The accompanying notes
are an integral part of these unaudited financial statements.
The accompanying notes are an integral part of these unaudited financial statements.
The accompanying notes are an integral part of these unaudited financial statements.
The accompanying notes are an integral part of these unaudited financial statements.
NOTES TO FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 – ORGANIZATION AND GOING
CONCERN
Vitalibis, Inc. (the “Company”)
was formed on April 11, 2014 as a Nevada corporation, under the name of Crowd 4 Seeds, Inc. We plan to focus on the development,
sale and distribution of hemp oil-based products that contain naturally occurring cannabinoids, including cannabidiol ("CBD")
and other products containing CBD-rich hemp oil (“Legal Hemp”). We leverage our proprietary technology platform to
maximize our innovative micro-influencer sales model, which fosters engaged customer connections.
On January 18, 2018, our Board of Directors
approved an agreement and plan of merger to merge with and into our wholly-owned subsidiary, Vitalibis, Inc., a Nevada corporation,
and our name changed from Sheng Ying Entertainment Corp. to Vitalibis, Inc. Vitalibis, Inc. was formed solely to effect the change
of name and conducted no operations.
The accompanying financial statements have
been prepared assuming that the Company will continue as a going concern. The Company has suffered recurring losses and generated
negative cash flows from operations since inception. Due to these conditions, it raised substantial doubt about its ability to
continue as a going concern. Management intends to finance operating costs over the next twelve months with existing cash on hand,
loans, loans from directors and, or, the sale of common stock. The financial statements do not include any adjustments that may
result should the Company be unable to continue as a going concern.
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
The significant accounting policies followed
in the preparation of the financial statements are as follows:
Basis of Presentation
The unaudited interim financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial
statements and with the instructions to Form 10-Q and Article 10 of Regulation S-X of the United States Securities and Exchange
Commission. Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted
in the United States of America for annual financial statements. In the opinion of the Company’s management, the accompanying
unaudited financial statements contain all the adjustments necessary (consisting only of normal recurring adjustments) to present
the financial position of the Company as of September 30, 2019 and the results of operations and cash flows for the periods presented.
The results of operations for the three and nine months ended September 30, 2019 are not necessarily indicative of the operating
results for the full fiscal year. These financial statements should be read in conjunction with the financial statements and related
notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018. Notes to the financial
statements which would substantially duplicate the disclosure contained in the audited financial statements for the most recent
year ended December 31, 2018 have been omitted.
Inventories
Inventory is manufactured at third party
facilities. Inventories are stated at the lower of cost or net realizable value, using the first-in, first-out method. The Company
reviews its inventory for obsolescence and any inventory identified as obsolete is reserved or written off. The Company’s
determination of obsolescence is based on assumptions about the demand for its products, product expiration dates, estimated future
sales, and management’s future plans.
As of September 30, 2019 and December 31, 2018, inventory consists
of the following components:
|
|
September 30,
2019
|
|
|
December 31,
2018
|
|
Raw materials and supplies
|
|
$
|
104,075
|
|
|
$
|
1,836
|
|
Finished products
|
|
|
241,143
|
|
|
|
186,881
|
|
|
|
|
|
|
|
|
|
|
Total inventory
|
|
$
|
345,218
|
|
|
$
|
188,717
|
|
The Company recognized a prepaid expense
of $0 and $30,431 related to purchases of inventory that had not yet transferred into the control of the Company as of September
30, 2019 and December 31, 2018, respectively.
Two suppliers represented 56% and 40% of
total inventory purchases during the nine months ended September 30, 2019.
Derivative Financial Instruments
Fair value accounting requires bifurcation
of embedded derivative instruments such as conversion features in convertible debt or equity instruments and measurement of their
fair value for accounting purposes. In assessing the convertible debt instruments, management determines if the convertible debt
host instrument is conventional convertible debt and further if there is a beneficial conversion feature requiring measurement.
If the instrument is not considered conventional convertible debt under ASC 470, the Company will continue its evaluation process
of these instruments as derivative financial instruments under ASC 815. The Company applies the guidance in ASC 815-40-35-12 to
determine the order in which each convertible instrument would be evaluated for derivative classification. The Company’s
sequencing policy is to evaluate for reclassification contracts with the earliest maturity date first.
Once determined, derivative liabilities
are adjusted to reflect fair value at each reporting period end, with any increase or decrease in the fair value being recorded
in results of operations as an adjustment to fair value of derivatives.
Revenue Recognition
The Company recognizes revenue in accordance
with ASC Topic 606, Revenue From Contracts With Customers, which was adopted on January 1, 2018 using the modified retrospective
method, with no impact to the Company’s comparative financial statements. 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
|
All of the Company’s revenue is currently
generated from the sales of similar products. As such no further disaggregation of revenue information is provided.
During the nine months ended September
30, 2019, approximately $105,159, or 45%, of the Company’s sales were to a single customer.
Performance Obligations
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 and enrollment packages 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 45 days. During the nine
months ended September 30, 2019, there were a trivial amount of refunds processed for returned product.
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.
Contract Liabilities
The Company may at times receive payment
by credit card at the time customer places an order. Amounts received for undelivered product are considered a contract liability
and are recorded as deferred revenue. As of September 30, 2019 and December 31, 2018, the Company had deferred revenue of $0 and
$105,159, respectively, related to unsatisfied performance obligations.
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. The Company purchase its raw materials.
Selling, General and Administrative
Expenses
Selling, general and administrative expenses
include advertising and promotional costs and research and development costs. Also included in Selling, general and administrative
expenses are stock-based compensation, certain warehousing fees, non-manufacturing overhead, personnel and related expenses, rent
on operating leases, and professional fees.
Advertising and promotional costs are expensed
as incurred and totaled $863 and $35,385 in the three and nine months ended September 30, 2019, respectively, and $9,551 and $23,734
during the three and nine months ended September 30, 2018, respectively. Research and development costs are expensed as incurred.
Research and development costs are expensed as incurred and totaled $0 and $1,698 for the nine months ended September 30, 2019
and 2018, respectively.
Website Development Cost
The Company capitalizes certain development
costs associated with internal use software incurred during the application development stage. The Company expenses costs associated
with preliminary project phase activities, training, maintenance and any post-implementation period costs as incurred. Capitalization
of qualifying application development cost begins when management authorized and commits to funding the project and it is probable
that the project will be completed for the function intended. Capitalized internal use software costs are normally amortized over
estimated useful lives ranging from 2 to 5 years once the related project has been completed and deployed for customer use. At
time the software is considered to have be an indefinite lived asset in which case it is evaluated for impairment at least annually.
During the year ended December 31, 2018, the Company capitalized $176,177 related to software under the criteria discussed in this
paragraph. These costs are related to the development of our website and customer portal. The Company amortizes capitalized costs
over an estimated useful life of three years. Amortization expense for the nine months ended September 30, 2019 and 2018 was $44,044
and $11,752, respectively.
Recently Issued Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842). Under ASU 2016-02, an entity will be required to recognize right-of-use assets and lease liabilities on its
balance sheet and disclose key information about leasing arrangements. ASU 2016-02 offers specific accounting guidance for a lessee,
a lessor and sale and leaseback transactions. Lessees and lessors are required to disclose qualitative and quantitative information
about leasing arrangements to enable a user of the financial statements to assess the amount, timing and uncertainty of cash flows
arising from leases. For public companies, ASU 2016-02 is effective for annual reporting periods beginning after December
15, 2018, including interim periods within that reporting period, and requires a modified retrospective adoption, with early adoption
permitted. The Company adopted this standard on January 1, 2019 using the modified retrospective method, and adopted the package
of practical expedients that allows it to (i) not reassess whether an arrangement contains a lease, (ii) carry forward its lease
classification as operating or capital leases and (iii) not reassess its previously recorded initial direct costs.. The Company
made an accounting policy election to treat leases with a minimum term of 12 months or less as short-term leases. The adoption
of ASC 842 had no impact to the Company’s consolidated financial statements, due to the Company’s current rental agreements
for office space having minimum terms of less than 12 months. The Company currently has no right of use assets or liabilities recognized
on its balance sheet related to lease agreements.
The Company does not believe that any other
recently issued effective pronouncements, or pronouncements issued but not yet effective, if adopted, would have a material effect
on the accompanying financial statements.
NOTE 3 – UNSECURED NOTE PAYABLE
During the year ended December 31, 2018,
the Company entered into two insurance financing arrangements. The first agreement was for a value of $6,676, bearing an interest
rate of 12.6%. The Company made a down payment of $1,988 and makes monthly payments of $549 through March 2019. The second agreement
was for a value of $25,954, bearing an interest rate of 7.75%. The Company made a down payment of $6,676 and makes monthly payments
of $1,997 through May 2019. Both of these agreements were paid in full as of September 30, 2019.
During the nine months ended September
30, 2019, the Company entered into two additional insurance financing arrangements. The first agreement was for a value of $32,875,
bearing interest at 8.25%. The Company made a down payment of $8,406 and makes monthly payments of $2,813 through April 2020. The
outstanding balance as of September 30, 2019 was $19,167. The second agreement was for a value of $10,312 bearing an interest rate
of 12.6%. The Company made a down payment of $2,897 and makes monthly payments of $868 through March 2020. The outstanding balance
of this agreement was $5,022 as of September 30, 2019.
NOTE 4 – COMMITMENTS AND CONTINGENCIES
Our principal office is part of a group
of executive suites. We pay $130 per month for our offices, on a month-to-month basis. In July 2018, the Company also began renting
a shared office space for $175 per month on a month to month basis.
In April 2018, the Company entered into
an agreement with a third party for a subscription to its e-commerce platform. The Company paid $3,000 for implementation and pays
$2,000 per month, with an initial term of one year. After the initial term, the monthly fee may increase depending on the Company’s
level of sales through the platform.
The Company entered into three independent
contractor agreements whereby the Company will pay each contractor $5,000 per month for a period of one year. These contractors
may also receive shares of common stock depending on certain performance targets as discussed in Note 6. As of June 30, 2019, the
cash payments under these contracts were mutually terminated with no further payments owed by the Company.
During the nine months ended September
30, 2019, the Company entered into three additional agreements whereby the Company will pay two contractors $2,000 per month for
a six month term, and one contractor $7,500 per month over 12 months. These contractors may also receive shares of common stock
depending on certain performance targets as discussed in Note 6.
NOTE 5 – CONVERTIBLE NOTES PAYABLE
On January 10,
2019, the Company entered into an unsecured convertible promissory note, with a principal amount of $126,000. The Company received
net cash proceeds of $102,000 after an original issue discount of $21,000 and fees of $3,000. The convertible note bears interest
at 8% and matures on January 10, 2020, with interest accruing at a rate of 22% if the Company is in default. Beginning six months
after the issuance of the note, the holder may convert the note at any time through the maturity date into shares of common stock,
to the extent and provided that no holder of these notes was or will be permitted to convert such notes to the extent that the
holder or any of its affiliates would beneficially own in excess of 4.99% of the Company’s common stock after such conversion.
The conversion price is determined based on 85% of the lowest trading price during the 15 trading days prior to the conversion
date. The Company determined that the conversion feature should be accounted for as a derivative liability beginning six months
after the issuance of the note. The Company estimated the fair value of the derivative liability at issuance to be $186,895, resulting
in a day one loss of $84,895 using a Black Scholes model and the following assumptions: volatility of 54% based on a peer group
of comparable companies, a dividend yield of 0%, an expected term of six months, an exercise price of $0.09 based on the lowest
trading price during the previous 30 days, and a risk-free rate of 2.15%. The initial value of the derivative liability was recorded
as debt discount.
On July 12, 2019,
the Company paid $157,099 related to the full extinguishment of the January 2019 PowerUp note including accrued interest at the
time of retirement and additional fee of $26,073. As part of this extinguishment, remaining unamortized discount and deferred financing
costs were expensed to interest expense.
On February 7,
2019, the Company entered into an unsecured convertible promissory note, with a principal amount of $83,000. The Company received
net cash proceeds of $80,000 after payment fees of $3,000. The convertible note bears interest at 8% and matures on February 7,
2020, with interest accruing at a rate of 22% if the Company is in default. Beginning six months after the issuance of the note,
the holder may convert the note at any time through the maturity date into shares of common stock, to the extent and provided that
no holder of these notes was or will be permitted to convert such notes to the extent that the holder or any of its affiliates
would beneficially own in excess of 4.99% of the Company’s common stock after such conversion. The conversion price is determined
based on 65% of the lowest trading price during the 15 trading days prior to the conversion date. On August 6, 2019, the Company
paid $120,996 related to the full extinguishment of the February 2019 PowerUp note including accrued interest at the time of retirement
and additional fee of $34,722. As part of this extinguishment, remaining unamortized discount and deferred financing costs were
expensed to interest expense.
On March 29, 2019,
the Company entered into an unsecured convertible promissory note which allowed for up to $750,000 of principal, with a total original
issue discount of up to $150,000, with a principal amount of $250,000. In April 2019, the Company received net cash proceeds of
$200,000 after an original issue discount of $50,000. In July 2019, the Company received additional proceeds of $200,000 after
an original issue discount of $50,000, and received an additional $200,000 of net proceeds after $50,000 original issue discount
in August 2019. The convertible note bears interest at 8% and all principal amounts matured on September 30, 2019, with interest
accruing at a rate of 22% if the Company is in default. As of September 30, 2019 and the date of this filing, the Company has not
been provided with a notice of default as required of the lender. Beginning at the issuance of the note, the holder may convert
the note at any time through the maturity date into shares of common stock, to the extent and provided that no holder of these
notes was or will be permitted to convert such notes to the extent that the holder or any of its affiliates would beneficially
own in excess of 4.99% of the Company’s common stock after such conversion. The conversion price is the lesser of $2 or 70%
of the lowest trading price during the 30 trading days prior to the conversion date. On April 3, 2019, the Company issued 35,000
shares to this lender and recognized expense of $45,500. During the three months ended September 30, 2019, the lender converted
$50,000 of principal into 714,296 shares of common stock.
The Company determined
that the conversion features should be accounted for as a derivative liability at the time of issuance of the notes. The Company
estimated the fair value of the derivative liability at issuance to be $1,620,093, resulting in a day one loss of $1,071,339 using
a Black Scholes model and the following assumptions: volatility of between 55% and 58% based on a peer group of comparable companies,
a dividend yield of 0%, an expected term of six to nine months, an exercise price of $0.07 or $0.84 based on the lowest trading
price during the previous 30 days, and a risk-free rate of between 1.9% and 2.5%. The initial value of the derivative liability
was recorded as debt discount. The derivative liability is adjusted to fair value at each reporting period. Unamortized discount
related to this convertible note was $0 as of September 30, 2019.
On May 22, 2019,
the Company entered into an unsecured convertible promissory note, with a principal amount of $78,000. The Company received net
cash proceeds of $75,000 after payment fees of $3,000. The convertible note bears interest at 10% and matures on May 22, 2020,
with interest accruing at a rate of 22% if the Company is in default. Beginning six months after the issuance of the note, the
holder may convert the note at any time through the maturity date into shares of common stock, to the extent and provided that
no holder of these notes was or will be permitted to convert such notes to the extent that the holder or any of its affiliates
would beneficially own in excess of 4.99% of the Company’s common stock after such conversion. The conversion price is determined
based on 65% of the lowest trading price during the 15 trading days prior to the conversion date. Unamortized discount and deferred
financing costs were $1,926 as of September 30, 2019 related to this convertible note.
On September 6,
2019, the Company entered into an unsecured convertible promissory note, with a principal amount of $153,000. The Company received
net cash proceeds of $150,000 after payment of fees of $3,000. The convertible note bears interest at 10% and matures on September
6, 2021, with interest accruing at a rate of 22% if the Company is in default. Beginning six months after the issuance of the note,
the holder may convert the note at any time through the maturity date into shares of common stock, to the extent and provided that
no holder of these notes was or will be permitted to convert such notes to the extent that the holder or any of its affiliates
would beneficially own in excess of 4.99% of the Company’s common stock after such conversion. The conversion price is determined
based on 65% of the lowest trading price during the 15 trading days prior to the conversion date. Unamortized discount and deferred
financing costs were $2,902 as of September 30, 2019 related to this convertible note.
The Company amortized
to interest expense a total of $719,019 and $828,925 related to debt issuance costs and debt discount during the three and nine
months ended September 30, 2019, respectively.
The following table presents information about the Company’s
liabilities measured at fair value on a recurring basis and the Company’s estimated level within the fair value hierarchy
of those assets and liabilities as of September 30, 2019:
Fair value measured at September 30, 2019
|
|
|
Total carrying value at September 30, 2019
|
|
|
Quoted prices in active markets
(Level 1)
|
|
|
Significant other observable inputs
(Level 2)
|
|
|
Significant Unobservable inputs
(Level 3)
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
723,402
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
723,402
|
|
The fair value
above was estimated using a Black Scholes model and the following assumptions: volatility of 51% based on a peer group of comparable
companies, a dividend yield of 0%, an expected term of six months, an exercise price of $0.17 based on the lowest closing price
during the previous 30 days, and a risk-free rate of 1.8%. There were no liabilities measured at fair value on a recurring basis
as of December 31, 2018. There were no transfers between Level 1, 2 or 3 during the nine months ended September 30, 2019.
The table below presents the change in the fair value of the
derivative liability during the nine months ending September 30, 2019:
Fair value as of December 31, 2018
|
|
$
|
–
|
|
Fair value on the date of issuance recorded as a debt discount
|
|
|
650,753
|
|
Day one loss
|
|
|
1,156,234
|
|
Extinguishment of liability due to conversion to equity
|
|
|
(131,945
|
)
|
Extinguishment of liability due to payment of debt
|
|
|
(186,895
|
)
|
(Gain) loss on change in fair value of derivatives
|
|
|
(764,745
|
)
|
Fair value as of September 30, 2019
|
|
$
|
723,402
|
|
NOTE 6 –
STOCKHOLDERS’ DEFICIT
Common Stock
In March 2018, the Company issued 200,000
shares of common stock valued at $200,000 to acquire a license from VOTOCAST, INC. as discussed in Note 8. It was determined to
be a transaction with an entity under common control and the share issuance was determined to be a deemed distribution to the related
party for the value of the shares in excess of the historical carry over basis of the asset.
During the year ended December 31,
2018, the Company issued a total of 1,366,500 shares of common stock to consultants and recorded $1,463,207 of compensation
cost. In addition, the Company committed to issue an additional 532,500 of shares that may vest at various dates through
2019. The Company issued 300,000 of these shares during in February 2019, and there are 22,500 shares remaining that may vest
upon completion of certain milestones, including sales targets. For those shares that are based on performance targets, no
expense was recognized as of September 30, 2019, as the targets being met is not considered probable. Stock-based
compensation expense related to these awards during the nine months ended September 30, 2019 was $39,922, and the Company may
recognize an additional $57,705 of compensation expense under these agreements related to unvested shares.
In January 2019,
the Company entered into three agreements with contractors for services. The contractors may earn up to 5,000 shares depending
on the completion of certain milestones and sales targets, through January 2020. Two contractors were also paid $5,000 per month
of cash compensation through June 30, 2019. The Company issued 2,500 shares related to one of these agreements in January 2019.
The Company recognized compensation expense of $3,000 related to the shares issued during the current year, and may recognize an
additional $7,150 of compensation expense related to unvested shares.
In June 2019,
the Company entered into an additional agreement with a contractor, who received 2,500 shares upon execution and may earn an additional
120,000 shares depending on the completion of certain milestones and sales targets through May 2020. The Company recognized $1,625
of compensation expense during the nine months ended September 30, 2019 and expects to recognize an additional $78,000 of expense
assuming all shares vest. The Company is also paying this contractor $2,000 per month cash over a six month period.
In June 2019,
the Company entered into an additional agreement with a contractor, who may earn 122,500 shares depending on the completion of
certain milestones and sales targets through May 2020. The Company recognized no compensation expense during the nine months ended
September 30, 2019 for this agreement as no shares were earned, and expects to recognize an additional $44,100 of expense assuming
all shares vest.
In August 2019,
the Company entered into two additional agreements with contractors, who may receive up to 400,000 shares depending on the completion
of certain milestones and sales targets through January 2021. The Company recognized no compensation expense during the nine months
ended September 30, 2019 as these targets were not considered probable of being met and may recognize an additional $156,000 of
expense assuming all shares vest. The Company is also paying the contractors cash payments of $2,000 over a six month term or $7,500
over a 12 month term.
In August 2019,
the Company awarded a total of 10,000 shares to two contractors, and a third contractor received 10,000 shares vesting over a 3
month period, and may received an additional 30,000 shares in 10,000 increments. The Company recognized a total of $6,322 of compensation
expense and will recognize an additional $2,177 of expense related to shares issued to date.
In February 2019,
the Company entered into an agreement for advisory services, and issued 40,000 shares of common stock related to this agreement
that vest equally over 12 months. The Company recognized compensation expense of $56,533 related to the shares issued during the
nine months ended September 30, 2019, and expects to recognize an additional $21,200 of expense assuming all shares vest.
In February 2019,
the Company entered into an agreement for marketing services, and issued 10,000 shares of common stock as compensation expense
under the agreement, with $21,200 of expense recognized upon issuance.
In February 2019,
the Company issued 30,000 shares of common stock related to advisory agreements entered into during the year ended December 31,
2018 and issued an additional 30,000 shares in May 2019 and 30,000 shares in August 2019. The Company recognized compensation expense
of $102,771 during the nine months ended September 30, 2019 and will recognize an additional $6,582 of expense related to these
shares in future periods.
In March 2019,
the Company entered into an agreement for consulting services, and issued 125,000 shares of common stock under the agreement for
services to be provided over a one-year period. The Company recognized compensation expense of $131,250 during the nine months
ended September 30, 2019, and will recognize an additional $56,250 of expense related to these shares in future periods.
In March 2019, the Company entered into
an agreement with a contractor for services. This contractor may earn a total of 1,000,000 shares of common stock and 2,000,000
warrants to purchase common stock. The warrants have an exercise price of $1.50 per share, and an initial term of 3 years from
the date of issuance. The contractor can elect to extend the term for an additional year with 90 days’ notice. Of the total
awards, 250,000 shares and 334,000 warrants were earned upon execution of the agreement, with the 250,000 shares being issued in
April 2019. The Company recognized compensation expense of $362,500 and $234,169 related to the initial shares and warrants vesting
during the three months ended March 31, 2019. The fair value of the warrants was estimated using the Black-Scholes option pricing
model and the following assumptions: expected term of 4 years, risk-free interest rate of 2.22%, dividend yield of 0%, and volatility
of 62.7%. The remaining shares and warrants vest upon completion of certain performance-related milestones. As of September 30,
2019, the Company expects to recognize additional compensation cost of $1,087,500 related to the shares and $1,168,041 related
to the warrants, assuming all instruments vest.
In April 2019, the Company entered into
an agreement with a contractor for services. This contractor received 100,000 shares of common stock at execution, and the Company
recognized compensation expense of $100,000. The contractor may earn up to 450,000 warrants to purchase common stock of the Company
if certain performance targets are met. The warrants have an exercise price of $1.50 per share, an initial term of 3 years from
the date of issuance. The contractor can elect to extend the term for an additional year with 90 days’ notice. The fair value
of the warrants was estimated using the Black-Scholes option pricing model and the following assumptions: expected term of 4 years,
risk-free interest rate of 2.26%, dividend yield of 0%, and volatility of 62.8%. As of September 30, 2019, the Company expects
to recognize additional compensation cost of $173,991 related to the to the warrants, assuming all instruments vest.
In May 2019, the Company entered into an
agreement with a consultant who received 10,000 shares of common stock, and an additional 10,000 shares in August 2019, with an
additional 30,000 shares to be issued assuming continued service through a time period of one year. The Company recognized $11,850
of compensation expense during the nine months ended September 30, 2019 related to these shares and will recognize an additional
$1,600 of expense over the remaining service period related to share issued to date.
In August 2019, the Company entered into
an agreement with a contractor for services. This contractor received 100,000 shares of common stock at execution, and the Company
recognized compensation expense of $46,000. The contractor may earn up to 450,000 warrants to purchase common stock of the Company
if certain performance targets are met. The warrants have an exercise price of $1.50 per share, an initial term of 3 years from
the date of issuance. The contractor can elect to extend the term for an additional year with 90 days’ notice. The fair value
of the warrants was estimated using the Black-Scholes option pricing model and the following assumptions: expected term of 4 years,
risk-free interest rate of 1.42%, dividend yield of 0%, and volatility of 62.2%. As of September 30, 2019, the Company expects
to recognize additional compensation cost of $30,661 related to the to the warrants, assuming all instruments vest.
On December 31, 2018, the Company entered
into a business alliance agreement with Bruce Lee Beverage, LLC. (“BLB”). Under the terms of the agreement, the parties
will develop a new product utilizing the intellectual property of BLB, with an initial term of five years and automatic five-year
renewals thereafter unless terminated by either party with 120 days’ prior written notice. The Company issued 150,000 shares
of common stock to BLB on December 31, 2018, and an additional 350,000 shares in January 2019. The Company recognized compensation
expense of $581,000 for the shares issued in January 2019.
The Company also issued 1,500,000 warrants
in January 2019, with an exercise price of $1.01 per share, with 500,000 vesting upon issuance. BLB can receive up to an additional
1,000,000 shares of common stock, and vest in the remaining 1,000,000 warrants as follows:
|
·
|
500,000 shares of common stock and 500,000 warrants will vest upon approval of co-branded product formula, packaging and marketing strategy; execution of licensing agreement between the two parties; and commencement of a mutually agreed upon marketing campaign. These warrants and shares vested in June 2019.
|
|
|
|
|
·
|
250,000 shares of common stock and 250,000 warrants will vest upon sale of 10,000 units of the new product.
|
|
|
|
|
·
|
250,000 shares of common stock and 250,000 warrants will vest upon sale of 30,000 units of the new product.
|
The fair value of the warrants was estimated using the Black-Scholes
option pricing model and the following assumptions: expected term of 2 years, risk-free interest rate of 2.55%, dividend yield
of 0%, and volatility of 60.1%. The company recognized $175,055 related to the warrants that vested in January 2019.
In June 2019, the Company and BLB executed
the license agreement referred to in the first milestone above and the launch of the co-branded product, which began sales in July
2019. The license agreement has a term of 3 years, and specifies that the Company will pay royalties to BLB related to sales of
the underlying product as follows:
|
·
|
20% of any net sales up to $499 through BLB’s customers;
|
|
·
|
25% of any net sales of between $500 and $999 through BLB’s customers;
|
|
·
|
30% of any net sales exceeding $1,000 through BLB’s customers;
|
|
·
|
5% of net sales on sales up to $2,499 by the Company’s Level 1 Ambassadors;
|
|
·
|
7% of net sales on sales between $2,500 and $4,999 by the Company’s Level 1 Ambassadors;
|
|
·
|
10% of net sales on sales exceeding $5,000 by the Company’s Level 1 Ambassadors;
|
|
·
|
5% of net sales on any sales by the Company’s Level 2 Ambassadors.
|
Through September 30, 2019, the Company
paid a total of $158 for royalties earned under the agreement.
The first milestone was satisfied in June
2019, and the Company issued 500,000 shares of common stock and 500,000 warrants to BLB in June 2019. The Company recognized $830,000
and $175,055 of stock-based compensation expense for the shares and warrants, respectively.
Under this agreement, the Company expects
to recognize additional expense of $830,000 related to the 500,000 shares and $175,055 related to the 500,000 warrants which have
not yet been issued or vested as of September 30, 2019, assuming all shares and warrants vest.
The following table summarizes warrant
activity for the nine months ended September 30, 2019:
|
|
Common Stock Warrants
|
|
|
|
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
average
Remaining
Life in years
|
|
Outstanding at December 31, 2018
|
|
|
–
|
|
|
$
|
–
|
|
|
|
–
|
|
Granted
|
|
|
4,440,000
|
|
|
|
1.33
|
|
|
|
3.3
|
|
Cancelled
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
Expired
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
Exercised
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
Outstanding at September 30, 2019
|
|
|
4,440,000
|
|
|
$
|
1.33
|
|
|
|
2.8
|
|
Exercisable at September 30, 2019
|
|
|
1,334,000
|
|
|
$
|
1.13
|
|
|
|
1.9
|
|
As of September 30, 2019, the outstanding
and exercisable warrants had no intrinsic value.
NOTE 7 – LOSS PER COMMON SHARE
The basic net loss per common share is
calculated by dividing the Company's net loss available to common shareholders by the weighted average number of common shares
during the year. The diluted net loss per common share is calculated by dividing the Company's net loss available to common shareholders
by the diluted weighted average number of common shares outstanding during the year. The diluted weighted average number of common
shares outstanding is the basic weighted number of common shares adjusted for any potentially dilutive debt or equity. Diluted
net earnings (loss) per common share excludes any impact from the 4,440,000 warrants outstanding (including 1,334,000 that are
exercisable as of September 30, 2019) as their impact would be antidilutive.
|
|
Three
Months
Ended
|
|
|
Three
Months
Ended
|
|
|
Nine
Months
Ended
|
|
|
Nine
Months
Ended
|
|
|
|
September
30,
2019
|
|
|
September
30,
2018
|
|
|
September
30,
2019
|
|
|
September
30,
2018
|
|
Numerator
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(1,193,364
|
)
|
|
$
|
(626,270
|
)
|
|
$
|
(4,694,054
|
)
|
|
$
|
(1,630,657
|
)
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for basic and diluted net loss per common share – weighted average of common shares
|
|
|
31,777,896
|
|
|
|
29,187,100
|
|
|
|
30,958,296
|
|
|
|
28,257,004
|
|
Basic and diluted net loss per common share attributed to stockholders
|
|
$
|
(0.04
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.06
|
)
|
NOTE 8 – TRANSACTION WITH RELATED
PARTIES
In March 2018, the Company entered into
an Agreement with VOTOCAST, INC. dba newkleus, a California corporation formed and owned by Steven Raack, the President, CEO and
a Director of the Company. The Company received an exclusive license in the cannabis industry for the state-of-the-art newkleus™
technology to (1) facilitate Vitalibis’ micro-influencer sales model, and (2) enhance and compliment Vitalibis’ social
media strategy.
The Agreement grants Vitalibis™ an
exclusive license for the newkleus patent-pending, user-generated content (UGC) technology for all applications in the cannabis
industry. The integration of the newkleus technology allows Vitalibis to create an interactive digital community, while concurrently
acquiring valuable user data and content, all of which Vitalibis anticipates will (1) increase customer acquisition and retention
and (2) build direct, meaningful and loyal customer relationships.
The Company paid 200,000 shares upon execution
of the agreement and a monthly fee ranging from $0 to $2,000 depending on volume of usage. In addition, newkleus provides operational
and business development consulting services.
During the three months ended March 31,
2018, $200 of cash was contributed to the Company by the Chief Financial Officer to open the Company’s bank account.