0001599117
MNTR:WasteConsolidatorsIncMember
1999-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
1999-12-31
0001599117
MNTR:ExchangeAgreementMember
2015-04-09
2015-04-10
0001599117
MNTR:ExchangeAgreementMember
MNTR:SeriesDWarrantsMember
2015-04-10
0001599117
MNTR:ExchangeAgreementMember
2021-12-31
0001599117
2020-01-01
2020-12-31
0001599117
srt:MaximumMember
2022-01-01
2022-12-31
0001599117
srt:MaximumMember
2022-12-31
0001599117
MNTR:VehicleFleetMember
2022-12-31
0001599117
MNTR:VehicleFleetMember
2021-12-31
0001599117
MNTR:OperatingAgreementsMember
2022-01-01
2022-12-31
0001599117
MNTR:OperatingAgreementsMember
2021-01-01
2021-12-31
0001599117
MNTR:ConvertibleNotesReceivableOneMember
2022-12-31
0001599117
MNTR:ConvertibleNotesReceivableOneMember
2021-12-31
0001599117
MNTR:ConvertibleNotesReceivableTwoMember
2022-12-31
0001599117
MNTR:ConvertibleNotesReceivableTwoMember
2021-12-31
0001599117
MNTR:ConvertibleNotesReceivableOneMember
MNTR:NeuCourtIncMember
2021-12-31
0001599117
MNTR:ConvertibleNotesReceivableOneMember
MNTR:NeuCourtIncMember
2022-12-31
0001599117
MNTR:ConvertibleNotesReceivableOneMember
MNTR:NeuCourtIncMember
2022-01-01
2022-12-31
0001599117
MNTR:OctoberThirtyOneTwoThousandEighteenMember
MNTR:ConvertibleNotesReceivableMember
MNTR:NeuCourtIncMember
2021-12-31
0001599117
MNTR:OctoberThirtyOneTwoThousandEighteenMember
MNTR:ConvertibleNotesReceivableMember
MNTR:NeuCourtIncMember
2022-12-31
0001599117
MNTR:OctoberThirtyOneTwoThousandEighteenMember
2022-01-01
2022-12-31
0001599117
MNTR:ConvertibleNotesReceivableMember
MNTR:NeuCourtIncMember
2022-07-14
2022-07-15
0001599117
MNTR:SimpleAgreementForFutureEquitySAFEMember
us-gaap:SubsequentEventMember
2023-01-20
0001599117
MNTR:NotesPurchaseAgreementMember
MNTR:GFarmaLabsLimitedMember
2017-03-17
0001599117
MNTR:NotesPurchaseAgreementMember
MNTR:GFarmaLabsLimitedMember
2017-03-15
2017-03-17
0001599117
MNTR:NotesPurchaseAgreementMember
MNTR:GFarmaLabsLimitedMember
2019-03-04
0001599117
MNTR:NotesPurchaseAgreementMember
MNTR:GFarmaLabsLimitedMember
2019-03-01
2019-03-04
0001599117
MNTR:GFarmaLabsLimitedMember
MNTR:MentorPartnerOneMember
2019-04-22
0001599117
MNTR:GFarmaLabsLimitedMember
2022-12-31
0001599117
MNTR:GFarmaLabsLimitedMember
2021-12-31
0001599117
MNTR:TwoPromissoryNotesMember
2020-11-04
0001599117
MNTR:SettlementAgreementAndMutualReleaseMember
MNTR:GFarmaMember
2021-08-26
2021-08-27
0001599117
MNTR:SettlementAgreementAndMutualReleaseMember
MNTR:GFarmaMember
2021-08-27
0001599117
2019-01-01
2019-12-31
0001599117
MNTR:BadDebtExpensesMember
2022-01-01
2022-12-31
0001599117
MNTR:BadDebtExpensesMember
2021-01-01
2021-12-31
0001599117
MNTR:GFarmasMember
2020-01-01
2020-12-31
0001599117
MNTR:PartnerOneMember
2022-01-01
2022-12-31
0001599117
MNTR:PartnerOneMember
2021-01-01
2021-12-31
0001599117
MNTR:PartnerTwoMember
2022-01-01
2022-12-31
0001599117
MNTR:PartnerTwoMember
2021-01-01
2021-12-31
0001599117
us-gaap:ManufacturingFacilityMember
2022-12-31
0001599117
MNTR:MentorPartnerOneMember
2022-12-31
0001599117
MNTR:MentorPartnerOneMember
2021-12-31
0001599117
MNTR:MentorPartnerTwoMember
2022-12-31
0001599117
MNTR:MentorPartnerTwoMember
2021-12-31
0001599117
MNTR:RecoveryPurchaseAgreementMember
MNTR:ElectrumMember
2018-10-26
2018-10-30
0001599117
MNTR:RecoveryPurchaseAgreementMember
MNTR:ElectrumMember
2022-09-30
0001599117
MNTR:RecoveryPurchaseAgreementMember
MNTR:ElectrumMember
2021-12-31
0001599117
MNTR:RecoveryPurchaseAgreementMember
MNTR:ElectrumMember
2022-01-01
2022-12-31
0001599117
MNTR:RecoveryPurchaseAgreementMember
MNTR:ElectrumMember
2022-12-31
0001599117
MNTR:SecuredCaptialAgreementMember
MNTR:ElectrumMember
2018-10-31
0001599117
MNTR:ElectrumMember
MNTR:SecuredCaptialAgreementMember
2018-10-29
2018-10-31
0001599117
MNTR:ElectrumMember
MNTR:SecuredCaptialAgreementMember
2022-11-17
2022-11-18
0001599117
MNTR:ElectrumMember
MNTR:SecuredCaptialAgreementMember
2022-12-31
0001599117
MNTR:ElectrumMember
MNTR:SecuredCaptialAgreementMember
2021-12-31
0001599117
MNTR:SecondSecuredCapitalAgreementMember
MNTR:ElectrumMember
2019-01-28
0001599117
MNTR:ElectrumMember
MNTR:SecondSecuredCaptialAgreementMember
2022-01-01
2022-12-31
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:SecondSecuredCapitalAgreementMember
2021-11-01
2021-11-01
0001599117
MNTR:SecondSecuredCapitalAgreementMember
MNTR:ElectrumMember
2022-12-31
0001599117
MNTR:SecondSecuredCapitalAgreementMember
MNTR:ElectrumMember
2021-12-31
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:SecondSecuredCapitalAgreementMember
2019-01-24
2019-01-28
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:SecondSecuredCapitalAgreementMember
2022-01-01
2022-12-31
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:SecondSecuredCapitalAgreementMember
2021-01-01
2021-12-31
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:SecondSecuredCapitalAgreementMember
2022-12-31
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:SecondSecuredCapitalAgreementMember
2021-12-31
0001599117
MNTR:ElectrumPartnersLLCMember
MNTR:AuroraCannabisIncMember
2022-09-13
2022-09-14
0001599117
MNTR:RecoveryPurchaseAgreementMember
2022-12-31
0001599117
MNTR:RecoveryPurchaseAgreementMember
2021-12-31
0001599117
MNTR:SecuredCapitalAgreementMember
2022-12-31
0001599117
MNTR:SecuredCapitalAgreementMember
2021-12-31
0001599117
MNTR:SecondSecuredCapitalAgreementMember
2022-12-31
0001599117
MNTR:SecondSecuredCapitalAgreementMember
2021-12-31
0001599117
MNTR:CaptialAgreementMember
2022-11-18
0001599117
MNTR:ElectrumMember
2022-11-18
0001599117
us-gaap:FairValueInputsLevel1Member
us-gaap:SecuritiesAssetsMember
2020-12-31
0001599117
us-gaap:FairValueInputsLevel2Member
2020-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:ContractualInterestsInLegalRecoveriesMember
2020-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:InvestmentInCommonStockWarrantsMember
2020-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:OtherEquityInvestmentsMember
2020-12-31
0001599117
us-gaap:FairValueInputsLevel1Member
us-gaap:SecuritiesAssetsMember
2021-01-01
2021-12-31
0001599117
us-gaap:FairValueInputsLevel2Member
2021-01-01
2021-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:ContractualInterestsInLegalRecoveriesMember
2021-01-01
2021-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:InvestmentInCommonStockWarrantsMember
2021-01-01
2021-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:OtherEquityInvestmentsMember
2021-01-01
2021-12-31
0001599117
us-gaap:FairValueInputsLevel1Member
us-gaap:SecuritiesAssetsMember
2021-12-31
0001599117
us-gaap:FairValueInputsLevel2Member
2021-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:ContractualInterestsInLegalRecoveriesMember
2021-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:InvestmentInCommonStockWarrantsMember
2021-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:OtherEquityInvestmentsMember
2021-12-31
0001599117
us-gaap:FairValueInputsLevel1Member
us-gaap:SecuritiesAssetsMember
2022-01-01
2022-12-31
0001599117
us-gaap:FairValueInputsLevel2Member
2022-01-01
2022-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:ContractualInterestsInLegalRecoveriesMember
2022-01-01
2022-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:InvestmentInCommonStockWarrantsMember
2022-01-01
2022-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:OtherEquityInvestmentsMember
2022-01-01
2022-12-31
0001599117
us-gaap:FairValueInputsLevel1Member
us-gaap:SecuritiesAssetsMember
2022-12-31
0001599117
us-gaap:FairValueInputsLevel2Member
2022-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:ContractualInterestsInLegalRecoveriesMember
2022-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:InvestmentInCommonStockWarrantsMember
2022-12-31
0001599117
us-gaap:FairValueInputsLevel3Member
MNTR:OtherEquityInvestmentsMember
2022-12-31
0001599117
srt:ChiefExecutiveOfficerMember
MNTR:SeriesBCommonStockWarrantsMember
2022-01-11
0001599117
srt:ChiefExecutiveOfficerMember
MNTR:SeriesBCommonStockWarrantsMember
2022-01-10
2022-01-11
0001599117
MNTR:SeriesDCommonStockWarrantsMember
2022-12-31
0001599117
MNTR:SeriesHWarrantsMember
MNTR:InvestmentBankingAgreementMember
2022-12-31
0001599117
MNTR:SeriesHWarrantsMember
2022-11-13
2022-11-14
0001599117
MNTR:SeriesHWarrantsMember
2022-12-31
0001599117
MNTR:SeriesBCommonStockWarrantsMember
2020-12-31
0001599117
MNTR:SeriesDCommonStockWarrantsMember
2020-12-31
0001599117
MNTR:SeriesBAndDCommonStockWarrantsMember
2020-12-31
0001599117
MNTR:SeriesBCommonStockWarrantsMember
2021-01-01
2021-12-31
0001599117
MNTR:SeriesDCommonStockWarrantsMember
2021-01-01
2021-12-31
0001599117
MNTR:SeriesBAndDCommonStockWarrantsMember
2021-01-01
2021-12-31
0001599117
MNTR:SeriesBCommonStockWarrantsMember
2021-12-31
0001599117
MNTR:SeriesDCommonStockWarrantsMember
2021-12-31
0001599117
MNTR:SeriesBAndDCommonStockWarrantsMember
2021-12-31
0001599117
MNTR:SeriesBCommonStockWarrantsMember
2022-01-01
2022-12-31
0001599117
MNTR:SeriesDCommonStockWarrantsMember
2022-01-01
2022-12-31
0001599117
MNTR:SeriesBAndDCommonStockWarrantsMember
2022-01-01
2022-12-31
0001599117
MNTR:SeriesBCommonStockWarrantsMember
2022-12-31
0001599117
MNTR:SeriesBAndDCommonStockWarrantsMember
2022-12-31
0001599117
MNTR:SeriesHWarrantsMember
2020-12-31
0001599117
MNTR:SeriesHWarrantsMember
2021-01-01
2021-12-31
0001599117
MNTR:SeriesHWarrantsMember
2021-12-31
0001599117
MNTR:SeriesHWarrantsMember
2022-01-01
2022-12-31
0001599117
srt:ChiefExecutiveOfficerMember
MNTR:SeriesBCommonStockWarrantsMember
2021-12-31
0001599117
2014-08-06
2014-08-08
0001599117
MNTR:SeriesQPreferredStockMember
2017-07-13
0001599117
MNTR:SeriesQPreferredStockMember
2022-01-01
2022-12-31
0001599117
MNTR:SeriesQPreferredStockMember
2018-05-29
2018-05-30
0001599117
MNTR:SeriesQPreferredStockMember
2018-05-30
0001599117
MNTR:SeriesQPreferredStockMember
2022-12-31
0001599117
MNTR:SeriesQPreferredStockMember
2021-12-31
0001599117
us-gaap:LoansPayableMember
2022-01-01
2022-12-31
0001599117
MNTR:LoansPayableOneMember
2022-01-01
2022-12-31
0001599117
MNTR:LoansPayableTwoMember
2022-01-01
2022-12-31
0001599117
MNTR:BankOfSouthernCaliforniaMember
2020-12-31
0001599117
MNTR:RepublicBankOfArizonaMember
2020-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
2020-11-30
0001599117
MNTR:WasteConsolidatorsIncMember
2021-01-01
2021-12-31
0001599117
MNTR:SecondPaycheckProtectionProgramLoanMember
2021-02-17
0001599117
MNTR:EconomicInjuryDisasterLoanMember
2020-07-07
2020-07-09
0001599117
MNTR:EconomicInjuryDisasterLoanMember
2020-07-09
0001599117
MNTR:EconomicInjuryDisasterLoanMember
2022-01-01
2022-12-31
0001599117
MNTR:EconomicInjuryDisasterLoanMember
2021-01-01
2021-12-31
0001599117
MNTR:EconomicInjuryDisasterLoanMember
2022-12-31
0001599117
MNTR:EconomicInjuryDisasterLoanMember
2021-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
2022-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
2021-12-31
0001599117
MNTR:WasteConsolidatorsIncMember
2022-01-01
2022-12-31
0001599117
MNTR:WCIMember
2022-02-15
0001599117
MNTR:WCIMember
2021-12-31
0001599117
srt:ChiefExecutiveOfficerMember
2022-12-01
0001599117
srt:ChiefExecutiveOfficerMember
2021-12-31
0001599117
MNTR:WCIMember
2022-12-31
0001599117
srt:ChiefExecutiveOfficerMember
2022-12-31
0001599117
MNTR:GFarmaLabsLimitedMember
2020-03-31
0001599117
MNTR:GFarmaLabsLimitedMember
2020-01-01
2020-03-31
0001599117
MNTR:GFarmaLabsLimitedMember
2020-06-30
0001599117
MNTR:GFarmaLabsLimitedMember
2020-04-01
2020-06-30
0001599117
MNTR:PromissoryNotesMember
2020-11-04
0001599117
MNTR:SettlementAgreementAndMutualReleaseMember
MNTR:GFarmaSettlorsMember
2021-08-26
2021-08-27
0001599117
MNTR:SettlementAgreementAndMutualReleaseMember
MNTR:GFarmaSettlorsMember
2022-08-30
0001599117
MNTR:CannabisAndMedicalMarijuanaSegmentMember
2022-01-01
2022-12-31
0001599117
MNTR:FacilityOperationsRelatedMember
2022-01-01
2022-12-31
0001599117
MNTR:CorporateAndEliminationsMember
2022-01-01
2022-12-31
0001599117
MNTR:CannabisAndMedicalMarijuanaSegmentMember
2022-12-31
0001599117
MNTR:FacilityOperationsRelatedMember
2022-12-31
0001599117
MNTR:CorporateAndEliminationsMember
2022-12-31
0001599117
MNTR:CannabisAndMedicalMarijuanaSegmentMember
2021-01-01
2021-12-31
0001599117
MNTR:FacilityOperationsRelatedMember
2021-01-01
2021-12-31
0001599117
MNTR:CorporateAndEliminationsMember
2021-01-01
2021-12-31
0001599117
MNTR:CannabisAndMedicalMarijuanaSegmentMember
2021-12-31
0001599117
MNTR:FacilityOperationsRelatedMember
2021-12-31
0001599117
MNTR:CorporateAndEliminationsMember
2021-12-31
0001599117
MNTR:FederalMember
2022-12-31
0001599117
stpr:CA
2022-12-31
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
MNTR:Segment
iso4217:CAD
xbrli:pure
PART
I
Item
1. Business.
Corporate
History and Background
Mentor
Capital, Inc. (“Mentor” or “the Company”), which reincorporated under the laws of the State of Delaware in September
2015, was founded as an investment partnership in Silicon Valley, California by the current CEO in 1985. The Company was originally incorporated
under the laws of the State of California in 1994 as Main Street Athletic Clubs, Inc. and operated a small chain of athletic clubs, a
trucking company, and food companies, among other things. On September 12, 1996, our Offering Statement was qualified pursuant to Regulation
A under Section 3(b) of the Securities Act of 1933 and on March 12, 1997 we began to trade publicly. In 1997, the Company changed its
name to Main Street AC, Inc. and merged with a group of approximately fifteen oil and gas partnerships which proved to be unsuccessful.
In 1998 we entered a Chapter 11 bankruptcy reorganization in the Northern District of California due to a need to decrease oil and gas
related debt in excess of asset value.
As
we emerged from bankruptcy, the court allowed the original issuance of approximately $145 Million in warrants to the Company’s
claimants and creditors. The warrants were in (4) four classes, have been reset to lower prices, and have been principally exercised
at $0.09, $0.11, $0.65, $1.00, $1.60, and $7.00 per share. The outstanding Series D warrants are exercisable at $1.60 per share, at which
price we may receive as much as $10 Million in warrant proceeds. The amount of proceeds received from exercised warrants may be limited
by the general status of the economy and the price per share of our regular shares of Common Stock. Warrant holders are more likely to
exercise warrants at $1.60 per warrant share if the shares of our Common Stock are priced above $1.60 per share. The longer the Company’s
Common Stock share price is above $1.60, the more likely warrant holders will be willing to exercise their warrants. If the Common Stock
share price is less than $1.60 for a long period of time, the Company may also decide to lower the exercise price of outstanding warrants
to entice warrant holders to exercise their warrants and invest in the Company. The amount of potential funds received by the Company
from such exercises will decrease as the warrant exercise price decreases.
On
February 9, 2015, in accordance with Section 1145 of the United States Bankruptcy Code and the Company’s Third Amended Plan of
Reorganization (“Plan of Reorganization”), the Company announced a minimum 30 day partial redemption of up to 1% of the already
outstanding Series D warrants to provide for the court specified redemption mechanism for warrants not exercised timely by the original
holder or their estates. Company designees that applied during the 30 days paid 10 cents per warrant to redeem the warrant and then exercised
the Series D warrant to purchase a share of the Company’s Common Stock at the court specified formula of not more than one-half
of the closing bid price on the day preceding the 30 day exercise period. In successive months, the authorized partial warrant redemption
amount was recalculated, and the redemption offer repeated according to the court formula. In the Company’s October 7, 2016 press
release, Mentor stated that the 1% redemptions which were formerly priced on a calendar month schedule would subsequently be initiated
and priced on a random date schedule after the prior 1% redemption was completed to prevent potential third-party manipulation of share
prices at month-end. The periodic partial redemptions could continue to be recalculated and repeated until such unexercised warrants
are exhausted, or the partial redemption is otherwise paused or truncated by the Company. For the years ended December 31, 2022 and 2021,
no warrants were redeemed.
The
Bankruptcy Court approved Plan of Reorganization allows all the warrants and shares that are issued upon exercise of the warrants to
trade freely under an exemption provided by Section 1145 of the United States Bankruptcy Code. We received an SEC “No Comment”
letter and our Plan of Reorganization was confirmed January 11, 2000. The SEC’s letter is not and should not be interpreted as
approval of the Company’s Disclosure Statement or Plan of Reorganization.
Recent
Developments
Currently,
our general business operations are intended to provide management consultation and headquarters functions, especially with regard to
accounting and audits, for our majority-owned subsidiaries, which makes up most of our holdings. We monitor our less than majority positions
for value and investment security. Management also spends considerable effort reviewing possible acquisition candidates on an ongoing
basis.
In
2009, the Company began focusing its investing activities in leading-edge cancer companies. In early 2013, in response to government
limitations on reimbursement for highly technical and expensive cancer treatments, and a resulting business decline in the cancer immunotherapy
sector, the Company decided to exit that space. On August 29, 2013, the Company began to divest of its cancer assets and focus future
investments in the medical marijuana and cannabis sector. The Company has since expanded its target industry focus which now includes
energy, manufacturing, and management services with the goal of ensuring increased market opportunities for investment.
Electrum
Partners, LLC
On
November 18, 2022, following the filing of a declaratory relief action, Mentor received $459,990 from Electrum Partners, LLC (“Electrum”)
in consolidated settlement of one equity, one recovery purchase, and two secured capital agreements, which were accounted for as set
forth hereinbelow. Prior to the settlement, the Company had an equity interest in Electrum which was carried at cost of $194,028 at September
30, 2022 and $194,028 at December 31, 2021, respectively. On November 18, 2022, Electrum repaid $63,324 to the Company pursuant to a
certain November 14, 2022 Settlement Agreement and Mutual Release, following the Company’s October 21, 2022 lawsuit against Electrum
and the escrow agent in the County of San Mateo. The Company had 0 and 6,198 Electrum membership interest units and a 0% and 6.69% equity
interest in Electrum at December 31, 2022 and 2021, respectively.
On
October 30, 2018, the Company entered into a Recovery Purchase Agreement with Electrum to purchase a portion of Electrum’s potential
recovery in its legal action captioned Electrum Partners, LLC, Plaintiff, and Aurora Cannabis Inc., Defendant, in the Supreme
Court of British Columbia (“Litigation”). As of September 30, 2022, and December 31, 2021, Mentor had provided $196,666 and
$196,666, respectively, in capital for payment of Litigation costs. In exchange, after repayment to Mentor of all funds invested for
payment of Litigation costs, Mentor was to receive 19% of anything of value received by Electrum as a result of the Litigation (“Recovery”).
On November 18, 2022, Electrum repaid $196,666 to the Company pursuant to a certain November 14, 2022 Settlement Agreement and Mutual
Release, following the filing of the Company’s October 21, 2022 lawsuit against Electrum and the escrow agent in the County of
San Mateo.
On
October 31, 2018, Mentor entered into a secured Capital Agreement with Electrum and invested an additional $100,000 in Electrum. Under
the Capital Agreement, on the payment date, Electrum will pay Mentor the sum of (i) $100,000, (ii) ten percent (10%) of the Recovery,
and (iii) 0.083334% of the Recovery for each full month from October 31, 2018 to the payment date for each full month that $833 is not
paid to Mentor. The payment date for the Capital Agreement was the earlier of November 1, 2021, or the final resolution of the Litigation.
Due to the coronavirus and the resulting delay in the trial date of the Litigation, on November 1, 2021 the parties amended the October
31, 2018 Capital Agreement for the purpose of extending the payment to the earlier of November 1, 2023, or the final resolution of the
Litigation and increasing the monthly payment payable by Electrum to $834. On November 18, 2022, Electrum repaid $100,000 to the Company
pursuant to a certain November 14, 2022 Settlement Agreement and Mutual Release, following the filing of the Company’s October
21, 2022 lawsuit against Electrum and the escrow agent in the County of San Mateo.
On
January 28, 2019, the Company entered into a second secured Capital Agreement with Electrum and invested an additional $100,000 in Electrum
with payment terms similar to the October 31, 2018 Capital Agreement. On November 1, 2021, the parties also amended the January 28, 2019
Capital Agreement to extend the payment date to the earlier of November 1, 2023, or the final resolution of the Litigation and increasing
the monthly payment payable by Electrum to $834. As part of the January 28, 2019 Capital Agreement, Mentor was granted an option to convert
its 6,198 membership interests in Electrum into a cash payment of $194,028 plus an additional 19.4% of the Recovery. Under the Security
Agreement, all liabilities and investments owed to Mentor from Electrum were secured by all of the tangible and intangible assets of
Electrum. On November 18, 2022, Electrum repaid $100,000 to the Company pursuant to a certain November 14, 2022 Settlement Agreement
and Mutual Release, following the filing of the Company’s October 21, 2022 lawsuit against Electrum and the escrow agent in the
County of San Mateo. See Note 10 to the consolidated financial statements.
Mentor
IP, LLC
On
April 18, 2016, the Company formed Mentor IP, LLC (“MCIP”), a South Dakota limited liability company and wholly owned subsidiary
of Mentor. MCIP was formed to hold interests related to patent rights obtained on April 4, 2016, when Mentor Capital, Inc. entered into
that certain “Larson - Mentor Capital, Inc. Patent and License Fee Facility with Agreement Provisions for an — 80% / 20%
Domestic Economic Interest — 50% / 50% Foreign Economic Interest” with R. L. Larson and Larson Capital, LLC (“MCIP
Agreement”). Pursuant to the MCIP Agreement, MCIP obtained rights to an international patent application for foreign THC and CBD
cannabis vape pens under the provisions of the Patent Cooperation Treaty of 1970, as amended. R. L. Larson continued its efforts to obtain
exclusive licensing rights in the United States for THC and CBD vape pens for various THC and CBD percentage ranges and concentrations.
Activity in has been limited to payment of patent application maintenance fees in Canada. On January 21, 2020, the United States Patent
and Trademark Office granted a Notice of Allowance for the United States patent application and on May 5, 2020, the United States patent
was issued. On June 29, 2020, the Canadian Intellectual Property Office granted a Notice of Allowance for the Canada patent and on September
22, 2020, the Canadian patent was issued. Patent application national phase maintenance fees were expensed when paid and there were no
assets related to MCIP patents represented on the consolidated financial statements at December 31, 2022 and 2021.
NeuCourt,
Inc.
On
November 22, 2017, the Company invested $25,000 in NeuCourt, Inc. (“NeuCourt”) as a convertible note receivable. The note
bore interest at 5% per annum, originally matured November 22, 2019, and was amended on November 7, 2019 to extend the maturity date
to November 22, 2021. No payments are required prior to maturity. However, at the time the November 22, 2017 note was initially extended,
interest accrued through November 4, 2019, was remitted to Mentor. As consideration for the initial extension of the maturity date for
the $25,000 note, a warrant to purchase up to 25,000 shares of NeuCourt common stock at $0.02 per share was issued to Mentor. On November
5, 2021, the parties amended the note to extend the November 22, 2021 maturity date to November 22, 2023. A warrant to purchase 27,630
shares of NeuCourt common stock at $0.02 per share was issued to Mentor in exchange for the extension of the maturity date.
On
October 31, 2018, the Company invested an additional $50,000 as a convertible note receivable in NeuCourt, which bears interest at 5%,
originally matured October 31, 2020, and was amended to extend the maturity date to October 31, 2022. As consideration for the extension
of the maturity date for the $50,000 note plus accrued interest of $5,132, a warrant to purchase up to 52,500 shares of NeuCourt common
stock at $0.02 per share was issued to Mentor.
Principal
and unpaid interest on the Notes could have been converted into a blend of shares of a to-be-created series of Preferred Stock and Common
Stock of NeuCourt (i) on closing of a future financing round of at least $750,000, (ii) on the election of NeuCourt on maturity of the
Note, or (iii) on election of Mentor following NeuCourt’s election to prepay the Note. On June 13, 2022, the Company sold $2,160.80
in note principal to a third party, thereby reducing the principal face value of the note to $47,839.
On
July 15, 2022, the Company and NeuCourt entered into an Exchange Agreement by which Mentor exchanged the principal amount and all accrued
unpaid interest on the convertible notes for a Simple Agreement for Future Equity (“SAFE”) equal to the same, accumulated
amount. The SAFE will be reported at cost.
On
July 22, 2022, the Company sold $989 of the SAFE Purchase Amount to a third party. On August 1, 2022, the Company sold an additional
$1,285 of the SAFE Purchase Amount to a third party, thereby reducing the aggregate outstanding SAFE Purchase Amount to $83,756. See
Note 7.
Subsequent
to year end, on January 20, 2023, the Company and NeuCourt entered into a SAFE Purchase Agreement by which the Company invested an additional
$10,000 in the form of a NeuCourt Simple Agreement for Future Equity under the same terms as the previous July 15, 2022 SAFE Purchase
Agreement between NeuCourt and the Company. See Note 23.
On
December 21, 2018, the Company purchased 500,000 shares of NeuCourt Common Stock for $10,000. This represents approximately 6.127% of
the issued and outstanding NeuCourt shares at December 31, 2022. NeuCourt is a Delaware corporation that is developing a technology that
is expected to be useful to the dispute resolution industry.
G
FarmaLabs Limited
On
March 17, 2017, the Company entered into a Notes Purchase Agreement with G FarmaLabs Limited, a Nevada corporation (“G Farma”),
with operations in Washington that had planned operations in California under two temporary licenses pending completion of its Desert
Hot Springs, California, location. Under the Agreement the Company purchased two secured promissory notes from G Farma in an aggregate
principal face amount of $500,000. Subsequent to the initial investment, the Company executed eight addenda. Addendum II through Addendum
VIII increased the aggregate principal face amount of the two notes to $1,100,000 and increased the combined monthly payments on the
notes to $10,239 per month beginning March 15, 2019 with a balloon payment on the notes of approximately $894,172 due at maturity. G
Farma had not made scheduled payments on the notes receivable since February 19, 2019 and the notes were fully reserved at December 31,
2022 and 2021. See Note 8 to the consolidated financial statements.
On
March 14, 2019, the Company was notified by G Farma that, on February 22, 2019, the City of Corona Building Department closed access
to G Farma’s corporate location and posted a notice preventing entry to the facility. The notice cited unpermitted modifications
to electrical, mechanical, and plumbing, including all undetermined building modifications, as the reason for the closure.
On
April 24, 2019, the Company was informed that certain G Farma assets at G Farma’s corporate location, including equipment leased
to G Farma by Mentor Partner I, LLC valued at approximately $427,804, were impounded by the City of Corona on or around February 22,
2019. This event significantly impacted G Farma’s financial position and its ability to make payments under the finance leases
receivable and notes receivable due to the Company. See Note 9 to the consolidated financial statements. G Farma has not made scheduled
payments on the finance lease receivable or the notes receivable since February 19, 2019, and Company management feels it is unlikely
we will recover the full amounts due us.
In
2020, the Company repossessed leased equipment under G Farma’s control with a cost of $622,670 and sold it to the highest offerors
for net proceeds of $348,734, after shipping and delivery costs. Net sales proceeds were applied against the finance lease receivable.
The remaining finance lease receivable balance of $803,399 and $803,399 is fully impaired at December 31, 2022 and 2021, respectively.
See Note 9 to the consolidated financial statements.
In
2019, we fully impaired G Farma notes receivable of $1,045,051, accrued interest of $28,680, and our investment in the G Farma contractual
interest in legal recovery of $600,002. The Company’s equity investment in G Farma Entities, previously valued at $41,600, was
also impaired and reduced to $0. At December 31, 2022 and 2021, these investments remain fully impaired.
On
May 28, 2019, Mentor Capital, Inc. and Mentor Partner I, LLC filed a complaint against the G Farma Entities and three guarantors to the
G Farma agreements, described herein and in Note 20, in the Superior Court of California in the County of Marin. The Company was primarily
seeking monetary damages for breach of the G Farma agreements, including promissory notes, leases, and other agreements, as well as actions
for an injunction to recover leased property, to recover collateral under a security agreement, and to collect from guarantors on the
agreements, among other things.
On
January 22, 2020, the Court granted the Company’s motion for writ of possession and preliminary injunction prohibiting defendants
from retaining control of or selling leased property. On January 31, 2020, all remaining equipment leased to G Farma by Mentor Partner
I which was not impounded by the Corona Police was repossessed by the Company and moved to storage under the Company’s control.
All repossessed equipment was sold in 2020; see Note 9 to the consolidated financial statements.
On
July 2, 2020, Mentor Capital, Inc. and Mentor Partner I, LLC filed a motion for summary adjudication seeking judgment on four of its
sixteen causes of action related to breach of the Promissory Notes and the related guarantees. On November 4, 2020, the Court granted
Mentor Capital, Inc.’s and Mentor Partner I’s motion for summary adjudication as to all four causes of action: both causes
of action against G FarmaLabs Limited for breach of the two promissory notes totaling $1,166,570.62 and one cause of action against each
of Mr. Gonzalez and Ms. Gonzalez related to their duties as guarantors of G FarmaLabs Limited’s obligations under the promissory
notes.
On
August 27, 2021, the Company and Mentor Partner I entered into a Settlement Agreement and Mutual Release with the G Farma Entities and
guarantors (“G Farma Settlors”) to resolve and settle all outstanding claims (“Settlement Agreement”). The Settlement
Agreement requires the G Farma Settlors to pay the Company an aggregate of $500,000 plus interest, payable monthly as follows: (i) $500
per month for 12 months beginning on September 5, 2021, (ii) $1,000 per month for 12 months beginning September 5, 2022, (iii) $2,000
per month for 12 months beginning September 5, 2023, and (iv) increasing by an additional $1,000 per month on each succeeding September
5th thereafter, until the settlement amount and accrued unpaid interest are paid in full. Interest on the unpaid balance shall initially
accrue at the rate of 4.25% per annum, commencing February 25, 2021, compounded monthly, and shall be adjusted on February 25th of each
year to equal the Prime Rate as published in the Wall Street Journal plus 1%. In the event that the G Farma Settlors fail to make any
monthly payment and have on two occasions not cured such default within 10 days of notice from the Company, the parties have stipulated
that an additional $2,000,000 should be added to the amount payable by the G Farma Settlors.
On
October 12, 2021, the parties filed a Stipulation for Dismissal and Continued Jurisdiction with the Superior Court of California in the
County of Marin. The Court ordered that it retain jurisdiction over the parties under Section 664.6 of the California Code of Civil Procedure
to enforce the Settlement Agreement until the performance in full of its terms is met.
In August 2022, September 2022, and October 2022,
the G Farma Settlors failed to make monthly payments, and failed to cure each default within 10 days’ notice from Company pursuant
to the Settlement Agreement. As a result, $2,000,000 should be added to the amount payable by the G Farma Settlors in accordance with
the terms of the Settlement Agreement. The Company is requesting that the stipulated judgment be entered against the G Farma Settlors
for (1) the remaining amount of the $500,000 settlement amount which has not yet been paid by the G Farma Settlors plus $2,000,000 and
all accrued unpaid interest, (2) the Company’s incurred costs, and (3) attorneys’ fees paid by the Company to obtain the judgment.
The
Company has retained the full reserve on unpaid notes receivable balance due to the long history of uncertain payments from G Farma.
Payments from G Farma will be recognized in Other Income as they are received. Recovery payments of $3,550 and $2,000 are included in
other income in the consolidated financial statements for the year ended December 31, 2022 and 2021, respectively. Payments received
are treated as recovery of bad debt and reported as other income in the consolidated income statements, see Notes 8 and 9. We will continue
to pursue collection from the G Farma Settlors over time.
Mentor
Partner I, LLC
Mentor
Partner I, LLC (“Partner I”) was reorganized under the laws of the State of Texas in February 2021. The entity was originally
organized as a limited liability company under the laws of the State of California on September 19, 2017. Partner I was formed as a wholly
owned subsidiary of Mentor for the purpose of acquisition and investment. On September 25, 2020, a limited liability company named Mentor
Partner I, LLC (“Partner I Texas”) was organized under the laws of the State of Texas. A member-approved merger between Partner
I and Partner I Texas was approved by the California and Texas Secretaries of State, and became effective February 17, 2021, with Partner
I Texas as the surviving entity. In 2018, Mentor contributed $996,000 of capital to Partner I to facilitate the purchase of manufacturing
equipment to be leased from Partner I by G FarmaLabs Limited (“G Farma”), under a Master Equipment Lease Agreement dated
January 16, 2018, as amended. Partner I acquired and delivered manufacturing equipment as selected by G Farma Entities under sales-type
finance leases. During the years ended December 31, 2022 and 2021, Mentor withdrew capital of $0 and $52,800, respectively, from Partner
I. Partner I did not have any sales revenue for the years ended December 31, 2022 or 2021. Interest income recognized from Partner I
finance leases for the years ended December 31, 2022 and 2021, was $0 and $0, respectively. The finance leases resulting from this investment
have been fully impaired as of December 31, 2022 and 2021, due to circumstances described in Note 9 to the consolidated financial statements.
Mentor
Partner II, LLC
Mentor
Partner II, LLC (“Partner II”) was reorganized under the laws of the State of Texas in February 2021. The entity was originally
organized as a limited liability under the laws of the State of California on February 1, 2018. Partner II was formed as a wholly owned
subsidiary of Mentor for the purpose of investing and acquisition. On September 25, 2020, a limited liability company named Mentor Partner
II, LLC (“Partner II Texas”) was organized under the laws of the State of Texas. A merger between Partner II and Partner
II Texas was approved by the California and Texas Secretaries of State, and became effective February 17, 2021, with Partner II Texas
as the surviving entity. On February 8, 2018, Mentor contributed $400,000 to Partner II to facilitate the purchase of manufacturing equipment
to be leased from Partner II by Pueblo West Organics, LLC (“Pueblo”), under a Master Equipment Lease Agreement, dated February
11, 2018. On March 12, 2019, Mentor agreed to use Partner II earnings of $61,368 to facilitate the purchase of additional manufacturing
equipment to Pueblo West under a Second Amendment to the lease. On September 27, 2022, Pueblo West exercised its lease prepayment option
and purchased the manufacturing equipment for $245,369. On September 28, 2022 Partner II transferred full title to the equipment to Pueblo
West. See Note 9 to the condensed consolidated financial statements. During the years ended December 31, 2022 and 2021, Mentor withdrew
capital of $326,893 and $124,281, respectively, from Partner II. During the year ended December 31, 2022 and 2021, Partner II recognized
finance revenue of $37,659 and $40,764, respectively.
TWG,
LLC
On
October 4, 2022, the Company formed TWG, LLC (“TWG”), a Texas limited liability company, as a wholly owned subsidiary of
Mentor for in order to prepare to fulfill certain February 16, 2022 modification agreement performance obligations related to installment
payments the Company receives from a non-affiliated party.
Overview
The
Company continues to shift its target industry focus, to include energy, manufacturing, and management services. The Company goal is
ensuring increased market opportunities. Our general business operations are intended to provide management consultation and headquarters
functions, especially with regard to accounting and audits, for our larger investment targets and our majority-owned subsidiaries. We
monitor our smaller and less than majority positions for value and investment security. Management also spends considerable effort reviewing
possible acquisition candidates on an ongoing basis.
Mentor
seeks to take significant positions in target companies to provide public market liquidity for founders, protection for investors, funding
for the companies, and to incubate private companies that Mentor believes to have significant potential. When Mentor takes a significant
position in its investees, it provides financial management when needed but leaves operating control in the hands of the company founders.
Retaining control, receiving greater liquidity, and working with an experienced organization to efficiently develop disclosures and compliance
that are similar to what is required of public companies are three potential key advantages to company founders working with Mentor Capital,
Inc.
The
Company continually works to identify potential acquisitions and investments. While evaluating whether an acquisition may be in the best
interests of the Company and its shareholders, no transaction will be announced until that transaction is certain.
Competition
We
face formidable competition in every aspect of our business. There are many companies that are interested in investing in target companies,
similar to our focus, energy, manufacturing, management services, many of which are well-funded companies.
Employees
Mentor
and its subsidiaries combined have 91 full-time employees. Mentor relocated its corporate office from Ramona, California, to Plano, Texas
in September 2020 and has 2 full-time employees. The corporate office employees rely heavily on outside CPA, payroll, tax, facilities,
corporate counsel, and other professional support to provide administrative support for WCI, MCIP, Partner I, Partner II, and TWG operations.
WCI
has 66 full-time employees in Phoenix, Arizona, 19 full-time employees in San Antonio and Austin, Texas, 2 full-time employees in Houston,
Texas, and 2 full-time employees in Dallas, Texas.
Available
Information About Registrant
We
have voluntarily registered our securities under Section 12(g) of the Securities Exchange Act of 1934, and such registration became effective
January 19, 2015. Since that date, we have filed quarterly, annual, and current reports with the Securities and Exchange Commission (“SEC”).
The
SEC maintains an Internet site containing reports, proxy and information statements, and other information regarding issuers that file
electronically with the SEC at http://www.sec.gov.
Our
periodic reports and other required disclosures are available at our company website located at: www.MentorCapital.com.
Item
1A. Risk Factors.
In
addition to other information in this Annual Report on Form 10-K, the following risk factors should be carefully considered in evaluating
our business since it operates in a highly challenging and complex business environment that involves numerous risks, some of which are
beyond our control. The following discussion highlights a few of these risk factors, any one of which may have a significant adverse
impact on our business, operating results, and financial condition.
As
a result of the risk factors set forth below and elsewhere in this Form 10-K, and the risks discussed in our Rule 15c2-11, previous quarterly
reports on Form 10-Q, and other publicly disclosed submissions, actual results could differ materially from those projected in any forward-looking
statements.
We
face significant risks, and the risks described below may not be the only risks we face. Additional risks that we do not know of or that
we currently consider immaterial may also impair our business operations. If any of the events or circumstances described in the following
risks actually occurs, our business, financial condition or results of operations could be harmed, and the trading price of our Common
Stock could decline.
We
may not be able to continue as a going concern.
Management
has noted certain financial conditions that raise substantial doubts about the Company’s ability to continue as a going concern.
During the years ended December 31, 2022 and 2021, we experienced significant operating losses, liquidity constraints, and negative cash
flows from operations. The Company may seek to recover unused funds from its affiliated entities, sell one or more investments that management
has determined are at the end of their lifecycle or no longer fit within the Company’s desired focus, or raise additional capital
to fund its operations. If we are unable to make a return on our investments to generate positive cash flow and cannot obtain sufficient
capital from non-portfolio-related sources to fund operations and pay liabilities in a timely manner, we may have to cease our operations.
Securing additional sources of financing to enable us to continue investing in our target markets will be difficult, and there is no
assurance of our ability to secure such financing. A failure to obtain additional financing and generate positive cash flow from operations
could prevent us from making expenditures that are needed to pay current obligations, allow us to hire additional personnel, and continue
to seek out and invest in new companies. This leaves doubt as to our ability to continue as a going concern. However, the Company has
6,250,000 Series D warrants outstanding in which the Company can reset the exercise price below the current market price. Similarly,
the Company could, with Board and shareholder approval which might take some time, reverse split the stock to raise the stock price above
the warrant exercise price which may, when completed, place these warrants “in the money”. The warrants are specifically
not affected and do not split with the shares in the event of a reverse split, nor does the exercise price thereof change. These condensed
consolidated financial statements do not include any adjustments that might result from repricing the outstanding warrants.
A
failure to obtain financing could prevent us from executing our business plan or operate as a going concern
We
anticipate that current cash resources and opportunities will be sufficient for us to execute our business plan for one year after the
date these financial statements are issued. It is possible that if future financing is not obtained, we will not be able to operate as
a going concern. We believe that securing substantial additional sources of financing is possible, but there is no assurance of our ability
to secure such financing. A failure to obtain additional financing could prevent us from making necessary expenditures for advancement
and growth to partner with businesses and hire additional personnel. If we raise additional financing by selling equity, or convertible
debt securities, the relative equity ownership of our existing investors could be diluted, or the new investors could obtain terms more
favorable than previous investors. If we raise additional funds through debt financing, we could incur significant borrowing costs and
be subject to adverse consequences in the event of a default.
Management
voluntarily transitioned to a fully reporting company and spends considerable time meeting the associated reporting obligations.
Management
had operated Mentor Capital, Inc. as a non-reporting public company for over 25 years, and seven years ago voluntarily transitioned to
reporting company status subject to financial and other SEC-required disclosures. Prior to such voluntary transition, management had
not been required to prepare and make such required disclosures. As a reporting company, we may be subject to certain reporting requirements
of the Securities Exchange Act of 1934, as amended (“Exchange Act”), the Sarbanes-Oxley Act, the Dodd-Frank Act, the listing
requirements of a national securities exchange, and other applicable securities rules and regulations. The Exchange Act requires, among
other things, that we file annual, quarterly, and current reports with respect to our business and operating activities. Preparing and
filing periodic reports imposes a significant expense, time, and reporting burden upon management. This distraction can divert management
from its operation of the business to the detriment of core operations. Also, inadvertent improper reporting for any reason can result
in trading restrictions and other sanctions that may impair or even suspend trading in the Company’s Common Stock.
Investors
may suffer risk of dilution following exercise of warrants for cash.
As
of December 31, 2022, the Company had 22,941,357 outstanding shares of its Common Stock trading at approximately $0.045. As of the same
date, the Company also had 6,250,000 outstanding Series D warrants exercisable for shares of Common Stock at $1.60 per share. These Series
D warrants do not have a cashless exercise feature. The Company anticipates that the warrants may be increasingly exercised anytime the
per share price of the Company’s Common Stock is greater than $1.60 per share. Exercise of these Series D warrants may result in
immediate and potentially substantial dilution to current holders of the Company’s Common Stock. In addition, the Company has 413,512
outstanding Series H warrants with a per share exercise price of $7.00 held by an investment bank and its affiliates. These $7.00 Series
H warrants include a cashless exercise feature. Current and future shareholders may suffer dilution of their investment and equity ownership
if any of the warrant holders elect to exercise their warrants.
Beginning
on February 9, 2015, in accordance with Section 1145 of the United States Bankruptcy Code and in accordance with the Company’s
court-approved Plan of Reorganization, the Company announced that it would allow for partial redemption of up to 1% per month of the
outstanding Series D warrants to provide for the court specified redemption mechanism for warrants not exercised timely by the original
holder or their estates. On October 7, 2016, the Company announced that the 1% redemptions which were formerly priced on a calendar month
schedule would subsequently be initiated and priced on a random date schedule after the prior 1% redemption is complete to prevent potential
third-party manipulation of share prices during the pricing period at month-end. Company designees that apply during the redemption period
must pay 10 cents per warrant to redeem the warrants and then exercise the Series D warrant to purchase a share of the Company’s
Common Stock at a maximum of one-half of the closing bid price on the day preceding the 1% partial redemption. The 1% partial redemption
may continue to be periodically recalculated and repeated according to the court formula until such unexercised warrants are exhausted,
or the partial redemption is otherwise suspended or truncated by the Company. Existing shareholders may suffer dilution if any warrants
are exercised as a result of the Company’s partial redemption offering. There were no warrant redemptions in 2022 or 2021.
We
have operated in a turbulent market populated by businesses that are highly volatile.
The
U.S. market for cannabis products is highly volatile. While several of our investments were in cannabis-related entities and we believe
that it has been an exciting and growing market, many companies involved in cannabis products and services used to be involved in illegal
activities, some still are, and many of them operate in unconventional ways. Some of these differences which represent challenges to
us include not keeping appropriate financial records, inexperience with business contracts, not having access to customary business banking
or brokerage relationships, not having quality manufacturing relationships, and not having customary distribution arrangements. Any one
of these challenges, if questioned and not managed well, could materially adversely impact our business. To date, some of our investments
in cannabis-related businesses have not turned out well.
Our
business model is to partner with or acquire other companies.
We
do not manufacture or sell products or services. Rather, we aim to find businesses whose products, managers, technology, or other factors
we like and acquire or invest in those businesses. While we are open to investing in a diverse portfolio of entities across multiple
industries, there is no certainty that we will find suitable partners or that we will be able to engage in transactions on advantageous
terms with the partners we identify. There is also no certainty that we will be able to consummate a transaction on favorable terms or
any transaction at all. To date, several of our acquisitions/investments have not turned out well for us.
We
may have to work harder to introduce rigor in our transactions.
Many
of the people and entities with whom we engage may not be used to operating in business transactions in a public environment. Therefore,
in order to discharge our fiduciary and disclosure obligations we may have to work harder to satisfy good business practices. Entities
and persons operating in private industry may be unaccustomed to entering into lengthy written agreements or keeping financial records
according to GAAP or reading or interpreting the tax and sales tax code conservatively. Additionally, entities and persons with whom
we engage may not pay particular attention to the obligations including their obligations associated with employee retention tax credit
and economic injury disaster loan programs with which they have agreed in written contracts. We have experienced or may experience differences
of this manner with several different entities with whom we do business, including several entities which failed to comply with common
law contractual obligations, which led us into litigation and other legal remedies.
We
depend on our key personnel and may have difficulty attracting and retaining the skilled staff and outside professionals we need to execute
our growth plans.
Our
success will be dependent largely upon the personal efforts of our Chief Executive Officer, Chet Billingsley. The loss of Mr. Billingsley
could have a material adverse effect on our business and prospects. Currently, we have two full-time employees, and we substantially
rely on the services provided by outside professionals. To execute our plans, we will have to retain our current employees and work with
outside professionals that we believe will help us achieve our goals. Competition for recruiting and retaining highly skilled employees
with technical, management, marketing, sales, product development, and other specialized training is intense. We may not be successful
in employing and retaining such qualified personnel. Specifically, we may experience increased costs in order to retain skilled employees.
If we are unable to retain experienced employees and the services of outside professionals as needed, we will be unable to execute our
business plan.
Founder
and CEO Chet Billingsley, along with other members of the Company Board of Directors, have considerable control over the company through
their aggregate ownership of 14.38% of the outstanding shares of the Company’s Common Stock on a fully diluted basis.
As
of February 22, 2023, Mr. Billingsley owned approximately 8.16% of the outstanding shares of the Company’s Common Stock on a fully
diluted basis. Together with other members of the Company’s Board of Directors, management of the Company owns approximately 14.38%
of the outstanding shares of the Company’s Common Stock on a fully diluted basis. Mr. Billingsley holds 2,047,274 Series D warrants,
exercisable at $1.60 per share. Robert Meyer, David Carlile, and Lori Stansfield, directors of the Company, hold an aggregate of 631,455
Series D warrants exercisable at $1.60 per share. Due to the large number of shares of Common Stock owned by Mr. Billingsley and the
directors of the Company, management has considerable ability to exercise control over the Company and matters submitted for shareholder
approval, including the election of directors and approval of any merger, consolidation or sale of substantially all of the assets of
the Company. Additionally, due to his position as CEO and Chairman of the Board, Mr. Billingsley has the ability to control the management
and affairs of the Company. The Company’s directors and Mr. Billingsley owe a fiduciary duty to our shareholders and must act in
good faith in a manner each reasonably believes to be in the best interests of our shareholders. As shareholders, Mr. Billingsley and
the other directors are entitled to vote their shares in their own interests, which may not always be in the interests of our shareholders
generally.
There
is a limited market for our Common Stock.
Our
Common Stock is not listed on any exchange and trades on the OTC Markets OTCQB system. As such, the market for our Common Stock is limited
and is not regulated by the rules and regulations of any exchange. Several of our past investments were in cannabis-related businesses
which open us up to further scrutiny by brokers before they will accept our shares. Freely trading shares of even fully reporting OTCBQ
companies receive careful scrutiny by brokers who may require legal opinion letters, proof of consideration, medallion guarantees, or
expensive fee payments before accepting or declining share deposits. Further, the price of our Common Stock and its volume in the market
may be subject to wide fluctuations. Our stock price could decline regardless of our actual operating performance, and stockholders could
lose a substantial part of their investment as a result of industry or market-based fluctuations. Our stock may trade relatively thinly.
If a more active public market for our stock is not sustained, it may be difficult for stockholders to sell shares of our Common Stock.
Because we do not now pay cash dividends on our Common Stock, stockholders may not be able to receive a return on their shares unless
they are able to sell them. The market price of our Common Stock will likely fluctuate in response to a number of factors, including
but not limited to the following:
●
sales, sales cycle, and market acceptance or rejection of our affiliates’ products;
●
our ability to engage with partners who are successful in selling products;
●
economic conditions within our markets;
●
the timing of announcements by us or our competitors of significant products, contracts or acquisitions or publicity regarding actual
or potential results or performance thereof;
●
domestic and international economic, business, and political conditions;
●
justified or unjustified adverse publicity; and
●
proper or improper third-party short sales or other manipulation of our stock.
We
have a long business and corporate existence.
We
began in Silicon Valley in 1985 as a limited partnership and operated as Mentor Capital, LP until we incorporated as Main Street Athletic
Clubs, Inc. in California in 1994. We were privately owned until September 1996; at which time our Common Stock began trading on the
Over The Counter Pink Sheets. Our merger and acquisition and business development activities have spanned many business sectors, and
we went through a bankruptcy reorganization in 1998. In late 2015, we reincorporated under the laws of the State of Delaware. We have
operated in several different industries over our existence but do not have brand recognition within any one industry. We are continuing
to diversify the types of entities with whom we are interested in partnering.
General
Risk Factors
Our
actual results could differ materially from those anticipated in our forward-looking statements.
This
Form 10-K contains forward-looking statements within the meaning of the federal securities laws that relate to future events or future
financial performance. When used in this report, you can identify forward-looking statements by terminology such as “believes,”
“anticipates,” “seeks,” “looks,” “hopes,” “plans,” “predicts,”
“expects,” “estimates,” “intends,” “will,” “continue,” “may,”
“potential,” “should” and similar expressions. These statements are only expressions of expectation. Our actual
results could, and likely will, differ materially from those anticipated in such forward-looking statements as a result of many factors,
including those set forth above and elsewhere in this report and including factors unanticipated by us and not included herein. Although
we believe that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee future results, levels
of activity, performance, or achievements. Neither we nor any other person assumes responsibility for the accuracy and completeness of
these statements. Accordingly, we caution readers not to place undue reliance on these statements. Where required by applicable law,
we will undertake to update any disclosures or forward-looking statements.
If
we are unable to protect our intellectual property, our competitive position would be adversely affected.
We
and our partners and subsidiaries intend to rely on patent protection, trademark and copyright law, trade secret protection and confidentiality
agreements with our employees and others to protect our intellectual property. Despite our precautions, unauthorized third parties may
copy our, and our affiliates’ and partners’, products and services or reverse engineer or obtain and use information that
we regard as proprietary. In addition, the laws of some foreign countries do not protect proprietary rights to the same extent as do
the laws of the United States. Our means of protecting our, and our affiliates’ and partners’, proprietary rights may not
be adequate, and third parties may infringe or misappropriate our, and our affiliates’ and partners’, patents, copyrights,
trademarks, and similar proprietary rights. If we, or our affiliates and partners, fail to protect intellectual property and proprietary
rights, our business, financial condition, and results of operations would suffer. We believe that neither we nor our affiliates and
partners infringe upon the proprietary rights of any third party, and no third party has asserted an infringement claim against us. It
is possible, however, that such a claim might be asserted successfully against us in the future. We may be forced to suspend our operations
to pay significant amounts to defend our rights, and a substantial amount of the attention of our management may be diverted from our
ongoing business, all of which would materially adversely affect our business.
We
face rapid change.
The
market for our partners’ and subsidiaries’ products and services is characterized by rapidly changing laws and technologies,
marketing efforts, extensive research, and the introduction of new products and services. We believe that our future success will depend
in part upon our ability to continue to invest in companies that develop and enhance products and services offered in the energy, manufacturing,
management services, or cannabis markets. As a result, we expect to continue to make investments in our partners and subsidiaries to
promote further engineering, research, and development. There can be no assurance that our partners and subsidiaries will be able to
develop and introduce new products and services or enhance initial products in a timely manner to satisfy customer needs, achieve market
acceptance or address technological changes in our target markets. Failure to develop products and services and introduce them successfully
and in a timely manner could adversely affect our competitive position, financial condition, and results of operations.
If
we experience rapid growth, we will need to manage such growth well.
We
may experience substantial growth in the size of our staff and the scope of our operations, resulting in increased responsibilities for
management. To manage this possible growth effectively, we will need to continue to improve our operational, financial and management
information systems, will possibly need to create departments that do not now exist, and hire, train, motivate and manage a growing number
of staff. Due to a competitive employment environment for qualified technical, marketing and sales personnel, we expect to experience
difficulty in filling our needs for qualified personnel. There can be no assurance that we will be able to effectively achieve or manage
any future growth, and our failure to do so could have a material adverse effect on our financial condition and results of operations.
We
could face product liability risks and may not have adequate insurance.
Our
partners’ and affiliates’ products may be used for medical purposes. We may become the subject of litigation alleging that
our partners’ and affiliates’ products were ineffective or unsafe. Thus, we may become the target of lawsuits from injured
or disgruntled customers or other users. We intend to, but do not now, carry product and liability insurance, but in the event that we
are required to defend more than a few such actions, or in the event we are found liable in connection with such an action, our business
and operations may be severely and materially adversely affected.
Failure
to maintain effective internal controls in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 could have a material adverse
effect on our stock price.
Section
404 of the Sarbanes-Oxley Act of 2002 and the related rules and regulations of the SEC require annual management assessments of the effectiveness
of our internal control over financial reporting. If we fail to adequately maintain compliance with or maintain the adequacy of our internal
control over financial reporting, as such standards are modified, supplemented, or amended from time to time, we may not be able to ensure
that we can conclude on an ongoing basis that we have effective internal control over financial reporting in accordance with Section
404 of the Sarbanes-Oxley Act of 2002 and the related rules and regulations of the SEC. If we cannot favorably assess our internal controls
over financial reporting, investor confidence in the reliability of our financial reports may be adversely affected, which could have
a material adverse effect on our stock price.
We
have indemnified our officers and directors.
We
have indemnified our Officers and Directors against possible monetary liability to the maximum extent permitted under California and
Delaware law. The managers of Mentor Partner I, LLC and Mentor Partner II, LLC have been indemnified to the maximum extent permitted
under California and Texas law, and the managers of TWG, LLC have been indemnified to the maximum extent permitted by Texas law.
The
worldwide economy could impact the company in numerous ways.
The
effects of negative worldwide economic events, such as the ongoing effects of the COVID-19 outbreak, economic sanctions, the impact of
inflation, interest rate increases, tax increases, tariff increases, recession, climate regulation, and outbreak of war in Ukraine, may
cause disruptions and extreme volatility in global financial markets, increased rates of default and bankruptcy, impact levels of consumer
spending, and may impact our business, operating results, or financial condition. The ongoing worldwide economic situation, future weakness
in the credit markets, and significant liquidity problems for the financial services industry may also impact our financial condition
in a number of ways. For example, current or potential customers may delay or decrease spending with us, or our partners and affiliates,
or may not pay us, or our partners or affiliates, or may delay paying us, or our partners or affiliates, for previously purchased products
and services. Also, we may have difficulties in securing additional financing.
Item
1B. Unresolved Staff Comments.
None.
Item
2. Properties.
Mentor
rented 2,000 square feet of office space for $2,990 per month under a one-year lease in Ramona, California, which expired in September
2020. Mentor relocated to Plano, Texas, in September 2020 and now reimburses facilities costs of $2,456 per month to the property owners,
the Billingsley family. Reimbursable facilities costs have not increased since 2020. The Company does not pay rent. The Company’s
Ramona rent and facilities costs were formerly $4,408 per month.
Mentor
51% owned subsidiary, WCI, manages its Arizona and Texas businesses from its Phoenix, Arizona location where it leases 5,603 square feet
of office and warehouse space pursuant to a Multi-Lessee Industrial Net Lease effected September 15, 2022 for an initial lease term of
sixty-one months commencing on October 1, 2022. Monthly base rent will be $5,603 for the period October 1, 2022 to September 30, 2023,
$5,827 for the period October 1, 2023 to September 30, 2024, $6,060 for the period October 1, 2024 to September 30, 2025, $6,303 for
the period October 1, 2025 to September 30, 2026, $6,555 for the period October 1, 2026 to September 30, 2027, and $6,817 for the period
October 1, 2027 to October 31, 2027. Commencing on October 1, 2022, WCI will also pay its monthly pro rata share (3.89% of total
rental square footage estimated at $1,289 per month or $0.23 per square foot per month) on the annual common area operating expenses
and common area improvements incurred by the landlord. Previously, WCI managed its Arizona and Texas business from Tempe, Arizona, where
it leased approximately 3,000 square feet of office and warehouse space for $2,200 per month under an operating lease that expired in
January 2021 and was amended February 18, 2021, to extend the lease through February 2023. The monthly rent under the extended lease
was $2,350 per month for the first year of the lease and $2,500 per month for the second year of the lease. On January 1, 2022, WCI also
paid its monthly pro rata share (1.90% of total rentable square footage) of the common area operating expenses increase over the
common area operating expenses incurred by the landlord in the calendar year 2021. WCI does not have an office or warehouse space in
any of its Texas locations.
MCIP,
Partner I, Partner II, and TWG office and administrative support are provided by Mentor in its Plano, Texas corporate offices.
Item
3. Legal Proceedings.
G
FarmaLabs Limited
On
May 28, 2019, Mentor Capital, Inc. and Mentor Partner I, LLC filed a complaint in the Superior Court of California in the County of Marin
for, among other things, breach of contract against G FarmaLabs Limited, Atanachi (“Ata”) Gonzalez, Nicole Gonzalez, G FarmaLabs
DHS, LLC, GFBrands, Inc., fka G FarmaBrands, Inc., Finka Distribution, Inc., G FarmaLabs WA, LLC, and Goya Ventures, LLC (together “Defendants”).
Under the complaint, among other things:
●
Mentor Capital, Inc. alleged that G FarmaLabs Limited and Ata Gonzalez and Nicole Gonzalez as guarantors of the G Farma obligations had
failed to perform their several obligations under a Note Purchase Agreement and two secured Promissory Notes dated March 17, 2017, as
amended. At December 31, 2019, the aggregate amount due, owing, and unpaid under both Notes is $1,045,051. Interest of approximately
$67,770 is also due but has not been accrued in the financial statements due to uncertainty of collection.
●
Mentor Partner I, LLC alleged that G FarmaLabs Limited, G FarmaLabs DHS, LLC as Lessees and GFBrands, Inc, Ata Gonzalez, and Nicole Gonzalez
as guarantors of the lease obligations had failed to perform their several obligations under a Master Equipment Lease dated January 16,
2018, as amended. At December 31, 2019, the aggregate amount due, owing, and unpaid under the Lease is $1,055,680. Interest of approximately
$93,710 is also due but has not been accrued in the financial statements due to uncertainty of collection.
●
Mentor Capital, Inc. also alleged that the G FarmaLabs Limited and Ata Gonzalez and Nicole Gonzalez as guarantors had failed to perform
their obligations under (i) a Consulting Agreement dated March 17, 2017, as amended, (ii) a Rights Agreement dated March 17, 2017, and
(iii) a Security Agreement dated March 17, 2017, as amended.
●
Mentor Capital, Inc. also alleged that G FarmaLabs Limited, G FarmaLabs DHS, LLC, GFBrands, Inc., Finka Distribution, Inc., G FarmaLabs
WA, LLC, and Goya Ventures, LLC had failed to perform their obligations under an Equity Purchase and Issuance Agreement dated September
6, 2018, as amended.
●
Mentor Capital, Inc. and Mentor Partner I, LLC sought an injunction against all Defendants preventing Defendants from keeping equipment
leased under the Master Lease Agreement.
On
January 22, 2020, the Court granted the Company’s motion for writ of possession and preliminary injunction prohibiting defendants
from retaining control of or selling leased property. On January 31, 2020, all remaining equipment leased to G Farma by Mentor Partner
I which was not impounded by the Corona Police was repossessed by the Company and moved to storage under the Company’s control.
All repossessed equipment was sold in 2020. see Note 9 to the consolidated financial statements.
On
November 4, 2020, the Court granted Mentor Capital, Inc.’s and Mentor Partner I’s motion for summary adjudication as to both
causes of action against G FarmaLabs Limited for liability for breach of the two promissory notes and one cause of action against each
of Mr. Gonzalez and Ms. Gonzalez related to their duties as guarantors of G FarmaLabs Limited’s obligations under the promissory
notes.
On
August 27, 2021, the Company and Mentor Partner I entered into a Settlement Agreement and Mutual Release with the G Farma Entities and
guarantors (“G Farma Settlors”) to resolve and settle all outstanding claims (“Settlement Agreement”). The Settlement
Agreement requires the G Farma Settlors to pay the Company an aggregate of $500,000 plus interest, payable monthly as follows: (i) $500
per month for 12 months beginning on September 5, 2021, (ii) $1,000 per month for 12 months beginning September 5, 2022, (iii) $2,000
per month for 12 months beginning September 5, 2023, and (iv) increasing by an additional $1,000 per month on each succeeding September
5th thereafter, until the settlement amount and accrued unpaid interest are paid in full. Interest on the unpaid balance shall initially
accrue at the rate of 4.25% per annum, commencing February 25, 2021, compounded monthly, and shall be adjusted on February 25th of each
year to equal the Prime Rate as published in the Wall Street Journal plus 1%. In the event that the G Farma Settlors fail to make any
monthly payment and have not cured two such defaults within 10 days of notice from the Company, the parties have stipulated that an additional
$2,000,000 should be added to the amount payable by the G Farma Settlors.
On
October 12, 2021, the parties filed a Stipulation for Dismissal and Continued Jurisdiction with the Superior Court of California in the
County of Marin. The Court ordered that it retain jurisdiction over the parties under Section 664.6 of the California Code of Civil Procedure
to enforce the Settlement Agreement until the performance in full of its terms is met.
In August 2022, September 2022, and October 2022,
the G Farma Settlors failed to make monthly payments, and failed to cure each default within 10 days’ notice from Company pursuant
to the Settlement Agreement. As a result, $2,000,000 should be added to the amount payable by the G Farma Settlors in accordance with
the terms of the Settlement Agreement. The Company is requesting that the stipulated judgment be entered against the G Farma Settlors
for (1) the remaining amount of the $500,000 settlement amount which has not yet been paid by the G Farma Settlors plus $2,000,000 and
all accrued unpaid interest, (2) the Company’s incurred costs, and (3) attorneys’ fees paid by the Company to obtain the judgment.
The
Company has retained the reserve on collections of the unpaid lease receivable balance due to the long history of uncertain payments
from G Farma. Payments recovered will be reported as Other income in the consolidated income statements. See Notes 8 and 9 for a discussion
of the reserve against the finance lease receivable. We will continue to pursue collection from the G Farma Settlors over time.
Item
4. Mine Safety Disclosures.
Not
applicable.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
1 - Nature of operations
Corporate
Structure Overview
Mentor
Capital, Inc. (“Mentor” or “the Company”), was reincorporated under the laws of the State of Delaware in September
2015.
The
entity was originally founded as an investment partnership in Silicon Valley, California, by the current CEO in 1985 and subsequently
incorporated under the laws of the State of California on July 29, 1994. On September 12, 1996, the Company’s offering statement
was qualified pursuant to Regulation A of the Securities Act, and the Company began to trade its shares publicly. On August 21, 1998,
the Company filed for voluntary reorganization, and on January 11, 2000, the Company emerged from Chapter 11 reorganization. The Company
relocated to San Diego, California, and contracted to provide financial assistance and investment into small businesses. On May 22, 2015,
a corporation named Mentor Capital, Inc. (“Mentor Delaware”) was incorporated under the laws of the State of Delaware. A
shareholder-approved merger between Mentor and Mentor Delaware was approved by the California and Delaware Secretaries of State, and
became effective September 24, 2015, thereby establishing Mentor as a Delaware corporation. In September 2020, Mentor relocated its corporate
office from San Diego, California to Plano, Texas.
The
Company’s common stock trades publicly under the trading symbol OTCQB: MNTR.
The
Company’s broad target industry focus includes energy, manufacturing, and management services with the goal of ensuring increased
market opportunities.
The following is a list of subsidiaries of Mentor
Capital, Inc. as of December 31, 2022:
Schedule
of List of Subsidiaries
Name of Subsidiary |
|
% of ownership |
|
|
State in which Incorporated |
Waste Consolidators, Inc. |
|
51% |
|
|
Colorado |
Mentor IP, LLC |
|
100% |
|
|
South Dakota |
Mentor Partner I, LLC |
|
100% |
|
|
Texas |
Mentor Partner II, LLC |
|
100% |
|
|
Texas |
TWG, LLC |
|
100% |
|
|
Texas |
Mentor’s 51% owned subsidiary, Waste Consolidators,
Inc. (“WCI”), was incorporated in Colorado in 1999 and operates in Arizona and Texas. It is a long-standing investment of
the Company since 2003.
Mentor’s 100% owned subsidiaries, Mentor IP,
LLC (“MCIP”), Mentor Partner I, LLC, (“Partner I”), Mentor Partner II, LLC (“Partner II”), and TWG,
LLC (“TWG”), are headquartered in Plano, Texas.
MCIP holds intellectual property and licensing rights related to one
United States and coincident Canadian patent associated with THC and CBD vape pens. Patent maintenance fees were expensed when paid
rather than capitalized and therefore, no capitalized assets related to MCIP are recognized on the consolidated financial statements
at December 31, 2022 and 2021.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
On August 27, 2021, the Company and Mentor
Partner I entered into a Settlement Agreement and Mutual Release with the G Farma Entities and guarantors (“G Farma
Settlors”) to resolve and settle all outstanding claims on an unpaid finance lease receivable and notes receivable of balances
of $803,399 and $1,045,051, respectively, plus accrued interest (“Settlement Agreement”). On October 12, 2021, the
parties filed a Stipulation for Dismissal and Continued Jurisdiction with the Superior Court of California in the County of Marin.
The Court ordered that it retain jurisdiction over the parties under Section 664.6 of the California Code of Civil Procedure to
enforce the Settlement Agreement until the performance in full of its terms is met.
In
August 2022, September 2022, and October 2022, the G Farma Settlors failed to make monthly payments, and failed to cure each default
within 10 days’ notice from Company pursuant to the Settlement Agreement. As a result, $2,000,000
should be added to the amount payable by the G Farma Settlors in accordance with the terms of the Settlement Agreement. The Company
is requesting that the stipulated judgment be entered against the G Farma Settlors for (1) the remaining amount of the $500,000
settlement amount which has not yet been paid by the G Farma Settlors plus $2,000,000
and all accrued unpaid interest, (2) the Company’s incurred costs, and (3) attorneys’ fees paid by the Company to obtain
the judgment.
The
Company has retained the reserve on collections of the unpaid lease receivable balance due to the long history of uncertain payments
from G Farma. Payments from G Farma will be recognized in Other Income as they are received. Recovery payments of $3,550 and $2,000 are
included in other income in the consolidated financial statements for the year ended December 31, 2022 and 2021, respectively. We will continue to pursue collection from the G Farma
Settlors over time. See Notes 8 and 9.
On September 27, 2022, Pueblo West Organics, LLC,
a Colorado limited liability company (“Pueblo West”) exercised a lease prepayment option and purchased manufacturing equipment
from Partner II for $245,369. On September 28, 2022 Partner II transferred full title to the equipment to Pueblo West. Originally, Mentor
contributed $400,000 to Partner II to facilitate the purchase of manufacturing equipment to be leased from Partner II by Pueblo West under
a Master Equipment Lease Agreement dated February 11, 2018, as amended. On March 12, 2019, Mentor agreed to use Partner II earnings of
$61,368 to facilitate the purchase of additional manufacturing equipment to Pueblo West under a Second Amendment to the lease. See Note
9.
On November 18, 2022, following the filing of a declaratory
relief action, Mentor received $459,990 from Electrum Partners, LLC (“Electrum”) pursuant to a certain November 14, 2022 Settlement
Agreement and Mutual Release, following the Company’s October 21, 2022 lawsuit against Electrum and the escrow agent in the County
of San Mateo. The Company applied $196,666 to a certain October 30, 2018, Recovery Purchase Agreement, and $200,000 to an October 31,
2018 and January 28, 2019 Capital Agreement. The Company applied the remaining $63,324 to its $194,028 equity interest in Electrum; this
resulted in a $130,704 loss on the Company’s investment in Electrum. See Note 10.
On December 21, 2018, Mentor paid $10,000 to purchase
500,000 shares of NeuCourt, Inc. (“NeuCourt”) common stock, representing approximately 6.127% of NeuCourt’s issued and
outstanding common stock at December 31, 2022.
Note
2 - Summary of significant accounting policies
Basis
of presentation
The
accompanying consolidated financial statements and related notes include the activity of subsidiaries in which a controlling financial
interest is owned. The consolidated financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America (“GAAP”).
Significant
intercompany balances and transactions have been eliminated in consolidation.
As
shown in the accompanying financial statements, the Company has a significant accumulated deficit of $11,345,465 as of December 31, 2022.
The Company continues to experience negative cash flows from operations.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
The
Company will be required to raise additional capital to fund its operations and will continue to attempt to raise capital resources from
both related and unrelated parties until such time as the Company is able to generate revenues sufficient to maintain itself as a viable
entity. These factors have raised substantial doubt about the Company’s ability to continue as a going concern. These financial
statements are presented on the basis that we will continue as a going concern. The going concern concept contemplates the realization
of assets and satisfaction of liabilities in the normal course of business. The financial statements do not include any adjustments that
might be necessary if the Company is unable to continue as a going concern. There can be no assurances that the Company will be able
to raise additional capital or achieve profitability. However, the Company has 6,250,000 Series D warrants outstanding in which the Company
can reset the exercise price substantially below the current market price. Similarly, the Company could reverse split the stock to raise
the stock price above the warrant exercise price. The warrants are specifically not affected and do not split with the shares in the
event of a reverse split. These consolidated financial statements do not include any adjustments that might result from repricing the
outstanding warrants.
Management’s
plans include increasing revenues through acquisition, investment, and organic growth. Management anticipates funding these activities
by raising additional capital through the sale of equity securities and debt.
Impact
Related to COVID-19 and Global Economic Factors
The
effect of the novel coronavirus (“COVID-19”) has significantly impacted the United States and the global economy. COVID-19
and the measures taken by many countries in response have adversely affected and could in the future materially adversely impact the
Company’s business, results of operations, financial condition, and stock price. As of December 31, 2022, the impact of COVID-19
continues to unfold. The ongoing worldwide economic situation, including the COVID-19 outbreak, economic sanctions, cybersecurity risks,
the outbreak of war in Ukraine, future weakness in the credit markets, and significant liquidity problems for the financial services
industry may impact our financial condition in a number of ways. For example, our current or potential customers, or the current or potential
customers of our partners or affiliates, may delay or decrease spending with us, or may not pay us, or may delay paying us for previously
purchased products and services. Also, we, or our partners or affiliates, may have difficulties in securing additional financing. Additionally,
collectability of our investment in accounts receivable was impaired by $0 and $116,430 at December 31, 2022 and 2021, respectively,
due to a reduction in our estimated collection amount for the 2021 and 2022 annual installment payments which were affected by the COVID-19
pandemic, and on February 15, 2022, the terms of the investment were modified, resulting in an additional loss of $41,930, see Note 3.
Public
health efforts to mitigate the impact of COVID-19 have included government actions such as travel restrictions, limitations on public
gatherings, shelter in place orders, and mandatory closures. These actions are being lifted to varying degrees. Supply chain disruptions,
inflation, high energy prices, and supply-demand imbalances are expected to continue in 2023. WCI has not experienced an overall reduced
demand for services initially anticipated because WCI helps lower monthly service costs paid by its client properties. However, WCI has
been directly affected by rapid increases to direct costs of fuel, labor, and landfill usage in 2020, 2021, and 2022. WCI’s clients
may experience a delay in collecting rent from tenants, which may cause slower payments to WCI. WCI closely monitors customer accounts
and has not experienced significant delays in the collection of accounts receivable.
According
to the Critical Infrastructure Standards released by the Cybersecurity and Infrastructure Security Agency on March 18, 2020, “Financial
Services Sector” businesses, like Mentor, are considered “essential businesses.” Because of the financial nature of
Mentor’s operations, which consist of oversight of our portfolio companies, accounting, compliance, investor relations, and sales,
Mentor’s day-to-day operations were not substantially hindered by remote office work or telework.
We
anticipate that current available resources and opportunities will be sufficient for us to execute our business plan for one year after
the date these financial statements are issued. The ultimate impact of COVID-19, the outbreak of war in Ukraine, and inflation, interest
rate increases, and tax increases on our business, results of operations, cybersecurity, financial condition, and cash flows are dependent
on future developments, including the duration of COVID-19 and the crisis in Ukraine, government responses, and the related length of
this impact on the economy, which are uncertain and cannot be predicted at this time.
Segment
reporting
The
Company has determined that there were currently two reportable segments: 1) the historic cannabis and medical marijuana segment, and
2) the Company’s legacy investment in WCI, which works with business park owners, governmental centers, and apartment complexes
to reduce their facility related operating costs.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Use
of estimates
The
preparation of our consolidated financial statements in conformity with GAAP requires management to make estimates, assumptions, and
judgments that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the
date of our consolidated financial statements, and the reported amount of revenues and expenses during the reporting period.
Significant
estimates relied upon in preparing these consolidated financial statements include revenue recognition, accounts and notes receivable
reserves, expected future cash flows used to evaluate the recoverability of long-lived assets, estimated fair values of long-lived assets
used to record impairment charges related to investments, goodwill, amortization periods, accrued expenses, and recoverability of the
Company’s net deferred tax assets and any related valuation allowance.
Although
the Company regularly assesses these estimates, actual results could differ materially from these estimates. Changes in estimates are
recorded in the period in which they become known. The Company bases its estimates on historical experience and various other assumptions
that it believes to be reasonable under the circumstances. Actual results may differ from management’s estimates if past experience
or other assumptions do not turn out to be substantially accurate.
Recent
Accounting Standards
From
time to time, the FASB or other standards setting bodies issue new accounting pronouncements. Updates to the FASB Accounting Standard
Codifications (“ASCs”) are communicated through issuance of an Accounting Standards Update (“ASU”). Unless otherwise
discussed, we believe that the impact of recently issued guidance, whether adopted or to be adopted in the future, is not expected to
have a material impact on our consolidated financial statements upon adoption.
Simplifying
the Accounting for Income Taxes – As of January 1, 2021, we adopted ASU No. 2019-12, Simplifying the Accounting for
Income Taxes, which is designed to simplify the accounting for income taxes by removing certain exceptions to the general principles
in Topic 740. ASU No. 2019-12 The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.
Concentrations
of cash
The
Company maintains its cash and cash equivalents in bank deposit accounts which at times may exceed federally insured limits. The Company
has not experienced any losses in such accounts nor does the Company believe it is exposed to any significant credit risk on cash and
cash equivalents.
Cash
and cash equivalents
The
Company considers all short-term debt securities purchased with a maturity of three months or less to be cash equivalents. The Company
had no short-term debt securities as of December 31, 2022 and 2021.
Accounts
receivable
Accounts
receivables consist of trade accounts arising in the normal course of business and are classified as current assets and carried at original
invoice amounts less an estimate for doubtful receivables based on historical losses as a percent of revenue in conjunction with a review
of outstanding balances on a quarterly basis. The estimate of allowance for doubtful accounts is based on the Company’s bad debt
experience, market conditions, and aging of accounts receivable, among other factors. If the financial condition of the Company’s
customers deteriorates resulting in the customer’s inability to pay the Company’s receivables as they come due, additional
allowances for doubtful accounts will be required. At December 31, 2022 and 2021, the Company has an allowance for doubtful receivables
in the amount of $53,692 and $74,676, respectively.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Investments
in securities, at fair value
Investment
in securities consists of debt and equity securities reported at fair value. Under ASU 2016-01, “Financial Instruments - Overall:
Recognition and Measurement of Financial Assets and Financial Liabilities,” the Company elected to report changes in the fair
value of equity investment in realized investment gains (losses), net.
Long
term investments
The
Company’s investments in entities where it is a minority owner and does not have the ability to exercise significant influence
are recorded at fair value if readily determinable. If the fair market value is not readily determinable, the investment is recorded
under the cost method. Under this method, the Company’s share of the earnings or losses of such investee company is not included
in the Company’s financial statements. The Company reviews the carrying value of its long-term investments for impairment each
reporting period.
Investments
in debt securities
The
Company’s investment in debt securities consisted of two convertible notes receivable from NeuCourt, Inc., which were recorded
at the aggregate principal face amount of $0 and $71,850 plus accrued interest of $0 and $13,225 at December 31 2022 and 2021, respectively,
as presented in Note 7. On June 13, 2022, the Company sold $2,160.80 of note principal to a third party.
On
July 15, 2022, the Company and NeuCourt, Inc. entered into an Exchange Agreement by which the $25,000 and $47,839 principal amounts of
the NeuCourt November 22, 2017 and October 31, 2018 convertible notes and accrued unpaid interest in the amounts of $3,518 and $9,673
respectively, were exchanged for a Simple Agreement for Future Equity (“SAFE”), a security providing for conversion of the
SAFE into shares of NeuCourt common or preferred stock (“Capital Stock”) at some future date. As of July 15, 2022, the Company
received SAFEs in the aggregate face amount of $86,030 (the “Purchase Amount”).
The
valuation cap of the SAFE is $3,000,000 (“Valuation Cap”), and the discount rate is 75% (“Discount Rate”).
If,
prior to termination, conversion, or expiration of the SAFE, NeuCourt sells a series of preferred stock (“Equity Preferred Stock”)
to investors in an equity financing raising not less than $500,000, Mentor’s SAFE shall be converted into shares equal to the Purchase
Amount divided by the lessor of (x) the price per share of the Equity Preferred Stock multiplied by the Discount Rate and (y) the price
per share equal to the Valuation Cap divided by the number of outstanding shares of NeuCourt on a fully diluted, as-converted basis (“Conversion
Shares”). The Conversion Shares shall consist of (a) the number of shares of Equity Preferred Stock equal to the Purchase Amount
divided by the price per share of the Equity Preferred Stock (“Preferred Stock”) and (b) the number of shares of common stock
equal to the Conversion Shares minus the Preferred Stock.
The
SAFE will expire and terminate upon i) conversion or ii) repayment. The SAFE may be repaid by NeuCourt upon sixty (60) days prior notice
(“Repayment Notice”) to the Company unless the Company elects during that period to convert the SAFE.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
If
NeuCourt does not close an equity financing round raising $500,000 or more prior to expiration or termination of the SAFE, the Company
may elect to convert the SAFE into the number of shares of a to-be-created series of preferred stock equal to the (x) Purchase Amount
divided by (y) the Valuation Cap divided by the number of outstanding shares of NeuCourt on a fully diluted, as-converted basis (“Default
Conversion”). Additionally, if NeuCourt experiences a change of control, initial public offering, ceases operations, or enters
into a general assignment for the benefit of its creditors, prior to conversion, termination, or expiration of the SAFE, the Company
will receive the greater of (a) a cash payment equal to the Purchase Amount and (b) the value of the shares issuable on Default Conversion.
On
July 22, 2022, the Company sold $989 of the SAFE Purchase Amount to a third party. On August 1, 2022, the Company sold an additional
$1,285 of the SAFE Purchase Amount to a third party, thereby reducing the outstanding aggregate SAFE Purchase Amount to $83,756.
Subsequent
to year end, on January 20, 2023, the Company and NeuCourt entered into a SAFE Purchase Agreement by which the Company invested an additional
$10,000 in the form of a NeuCourt Simple Agreement for Future Equity under the same terms as the previous July 15, 2022 SAFE Purchase
Agreement between NeuCourt and the Company, see Note 23.
Investment
in account receivable, net of discount
The
Company’s investment in account receivable are stated at face value, net of unamortized purchase discount. The discount is amortized
to interest income over the term of the exchange agreement. In the fourth quarter of 2020, we were notified that due to the effect of
COVID-19 on the estimated receivable, we may not receive the 2020 installment payment or the full 2021 installment payment. Due to a
reduction in expected collections, the collectability of our investment in accounts receivable was impaired by $116,430 at December 31,
2021. Based on management’s estimate of collections, coupled with actual collections On February 15, 2022, we recorded a loss on
this investment of $41,930 for the year ended December 31, 2022 and a gain of $22,718 in the year ended December 31, 2021, reflected
in other income on the consolidated income statement. See Note 3.
Subsequent
to year end, on January 10, 2023, the Company received the 2022 annual installment payment of $117,000. Three additional $117,000 annual
installment payments are due in 2023, 2024, and 2025. The Company has retained its impairment reserves and recorded losses on investment
due to a history of uncertain payments. See Note 23.
Credit
quality of notes receivable and finance leases receivable and credit loss reserve
As
our notes receivable and finance leases receivable are limited in number, our management is able to analyze estimated credit loss reserves
based on a detailed analysis of each receivable as opposed to using portfolio-based metrics. Our management does not use a system of
assigning internal risk ratings to each of our receivables. Rather, each note receivable and finance lease receivable are analyzed quarterly
and categorized as either performing or non-performing based on certain factors including, but not limited to, financial results, satisfying
scheduled payments and compliance with financial covenants. A note receivable or finance lease receivable will be categorized as non-performing
when a borrower experiences financial difficulty and has failed to make scheduled payments.
Property,
and equipment
Property
and equipment are recorded at cost less accumulated depreciation. Depreciation is computed on the declining balance method over the
estimated useful lives of various classes of property. The estimated lives of the property and equipment are generally as follows:
computer equipment, three
years to five
years; furniture and equipment, seven
years; and vehicles and trailers, four years to five
years. Depreciation on vehicles used by WCI
to service its customers is included in cost of goods sold in the consolidated income statements. All other depreciation is included
in selling, general and administrative costs in the consolidated income statements.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Expenditures
for major renewals and improvements are capitalized, while minor replacements, maintenance, and repairs, which do not extend the asset
lives, are charged to operations as incurred. Upon sale or disposition, the cost and related accumulated depreciation are removed from
the accounts and any gain or loss is included in operations. The Company continually monitors events
and changes in circumstances that could indicate that the carrying balances of its property and
equipment may not be recoverable in accordance with the provisions of ASC 360, “Property, Plant, and Equipment.” When
such events or changes in circumstances are present, the Company assesses the recoverability of long-lived assets by determining whether
the carrying value of such assets will be recovered through undiscounted expected future cash flows. If the total of the future cash
flows is less than the carrying amount of those assets, the Company recognizes an impairment loss based on the excess of the carrying
amount over the fair value of the assets. See Note. 5.
The
Company reviews intangible assets subject to amortization quarterly to determine if any adverse conditions exist or a change in circumstances
has occurred that would indicate impairment or a change in the remaining useful life. Conditions that may indicate
impairment include, but are not limited to, a significant adverse change in legal factors or business
climate that could affect the value of an asset, a product recall, or an adverse action or assessment by a regulator. If an impairment
indicator exists, we test the intangible asset for recoverability. For purposes of the recoverability test, we group our amortizable
intangible assets with other assets and liabilities at the lowest level of identifiable cash flows if the intangible asset does not generate
cash flows independent of other assets and liabilities. If the carrying value of the intangible asset (asset group) exceeds the undiscounted
cash flows expected to result from the use and eventual disposition of the intangible asset (asset group), the Company will write the
carrying value down to the fair value in the period identified.
Lessee
Leases
We
determine whether an arrangement is a lease at inception. Lessee leases are classified as either finance leases or operating leases.
A lease is classified as a finance lease if any one of the following criteria are met: the lease transfers ownership of the asset by
the end of the lease term, the lease contains an option to purchase the asset that is reasonably certain to be exercised, the lease term
is for a major part of the remaining useful life of the asset or the present value of the lease payments equals or exceeds substantially
all of the fair value of the asset. A lease is classified as an operating lease if it does not meet any one of these criteria. Our operating
leases are comprised of office space leases, and office equipment. Fleet vehicle leases entered into prior to January 1, 2019, are classified
as operating leases based on expected lease term of 4 years. Fleet vehicle leases entered into beginning January 1, 2019, for which the
lease is expected to be extended to 5 years, are classified as finance leases. Our leases have remaining lease terms of 1 month to 48
months. Our fleet finance leases contain a residual value guarantee which, based on past lease experience, is unlikely to result in a
liability at the end of the lease. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based
on the information available at commencement date in determining the present value of lease payments.
Costs
associated with operating lease assets are recognized on a straight-line basis, over the term of the lease, within cost of goods sold
for vehicles used in direct servicing of WCI customers and in operating expenses for costs associated with all other operating leases.
Finance lease assets are amortized within cost of goods sold for vehicles used in direct servicing of WCI customers and within operating
expenses for all other finance lease assets, on a straight-line basis over the shorter of the estimated useful lives of the assets or
the lease term. The interest component of a finance lease is included in interest expense and recognized using the effective interest
method over the lease term. We have agreements that contain both lease and non-lease components. For vehicle fleet operating leases,
we account for lease components together with non-lease components (e.g., maintenance fees).
Goodwill
Goodwill
of $1,324,142 was derived from consolidating WCI effective January 1, 2014, and $102,040 of goodwill was derived from the
1999 acquisition of a 50% interest in WCI. In accordance with ASC 350, “Intangibles-Goodwill and Other,” goodwill
and other intangible assets with indefinite lives are no longer subject to amortization but are tested for impairment annually or whenever
events or changes in circumstances indicate that the asset might be impaired.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
The
Company reviews the goodwill allocated to each of our reporting units for possible impairment annually as of December 31 and whenever
events or changes in circumstances indicate carrying amount may not be recoverable. In the impairment test, the Company measures the
recoverability of goodwill by comparing a reporting unit’s carrying amount, including goodwill, to the estimated fair value of
the reporting unit. If the carrying amount of a reporting unit is in excess of its fair value, the Company recognizes an impairment charge
equal to the amount in excess. To estimate the fair value, management uses valuation techniques which included the discounted value of
estimated future cash flows. The evaluation of impairment requires the Company to make assumptions about future cash flows over the life
of the asset being evaluated. These assumptions require significant judgment and are subject to change as future events and circumstances
change. Actual results may differ from assumed and estimated amounts. Management determined that no impairment write-downs were required
as of December 31, 2022 and 2021.
Revenue
recognition
The
Company recognizes revenue in accordance with ASC 606, “Revenue from Contracts with Customers,” and FASB ASC Topic
842, “Leases.” Revenue is recognized net of allowances for returns and any taxes collected from customers, which are
subsequently remitted to government authorities.
WCI
works with business park owners, governmental centers, and apartment complexes to reduce facilities related costs. WCI performs monthly
services pursuant to agreements with customers. Customer monthly service fees are based on WCI’s assessment of the amount and frequency
of monthly services requested by a customer. WCI may also provide additional services, such as apartment cleanout services, large item
removals, or similar services, on an as needed basis at an agreed upon rate as requested by customers. All services are invoiced and
recognized as revenue in the month the agreed-on services are performed.
For
each finance lease, the Company recognized as a gain the amount equal to (i) the net investment in the finance lease less (ii) the net
book value of the equipment at the inception of the applicable lease. At lease inception we capitalize the total minimum finance lease
payments receivable from the lessee, the estimated unguaranteed residual value of the equipment at lease termination, if any, and the
initial direct costs related to the lease, less unearned income. Unearned income is recognized as finance income over the term of the
lease using the effective interest rate method.
The
Company, through its subsidiaries, is the lessor of manufacturing equipment subject to leases under master leasing agreements. The leases
contain an element of dealer profit and lessee bargain purchase options at prices substantially below the subject assets’ estimated
residual values at the exercise date for the options. Consequently, the Company classified the leases as sales-type leases (the “finance
leases”) for financial accounting purposes. For such finance leases, the Company reports the discounted present value of (i) future
minimum lease payments (including the bargain purchase option, if any) and (ii) any residual value not subject to a bargain purchase
option as a finance lease receivable on its balance sheet and accrues interest on the balance of the finance lease receivable based on
the interest rate inherent in the applicable lease over the term of the lease. For each finance lease, the Company recognized revenue
in an amount equal to the net investment in the lease and cost of sales equal to the net book value of the equipment at the inception
of the applicable lease.
Basic
and diluted income (loss) per common share
We
compute net loss per share in accordance with ASC 260, “Earnings Per Share.” Under the provisions of ASC 260, basic
net loss per share includes no dilution and is computed by dividing the net loss available to common stockholders for the period by the
weighted average number of shares of Common Stock outstanding during the period. Diluted net loss per share takes into consideration
shares of Common Stock outstanding (computed under basic net loss per share) and potentially dilutive securities that are not anti-dilutive.
Outstanding
warrants that had no effect on the computation of dilutive weighted average number of shares outstanding as their effect would be anti-dilutive
were approximately 7,000,000 and 7,000,000 as of December 31, 2022 and 2021, respectively. There were 0 and 87,456 potentially dilutive
shares outstanding at December 31, 2022 and 2021, respectively.
Assumed
conversion of Series Q Preferred Stock into Common Stock would be anti-dilutive as of December 31, 2022 and 2021 and is not included
in calculating the diluted weighted average number of shares outstanding.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Income
taxes
The
Company accounts for income taxes in accordance with accounting guidance now codified as FASB ASC 740, “Income Taxes,”
which requires that the Company recognize deferred tax liabilities and assets based on the differences between the financial statement
carrying amounts and the tax bases of assets and liabilities, using enacted tax rates in effect in the years the differences are expected
to reverse. Deferred income tax benefit (expense) results from the change in net deferred tax assets or deferred tax liabilities. A valuation
allowance is recorded when it is more likely than not that some or all deferred tax assets will not be realized.
The
Company applies the provisions of ASC 740, “Accounting for Uncertainty in Income Taxes.” The ASC prescribes a recognition
threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be
taken in a tax return. The ASC provides guidance on de-recognition, classification, interest, and penalties, accounting in interim periods,
disclosure, and transition. The Company utilizes a two-step approach to recognizing and measuring uncertain tax positions (tax contingencies).
The first step evaluates the tax position for recognition by determining if the weight of available evidence indicates it is more likely
than not that we will sustain the position on audit, including resolution of related appeals or litigation processes. The second step
measures the tax benefit as the largest amount of more than 50% likely of being realized upon ultimate settlement. The Company did not
identify any material uncertain tax positions on returns that have been filed or that will be filed. The Company did not recognize any
interest or penalties for unrecognized tax provisions during the years ended December 31, 2022 and 2021, nor were any interest or penalties
accrued as of December 31, 2022 and 2021. To the extent the Company may accrue interest and penalties, it elects to recognize accrued
interest and penalties related to unrecognized tax provisions as a component of income tax expense.
Fair
value measurements
The
Company adopted ASC 820, “Fair Value Measurement,” which defines fair value as the exchange price that would be received
to sell 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. The valuation techniques maximize the use of observable
inputs and minimize the use of unobservable inputs.
The
Fair Value Measurements and Disclosure Topic establish a fair value hierarchy, which prioritizes the valuation inputs into three broad
levels. These three general valuation techniques that may be used to measure fair value are as follows: Market approach (Level 1) –
which uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.
Prices may be indicated by pricing guides, sale transactions, market trades, or other sources. Cost approach (Level 2) – which
is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost); and the Income
approach (Level 3) – which uses valuation techniques to convert future amounts to a single present amount based on current market
expectations about the future amounts (including present value techniques, and option-pricing models). Net present value is an income
approach where a stream of expected cash flows is discounted at an appropriate market interest rate.
The
carrying amounts of cash, accounts receivable, prepaid expenses and other current assets, accounts payable, customer deposits and other
accrued liabilities approximate their fair value due to the short-term nature of these instruments.
The
fair value of available-for-sale investment securities is based on quoted market prices in active markets.
The
fair value of the investment in account receivable is based on the net present value of calculated interest and principal payments. The
carrying value approximates fair value as interest rates charged are comparable to market rates for similar investments.
The
fair value of notes receivable is based on the net present value of calculated interest and principal payments. The carrying value approximates
fair value as interest rates charged are comparable to market rates for similar notes.
The
fair value of long-term notes payable is based on the net present value of calculated interest and principal payments. The carrying value
of long-term debt approximates fair value due to the fact that the interest rate on the debt is based on market rates.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
3 – Investment in account receivable
On
April 10, 2015, the Company entered into an exchange agreement whereby the Company received an investment in an account receivable with
annual installment payments of $117,000 for 11 years, through 2026, totaling $1,287,000 in exchange for 757,059 shares of Mentor Common
Stock obtained through the exercise of 757,059 Series D warrants at $1.60 per share plus a $0.10 per warrant redemption price.
The
Company valued the transaction based on the market value of Company common shares exchanged in the transaction, resulting in a 17.87%
discount from the face value of the account receivable. The discount is being amortized monthly to interest over the 11-year term of
the agreement. In the fourth quarter of 2020, we were notified that due to the effect of COVID-19, we might not receive the 2020 installment
or the full 2021 installment. Based on management’s collection estimates, we recorded an investment loss of ($139,148) on the investment
in account receivable at December 31, 2021. In 2021, the Company reevaluated estimated collections and recorded an investment gain of
$22,718. The loss of ($41,930) and gain of $22,718 are reflected in other income on the consolidated income statement for the years ended
December 31, 2022 and 2021, respectively. Subsequent to year end, on January 10, 2023, the Company received the 2022 annual installment
payment of $117,000. Three additional $117,000 annual installment payments are due in 2023, 2024, and 2025. The Company has retained
its impairment reserves and recorded losses on investment due to a history of uncertain payments. See Note 23.
The
April 10, 2015 account receivable is supported by an exchange agreement and consisted of the following at December 31, 2022 and 2021:
Schedule
of receivables with imputed interest
| |
2022 | | |
2021 | |
Face value | |
$ | 403,600 | | |
$ | 585,000 | |
Impairment | |
| - | | |
| (116,430 | ) |
Unamortized discount | |
| (88,291 | ) | |
| (167,137 | ) |
Net balance | |
| 315,309 | | |
| 301,433 | |
Current portion | |
| - | | |
| - | |
Long term portion | |
$ | 315,309 | | |
$ | 301,433 | |
For
the years ended December 31, 2022 and 2021, $56,806 and $65,657 of discount amortization is included in interest income.
Note
4 – Other receivable
Other
receivable consisted of the following:
Schedule
of other receivable
| |
December 31, 2022 | | |
December 31, 2021 | |
Employee retention tax credits | |
$ | - | | |
$ | 33,222 | |
Accrued sales tax receivable from customers | |
| 237,243 | | |
| - | |
Other | |
| (6,921 | ) | |
| - | |
| |
| | | |
| | |
Total Other receivable | |
$ | 230,322 | | |
$ | 33,222 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
In
2022, WCI received an Employee Retention Tax Credit (“ERTC”) in the amount of $1,350,161, in conjunction with WCI’s
professional employer organization’s receipt and application of the same to WCI leased employees. The ERTC was initially established
by Section 2301 of Coronavirus Aid, Relief and Economic Security Act of 2020, as amended by Sections 206-207 of the Taxpayer Certainty
and Disaster Relief Act and by Division EE of Consolidated Appropriation Act of 2021 and Section 9651 of American Rescue Plan Act of
2021; which is authorized by Section 3134 of the Internal Revenue Code. The Consolidated Appropriation Act of 2021 and American Rescue
Plan Act of 2021 amendments to the ERTC program provided eligible employers with a tax credit in an amount equal to 70% of qualified
wages (including certain health care expenses) that eligible employers pay their employees after January 1, 2021 through December 31,
2021, as amended by the Infrastructure Investment and Jobs Act of 2021, which retroactively ended the ERTC program as of September 30,
2021 for all businesses with the exception of recovery startups. The maximum amount of qualified wages taken into account with respect
to each employee for each calendar quarter is $10,000 so that the maximum credit that an eligible employer may claim for qualified wages
paid to any employee is $7,000 per quarter. The credit is taken against an employer’s share of social security tax reported by
WCI’s professional employer organization on Form 941-X for each applicable quarter. The receipt of the tax credit is expected to
improve WCI’s liquidity due to the effects of the credit. Although WCI’s professional employer organization currently anticipates
receiving credits for wages paid in 2020 and the first three quarters of 2021, there can be no assurances that WCI or WCI’s professional
employer organization will continue to meet the requirements or that changes in the ERTC regulations including changes in guidance provided
by the IRS with respect to the implementation and operation of the ERTC, will not be adopted that could reduce or eliminate the benefits
that WCI and WCI’s professional employer organization may receive or qualify for.
ERTC
income of $1,350,161 and $0 is reflected in other income for the year ended December 31, 2022 and 2021 in the condensed consolidated
income statement. WCI received the ERTC based on qualitative information submitted. During the year ended December 31, 2022, $1,350,161
was claimed against current payroll tax liabilities as they became due.
The
December 31, 2021, ERTC balance of $33,222, was received by Mentor as a refund in the year of 2022. The balance at December 31, 2022
is $0.
Note
5 - Property and equipment
Property
and equipment are comprised of the following at December 31, 2022 and 2021:
Schedule
of property, plant and equipment
| |
2022 | | |
2021 | |
Computers | |
$ | 31,335 | | |
$ | 31,335 | |
Furniture and fixtures | |
| 27,374 | | |
| 15,966 | |
Machinery and vehicles | |
| 297,016 | | |
| 252,225 | |
Gross
Property and equipment | |
| 355,725 | | |
| 299,526 | |
Accumulated depreciation and amortization | |
| (208,847 | ) | |
| (144,480 | ) |
| |
| | | |
| | |
Net Property and equipment | |
$ | 146,878 | | |
$ | 155,046 | |
Depreciation
and amortization expense were $71,257 and $51,710 for the years ended December 31, 2022 and 2021, respectively. Of these amounts, depreciation
on WCI vehicles used to service customer accounts is included in cost of goods sold and was $21,204 and $17,650 for the years ended December
31, 2022 and 2021, respectively. All other depreciation is included in selling, general and administrative expenses in the consolidated
income statements.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
6 – Lessee Leases
Our
operating leases are comprised of office space and office equipment leases. Fleet and vehicle leases entered into prior to January 1,
2019, under ASC 840 guidelines, have 4-year terms and are classified as operating leases. Fleet leases entered into beginning January
1, 2019, under ASC 842 guidelines, are expected to be extended to 5-year terms and are classified as finance leases.
Gross
right of use assets recorded under finance leases related to WCI vehicle fleet leases were $1,289,714 and $882,081 as of December 31,
2022 and 2021, respectively. Accumulated amortization associated with finance leases was $394,391 and $236,470 as of December 31, 2022
and 2021, respectively.
Lease
costs recognized in our consolidated income statements is summarized as follows:
Schedule
of lease costs recognized in consolidated statements of operations
| |
Year Ended December 31, 2022 | | |
Year Ended December 31, 2021 | |
Operating lease cost included in cost of goods | |
$ | 13,054 | | |
$ | 100,222 | |
Operating lease cost included in operating costs | |
| 54,571 | | |
| 47,287 | |
Total operating lease cost (1) | |
| 67,625 | | |
| 147,509 | |
Finance lease cost, included in cost of goods: | |
| | | |
| | |
Amortization of lease assets | |
| 278,006 | | |
| 151,200 | |
Interest on lease liabilities | |
| 39,931 | | |
| 24,719 | |
Total finance lease cost | |
| 317,937 | | |
| 175,919 | |
Short-term lease cost | |
| - | | |
| - | |
Total lease cost | |
$ | 385,562 | | |
$ | 323,428 | |
Right
of use asset amortization under operating agreements was $223,151 and $146,068 for the years ended December 31, 2022 and 2021.
Other
information about lease amounts recognized in our consolidated financial statements is summarized as follows:
Schedule
of other information about lease amounts recognized in Condensed Consolidated Financial Statements
| |
December 31, 2022 | | |
December 31, 2021 | |
Weighted-average remaining lease term – operating leases | |
| 4.75 years | | |
| 0.95 years | |
Weighted-average remaining lease term – finance leases | |
| 4.63 years | | |
| 3.83 years | |
Weighted-average discount rate – operating leases | |
| 6.0 | % | |
| 5.7 | % |
Weighted-average discount rate – finance leases | |
| 5.5 | % | |
| 3.8 | % |
Finance
lease liabilities were as follows:
Schedule
of finance lease liabilities
| |
December 31, 2022 | | |
December 31, 2021 | |
Gross finance lease liabilities | |
$ | 897,849 | | |
$ | 634,192 | |
Less: imputed interest | |
| (89,939 | ) | |
| (51,212 | ) |
Present value of finance lease liabilities | |
| 807,910 | | |
| 582,980 | |
Less: current portion | |
| (232,058 | ) | |
| (167,515 | ) |
Long-term finance lease liabilities | |
$ | 575,852 | | |
$ | 415,465 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Operating
lease liabilities were as follows:
Schedule
of operating lease liabilities
| |
December 31, 2022 | | |
December 31, 2021 | |
Gross operating lease liabilities | |
$ | 428,946 | | |
$ | 55,865 | |
Less: imputed interest | |
| (58,782 | ) | |
| (8,832 | ) |
Present value of operating lease liabilities | |
| 370,164 | | |
| 47,033 | |
Less: current portion | |
| (62,861 | ) | |
| (42,058 | ) |
Long-term operating lease liabilities | |
$ | 307,303 | | |
$ | 4,975 | |
Lease
maturities are disclosed in Note 15.
Note
7 – Convertible notes receivable
Convertible
notes receivable consists of the following at December 31, 2022 and 2021:
Schedule
of convertible notes receivable
| |
2022 | | |
2021 | |
November 22, 2017, NeuCourt, Inc. convertible note receivable included accrued interest
of $2,834
at December 31, 2021. The convertible note plus accrued interest of $3,518
was converted to a SAFE investment in NeuCourt as further described in the note below. The
note bore interest at 5% per annum, originally matured
November 22, 2019, and was extended to mature November 22, 2021, and subsequently to November 22, 2023. Principal and accrued
interest were due at maturity. Upon extension, the Company received a cash payment of $2,496
for interest accrued through November 4, 2019. The convertible note and accrued interest were exchanged for a SAFE security
as further described below. * | |
$ | - | | |
$ | 27,834 | |
| |
| | | |
| | |
The October 31, 2018, NeuCourt, Inc. convertible note receivable included
accrued interest of $8,491
at December 31, 2021. The note bore interest at 5%
per annum and was to mature on October
31, 2022. Principal and accrued interest were due at maturity. On July 15, 2022, the convertible note and accrued interest
of $9,673
were exchanged for a SAFE security as further described below. * | |
| - | | |
| 58,491 | |
| |
| | | |
| | |
Total convertible notes receivable | |
| - | | |
| 86,325 | |
| |
| | | |
| | |
Less current portion | |
| - | | |
| (58,491 | ) |
| |
| | | |
| | |
Long term portion | |
$ | - | | |
$ | 27,834 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
* |
On
July 15, 2022, the convertible notes were exchanged for a Simple Agreement for Future Equity (“SAFE”). Prior to the exchange,
the Conversion Price for each Note was the lower of (i) 75% of the price paid in the Next Equity Financing, or the price obtained
by dividing a $3,000,000 valuation cap by the fully diluted number of shares. The number of Conversion Shares to be issued on conversion
was the quotient obtained by dividing the outstanding principal and unpaid accrued interest on a Note to be converted on the date
of conversion by the Conversion Price (the “Total Number of Shares”), The Total Number of Shares consisted of Preferred
Stock and Common Stock as follows: (i) That number of shares of Preferred Stock obtained by dividing (a) the principal amount of
each Note and all accrued and unpaid interest thereunder by (b) the price per share paid by other purchasers of Preferred Stock in
the Next Equity Financing (such number of shares, the “Number of Preferred Stock”) and (ii) that number of shares of
Common Stock equal to the Total Number of Shares minus the Number of Preferred Stock.
On
July 15, 2022, the Company and NeuCourt, Inc. entered into an Exchange Agreement by which the $25,000 and $47,839 principal amounts
of the NeuCourt November 22, 2017 and October 31, 2018 convertible notes and accrued unpaid interest in the amounts of $3,518 and
$9,673, respectively, were exchanged for a Simple Agreement for Future Equity (“SAFE”), a security providing for conversion
of the SAFE into shares of NeuCourt common or preferred stock (“Capital Stock”) at some future date. As of July 15, 2022,
the Company received SAFEs in the aggregate face amount of $86,030 (the “Purchase Amount”).
The
valuation cap of the SAFE is $3,000,000 (“Valuation Cap”), and the discount rate is 75% (“Discount Rate”).
If,
prior to termination, conversion, or expiration of the SAFE, NeuCourt sells a series of preferred stock (“Equity Preferred
Stock”) to investors in an equity financing raising not less than $500,000, Mentor’s SAFE shall be converted into shares
equal to the Purchase Amount divided by the lessor of (x) the price per share of the Equity Preferred Stock multiplied by the Discount
Rate and (y) the price per share equal to the Valuation Cap divided by the number of outstanding shares of NeuCourt on a fully diluted,
as-converted basis (“Conversion Shares”). The Conversion Shares shall consist of (a) the number of shares of Equity Preferred
Stock equal to the Purchase Amount divided by the price per share of the Equity Preferred Stock (“Preferred Stock”) and
(b) the number of shares of common stock equal to the Conversion Shares minus the Preferred Stock.
The
SAFE will expire and terminate upon i) conversion or ii) repayment. The SAFE may be repaid by NeuCourt upon sixty (60) days prior
notice (“Repayment Notice”) to the Company unless the Company elects during that period to convert the SAFE.
If
NeuCourt does not close an equity financing round raising $500,000 or more prior to expiration or termination of the SAFE, the Company
may elect to convert the SAFE into the number of shares of a to-be-created series of preferred stock equal to the (x) Purchase Amount
divided by (y) the Valuation Cap divided by the number of outstanding shares of NeuCourt on a fully diluted, as-converted basis (“Default
Conversion”). Additionally, if NeuCourt experiences a change of control, initial public offering, ceases operations, or enters
into a general assignment for the benefit of its creditors, prior to conversion, termination, or expiration of the SAFE, the Company
will receive the greater of (a) a cash payment equal to the Purchase Amount and (b) the value of the shares issuable on Default Conversion.
On
July 22, 2022, the Company sold $989 of the SAFE Purchase Amount to a third party. On August 1, 2022, the Company sold an additional
$1,285 of the SAFE Purchase Amount to a third party, thereby reducing the aggregate outstanding SAFE Purchase Amount to $83,756.
Subsequent
to year end, on January 20, 2023, the Company and NeuCourt entered into a SAFE Purchase Agreement by which the Company invested an
additional $10,000 in the form of a NeuCourt Simple Agreement for Future Equity under the same terms as the previous July 15, 2022
SAFE Purchase Agreement between NeuCourt and the Company, see Note 23. |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
8 - Note purchase agreement and consulting agreement with G FarmaLabs Limited
On
March 17, 2017, the Company entered into a Notes Purchase Agreement with G FarmaLabs Limited (“G Farma”), a Nevada corporation.
Under the Agreement the Company purchased two secured promissory notes from G Farma in an aggregate principal amount of $500,000, both
of which bore interest at 7.42% per annum, with monthly payments beginning on April 15, 2017 and maturity on April 15, 2022. The two
G Farma notes, as amended by subsequent addenda, are secured by all property, real and personal, tangible, or intangible of G Farma and
are guaranteed by GF Brands, Inc. and two majority shareholders of G Farma. As of March 4, 2019, the Company and G Farma had executed
eight addenda subsequent to the original agreement. Addendum II through Addendum VIII increased the aggregate principal face amount of
the working capital note to $990,000 and increased the monthly payments on the working capital note to $10,239 per month beginning March
15, 2019. G Farma has not made scheduled payments on the notes receivable since February 19, 2019.
On
February 22, 2019, the City of Corona Building Department closed access to G Farma’s corporate location and posted a notice preventing
entry to the facility; the Company was not informed by G Farma of this incident until March 14, 2019. The notice cited unpermitted modifications
to electrical, mechanical, and plumbing, including all undetermined building modifications, as the reason for closure. On April 24, 2019,
the Company was notified that certain G Farma assets at the corporate location, including equipment leased to G Farma by Mentor Partner
I valued at approximately $427,804, were impounded by the Corona Police. This event significantly impacted G Farma’s financial
position and its ability to make future payments under the notes purchase agreements and the finance leases receivable, described in
Note 9, due the Company.
G
Farma has not made scheduled payments on the notes receivable or the G Farma finance lease receivable, described in Note 8, since February
19, 2019. All arrangements with G Farma, were placed on non-accrual basis effective April 1, 2019. Accrual of interest on notes receivable
and finance leases, as well as consulting revenue, was suspended April 1, 2019. The notes receivable balances of $1,039,501 and $1,043,531
at December 31, 2022 and 2021, respectively, are fully reserved and reflected in the consolidated balance sheet as $0 and $0 at December
31, 2022 and 2021, respectively.
On
November 4, 2020, the Court granted Mentor Capital, Inc.’s and Mentor Partner I’s motion for summary adjudication as to all
four causes of action: both causes of action against G FarmaLabs Limited for breach of the two promissory notes totaling $1,166,570 and
one cause of action against each of Mr. Gonzalez and Ms. Gonzalez related to their duties as guarantors of G FarmaLabs Limited’s
obligations under the promissory notes. See legal proceedings described in Note 20.
On
August 27, 2021, the Company and Mentor Partner I entered into a Settlement Agreement and Mutual Release with the G Farma Entities and
guarantors (“G Farma Settlors”) to resolve and settle all outstanding claims (“Settlement Agreement”). The Settlement
Agreement requires the G Farma Settlors to pay the Company an aggregate of $500,000 plus interest, payable monthly as follows: (i) $500
per month for 12 months beginning on September 5, 2021, (ii) $1,000 per month for 12 months beginning September 5, 2022, (iii) $2,000
per month for 12 months beginning September 5, 2023, and (iv) increasing by an additional $1,000 per month on each succeeding September
5th thereafter, until the settlement amount and accrued unpaid interest are paid in full. Interest on the unpaid balance shall initially
accrue at the rate of 4.25% per annum, commencing February 25, 2021, compounded monthly, and shall be adjusted on February 25th of each
year to equal the Prime Rate as published in the Wall Street Journal plus 1%. In the event that the G Farma Settlors fail to make any
monthly payment and have not cured two such defaults within 10 days of notice from the Company, the parties have stipulated that an additional
$2,000,000
should be added to the amount payable by the
G Farma Settlors.
On
October 12, 2021, the parties filed a Stipulation for Dismissal and Continued Jurisdiction with the Superior Court of California in the
County of Marin. The Court ordered that it retain jurisdiction over the parties under Section 664.6 of the California Code of Civil Procedure
to enforce the Settlement Agreement until the performance in full of its terms is met.
In
August 2022, September 2022, and October 2022, the G Farma Settlors failed to make monthly payments, and failed to cure each default within 10 days’
notice from Company pursuant to the Settlement Agreement. As a result, $2,000,000 should
be added to the amount payable by the G Farma Settlors in accordance with the terms of the Settlement Agreement. The Company is requesting
that the stipulated judgment be entered against the G Farma Settlors for (1) the remaining amount of the $500,000 settlement amount which
has not yet been paid by the G Farma Settlors plus $2,000,000 and all accrued unpaid interest, (2) the Company’s incurred costs,
and (3) attorneys’ fees paid by the Company to obtain the judgment. We will continue to pursue collection from the G Farma Settlors
over time.
The
Company has retained the full reserve on unpaid notes receivable balance due to the long history of uncertain payments from G Farma.
Payments from G Farma will be recognized in Other Income as they are received. See Notes 1 and 9. Recovery payments of $3,550 and $2,000
are included in other income in the consolidated financial statements for the year ended December 31, 2022 and 2021, respectively. No
payments were received from G Farma in the year ended December 31, 2020.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
9 – Finance leases receivable
Mentor
Partner I
Partner
I entered into a Master Equipment Lease Agreement with G FarmaLabs Limited and G FarmaLabs DHS, LLC (the “G Farma Lease Entities”)
with guarantees by GFBrands, Inc., formerly known as G FarmaBrands, Inc, Ata Gonzalez and Nicole Gonzalez (collectively, the “G
Farma Lease Guarantors”) dated January 16, 2018, and amended March 7, April 4, June 20, and September 7, 2018, and March 4, 2019.
Partner I acquired and delivered manufacturing equipment as selected by G Farma Lease Entities under sales-type finance leases. Partner
I did not report equipment sales revenue or lease revenue for the years ended December 31, 2022 or 2021.
As
discussed in Notes 1 and 7, on February 22, 2019, the City of Corona Building Department closed access to G Farma’s corporate location;
the Company was not informed by G Farma of this incident until March 14, 2019. On April 24, 2019, the Company was informed that certain
G Farma assets at its corporate location, including equipment valued at approximately $427,804 leased to the G Farma Lease Entities under
the Master Equipment Lease Agreement, was impounded by the Corona Police. This event severely impacted G Farma’s ability to pay
amounts due the Company in the future and the G Farma lease receivable was put on non-accrual status effective April 1, 2019. In 2019
an impairment of $783,880 was recorded. Additional bad debt expense of $0 and $0, recognized for the years ended December 31, 2022 and
2021, respectively, is included in selling, general and administrative expenses in the consolidated income statement.
In
2020, the Company repossessed leased equipment under G Farma’s control with a cost of $622,569 and sold it to the highest offerors
for net proceeds of $348,734, after shipping and delivery costs. Net sales proceeds were applied against the finance lease receivable.
On
August 27, 2021, the Company and Mentor Partner I entered into a Settlement Agreement and Mutual Release with the G Farma Entities to
resolve and settle all outstanding claims as further discussed in Notes 1 8, and 20.
On
October 12, 2021, the parties filed a Stipulation for Dismissal and Continued Jurisdiction with the Superior Court of California in the
County of Marin. The Court ordered that it retain jurisdiction over the parties under Section 664.6 of the California Code of Civil Procedure
to enforce the Settlement Agreement until the performance in full of its terms is met.
In
August 2022, September 2022, and October 2022, the G Farma Settlors failed to make monthly payments, and failed to cure each default within 10 days’
notice from Company pursuant to the Settlement Agreement. As a result, $2,000,000 should
be added to the amount payable by the G Farma Settlors in accordance with the terms of the Settlement Agreement. The Company is requesting
that the stipulated judgment be entered against the G Farma Settlors for (1) the remaining amount of the $500,000 settlement amount which
has not yet been paid by the G Farma Settlors plus $2,000,000 and all accrued unpaid interest, (2) the Company’s incurred costs,
and (3) attorneys’ fees paid by the Company to obtain the judgment. See Notes 1, 8, and 20.
Net
finance leases receivable from G Farma remain fully impaired at December 31, 2022 and 2021. Payment received under this settlement will
first be applied against the notes receivable described in Note 8 and if any additional amounts are recovered, will then be applied against
the finance leases receivable.
Net
finance leases receivable, non-performing, consists of the following at December 31, 2022 and 2021:
Schedule of net finance leases receivable, non-performing
| |
2022 | | |
2021 | |
Gross minimum lease payments receivable | |
$ | 1,203,404 | | |
$ | 1,203,404 | |
Less: unearned interest | |
| (400,005 | ) | |
| (400,005 | ) |
Less: reserve for bad debt | |
| (803,399 | ) | |
| (803,399 | ) |
Finance leases receivable | |
$ | - | | |
$ | - | |
Mentor
Partner II
Partner
II entered into a Master Equipment Lease Agreement with Pueblo West, dated February 11, 2018, amended November 28, 2018 and March 12,
2019. Partner II acquired and delivered manufacturing equipment as selected by Pueblo West under sales-type finance leases.
On September 27, 2022, Pueblo West exercised its lease prepayment option
and purchased the manufacturing equipment for $245,369. On September 28, 2022 Partner II transferred full title to the equipment to Pueblo
West.
At December 31, 2021 and September 27, 2022, all Partner II leased
equipment under finance leases receivable is located in Colorado.
Performing
net finance leases receivable consists of the following at December 31, 2022 and 2021:
Schedule
of net finance leases receivable, performing
| |
2022 | | |
2021 | |
Gross minimum lease payments receivable | |
$ | - | | |
$ | 367,505 | |
Accrued interest | |
| - | | |
| 1,783 | |
Less: unearned interest | |
| - | | |
| (62,638 | ) |
Finance leases receivable | |
| - | | |
| 306,650 | |
Less current portion | |
| - | | |
| (76,727 | ) |
Long term portion | |
$ | - | | |
$ | 229,923 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Finance
lease revenue recognized on Partner I finance leases for the years ended December 31, 2022 and 2021, was $0 and $0, respectively.
Finance
lease revenue recognized on Partner II finance leases for the years ended December 31, 2022 and 2021 was $37,659 and $40,764, respectively.
On September 27, 2022, Pueblo
West exercised its lease prepayment option and purchased the manufacturing equipment for $245,369. On September 28, 2022 Partner II transferred
full title to the equipment to Pueblo West. Therefore, the Company’s lease receivable of $87,039, $94,731, $42,976, and $5,177 for
2023, 2024, 2025, and 2026, respectively, reported as of December 31, 2021 and the Company’s interest receivable of $20,391, $10,989,
$2,131, and $226 for 2023, 2024, 2025, and 2026, respectively, reported as of December 31, 2021 is no longer applicable. At December 31,
2022, minimum future payments receivable for performing finance leases receivable were $0.
Note
10 - Contractual interests in legal recovery
Electrum
was the plaintiff in a certain legal action captioned Electrum Partners, LLC, Plaintiff, and Aurora Cannabis Inc., Defendant,
in the Supreme Court of British Columbia (“Litigation”). On October 23, 2018, Mentor entered into a Joint Prosecution Agreement
among Mentor, Mentor’s corporate legal counsel, Electrum, and Electrum’s legal counsel.
On
October 30, 2018, Mentor entered into a Recovery Purchase Agreement (“Recovery Agreement”) with Electrum under which Mentor
purchased a portion of Electrum’s potential recovery in the Litigation. Mentor agreed to pay $100,000 of costs incurred in the
Litigation, in consideration for ten percent (10%) of anything of value received by Electrum as a result of the Litigation (“Recovery”)
in addition to repayment of its initial investment. As of September 30, 2022 and December 31, 2021, Mentor invested an additional $96,666
and $96,666, respectively, of capital in Electrum for payment of legal retainers and fees in consideration for an additional nine percent
(9%) of the Recovery. On November 18, 2022, Electrum repaid $196,666 to the Company pursuant to a certain November 14, 2022 Settlement
Agreement and Mutual Release, following the Company’s October 21, 2022 lawsuit against Electrum and the escrow agent in the County
of San Mateo. At December 31, 2022 and 2021, the Recovery Agreement investment was reported in the consolidated balance sheets at $0
and $196,666, respectively
On
October 31, 2018, Mentor also entered into a secured Capital Agreement with Electrum under which Mentor invested an additional $100,000
of capital in Electrum. In consideration for Mentor’s investment, Electrum agreed to pay Mentor, on the payment date, the sum of
(i) $100,000, (ii) ten percent of the Recovery, and (iii) 0.083334% of the Recovery for each full month from October 31, 2018 to the
payment date for each full month that $833 is not paid to Mentor. Payment was secured by all assets of Electrum. The payment date under
the October 31, 2018 Capital Agreement was the earlier of November 1, 2021, or the final resolution of the Litigation. Due to the coronavirus
and the resulting delay in the trial date of the Litigation, on November 1, 2021 the parties amended the October 31, 2018 Capital Agreement
for the purpose of extending the payment to the earlier of November 1, 2023, or the final resolution of the Litigation and increased
the monthly payment payable by Electrum to $834. On November 18, 2022, Electrum repaid $100,000 to the Company pursuant to a certain
November 14, 2022 Settlement Agreement and Mutual Release, following the Company’s October 21, 2022 lawsuit against Electrum and
the escrow agent in the County of San Mateo. This investment is included at cost of $0 and $100,000 in Contractual interests in legal
recoveries on the consolidated balance sheets at December 31, 2022 and 2021.
On
January 28, 2019, Mentor entered into a second secured Capital Agreement with Electrum. Under the second Capital Agreement, Mentor invested
an additional $100,000 of capital in Electrum. In consideration for Mentor’s investment, Electrum agreed to pay Mentor on the payment
date the sum of (i) $100,000, (ii) ten percent (10%) of the Recovery, and (iii) the greater of (A) 0.083334% of the Recovery for each
full month from the date hereof until the payment date if the Recovery occurs prior to the payment date, and (B) $833 for each full month
from the date hereof until the payment date. The payment date was the earlier of November 1, 2021, and the final resolution of the Litigation.
On November 1, 2021, the parties amended the January 28, 2019 Capital Agreement to extend the payment date to the earlier of November
1, 2023, or the final resolution of the Litigation and increased the monthly payment payable by Electrum to $834. On November 18, 2022,
Electrum repaid $100,000 to the Company pursuant to a certain November 14, 2022 Settlement Agreement and Mutual Release, following the
Company’s October 21, 2022 lawsuit against Electrum and the escrow agent in the County of San Mateo. This investment is included
at its $0 and $100,000 cost as part of the Contractual interests in legal recoveries on the consolidated balance sheets at December 31,
2022 and 2021.
In
addition, the January 28, 2019 Capital Agreement provides that Mentor may, at any time up to and including 90 days following the payment
date, elect to convert its 6,198 membership interests in Electrum into a cash payment of $194,028 plus an additional 19.4% of the Recovery.
On November 18, 2022, Electrum repaid $63,324 to the Company pursuant to a certain November 14, 2022 Settlement Agreement and Mutual
Release, following the Company’s October 21, 2022 lawsuit against Electrum and the escrow agent in the County of San Mateo. The
Company had 0 and 6,198 Electrum membership interest units and 0% and 6.69% equity interest in Electrum at December 31, 2022 and 2021,
respectively.
On
or about September 14, 2022, Electrum and Aurora Cannabis, Inc. settled the Litigation claims and Electrum received CAD $800,000, or
approximately USD $584,000, in settlement funds from Aurora Cannabis, Inc. (“Settlement Funds”), which had been placed in
escrow. Pursuant to an escrow agreement entered into by and between Electrum, Mentor, and the escrow agent, Mentor was to be paid amounts
due and owing to it under the Capital Agreements and Recovery Purchase Agreements from the Settlement Funds before any remaining amounts
are to be distributed to Electrum. However, such payment was not received. On or about September 20, 2022, the escrow agent resigned,
and Electrum refused to agree to a successor escrow agent in accordance with the terms of the escrow agreement. On October 21, 2022,
the Company filed suit against the escrow agent, Electrum, and Does 1 through 10, seeking declaratory relief from the California Superior
Court in the County of San Mateo that the escrow agent shall either distribute the Settlement Funds or transfer the Settlement Funds
to the successor escrow agent, all in accordance with the escrow agreement.
On
November 18, 2022, Electrum repaid $459,990 to the Company pursuant to a certain November 14, 2022 Settlement Agreement and Mutual Release,
following the Company’s October 21, 2022 lawsuit against Electrum and the escrow agent in the County of San Mateo. The Company
applied $196,666 to the Recovery Purchase Agreement, $200,000 to the Capital Agreements, and the remaining $63,324 to its $194,028 equity
interest in Electrum, resulting in a $130,704 loss on the Company’s investment in Electrum.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
The
Company’s interest in the Electrum Partners, LLC legal recovery, carried at cost, at December 31, 2022 and 2021 is summarized as
follows:
Schedule
of interest in legal recovery carried at cost
| |
2022 | | |
2021 | |
October 30, 2018 Recovery Purchase Agreement* | |
$ | - | | |
$ | 196,666 | |
October 31, 2018 secured Capital Agreement* | |
| - | | |
| 100,000 | |
January 28, 2019 secured Capital Agreement* | |
| - | | |
| 100,000 | |
Total Invested | |
$ | - | | |
$ | 396,666 | |
Note
11 – Investments and fair value
The
hierarchy of Level 1, Level 2 and Level 3 Assets are listed as follows:
Schedule
of hierarchy of level 1, level 2 and level 3 assets
| |
| (Level
1) | | |
| (Level
2) | | |
| (Level
3) | | |
| (Level
3) | | |
| (Level
3) | |
| |
| | | |
| | | |
| Fair
Value Measurement Using | | |
| |
| Unadjusted
Quoted Market Prices | | |
| Quoted
Prices for Identical or Similar Assets in Active Markets | | |
| Significant
Unobservable Inputs | | |
| Significant
Unobservable Inputs | | |
| Significant
Unobservable Inputs | |
| |
| (Level
1) | | |
| (Level
2) | | |
| (Level
3) | | |
| (Level
3) | | |
| (Level
3) | |
| |
| Investment
in Securities | | |
| | | |
| Contractual
interest Legal Recovery | | |
| Investment
in Common Stock Warrants | | |
| Other
Equity Investments | |
Balance
at December 31, 2020 | |
$ | 34,826 | | |
$ | - | | |
$ | 381,529 | | |
$ | 1,000 | | |
$ | 204,028 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total
gains or losses | |
| | | |
| | | |
| | | |
| | | |
| | |
Included
in earnings (or changes in net assets) | |
| 842 | | |
| - | | |
| - | | |
| 175 | | |
| - | |
Purchases,
issuances, sales, and settlements | |
| | | |
| | | |
| | | |
| | | |
| | |
Purchases | |
| 38,470 | | |
| - | | |
| 15,137 | | |
| - | | |
| - | |
Issuances | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Sales | |
| (73,129 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Settlements | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance
at December 31, 2021 | |
| 1,009 | | |
$ | - | | |
$ | 396,666 | | |
$ | 1,175 | | |
$ | 204,028 | |
Beginning balance | |
| 1,009 | | |
$ | - | | |
$ | 396,666 | | |
$ | 1,175 | | |
$ | 204,028 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total
gains or losses | |
| | | |
| | | |
| | | |
| | | |
| | |
Included
in earnings (or changes in net assets) | |
| (833 | ) | |
| - | | |
| - | | |
| (500 | ) | |
| - | |
Purchases,
issuances, sales, and settlements | |
| | | |
| | | |
| | | |
| | | |
| | |
Purchases | |
| - | | |
| - | | |
| - | | |
| - | | |
| 83,756- | |
Issuances | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Sales | |
| (176 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Settlements | |
| - | | |
| - | | |
| (396,666 | ) | |
| - | | |
| (194,028 | ) |
Balance
at December 31, 2022 | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 675 | | |
$ | 93,756 | |
Ending balance | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 675 | | |
$ | 93,756 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Prior to December 31, 2022, the Company sold its remaining
shares of NASDAQ listed company stock. At December 31, 2022. The amortized costs, gross unrealized holding gains and losses, and fair
values of the Company’s investment securities classified as equity securities, at fair value, at December 31, 2022 were $0.
The
portion of unrealized gains and losses for the period related to equity securities still held at the reporting date is calculated as
follows:
Schedule
of portion of unrealized gains and losses related to equity securities
| |
2022 | | |
2021 | |
| |
Year Ended December 31, | |
| |
2022 | | |
2021 | |
Net gains and losses recognized during the period on equity securities | |
$ | 833 | | |
$ | 842 | |
| |
| | | |
| | |
Less: Net gains (losses) recognized during the period on equity securities sold during the period | |
| 833 | | |
| 1,470 | |
| |
| | | |
| | |
Unrealized gains and losses recognized during the reporting period on equity securities still held at the reporting date | |
$ | - | | |
$ | (628 | ) |
Note
12 – Common Stock warrants
On
August 21, 1998, the Company filed for voluntary reorganization with the United States Bankruptcy Court for the Northern District of
California, and on January 11, 2000, the Company’s Plan of Reorganization was approved. Among other things, the Company’s
Plan of Reorganization allowed creditors and claimants to receive new Series A, B, C, and D warrants in settlement of their prior claims.
The warrants expire on May 11, 2038.
All
Series A, B, C and D warrants have been called, and, as of December 31, 2021, all Series A and C warrants have been exercised. The Company
intends to allow warrant holders or Company designees, in place of original holders, additional time as needed to exercise the remaining
Series D warrants. The Company may lower the exercise price of all or part of a warrant series at any time. Similarly, the Company could
reverse split the stock to raise the stock price above the warrant exercise price. The warrants are specifically not affected and do
not split with the shares in the event of a reverse split. If the called warrants are not exercised, the Company has the right to designate
the warrants to a new holder in return for a $0.10 per share redemption fee payable to the original warrant holders as discussed further
in Note 12. All such changes in the exercise price of warrants were provided for by the court in the Plan of Reorganization to provide
a mechanism for all debtors to receive value even if they could not or did not exercise their warrant. Therefore, Management believes
that the act of lowering the exercise price is not a change from the original warrant grants and the Company did not record an accounting
impact as the result of such change in exercise prices.
All
Series A and Series C warrants were exercised by December 31, 2014. On January 11, 2022, Mr. Billingsley exercised his 87,456 Series
B warrants in exchange for 87,456 shares of the Company’s Common Stock. As a result, all Series B warrants were exercised on January
11, 2022. Exercise prices in effect at January 1, 2015 through December 31, 2022 for Series D warrants were $1.60.
In
2009, the Company entered into an Investment Banking agreement with Network 1 Financial Securities, Inc. and a related Strategic Advisory
Agreement with Lenox Hill Partners, LLC with regard to a potential merger with a cancer development company. In conjunction with those
related agreements, the Company issued 689,159 Series H ($7) Warrants, with a 30-year life. On November 14, 2022, the 275,647 Series
H Warrants of Lenox Hill Partners, LLC were cancelled pursuant to a Settlement Agreement. As of December 31, 2022, there were 413,512
Series H ($7) Warrants outstanding. The warrants are subject to cashless exercise based upon the ten-day trailing closing bid price preceding
the exercise as interpreted by the Company.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
As
of December 31, 2022, and 2021, the weighted average contractual life for all Mentor warrants was 15.5 years and 16.5 years, respectively,
and the weighted average outstanding warrant exercise price was $2.11 and $2.11 per share, respectively.
During
the years ended December 31, 2022 and 2021, no warrants were exercised, and no warrants were issued. The intrinsic value of outstanding
warrants at December 31, 2022 and 2021 was $0 and $0, respectively.
The
following table summarizes Series B and Series D common stock warrants as of each period:
Schedule of common stock warrants
| |
Series B | | |
Series D | | |
B and D Total | |
Outstanding at December 31, 2020 | |
| 87,456 | | |
| 6,252,954 | | |
| 6,340,410 | |
Issued | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | |
Outstanding at December 31, 2021 | |
| 87,456 | | |
| 6,252,954 | | |
| 6,340,410 | |
Issued | |
| - | | |
| - | | |
| - | |
Exercised | |
| 87,456 | | |
| 2,954 | | |
| 90,410 | |
Outstanding at December 31, 2022 | |
| - | | |
| 6,250,000 | | |
| 6,250,000 | |
Series
E, F, G and H warrants were issued for investment banking and advisory services during 2009. Series E, F and G warrants were exercised
in 2014. On November 14, 2022, the 275,647 Series H Warrants of Lenox Hill Partners, LLC were cancelled pursuant to a Settlement Agreement.
As of December 31, 2022, there were 413,512 Series H ($7) Warrants outstanding. The following table summarizes Series H ($7) warrants
as of each period:
| |
Series H $7.00 exercise price | |
Outstanding at December 31, 2020 | |
| 689,159 | |
Issued | |
| - | |
Canceled | |
| | |
Exercised | |
| - | |
Outstanding at December 31, 2021 | |
| 689,159 | |
Outstanding | |
| 689,159 | |
Issued | |
| - | |
Canceled | |
| 275,647 | |
Exercised | |
| - | |
Outstanding at December 31, 2022 | |
| 413,512 | |
Outstanding | |
| 413,512 | |
On
February 9, 2015, in accordance with Section 1145 of the United States Bankruptcy Code and the Company’s Plan of Reorganization,
the Company announced a minimum 30-day partial redemption of up to 1% (approximately 90,000) of the already outstanding Series D warrants
to provide for the court specified redemption mechanism for warrants not exercised timely by the original holder or their estates. Company
designees that applied during the 30 days paid 10 cents per warrant to redeem the warrant and then exercised the Series D warrant to
purchase a share at the court specified formula of not more than one-half of the closing bid price on the day preceding the 30-day exercise
period. In the Company’s October 7, 2016 press release, Mentor stated that the 1% redemptions which were formerly priced on a calendar
month schedule would subsequently be initiated and be priced on a random date schedule after the prior 1% redemption is completed to
prevent potential third-party manipulation of share prices at month-end. The periodic partial redemptions could continue to be periodically
recalculated and repeated until such unexercised warrants are exhausted, or the partial redemption is otherwise paused, suspended, or
truncated by the Company. For the years ended December 31, 2022 and 2021, no warrants were redeemed.
Note
13 – Warrant redemption liability
The
Plan of Reorganization provides the right for the Company to call, and the Company or its designee to redeem warrants that are not exercised
timely, as specified in the Plan, by transferring a $0.10 redemption fee to the former holders. Certain individuals desiring to become
a Company designee to redeem warrants have deposited redemption fees with the Company that, when warrants are redeemed, will be forwarded
to the former warrant holders through DTCC or at their last known address 30 days after the last warrant of a class is exercised, or
earlier at the discretion of the Company. The Company has arranged for a service to process the redemption fees in offset to an equal
amount of liability.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
In
prior years the Series A, Series B, and Series C redemption fees have been distributed through DTCC into holder’s brokerage accounts
or directly to the holders. All Series A, Series B, and Series C warrants have been exercised and are no longer outstanding. At December
31, 2021, there were 87,456 Series B warrants outstanding which were held by Chet Billingsley, the Company’s Chief Executive Officer.
On January 11, 2022, Mr. Billingsley exercised his 87,456 Series B warrants in exchange for 87,456 shares of the Company’s Common
Stock.
Once
the Series D warrants have been fully redeemed and exercised, the fees for the Series D warrant series will likewise be distributed.
Mr. Billingsley has agreed to assume liability for paying these redemption fees and therefore warrant redemption fees received are retained
by the Company for operating costs. Should Mr. Billingsley be incapacitated or otherwise become unable to pay the warrant redemption
fees, the Company will remit the warrant redemption fees to former holders from amounts due to Mr. Billingsley from the Company, which
are sufficient to cover the redemption fees at December 31, 2022 and 2021.
Note
14 – Stockholders’ equity
Common
Stock
The
Company was incorporated in California in 1994 and was redomiciled as a Delaware corporation, effective September 24, 2015. There are
75,000,000 authorized shares of Common Stock at $0.0001 par value. The holders of Common Stock are entitled to one vote per share on
all matters submitted to a vote of the stockholders.
On
August 8, 2014, the Company announced that it was initiating the repurchase of 300,000 shares of its Common Stock (approximately 2% of
the Company’s common shares outstanding at that time). As of December 31, 2022, and 2021, 44,748 and 44,748 shares have been repurchased
and retired, respectively.
Preferred
Stock
Mentor
has 5,000,000, $0.0001 par value, preferred shares authorized.
On
July 13, 2017, the Company filed a Certificate of Designation of Rights, Preferences, Privileges and Restrictions of Series Q Preferred
Stock (“Certificate of Designation”) with the Delaware Secretary of State to designate 200,000 preferred shares as Series
Q Preferred Stock, such series having a par value of $0.0001 per share. Series Q Preferred Stock is convertible into Common Stock, at
the option of the holder, at any time after the date of issuance of such share and prior to notice of redemption of such share of Series
Q Preferred Stock by the Company, into such number of fully paid and nonassessable shares of Common Stock as determined by dividing the
Series Q Conversion Value by the Conversion Price at the time in effect for such share.
The
per share “Series Q Conversion Value,” as defined in the Certificate of Designation, shall be calculated by the Company at
least once each calendar quarter as follows: The per share Series Q Conversion Value shall be equal to the quotient of the “Core
Q Holdings Asset Value” divided by the number of issued and outstanding shares of Series Q Preferred Stock. The “Core Q Holdings
Asset Value” shall equal the value, as calculated and published by the Company, of all assets that constitute Core Q Holdings which
shall include such considerations as the Company designates and need not accord with any established or commonly employed valuation method
or considerations. “Core Q Holdings” consists of all proceeds received by the Company on the sale of shares of Series Q Preferred
Stock and all securities, acquisitions, and business acquired from such proceeds by the Company. The Company shall periodically, but
at least once each calendar quarter, identify, update, account for and value, the assets that comprise the Core Q Holdings.
The
“Conversion Price” of the Series Q Preferred Stock shall be at the product of 105% and the closing price of the Company’s
Common Stock on a date designated and published by the Company. The Series Q Preferred Stock will be available only to accredited, institutional
or qualified investors.
The
Company sold and issued 11 shares of Series Q Preferred Stock on May 30, 2018, at a price of $10,000 per share, for an aggregate purchase
price of $110,000 (“Series Q Purchase Price”). The Company invested the Series Q Purchase Price as capital in Partner II
to purchase equipment to be leased to Pueblo West. Therefore, the Core Q Holdings at December 31, 2022 and 2021 include this interest.
The Core Q Holdings Asset Value at December 31, 2022 and 2021 was $20,843 and $18,082 per share, respectively. There is no contingent
liability for the Series Q Preferred Stock conversion at December 31, 2022 and 2021.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
At
December 31, 2022 and 2021, the Series Q Preferred Stock could have been converted at the Conversion Price of $0.047 and $0.053, respectively,
into an aggregate of 4,874,525 and 3,752,930 shares of the Company’s Common Stock, respectively. Because there were net losses
for the years ended December 31, 2022 and 2021, these shares were anti-dilutive and therefore are not included in the weighted average
share calculation for these periods.
Note
15 – Lease commitments
We
have entered into non-cancellable operating and finance leases for office and warehouse space, computers, furniture, fixtures, machinery,
and vehicles, see Note 6. The following summarizes our lease liability maturities for operating and finance leases:
Schedule of lease maturities
Maturity of lease liabilities Year ending December 31, | |
Finance leases | | |
Operating leases | |
2023 | |
| 270,911 | | |
| 83,376 | |
2024 | |
| 240,983 | | |
| 86,091 | |
2025 | |
| 205,655 | | |
| 88,917 | |
2026 | |
| 123,513 | | |
| 91,860 | |
2027 | |
| 56,786 | | |
| 78,702 | |
Total | |
| 897,849 | | |
| 428,946 | |
| |
| | | |
| | |
Less: Present value discount | |
| (89,939 | ) | |
| (58,782 | ) |
Total lease liabilities | |
$ | 807,910 | | |
$ | 370,164 | |
Note
16 – Term Loan
Term
debt as of December 31, 2022 and 2021 consists of the following:
Schedule of term debt
| |
2022 | | |
2021 | |
Bank of America auto loan, interest at 2.84% per annum, monthly principal, and interest payments of $497, collateralized by vehicle. | |
$ | 18,427 | | |
$ | - | |
| |
| | | |
| | |
Bank of America auto loan, interest at 2.49% per annum, monthly principal, and interest payments of $1,505, maturing July 2025, collateralized by vehicle. | |
| 44,529 | | |
| 61,710 | |
| |
| | | |
| | |
Bank of America auto loan, interest at 2.24% per annum, monthly principal, and interest payments of $654, maturing October 2025, collateralized by vehicle. | |
| 20,920 | | |
| 28,162 | |
| |
| | | |
| | |
Total notes payable | |
| 83,876 | | |
| 89,872 | |
Less: Current maturities | |
| (29,011 | ) | |
| (23,203 | ) |
| |
| | | |
| | |
Long
term debt | |
$ | 54,865 | | |
$ | 66,669 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
17 – Paycheck Protection Plan loans and Economic Injury Disaster Loans
Paycheck
protection plan loans
In
2020, the Company and WCI each received loans in the amount of $76,500 and $383,342, respectively, from the Bank of Southern California
and the Republic Bank of Arizona (collectively, the “PPP Loans”). The PPP Loans were forgiven in November 2020, except for
$10,000 of WCI’s loan that was not eligible for forgiveness at the time due to receipt of a $10,000 Economic Injury Disaster Loan
Advance (“EIDL Advance”). However, on December 27, 2020, Section 1110(e)(6) of the CARES Act was repealed by Section 333
of the Economic Aid Act. As a result, the SBA automatically remitted a reconciliation payment to WCI’s PPP lender, the Republic
Bank of Arizona, for the previously deducted EIDL Advance amount, plus interest through the remittance date. On March 16, 2021, The Republic
Bank of Arizona notified WCI of receipt of the reconciliation payment and full forgiveness of the EIDL Advance. The $10,000 forgiveness
is reflected as other income in the year ended December 31, 2021, in the condensed consolidated income statements.
On
February 17, 2021, Mentor received a second PPP Loan in the amount of $76,593 (“Second PPP Loan”) pursuant to Division N,
Title III, of the Consolidated Appropriations Act, 2021 (the “Economic Aid Act”) as further set forth at Section 311 et.
seq. of the Economic Aid Act. The Second PPP Loan was forgiven effective October 26, 2021.
The
Company records PPP Loans as a liability in accordance with FASB ASC 470, “Debt” and records accrued interest through
the effective date of forgiveness on the PPP Loans. Total gain on extinguishment of the PPP Loans and accrued interest is reported in
other income and expense in the consolidated income statement.
May 5, 2020, loan from Republic Bank of Arizona to Waste Consolidators, Inc., revised December 1, 2020. The note
bore interest at 1% per annum, with monthly principal and interest payments of $560 beginning December 15, 2020. Loan was forgiven by
SBA on March 16, 2021. PPP loan balances at December 31, 2022 and 2021 consisted of $0 and $0.
Economic
injury disaster loan
On
July 9, 2020, WCI received an additional Economic Injury Disaster Loan in the amount of $149,900 through the SBA. The loan is secured
by all tangible and intangible personal property of WCI, bears interest at 3.75% per annum, requires monthly installment payments of
$731 beginning July 2021, and matures July 2050. In March 2021, the SBA extended the deferment period for payments which extended the
initial payment until July 2022. The loan is collateralized by all tangible and intangible assets of WCI.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
EIDL
loan balance at December 31, 2022 and 2021 consist of the following:
Schedule of EIDL loan balances
| |
December 31, 2022 | | |
December 31, 2021 | |
July 7, 2020, WCI received an additional Economic Injury Disaster Loan, including accrued interest of $11,160 and $8,424 as of December 31, 2022 and 2021, respectively. The note is secured by all tangible and intangible personal property of WCI, bears interest at 3.75% per annum, requires monthly installment payments of $731 beginning January 7, 2023, and matures July 7, 2050. | |
$ | 161,060 | | |
$ | 158,324 | |
Long term debt | |
$ | 161,060 | | |
$ | 158,324 | |
| |
| | | |
| | |
Less: Current maturities * | |
| (3,191 | ) | |
| - | |
| |
| | | |
| | |
Long-term portion of economic injury disaster loan | |
$ | 157,869 | | |
| 158,324 | |
* |
All
payments in 2021 will offset accrued interest incurred in the deferral period and therefore the current maturity of principal is
$0 at December 31, 2021. |
Interest
expense on the EIDL Loan for the year ended December 31, 2022 and 2021 was $5,763 and $5,722, respectively.
Note
18 – Accrued salary, accrued retirement, and incentive fee – related party
The
Company had an outstanding liability to its Chief Executive Officer (“CEO”) as follows at December 31, 2022 and 2021:
Schedule of outstanding liability
| |
2022 | | |
2021 | |
Accrued salaries and benefits | |
$ | 914,072 | | |
$ | 881,125 | |
Accrued retirement and other benefits | |
| 501,529 | | |
| 508,393 | |
Offset by shareholder advance | |
| (261,653 | ) | |
| (261,653 | ) |
Total
outstanding liability | |
$ | 1,153,948 | | |
$ | 1,127,865 | |
As
approved by resolution of the Board of Directors in 1998, the CEO will be paid an incentive fee and a bonus which are payable in installments
at the CEO’s option. The incentive fee is 1% of the increase in market capitalization based on the bid price of the Company’s
stock beyond the book value at confirmation of the bankruptcy, which was approximately $260,000. The bonus is 0.5% of the increase in
market capitalization for each $1 increase in stock price up to a maximum of $8 per share (4%) based on the bid price of the stock beyond
the book value at confirmation of the bankruptcy. For the years ended December 31, 2022 and 2021, the incentive fee expense was $0 and
$0, respectively.
Note
19 – Related party transactions
The
Company had outstanding liabilities for related party loans, which were due on demand, as follows at December 31, 2022 and 2021:
Schedule
of outstanding liabilities for related party transaction
| |
2022 | | |
2021 | |
Loan from WCI officer, including interest of $350 and $1,600 at February 15, 2022 and December 31, 2021, respectively. The note was fully paid off on February 15, 2022. The note bore interest at 8% per annum and was due on demand. | |
$ | - | | |
$ | 21,600 | |
| |
| | | |
| | |
Loans from Mentor CEO, including interest of $17,380 and $10,644 at December 1, 2022 and December 31, 2021, respectively. The notes were fully paid off on December 1, 2022. The notes bore interest at 7.6% per annum compounded quarterly and were due within thirty days of demand. | |
$ | - | | |
| 210,644 | |
| |
$ | - | | |
$ | 232,244 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
20 – Commitments and contingencies
On
May 28, 2019, the Company and Mentor Partner I, LLC filed suit against the G Farma Entities and three guarantors to the G Farma agreements,
described in Notes 1, 8, and 9, in the California Superior Court in and for the County of Marin. The Company primarily sought monetary
damages for breach of the G Farma agreements, including promissory notes, leases, and other agreements, as well as actions for an injunction
to recover leased property, to recover collateral under a security agreement, and to collect from guarantors on the agreements. Due to
uncertainty of collection, the Company has recorded reserves against the finance leases receivable described in Note 9 and has fully
impaired all other notes receivables and investments in G Farma described in Note 8.
On
November 13, 2019, G Farma filed a Cross-Complaint for declaratory relief and breach of contract relating to the consulting agreement
between Mentor and G Farma. The Company filed an answer on December 6, 2019, denying each and every allegation.
On
January 31, 2020, all remaining equipment leased to G Farma by Mentor Partner I, which was not impounded by the Corona Police, was repossessed
by the Company, and moved to storage under the Company’s control. In the quarter ended March 31, 2020, the Company sold a portion
of the recovered equipment, with an original cost of $495,967, for net proceeds of $222,031. In the quarter ended June 30, 2020, the
Company sold all remaining recovered equipment, with an original cost of $126,703, for net proceeds of $27,450, after deducting shipping
and delivery costs. All proceeds from the sale of repossessed equipment were applied to the G Farma lease receivable balance.
On
July 2, 2020, Mentor Capital, Inc. and Mentor Partner I, LLC filed a motion for summary adjudication seeking judgment on four of its
sixteen causes of action related to breach of the Promissory Notes and the related guarantees.
On
November 4, 2020, the Court granted Mentor Capital, Inc.’s and Mentor Partner I’s motion for summary adjudication as to all
four causes of action: both causes of action against G FarmaLabs Limited for breach of the two promissory notes totaling $1,166,570 and
one cause of action against each of Mr. Gonzalez and Ms. Gonzalez related to their duties as guarantors of G FarmaLabs Limited’s
obligations under the promissory notes.
On
August 27, 2021, the Company and Mentor Partner I entered into a Settlement Agreement and Mutual Release with the G Farma Entities and
guarantors (“G Farma Settlors”) to resolve and settle all outstanding claims (“Settlement Agreement”). The Settlement
Agreement requires the G Farma Settlors to pay the Company an aggregate of $500,000 plus interest, payable monthly as follows: (i) $500
per month for 12 months beginning on September 5, 2021, (ii) $1,000 per month for 12 months beginning September 5, 2022, (iii) $2,000
per month for 12 months beginning September 5, 2023, and (iv) increasing by an additional $1,000 per month on each succeeding September
5th thereafter, until the settlement amount and accrued unpaid interest are paid in full. Interest on the unpaid balance shall initially
accrue at the rate of 4.25% per annum, commencing February 25, 2021, compounded monthly, and shall be adjusted on February 25th of each
year to equal the Prime Rate as published in the Wall Street Journal plus 1%. In the event that the G Farma Settlors fail to make any
monthly payment and have not cured two such defaults within 10 days of notice from the Company, the parties have stipulated that an additional
$2,000,000 should be added to the amount payable by the G Farma Settlors.
On
October 12, 2021, the parties filed a Stipulation for Dismissal and Continued Jurisdiction with the Superior Court of California in the
County of Marin. The Court ordered that it retain jurisdiction over the parties under Section 664.6 of the California Code of Civil Procedure
to enforce the Settlement Agreement until the performance in full of its terms is met.
In
August 2022, September 2022, and October 2022, the G Farma Settlors failed to make monthly payments, and failed to cure each default within 10 days’
notice from Company pursuant to the Settlement Agreement. As a result, $2,000,000 should
be added to the amount payable by the G Farma Settlors in accordance with the terms of the Settlement Agreement. The Company is requesting
that the stipulated judgment be entered against the G Farma Settlors for (1) the remaining amount of the $500,000 settlement amount which
has not yet been paid by the G Farma Settlors plus $2,000,000 and all accrued unpaid interest, (2) the Company’s incurred costs,
and (3) attorneys’ fees paid by the Company to obtain the judgment. We will continue to pursue collection from the G Farma Settlors
over time.
The
Company has retained the full reserve on unpaid notes receivable balance due to the long history of uncertain payments from G Farma.
Payments from G Farma will be recognized in Other Income as they are received. See Notes 1, 8, and 9. Recovery payments of $3,550 and
$2,000 are included in other income in the consolidated financial statements for the year ended December 31, 2022 and 2021, respectively.
No payments were received from G Farma in the year ended December 31, 2020.
The
Company has retained the reserve on collections of the unpaid lease receivable balance due to the long history of uncertain payments
from G Farma. Payments recovered will be reported as Other income in the consolidated income statements. See Note 9 for a discussion
of the reserve against the finance lease receivable.
For
G Farma notes receivable we will continue to pursue collection of the settlement payments from the G Farma Settlors, its affiliates,
and the guarantors of the various G Farma note purchase agreements that are fully impaired at December 31, 2022 and 2021; see Note 8.
We will continue to pursue collection for lease payments remaining, after applying proceeds from the sale of recovered assets, that are
fully impaired at December 31, 2022 and 2021, from the G Farma Settlors, Lease Entities, and G Farma Lease Guarantors, see Note 9.
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
21 – Segment Information
The
Company is an operating, acquisition, and investment business. Subsidiaries in which the Company has a controlling financial
interest are consolidated. The Company generally has two
reportable segments; 1) the historic cannabis and medical marijuana segment which includes the cost basis of our former membership
interests of Electrum, the former contractual interest in the Electrum legal recovery, the settlement payments receivable from G
Farma and its co-defendants, the former finance lease payments receivable from Pueblo West to Partner II, the operation of subsidiaries Mentor
IP and Partner I in the cannabis and medical marijuana sector, and 2) the Company’s long standing investment
in WCI which works with business park owners, governmental centers, and apartment complexes to reduce their facility related
operating costs. Additionally, the Company formerly had small investments in securities listed on the NYSE and NASDAQ, an investment
in note receivable from a non-affiliated party, the fair value of convertible notes receivable and accrued interest from NeuCourt,
which on July 15, 2022 was exchanged for a NeuCourt SAFE security investment that will be carried at cost, and the investment in
NeuCourt that is included in the Corporate, Other, and Eliminations section below.
Schedule of segment information
| |
Cannabis
and Medical Marijuana Segment | | |
Facilities Operations Related | | |
Corporate, Other,
and Eliminations | | |
Consolidated | |
2022 | |
| | | |
| | | |
| | | |
| | |
Net
sales | |
$ | 37,659 | | |
$ | 7,670,641 | | |
$ | (2,585 | ) | |
$ | 7,705,715 | |
Operating
income (loss) | |
| 32,909 | | |
| (830,098 | ) | |
| (828,109 | ) | |
| (1,625,298 | ) |
Interest
income | |
| - | | |
| 5 | | |
| 58,725 | | |
| 58,730 | |
Interest
expense | |
| - | | |
| 46,321 | | |
| 33,878 | | |
| 80,199 | |
Total
assets | |
| 1,000 | | |
| 3,302,931 | | |
| 1,689,961 | | |
| 4,993,892 | |
Property
additions | |
| - | | |
| 63,089 | | |
| - | | |
| 63,089 | |
Fixed
asset depreciation and amortization | |
| - | | |
| 69,176 | | |
| 2,081 | | |
| 71,257 | |
| |
| | | |
| | | |
| | | |
| | |
2021 | |
| | | |
| | | |
| | | |
| | |
Net
sales | |
$ | 40,764 | | |
$ | 5,969,674 | | |
$ | - | | |
$ | 6,010,438 | |
Operating
income (loss) | |
| 26,849 | | |
| 95,336 | | |
| (526,521 | ) | |
| (404,336 | ) |
Interest
income | |
| - | | |
| 3 | | |
| 70,226 | | |
| 70,229 | |
Interest
expense | |
| - | | |
| 38,330 | | |
| 24,062 | | |
| 62,392 | |
Total
assets | |
| 900,484 | | |
| 2,240,047 | | |
| 1,645,910 | | |
| 4,786,441 | |
Property
additions | |
| - | | |
| 160,102 | | |
| 1,264 | | |
| 161,366 | |
Fixed
asset depreciation and amortization | |
| - | | |
| 45,936 | | |
| 5,744 | | |
| 51,710 | |
The
following table reconciles operating segments and corporate-unallocated operating income (loss) to consolidated income before income
taxes for the years ended December 31, 2022 and 2021, as presented in the consolidated income statements:
Schedule
of reconciliation of revenue from segments to consolidated
| |
2022 | | |
2021 | |
Operating loss | |
$ | (1,625,298 | ) | |
$ | (404,336 | ) |
Employee retention tax credit (WCI) | |
| 1,350,161 | | |
| - | |
Realized gain (loss) on investments in securities | |
| (170,418 | ) | |
| 1,017 | |
Impairment of investments | |
| - | | |
| 22,718 | |
Interest income | |
| 58,730 | | |
| 70,229 | |
Interest expense | |
| (80,199 | ) | |
| (62,392 | ) |
Gain (loss) on equipment disposals | |
| 56,455 | | |
| 86 | |
PPP loan forgiven | |
| - | | |
| 87,122 | |
EIDL Grant | |
| - | | |
| - | |
Other income | |
| 58,027 | | |
| 38,870 | |
Mentor
Capital, Inc.
Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
22 – Income tax
The
provision (benefit) for income taxes for the years ended December 31, 2022 and 2021 consist of the following:
Schedule of components of income tax expense (benefit)
| |
2022 | | |
2021 | |
Current: | |
| | | |
| | |
Federal | |
$ | - | | |
$ | - | |
State | |
| 14,383 | | |
| 9,780 | |
Total current | |
| 14,383 | | |
| 9,780 | |
Deferred: | |
| | | |
| | |
Federal | |
| 107,700 | | |
| (500,400 | ) |
State | |
| 18,300 | | |
| (150,000 | ) |
Change in valuation | |
| 126,000 | | |
| 650,400 | |
Total provision (benefit) | |
$ | 14,383 | | |
$ | 9,780 | |
The
Company has net deferred tax assets resulting from a timing difference in recognition of depreciation and reserves for uncollectible
accounts receivable and from net operating loss carryforwards.
At
December 31, 2022, the Company had approximately $8,100,000 of federal net operating loss carryforwards of which approximately $4,600,000
can be carried forward indefinitely and the remaining balance will expire in between 2024 and 2025. The Company has a California net
operating loss carryforward of approximately $6,500,000 that begins expiring in 2024. Mentor relocated to Texas in September 2020 and
the Company’s ability to utilize the California net operating loss carryforwards is dependent on future generation of California
taxable income.
The
income tax provision (benefit) differs from the amount computed by applying the U.S. federal statutory corporate income tax rate of 21%
and 21% in 2022 and 2021 to net income (loss) before income taxes for the years ended December 31, 2022 and 2021 as a result of the following:
Schedule of income tax rate reconciliation
| |
2022 | | |
2021 | |
US federal income tax rate | |
| 21 | % | |
| 21 | % |
| |
| | | |
| | |
Computed expected tax provision (benefit) | |
| (74,034 | ) | |
| (51,804 | ) |
Permanent differences and other | |
| 200,034 | | |
| 702,204 | |
Change in valuation | |
| (126,000 | ) | |
| (650,400 | ) |
Federal income tax provision | |
$ | - | | |
$ | - | |
The
significant components of deferred income tax assets as of December 31, 2022 and 2021 after applying enacted corporate income tax rates
are as follows:
Schedule
of deferred tax assets
| |
2022 | | |
2021 | |
Net Operating Losses carried forward | |
$ | 1,908,200 | | |
$ | 2,409,400 | |
Capital Losses carried forward | |
| 371,700 | | |
| 577,000 | |
Deferred officer bonus and other | |
| 62,000 | | |
| 2,300 | |
Valuation allowance | |
| (2,341,900 | ) | |
| (2,988,700 | ) |
Deferred tax assets | |
$ | - | | |
$ | - | |
The
Company files income tax returns in the U.S. federal jurisdiction and various state and local jurisdictions. All tax years from 2018
to 2021 are subject to examination
Note
23 – Subsequent events
Subsequent
to year end, on January 10, 2023, the Company received the 2022 annual installment payment of $117,000. Three additional $117,000 annual
installment payments are due in 2023, 2024, and 2025. The Company has retained its impairment reserves and recorded losses on investment
due to a history of uncertain payments. See Note 3.
Subsequent
to year end, on January 20, 2023, the Company and NeuCourt entered into a SAFE Purchase Agreement by which the Company invested an additional
$10,000 in the form of a NeuCourt Simple Agreement for Future Equity (“SAFE”), a security providing for conversion of the
SAFE into shares of NeuCourt common or preferred stock at some future date under the same terms as the previous July 15, 2022 SAFE Purchase
Agreement between NeuCourt and the Company. As of January 20, 2023, the Company owned SAFEs in the aggregate face amount of $93,756.
See Note 7.
.