The accompanying notes are an integral part of these consolidated financial
statements.
The accompanying notes are an integral part of these consolidated financial
statements.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
JANUARY 31, 2023
Note 1. Background Information
Neutra Corp. was incorporated in Nevada on January
11, 2011 to market and participate in the nutraceutical space by bringing products derived from all natural and organic origins. Along
with participating in the actual nutraceutical products, we plan to research and bring new technology to the nutraceutical space. Nutraceutical
natural medicine is an alternative system that focuses on natural remedies and the body’s vital ability to heal and maintain itself.
One of the nutraceutical sub-markets is the new thriving medical cannabis market, in which we intend to participate. We intend to entrust
the manufacturing to a nutraceutical contractor to private label all of our products and to sell them under our unique brand. We have
established a fiscal year end of January 31.
As the global cannabis market grows exponentially,
it is constantly in need of better technologies and products to be more efficient in how it grows, what it grows and how it consumes cannabis
and its related products. From lighting to dosage devices, from pesticide replacements to plant enhancers, Neutra Corp. is constantly
combing the industry for the latest and greatest to test, prove and bring to market.
Note 2. Going Concern
For the fiscal year ended January 31, 2023, the Company
had a net loss of $561,417 and negative cash flow from operations of $153,243. As of January 31, 2023, the Company has negative
working capital of $733,824. The Company has a history of recurring net losses and negative cash flows from operations. We have generated
limited revenues to date and our activities have been primarily limited to developing our business plan and research and development of
products. We will not have the necessary capital to fully develop or execute our business plan until we are able to secure additional
financing. There can be no assurance that such financing will be available on suitable terms. We need to raise additional funds in order
to implement our business plan. Our current cash on hand is insufficient to commercialize our products or fully develop our business strategy.
If we are unable to raise adequate additional funds or if those funds are not available on terms that are acceptable to us, we will not
be able to execute our business plan and we may cease operations.
These factors raise a substantial doubt about the
Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments to reflect
the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that
may result from the possible inability of the Company to continue as a going concern.
The Company does not have the resources at this time
to repay its credit and debt obligations, make any payments in the form of dividends to its shareholders or fully implement its business
plan. Without additional capital, the Company will not be able to remain in business.
Management has plans to address the Company’s
financial situation as follows:
In the near term, management plans to continue to
focus on raising the funds necessary to implement the Company’s business plan. Management will continue to seek out debt financing
to obtain the capital required to meet the Company’s financial obligations. There is no assurance, however, that lenders will continue
to advance capital to the Company or that the new business operations will be profitable. The possibility of failure in obtaining additional
funding and the potential inability to achieve profitability raises doubts about the Company’s ability to continue as a going concern.
In the long term, management believes that the Company’s
projects and initiatives will be successful and will provide cash flow to the Company that will be used to finance the Company’s
future growth. However, there can be no assurances that the Company’s planned activities will be successful, or that the Company
will ultimately attain profitability. The Company’s long-term viability depends on its ability to obtain adequate sources of debt
or equity funding to meet current commitments and fund the continuation of its business operations, and the ability of the Company to
achieve adequate profitability and cash flows from operations to sustain its operations.
Note 3. Significant Accounting Policies
The significant accounting policies that the Company
follows are:
Basis of Presentation
The consolidated financial statements and related
disclosures have been prepared pursuant to the rules and regulations of the SEC. The consolidated financial statements have been prepared
using the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America (“GAAP”).
- 21 -
Index to Financial Statements
Consolidated Financial Statements
The consolidated financial statements of the Company
include the accounts of the Company and its wholly owned subsidiaries, Diamond Anvil Designs, LLC, Deity Corporation and Vivis Corporation,
from the date of their formations or acquisition. Significant intercompany transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity
with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents
All cash, other than held in escrow, is maintained
with a major financial institution in the United States. Deposits with this bank may exceed the amount of insurance provided on such deposits.
Temporary cash investments with an original maturity of three months or less are considered to be cash equivalents. Cash and cash equivalents
were $1,969 and $1,056 at January 31, 2023 and 2022, respectively.
Cash Flow Reporting
The Company follows ASC 230, Statement of Cash
Flows, for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or
financing activities and provides definitions of each category, and uses the indirect or reconciliation method (“Indirect method”)
as defined by ASC 230, Statement of Cash Flows, to report net cash flow from operating activities by adjusting net income to reconcile
it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments
and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not
affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using
the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is
reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides
information about investing and financing activities not resulting in cash receipts or payments in the period.
Deposits
Deposits represent cash on deposit with the Company’s
attorney.
Inventory
Inventory is comprised of packaging and supplies and
at times raw materials. Inventory is valued at cost, based on the average cost method, unless and until the net realizable value for the
inventory is lower than cost, in which case an allowance is established to reduce the valuation to the net realizable value. As of January
31, 2023 and 2022, market values of all of our inventory were greater than cost, and accordingly, no such valuation allowance was recognized.
Property and Equipment, net
Property and equipment consist of equipment used to
manufacture the Company’s products and is presented at cost. Depreciation is recognized over the useful life of the equipment on
a straight-line basis over three years beginning when the asset is put in service.
Impairment of long-lived assets
Long-lived assets, including fixed assets and intangible
assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the long-lived asset
may not be recoverable. The carrying amount of a long-lived asset is not recoverable if it exceeds the sum of the undiscounted cash flows
expected to result from the use and eventual disposition of the asset. If it is determined that an impairment loss has occurred, the loss
is measured as the amount by which the carrying amount of the long-lived asset exceeds its fair value. The Company determined that there
was no impairment of long-lived assets during the years ended January 31, 2023 and 2022.
- 22 -
Index to Financial Statements
Common stock
The Company records common stock issuances when all
of the legal requirements for the issuance of such common stock have been satisfied.
Mezzanine equity
Where ordinary or preferred shares are determined
to be conditionally redeemable upon the occurrence of certain events that are not solely within the control of the issuer, and upon such
event, the shares would become redeemable at the option of the holders, they are classified as ‘mezzanine equity’ (temporary
equity). The purpose of this classification is to convey that such a security may not be permanently part of equity and could result in
a demand for cash, securities or other assets of the entity in the future.
Revenue Recognition
The Company recognizes revenue in accordance with
ASC Topic 606, Revenue From Contracts With Customers. Revenues are recognized when control of the promised goods or services is transferred
to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those
goods or services. Revenue is recognized based on the following five step model:
• |
Identification of the contract with a customer |
|
|
• |
Identification of the performance obligations in the contract |
|
|
• |
Determination of the transaction price |
|
|
• |
Allocation of the transaction price to the performance obligations in the contract |
|
|
• |
Recognition of revenue when, or as, the Company satisfies a performance obligation |
Product sales are recognized all of the following
criteria are satisfied: (i) a contract with an end user exists which has commercial substance; (ii) it is probable the Company will collect
the amount charged to the end user; and (iii) the Company has completed its performance obligation whereby the end user has obtained control
of the product. A contract with commercial substance exists once the Company receives and accepts a purchase order or once it enters into
a contract with an end user. If collectability is not probable, the sale is deferred and not recognized until collection is probable or
payment is received. Control of products typically transfers when title and risk of ownership of the product has transferred to the customer.
Payment is received before shipment of the product. Net revenues comprise gross revenues less customer discounts and allowances, actual
and expected returns. Shipping charges billed to customers are included in net sales. Various taxes on the sale of products to customers
are collected by the Company as an agent and remitted to the respective taxing authority. These taxes are presented on a net basis and
recorded as a liability until remitted to the respective taxing authority. The Company allows for customers to return unopened products
within 10 days in certain limited circumstances. During the years ended January 31, 2023 and 2022, there were a no refunds processed for
returned product.
For the years ended January 31, 2023 and 2022, revenue
from contracts with customers was $67,996 and $92,014, respectively. For the year ended January 31, 2023, the Company had two customers
that accounted for 57 and 16% of total revenue. For the year ended January 31, 2022, the Company had two customers that accounted for
30% and 17% of total revenue, respectively.
Contract Costs
Costs incurred to obtain a customer contract are not
material to the Company. The Company elected to apply the practical expedient to not capitalize contract costs to obtain contracts with
a duration of one year or less, which are expensed and included within cost of goods and services.
Cost of Sales
Cost of sales includes all of the costs to purchase
and assemble the Company’s products. Products are manufactured for the Company by third-party contractors, such costs represent
the amounts invoiced by the contractors. Additionally, shipping costs are included in Cost of Sales in the Statements of Operations.
- 23 -
Index to Financial Statements
Income Taxes
The Company accounts for income taxes under ASC 740
Income Taxes. Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized for the future
tax consequences attributable to differences between the financial statements carrying amounts of existing assets and liabilities and
their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income
in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities
of a change in tax rates is recognized in income in the period the enactment occurs. A valuation allowance is provided for certain deferred
tax assets if it is more likely than not that the Company will not realize tax assets through future operations. No deferred tax assets
or liabilities were recognized as of January 31, 2023 and 2022, respectively.
Section 280E of the Internal Revenue Code, as
amended, prohibits businesses from deducting certain expenses associated with trafficking controlled substances (within the meaning of
Schedule I and II of the Controlled Substances Act). The IRS has invoked Section 280E in tax audits against various cannabis businesses
in the U.S. that are permitted under applicable state laws. Although the IRS has issued a clarification allowing the deduction of certain
expenses, the bulk of operating costs and general administrative costs are generally not permitted to be deducted. The operations of certain
of the Company’s subsidiaries are subject to Section 280E. This results in permanent differences between ordinary and necessary
business expenses deemed non-deductible under IRC Section 280E. Therefore, the effective tax rate can be highly variable and may not necessarily
correlate with pre-tax income or loss.
The Company recorded a provision for income taxes
in the amount of $3,523 during the year ended December 31, 2021 compared to $0 during the year ended December 31, 2020. Although we have
net operating losses that we believe are available to us to offset this entire tax liability, which arises under Section 280E of the Code
because we are a cannabis company, as a conservative measure, we have accrued this liability.
Loss per Common Share
We compute basic and diluted earnings per common share
amounts in accordance with ASC Topic 260, Earnings per Share. The basic earnings (loss) per common share are calculated by dividing
our net income available to common shareholders by the weighted average number of common shares outstanding during the year. The diluted
earnings (loss) per common share are calculated by dividing our net income (loss) available to common shareholders by the diluted weighted
average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted
number of shares adjusted as of the first of the year for any potentially dilutive debt or equity. There are no dilutive shares outstanding
for any periods reported.
Financial Instruments
The Company’s balance sheet includes certain
financial instruments. The carrying amounts of current assets and current liabilities approximate their fair value because of the relatively
short period between the origination of these instruments and their expected realization.
FASB Accounting Standards Codification (ASC) 820 Fair
Value Measurements and Disclosures (ASC 820) defines fair value as the exchange price that would be received for an asset or paid
to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction
between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market
participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s
own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable
inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active
markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the
fair value hierarchy are described below:
Level 1 - |
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. |
|
|
Level 2 - |
Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
|
|
Level 3 - |
Inputs that are both significant to the fair value measurement and unobservable. |
- 24 -
Index to Financial Statements
Fair value estimates discussed herein are based upon
certain market assumptions and pertinent information available to management as of January 31, 2023 and 2022. The respective carrying
value of certain on-balance-sheet financial instruments approximated their fair values due to the short-term nature of these instruments.
These financial instruments include accounts receivable, other current assets, accounts payable, and accrued expenses. The fair value
of the Company’s notes payable is estimated based on current rates that would be available for debt of similar terms that is not
significantly different from its stated value.
Commitments and Contingencies
The Company follows ASC 450-20, Loss Contingencies,
to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties
and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably
estimated. On December 14, 2022, the Company entered into a settlement agreement with a former customer who filed lawsuit against the
Company for medical issues after consuming a product sold by the Company agreed to pay $10,000 for full settlement of the customer’s
claims, which was paid subsequent to January 341, 2023. There were no other known commitments or contingencies as of January 31, 2023
and January 31, 2022.
Subsequent events
The Company follows the guidance in Section 855-10-50
of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through
the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company
as an SEC filer considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.
Reclassification
Certain reclassifications have been made to our prior
year’s financial statements to conform to our current year presentation. These reclassifications had no effect on our previously
reported results of operations or accumulated deficit.
Recently Adopted Accounting Pronouncements
The Company does not believe that any recently issued
effective pronouncements, or pronouncements issued but not yet effective, if adopted, would have a material effect on the accompanying
financial statements.
Note 4. Deposits
Deposits represent cash on deposit with the Company’s
attorney. As of January 31, 2023 and 2022, the Company had amounts on deposit with its attorney in the amount of $0 and $1,610, respectively.
Note 5. Property and equipment, net
Property and equipment consist of the following:
|
|
January 31, 2023 |
|
January 31, 2022 |
|
Equipment |
|
$ |
236,717 |
|
$ |
236,717 |
|
Total property and equipment |
|
|
236,717 |
|
|
236,717 |
|
Less: accumulated depreciation |
|
|
(187,357 |
) |
|
(108,451 |
) |
Property and equipment, net |
|
$ |
49,360 |
|
$ |
128,266 |
|
For the years ended January 31, 2023 and 2022, the
Company recognized depreciation expense of $78,906 and $77,785, respectively.
Note 6. Related Party Transactions
During the years ended January 31, 2023 and 2022,
we incurred and paid salary expense of $105,649 and $97,834 to our CEO, Sydney Jim. In addition, we incurred commission expense of $26,101
and $26,824 payable to Mr. Jim and owed $101,332 and $31,334 in unpaid compensation as of January 31, 2023 and 2022, respectively. The
commissions were not paid during the period. During the year ended January 31, 2022, the Company repaid advances of $17,422 owed to Mr.
Jim.
As of January 31, 2023 and 2022, we owe Mr. Jim, or
entities controlled by him, $233,087 and $131,755, respectively, which is recorded on the balance sheet in “Accounts Payable –
Related Party” and $2,314 in “Advances payable to related party” related to the items discussed above.
- 25 -
Index to Financial Statements
On March 11, 2022, the Company entered into a loan
agreement for $60,000 of proceeds with the holder of the Company’s Series A and B preferred stock. The loan is unsecured and bears
interest at 6%. The Company will make monthly payments of $4,240 per month beginning in April 2022 through the maturity at June 18, 2023.
As of January 31, 2023, the note principal balance was $54,156 and accrued interest was $1,836. The Company has not made all required
monthly payments under the note agreement to date.
During the year ended January 31, 2022, the Company
acquired the assets of Deity Corporation, a Texas corporation which the Sydney Jim, the Company’s CEO, had a controlling interest
in that will produce hemp and cannabis products. The transaction was considered an asset acquisition, as there were no operations of Deity
Corporation prior to the transaction. The Company received the formulas for certain hemp and cannabis-based products and a website to
market the products that will be produced. In exchange, the Company will pay to Mr. Jim 60% of the revenue from Deity Corporation sales
until a total of $250,000 is reached, at which point the Company will pay 20% of Deity Corporation revenue to Mr. Jim.
Note 7. Advances and Notes Payable
As of January 31, 2023 and 2022, we had amounts due
under advances of $3,450 at each period. These advances are not collateralized, non-interest bearing and are due on demand.
During the three months ended April 30, 2021, the
Company received $11,262 from the United States Small Business Administration Paycheck Protection Program. The loan bears interest at
1% annually and matures in April 2026. The loan was forgiven in full during the three months ended October 31, 2021, and the Company recorded
a gain on debt forgiveness.
Note 8. Income Taxes
There is no current or deferred income tax expense
or benefit for the years ended January 31, 2023 and 2022.
The statutory tax rate for the years ended January
31, 2023 and 2022 was 21%. The provision for income taxes is different from that which would be obtained by applying the statutory federal
income tax rate to income before income taxes. The items causing this difference for the periods ended January 31, 2023 and 2022 are as
follows.
Schedule
of provision for income taxes
|
|
2023 |
|
|
2022 |
|
Tax benefit (provision) at U.S. statutory rate |
|
$ |
117,158 |
|
|
$ |
132,914 |
|
less: amortization of beneficial conversion feature |
|
|
— |
|
|
|
— |
|
Plus: permanent differences for nondeductible items |
|
|
(41,613 |
) |
|
|
— |
|
Plus: Section 280E adjustment |
|
|
3,523 |
|
|
|
— |
|
Plus: Gain on settlement of debt and PPP loan forgiveness |
|
|
— |
|
|
|
2,365 |
|
less: change in valuation allowance |
|
|
(75,545 |
) |
|
|
(135,279 |
) |
Tax provision, net |
|
$ |
3,523 |
|
|
$ |
— |
|
Section 280E of the Internal Revenue Code, as amended,
prohibits businesses from deducting certain expenses associated with trafficking controlled substances (within the meaning of Schedule
I and II of the Controlled Substances Act). The IRS has invoked Section 280E in tax audits against various cannabis businesses in the
U.S. that are permitted under applicable state laws. Although the IRS issued a clarification allowing the deduction of certain expenses,
the scope of such items is interpreted very narrowly and the bulk of operating costs and general administrative costs are not permitted
to be deducted. While there are currently several pending cases before various administrative and federal courts challenging these restrictions,
there is no guarantee that these courts will issue an interpretation of Section 280E favorable to cannabis businesses.
We recorded a provision for income taxes in the amount
of $3,523 during the year ended January 31, 2023 compared to $0 during the year ended January 31, 2022. Although the Company has net operating
losses that it believes are available to offset this entire tax liability, which arises under Section 280E of the Code because we are
a cannabis company, as a conservative measure, the Company has accrued this liability.
The Company’s deferred tax asset as of January
31, 2023 and 2022 consisted of the following:
|
|
2023 |
|
|
2022 |
|
Net operating loss carryforward |
|
$ |
966,187 |
|
|
$ |
894,164 |
|
Valuation allowance |
|
|
(966,187 |
) |
|
|
(894,164 |
) |
Deferred tax asset, net |
|
$ |
— |
|
|
$ |
— |
|
We have net operating loss carryforwards of approximately
$4,600,889 and $4,257,926 as of January 31, 2023 and 2022, respectively.
- 26 -
Index to Financial Statements
Note 9. Convertible Notes Payable
Convertible notes payable consists of the following
as of January 31, 2023 and 2022:
|
|
January 31, 2023 |
|
January 31, 2022 |
|
Convertible note, dated October 31, 2015, bearing interest at 10% per annum, bearing default interest at 25% per annum, matured on October 31, 2018 and convertible into shares of common stock at $0.50 per share, in default |
|
|
— |
|
|
156,976 |
|
Convertible note, dated January 31, 2016, bearing interest at 10% per annum, bearing default interest at 25% per annum, matured on January 31, 2020 and convertible into shares of common stock at a 60% discount to the market price, in default |
|
|
— |
|
|
82,735 |
|
Total convertible notes payable |
|
$ |
— |
|
$ |
239,711 |
|
Less: convertible notes payable, in default |
|
|
— |
|
|
(239,711 |
) |
Current convertible notes payable, net of discount |
|
$ |
— |
|
$ |
— |
|
Settlement of Convertible Note Payable
On December 2, 2022, the Company entered into a convertible
note exchange agreement with Lead Enterprises, Inc. Per the agreement, the Company issued 350,000,000 shares of common stock in exchange
for the settlement of the October 31, 2015 convertible note with principal of $156,976 with accrued interest of $194,573 and the January
31, 2016 in the principal of $82,735 with accrued interest of $107,635. As a result, the Company recognized a loss on settlement of liabilities
of $198,156. As of January 31, 2023, the convertible notes were settled in full.
Note 10. Shareholders’ Equity
Reincorporation
On August 16, 2019, the Company reincorporated from
Nevada to Wyoming. The reincorporation was approved by its board of directors and by the holders of a majority of the voting rights for
its common stock. There was no change in share ownership as a result of the reincorporation. Authorized shares in the Wyoming corporation
are unlimited shares of common stock and 20,000,000 shares of preferred stock.
Series A Preferred Stock. In January
2020, our board of directors designated 50,000 shares of our preferred stock as Series A Preferred Stock which rank subordinate to all
shares of common stock and do not have voting rights. The Series A Preferred Stock has a stated value of $5 per share. The Series A Preferred
Stock is entitled to receive dividends of 10% of the net profit of VIVIS Corporation. The holders of the Series A Preferred Stock have
the option to convert each share into 800 shares of common stock of the Company. As of January 31, 2023 and 2022, there are 50,000 shares
of Series A Preferred Stock outstanding.
Series B Preferred Stock. In July 2020,
our board of directors designated 10,000 shares of our preferred stock as Series B Preferred Stock which rank subordinate to all shares
of common stock and do not have voting rights. The Series B Preferred Stock has a stated value of $5 per share. The Series B Preferred
Stock is entitled to receive dividends of 0.4% of the net profit of VIVIS Corporation. Holders of the Series B Preferred Stock have the
option to convert each share into 800 shares of common stock. During the year ended January 31, 2021, the Company subscribed 10,000 shares
of Series B Preferred Stock for cash proceeds of $50,000. The shares were issued during the year ended January 31, 2022. As of January
31, 2023 and 2022, there are 10,000 shares of Series B Preferred Stock outstanding.
Series C Preferred Stock. In November
2020, our board of directors designated 40,000 shares of our preferred stock as Series C Preferred Stock which rank subordinate to all
shares of common stock and do not have voting rights. The Series C Preferred Stock has a stated value of $5 per share. The Series C Preferred
Stock is entitled to receive dividends of 10% of the net profit of VIVIS Corporation. After the Series C Preferred Stock has received
cumulative dividends of $500,000, the dividend rate will reduce to 1%. Holders of the Series C Preferred Stock have the option to convert
each share into 38 shares of common stock. During the year ended January 31, 2021, the Company subscribed 40,000 shares of Series B Preferred
Stock for cash proceeds of $200,000. The shares were issued during the year ended January 31, 2022. As of January 31, 2023 and 2022, there
are 40,000 shares of Series C Preferred Stock outstanding.
- 27 -
Index to Financial Statements
Series E preferred stock issued for services
On November 13, 2015, our board of directors designated
1,000,000 shares of our preferred stock as Series E Preferred Stock. The Series E Preferred Stock is subordinated to our common stock.
It does not receive dividends and does not participate in equity distributions. The Series E Preferred stock has 2 votes for each outstanding
share of common stock in the company. As of January 31, 2023 and 2022, there are 1,000,000 shares Series E Preferred Stock outstanding.
Dividends, when, as and if declared by the Board of Directors, shall be paid out of funds at the time legally available for such purposes.
As of January 31, 2023 and 2022, there are 1,000,000 shares of Series E Preferred Stock outstanding.
Series F preferred stock issued for services
The Series F Preferred Stock is subordinated to our
common stock and superior to all shares of Preferred Stock. It does not receive dividends and does not participate in equity distributions.
The Series F Preferred stock retains 2/3 of the voting rights in the company. During the year ended January 31, 2021, the Company issued
1,000,000 shares of Series F Preferred Stock to Sydney Jim, our CEO, in exchange for services. As of January 31, 2023 and 2022, there
are 1,000,000 shares of Series F Preferred Stock outstanding.
Series G convertible preferred stock
Fiscal Year Ended January 31, 2023
During the year ended January 31, 2023, the Company
issued 60,200 shares of Series G convertible preferred stock and received cash proceeds of $50,000. The Series G convertible preferred
stock has a stated value of $1.00 per share, carries no voting rights and earns dividends of 8% per annum on the stated value of the stock.
During the year ended January 31, 2023, the Company accrued dividends of $5,245, and the holder of the Series G convertible preferred
stock converted 275,000 shares and accrued dividends of $11,000 into 611,501,515 shares of common stock.
Fiscal Year Ended January 31, 2022
During the year ended January 31, 2022, the Company
issued 514,000 shares of Series G convertible preferred stock and received cash proceeds of $426,250. The Series G convertible preferred
stock has a stated value of $1.00 per share, carries no voting rights and earns dividends of 8% per annum on the stated value of the stock.
Dividends are payable on liquidation, redemption or conversion. The Series G convertible preferred stock is redeemable at the option of
the Company during the first six months it is outstanding at a premium of between 3% and 33% depending on the date of redemption. After
the stock has been outstanding for six months, it is convertible into common stock of the Company at a 29% discount to the market value
of the common stock. The Series G convertible preferred stock is included in mezzanine equity on the condensed consolidated balance sheet,
because it is convertible at the stated value into a variable number of shares. The $87,750 difference between the stated value of the
stock and the proceeds received has been recognized as a deemed dividend to the preferred shareholders. During the year ended January
31, 2022, the Company accrued dividends of $21,512. The holder of the Series G convertible preferred stock converted 420,300 shares and
accrued dividends of $16,330 into 289,308,377 shares of common stock.
Preferred Stock Subscription
On February
23, 2022, the Company sold 10,000 shares of preferred stock not yet designated for cash proceeds of $50,000.
- 28 -
Index to Financial Statements
Conversions to common stock – convertible
notes payable
During the year ended January 31, 2023, the holders
of our Series G preferred stock elected to preferred shares and accumulated dividends into shares of common stock as detailed below:
Schedule Of Debt Conversions
Date |
|
Preferred
Shares
Converted |
|
Amount
Converted |
|
Number of
Shares Issued |
February 3, 2022 |
|
|
30,000 |
|
$ |
31,200 |
|
43,943,662 |
February 10, 2022 |
|
|
29,600 |
|
|
30,784 |
|
48,100,000 |
February 22, 2022 |
|
|
49,000 |
|
|
50,960 |
|
79,625,000 |
March 18, 2022 |
|
|
40,200 |
|
|
41,808 |
|
97,227,907 |
March 18, 2022 |
|
|
20,000 |
|
|
20,800 |
|
48,372,093 |
April 25, 2022 |
|
|
30,000 |
|
|
31,200 |
|
62,400,000 |
April 26, 2022 |
|
|
19,000 |
|
|
19,760 |
|
45,953,488 |
June 8, 2022 |
|
|
20,000 |
|
|
20,800 |
|
57,777,778 |
June 21, 2022 |
|
|
12,200 |
|
|
12,688 |
|
35,244,444 |
January 20, 2023 |
|
|
25,000 |
|
|
25,999 |
|
92,857,143 |
Total |
|
|
275,000 |
|
$ |
285,999 |
|
611,501,515 |
During the year ended January 31, 2022, the holders
of our Series G preferred stock elected to preferred shares and accumulated dividends into shares of common stock as detailed below:
Date |
|
Preferred
Shares
Converted |
|
Amount
Converted |
|
Number of
Shares Issued |
March 4, 2021 |
|
|
48,200 |
|
$ |
49,646 |
|
15,190,303 |
April 19, 2021 |
|
|
37,000 |
|
|
38,480 |
|
10,994,286 |
July 26, 2021 |
|
|
20,000 |
|
|
20,800 |
|
10,947,368 |
July 27, 2021 |
|
|
25,000 |
|
|
26,000 |
|
15,294,118 |
July 28, 2021 |
|
|
26,100 |
|
|
27,144 |
|
18,096,000 |
August 17, 2021 |
|
|
35,000 |
|
|
36,400 |
|
24,266,667 |
August 17, 2021 |
|
|
52,900 |
|
|
55,016 |
|
36,677,333 |
September 20, 2021 |
|
|
38,500 |
|
|
40,040 |
|
26,693,333 |
September 20, 2021 |
|
|
38,200 |
|
|
39,728 |
|
26,485,333 |
November 18, 2021 |
|
|
30,000 |
|
|
31,200 |
|
19,500,000 |
November 30, 2021 |
|
|
19,000 |
|
|
19,760 |
|
17,963,636 |
December 22, 2021 |
|
|
50,400 |
|
|
52,416 |
|
67,200,000 |
Total |
|
|
420,300 |
|
$ |
436,630 |
|
289,308,377 |
Note 11. Subsequent Events
Subsequent to January 31, 2023, a total of 35,200 shares of Series G convertible
preferred stock and $1,408 of dividends into 174,323,810 shares of common stock.
- 29 -
Table of Contents