BOOMER HOLDINGS, INC. - Annual Report: 2020 (Form 10-K)
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Nevada
|
000-56197
|
36-4833921
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
Title of each class
|
Name of each exchange on which registered
|
|
Common Stock, par value $0.001
|
OTC Markets: BOMH
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☐
|
Smaller reporting company ☒
|
Emerging growth company ☐
|
PART I
|
Page | |
Item 1.
|
3 |
|
Item 1A.
|
13 |
|
Item 1B.
|
24 |
|
Item 2.
|
25 |
|
Item 3.
|
25 |
|
Item 4.
|
25 |
|
PART II
|
||
Item 5.
|
26 |
|
Item 6.
|
27 |
|
Item 7.
|
28 |
|
Item 7A.
|
33 |
|
Item 8.
|
33 |
|
Item 9.
|
34 |
|
Item 9A.
|
34 |
|
Item 9B.
|
34 |
|
PART III
|
||
Item 10.
|
35 |
|
Item 11.
|
37 |
|
Item 12.
|
38 |
|
Item 13.
|
39 |
|
Item 14.
|
39 |
|
PART IV
|
||
Item 15.
|
40 |
|
42 |
Item 1. |
Business.
|
• |
change the way we conduct business;
|
• |
use expanded or different labeling;
|
• |
recall, reformulate or discontinue certain products;
|
• |
keep additional records;
|
• |
increase the available documentation of the properties of its products;
|
• |
and/or
|
• |
increase the scientific proof of product ingredients, safety, and/or usefulness.
|
Item 1A. |
Risk Factors.
|
• |
progress of our products through the regulatory process;
|
• |
government regulatory action affecting our products or our competitors’ products in both the United States and foreign countries;
|
• |
developments or disputes concerning patent or proprietary rights;
|
• |
economic conditions in the United States or abroad;
|
• |
broad market fluctuations; and
|
• |
changes in financial estimates by securities analysts.
|
• |
fluctuations in quarterly operating results or the operating results of competitors;
|
• |
variance in financial performance from the expectations of investors;
|
• |
changes in the estimation of the future size and growth rate of its markets;
|
• |
changes in accounting principles or changes in interpretations of existing principles, which could affect financial results;
|
• |
failure of its products to achieve or maintain market acceptance or commercial success;
|
• |
conditions and trends in the markets served;
|
• |
changes in general economic, industry and market conditions;
|
• |
success of competitive products and services;
|
• |
changes in market valuations or earnings of competitors;
|
• |
changes in pricing policies or the pricing policies of competitors;
|
• |
announcements of significant new products, contracts, acquisitions or strategic alliances by the Company or its competitors;
|
• |
potentially negative announcements, such as a review of any of our filings by the SEC, changes in accounting treatment or restatements of previously reported financial results or delays in our filings with the
SEC:
|
• |
changes in legislation or regulatory policies, practices or actions;
|
• |
the commencement or outcome of litigation involving us, our general industry or both;
|
• |
our filing for protection under federal bankruptcy laws;
|
• |
recruitment or departure of key personnel;
|
• |
changes in capital structure, such as future issuances of securities or the incurrence of additional debt;
|
• |
actual or expected sales of Common Stock by stockholders; and
|
• |
the trading volume of our Common Stock.
|
•
|
providing for a staggered board; and
|
• |
authorizing the board of directors to fill vacant directorships or increase the size of its board of directors.
|
Item 1B. |
Unresolved Staff Comments.
|
Item 5. |
Price Range*
|
||||||||
Period
|
High
|
Low
|
||||||
Year Ending July 31, 2019:
|
||||||||
First Quarter
|
$
|
— |
$
|
— |
||||
Second Quarter
|
$
|
— |
$
|
— |
||||
Third Quarter
|
$
|
— |
$
|
— |
||||
Fourth Quarter
|
$
|
— |
$
|
— |
||||
Year Ending July 31, 2020
|
||||||||
First Quarter
|
$
|
3.00 |
$
|
2.00 | ||||
Second Quarter
|
$
|
3.00 |
$
|
3.00 | ||||
Third Quarter
|
$
|
3.00 |
$
|
2.75 | ||||
Fourth Quarter
|
$
|
2.75 |
$
|
2.75 |
On October 16, 2020, the Company executed a 10% Convertible Promissory Note in the principal amount of $262,500 with gross proceeds of $250,000 (the “Note”) in a private placement to an accredited investor (the “Holder”). The Company consummated the offering of the Note on October 19, 2020. The Note matures on April 14, 2021 and bears guaranteed interest at the rate of 10%. The Note is convertible into shares of the Company’s common stock, par value $0.001 per share (the “Common Stock”) on any date after issuance at a 30% discount to the lowest volume weighted average price of the Common Stock during the 15 trading days prior to the date of a conversion notice. Such conversion is subject to certain additional terms and conditions, including a waivable limitation on the Holder’s ability to convert the Note into an amount of Common Stock that would result in the noteholder, together with its affiliates, owning more than 9.99% of the outstanding Common Stock. The Note may be prepaid in full on any day on or prior to its six month anniversary subject to prepayment premiums that increase over time. The Note is subject to certain additional terms and conditions, including certain remedies in connection with certain customary events of default. The Note also includes certain customary representations and warranties, and pursuant to which the Company agreed to comply with certain customary affirmative and negative covenants during the period the Note is outstanding, including but not limited to a right of first refusal in favor of the Holder for additional convertible promissory notes. As additional consideration for the investment, the Company issued 37,500 shares of its Common Stock to the Holder.
Year Ended July 31,
|
||||||||||||||||||||||||
2020
|
2019
|
Changes
|
||||||||||||||||||||||
Amount
|
% of
Revenue
|
Amount
|
% of
Revenue
|
Amount
|
%
|
|||||||||||||||||||
Net revenue
|
$
|
11,472,571
|
100.0
|
%
|
$
|
67,675
|
100.0
|
%
|
$
|
11,404,896
|
100.0
|
%
|
||||||||||||
Cost of Goods Sold
|
3,888,175
|
33.9
|
%
|
25,550
|
37.8
|
%
|
3,862,625
|
33.9
|
%
|
|||||||||||||||
Gross profit
|
7,584,396
|
66.1
|
%
|
42,125
|
62.2
|
%
|
7,542,271
|
66.1
|
%
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Advertising and marketing
|
13,832,587
|
120.6
|
%
|
110,201
|
162.8
|
%
|
13,722,386
|
120.3
|
%
|
|||||||||||||||
General and administrative
|
3,854,396
|
33.6
|
%
|
129,444
|
191.3
|
%
|
3,724,952
|
32.7
|
%
|
|||||||||||||||
Payroll and payroll taxes
|
2,429,386
|
21.2
|
%
|
135,069
|
199.6
|
%
|
2,294,317
|
20.1
|
%
|
|||||||||||||||
Professional fees
|
1,974,360
|
17.2
|
%
|
183,098
|
270.6
|
%
|
1,791,262
|
15.7
|
%
|
|||||||||||||||
Research and development
|
17,024
|
0.1
|
%
|
3,907
|
5.8
|
%
|
13,117
|
0.1
|
%
|
|||||||||||||||
Depreciation and amortization
|
28,224
|
0.2
|
%
|
-
|
0.0
|
%
|
28,224
|
0.2
|
%
|
|||||||||||||||
Rent
|
624,882
|
5.4
|
%
|
45,092
|
66.6
|
%
|
579,790
|
5.1
|
%
|
|||||||||||||||
Total operating expenses
|
22,760,859
|
198.4
|
%
|
606,811
|
896.7
|
%
|
22,154,048
|
194.3
|
%
|
|||||||||||||||
Loss from operations
|
(15,176,463
|
)
|
-132.3
|
%
|
(564,686
|
)
|
-834.4
|
%
|
(14,611,777
|
)
|
-128.1
|
%
|
||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest expense
|
(2,942
|
)
|
0.0
|
%
|
(30,069
|
)
|
-44.4
|
%
|
27,127
|
0.2
|
%
|
|||||||||||||
Interest expense - related party
|
(340,116
|
)
|
-3.0
|
%
|
-
|
0.0
|
%
|
(340,116
|
)
|
-3.0
|
%
|
|||||||||||||
Other expense
|
(56,580
|
)
|
-0.5
|
%
|
-
|
0.0
|
%
|
(56,580
|
)
|
-0.5
|
%
|
|||||||||||||
Other income
|
11,323
|
0.1
|
%
|
-
|
0.0
|
%
|
11,323
|
0.1
|
%
|
|||||||||||||||
Total other income (expense)
|
(388,315
|
)
|
-3.4
|
%
|
(30,069
|
)
|
-44.4
|
%
|
(358,246
|
)
|
-3.1
|
%
|
||||||||||||
Loss before provision for income taxes
|
(15,564,778
|
)
|
-135.7
|
%
|
(594,755
|
)
|
-878.8
|
%
|
(14,970,023
|
)
|
-131.3
|
%
|
||||||||||||
Provision for income taxes
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
|||||||||||||||
Net loss
|
$
|
(15,564,778
|
)
|
-135.7
|
%
|
$
|
(594,755
|
)
|
-878.8
|
%
|
$
|
(14,970,023
|
)
|
-131.3
|
%
|
|
Year Ended July 31,
|
|||||||
|
2020
|
2019
|
||||||
Net cash provided by (used in) operating activities
|
$
|
(5,281,278
|
)
|
$
|
(473,805
|
)
|
||
Net cash provided by (used in) investing activities
|
(224,865
|
)
|
(77,528
|
)
|
||||
Net cash provided by (used in) financing activities
|
9,524,847
|
704,000
|
||||||
Net increase (decrease) in cash
|
$
|
4,018,874
|
152,667
|
Name
|
|
Age
|
|
Position
|
Michael Quaid
|
|
58
|
|
Chief Executive Officer, Director
|
Daniel Capri
|
|
70
|
|
President, Chairman
|
Giang Thi Hoang
|
|
42
|
|
Director
|
Name and Principal Position
|
Year
|
Salary
|
Bonus
($)
|
Stock
Award(s)
($)
|
Option
Awards
(#)
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||
Daniel Capri, Chairman, President(1)
|
2020
|
$
|
48,000
|
$
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
48,000
|
||||||||||||||
|
2019
|
$
|
48,000
|
$
|
—
|
$
|
—
|
—
|
—
|
$
|
48,000
|
|||||||||||||||
Thomas Ziemann, Director, COO(2)
|
2020
|
$
|
60,000
|
$
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
60,000
|
||||||||||||||
|
2019
|
60,000
|
—
|
—
|
—
|
$
|
—
|
$
|
60,000
|
|||||||||||||||||
Michael Quaid, Director, CEO
|
2020
|
$
|
60,000
|
$
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
60,000
|
||||||||||||||
|
2019
|
$
|
60,000
|
$
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
60,000
|
(1) |
Mr. Capri has agreed to temporarily defer his salary.
|
(2) |
Mr. Ziemann resigned effective September 4, 2020.
|
Item 12. |
Shareholder(1)
|
Beneficial
Ownership
|
Percent of
Class(2)
|
||||||
Michael Quaid, Director, Chief Executive Officer,
|
13,500,000
|
8.7
|
%
|
|||||
Daniel Capri, Chairman, President(3)
|
34,000,000
|
21.9
|
%
|
|||||
Giang Thi Hoang, Director(4)
|
11,940,001
|
7.7
|
%
|
|||||
All Officers and Directors as a Group (4 persons)
|
59,440,001
|
38.3
|
%
|
(1) |
The address for all officers, directors and beneficial owners is 8670 W Cheyenne Avenue, #120, Las Vegas Nevada 89129.
|
(2) |
Based upon 155,044,311 shares of Common Stock outstanding.
|
(3). |
Represents 7,000,000 shares of Common Stock held by Mr. Capri individually, 9,000,000 shares of Common Stock held by Nettech Holdings, 7,000,000 shares of Common Stock held by IBC of Nevada, Inc.,
6,000,000 shares held by Reminders from Heaven LLC and 5,000,000 shares held by Whale Sports, over which Mr. Capri holds voting and dispositive control.
|
(4) |
Includes 7,940,001 shares held by GTH Holdings LLC over which Ms. Hoang holds voting and dispositive control.
|
Description of Services
|
Amount
|
|||
|
||||
|
||||
Audit fee for fiscal year 2020 (*)
|
$
|
80,000
|
||
Audit fee - reverse merger (**)
|
45,000
|
|||
Quarterly reviews for year-ending July 31, 2020
|
32,000
|
|||
Others (***)
|
7,000
|
|||
|
||||
Total
|
$
|
164,000
|
* |
Includes year-end July 31, 2020 audit
|
** |
Stub period and audit related to reverse merger
|
*** |
Includes consent fees
|
Exhibit
|
|
Description
|
|
Amended and Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on January 16, 2020).
|
|
|
||
|
By-laws of the Registrant (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1 filed on December 9, 2016).
|
|
|
||
|
Agreement and Plan of Share Exchange (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on January 8, 2020)
|
|
|
||
|
Trademark License Agreement between Tommy Bahama Group, Inc. and Boomer Naturals, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on January 16, 2020)
|
|
|
||
|
Lease between Boomer Natural Wellness, Inc. and Ali Forootan LLC dated June 26, 2019 (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form S-1/A filed on April 24, 2020)
|
|
|
||
|
Employment Agreement with Michael Quaid (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form S-1/A filed on April 24, 2020)
|
|
|
||
|
Employment Agreement with Daniel Capri (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form S-1/A filed on April 24, 2020)
|
|
|
||
|
Employment Agreement with Thomas Ziemann (incorporated by reference to Exhibit 10.7 to the Company’s Registration Statement on Form S-1/A filed on April 24, 2020)
|
|
Promissory Note from Boomer Naturals, Inc. in the amount of $300,000 in favor of Michael Quaid dated July 1, 2019 (incorporated by reference to Exhibit 10.8 to the Company’s Registration Statement on Form
S-1/A filed on June 10, 2020)
|
|
Promissory Note from Boomer Naturals, Inc. in the amount of $600,000 in favor of Net Tech Investments LLC dated July 1, 2019 (incorporated by reference to Exhibit 10.9 to the Company’s Registration
Statement on Form S-1/A filed on June 10, 2020)
|
|
|
||
|
Promissory Note from Boomer Naturals, Inc. in the amount of $60,000 in favor of Debra Ziemann dated July 1, 2019 (incorporated by reference to Exhibit 10.10 to the Company’s Registration Statement on Form
S-1/A filed on June 10, 2020)
|
|
|
||
|
Promissory Note from Boomer Naturals, Inc. the amount of $150,000 in favor of Giang Hoang dated July 1, 2019 (incorporated by reference to Exhibit 10.11 to the Company’s Registration Statement on Form S-1/A
filed on June 10, 2020)
|
|
|
||
|
Promissory Note from Boomer Naturals, Inc. in the amount of $300,000 in favor of Whale Sports LLC dated July 1, 2019 (incorporated by reference to Exhibit 10.12 to the Company’s Registration Statement on
Form S-1/A filed on June 10, 2020)
|
|
|
||
|
Exclusive Distributorship Agreement between Boomer Naturals, Inc. and PhamVan Trading Co., Ltd. Dated April 9, 2020 (incorporated by reference to Exhibit 10.13 to the Company’s Registration Statement on
Form S-1/A filed on August 5, 2020)
|
|
|
||
|
Amended Employment Agreement with Michael R. Quaid dated September 4, 2020 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K on September 4, 2020)
|
|
Code of Ethics
|
||
Subsidiaries of the Registrant
|
CEO certification required under Section 302 of the Sarbanes-Oxley Act of 2002
|
||
31.2 |
CFO certification required under Section 302 of the Sarbanes-Oxley Act of 2002
|
|
CEO certification required under Section 906 of the Sarbanes-Oxley Act of 2002
|
||
32.2 |
CFO certification required under Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.INS
|
XBRL Instance Document.
|
|
101.SCH
|
XBRL Schema Document.
|
|
101.CAL
|
XBRL Calculation Linkbase Document.
|
|
101.DEF
|
XBRL Definition Linkbase Document.
|
|
101.LAB
|
XBRL Label Linkbase Document.
|
|
101.PRE
|
XBRL Presentation Linkbase Document.
|
BOOMER HOLDINGS, INC.
|
||
By:
|
/s/ Michael R. Quaid
|
|
Michael R. Quaid
|
||
Chief Executive Officer
|
||
(Principal Executive Officer)
|
||
By:
|
/s/ Daniel Capri
|
|
Daniel Capri
|
||
President, Treasurer, Chairman
|
||
(Principal Financial and Accounting Officer)
|
Signature
|
Title
|
Date
|
||
/s/ Michael R. Quaid
|
Chief Executive Officer, Director
|
November 6 2020
|
||
Michael R. Quaid
|
||||
/s/ Daniel Capri
|
President, Treasurer, Chairman
|
November 6 2020
|
||
Daniel Capri
|
||||
/s/ Giang Thi Hoang
|
Director
|
November 6 2020
|
||
Giang Thi Hoang
|
Contents
|
Page(s)
|
|
F-2
|
||
F-3
|
||
F-4
|
||
F-5
|
||
F-6
|
||
F-7
|
For the year ended July 31,
|
2020
|
2019
|
||||||
|
||||||||
ASSETS
|
||||||||
|
||||||||
Current Assets:
|
||||||||
Cash
|
$
|
4,171,371
|
$
|
152,667
|
||||
Accounts receivables, net of allowance for bad debt of $0 and $0, respectively
|
3,006,952
|
-
|
||||||
Accounts receivables - related parties
|
3,401
|
-
|
||||||
Inventories, net
|
3,559,936
|
53,724
|
||||||
Other current assets
|
294,826
|
1,934
|
||||||
Loans receivables - related parties
|
50,585
|
1,600
|
||||||
Total current assets
|
11,087,071
|
209,925
|
||||||
|
||||||||
Non-current Assets:
|
||||||||
Property and equipment, net
|
223,583
|
75,928
|
||||||
Operating lease asset
|
1,065,087
|
-
|
||||||
Total non-current assets
|
1,288,670
|
75,928
|
||||||
|
||||||||
Total assets
|
$
|
12,375,741
|
$
|
285,853
|
||||
|
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable
|
$
|
8,899,200
|
$
|
159,870
|
||||
Accounts payable - related party
|
713,836
|
-
|
||||||
Other current liabilities
|
407,504
|
16,738
|
||||||
Accrued interest
|
106,525
|
-
|
||||||
Unearned revenue
|
7,049,264
|
-
|
||||||
Lines of credit from financial institutions
|
2,224,863
|
-
|
||||||
Lines of credit from related parties
|
1,013,625
|
110,000
|
||||||
Current portion of convertible note payables - related parties
|
1,580,375
|
-
|
||||||
Current portion of note payables
|
1,802
|
-
|
||||||
Current portion of operating lease liabilities
|
131,607
|
-
|
||||||
|
||||||||
Total current liabilities
|
22,128,601
|
286,608
|
||||||
Operating lease liabilities, net of current portion
|
998,491
|
-
|
||||||
Note payables, net of current portion
|
506,699
|
-
|
||||||
Note payables - related party
|
-
|
74,000
|
||||||
Convertible note payables - related parties, net of current portion
|
720,140
|
-
|
||||||
|
||||||||
Total liabilities
|
24,353,931
|
360,608
|
||||||
|
||||||||
Commitments and contingencies
|
||||||||
|
||||||||
Stockholders’ Deficit:
|
||||||||
Common stock, $0.001 par value; 200,0000,000 shares authorized, 136,229,895 and 136,229,895 shares issued and outstanding, respectively
|
138,925
|
520
|
||||||
Additional paid in capital
|
4,042,418
|
519,480
|
||||||
Accumulated deficit
|
(16,159,533
|
)
|
(594,755
|
)
|
||||
Total stockholders’ deficit
|
(11,978,190
|
)
|
(74,755
|
)
|
||||
|
||||||||
Total liabilities and stockholder’s deficit
|
$
|
12,375,741
|
$
|
285,853
|
|
Year Ended July 31,
|
|||||||
|
2020
|
2019
|
||||||
|
||||||||
Net revenue
|
$
|
11,472,571
|
$
|
67,675
|
||||
|
||||||||
Cost of goods sold
|
3,888,175
|
25,550
|
||||||
|
||||||||
Gross profit
|
7,584,396
|
42,125
|
||||||
|
||||||||
Operating expenses:
|
||||||||
Advertising and marketing
|
13,832,587
|
110,201
|
||||||
General and administrative
|
3,854,396
|
129,444
|
||||||
Payroll and payroll taxes
|
2,429,386
|
135,069
|
||||||
Professional fees
|
1,974,360
|
183,098
|
||||||
Research and development
|
17,024
|
3,907
|
||||||
Depreciation and amortization
|
28,224
|
-
|
||||||
Rent
|
624,882
|
45,092
|
||||||
Total operating expenses
|
22,760,859
|
606,811
|
||||||
|
||||||||
Loss from operations
|
(15,176,463
|
)
|
(564,686
|
)
|
||||
|
||||||||
Other income (expense):
|
||||||||
Interest expense
|
(2,942
|
)
|
(30,069
|
)
|
||||
Interest expense - related party
|
(340,116
|
)
|
-
|
|||||
Other expense
|
(56,580
|
)
|
-
|
|||||
Other income
|
11,323
|
-
|
||||||
Total other expense, net
|
(388,315
|
)
|
(30,069
|
)
|
||||
|
||||||||
Loss before provision for income taxes
|
(15,564,778
|
)
|
(594,755
|
)
|
||||
|
||||||||
Income tax provision
|
-
|
-
|
||||||
|
||||||||
Net loss
|
$
|
(15,564,778
|
)
|
$
|
(594,755
|
)
|
||
|
||||||||
|
||||||||
Earnings (loss) per share:
|
||||||||
Basic and diluted
|
$
|
(0.12
|
)
|
$
|
(0.12
|
)
|
||
|
||||||||
Weighted average number of common shares outstanding:
|
||||||||
Basic and diluted
|
124,600,609
|
4,821,429
|
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
||||||||||||||||
Balances - July 31, 2019
|
30,000
|
$
|
520
|
$
|
519,480
|
$
|
(594,755
|
)
|
$
|
(74,755
|
)
|
|||||||||
Issuance of stock
|
136,199,895
|
138,405
|
3,522,938
|
-
|
3,661,343
|
|||||||||||||||
Net loss
|
-
|
-
|
-
|
(15,564,778
|
)
|
(15,564,778
|
)
|
|||||||||||||
Balances - July 31, 2020
|
136,229,895
|
$
|
138,925
|
$
|
4,042,418
|
$
|
(16,159,533
|
)
|
$
|
(11,978,190
|
)
|
For the year ended July 31,
|
||||||||
|
2020
|
2019
|
||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$
|
(15,564,778
|
)
|
$
|
(594,755
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation expense
|
28,224
|
-
|
||||||
Noncash lease expense
|
65,011
|
-
|
||||||
Changes in assets and liabilities:
|
||||||||
Accounts receivables, net
|
(3,006,952
|
)
|
-
|
|||||
Accounts receivables, net - related parties
|
(3,401
|
)
|
-
|
|||||
Other current assets
|
(292,892
|
)
|
(1,934
|
)
|
||||
Inventories, net
|
(3,506,212
|
)
|
(53,724
|
)
|
||||
Accounts payable
|
8,739,331
|
159,870
|
||||||
Accounts payable - related party
|
713,836
|
-
|
||||||
Other current liabilities
|
106,525
|
-
|
||||||
Accrued interest
|
390,766
|
16,738
|
||||||
Unearned revenue
|
7,049,264
|
-
|
||||||
Net cash used in operating activities
|
(5,281,278
|
)
|
(473,805
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Purchases of property and equipment
|
(175,879
|
)
|
(75,928
|
)
|
||||
Loans made to related parties
|
(822,119
|
)
|
(1,600
|
)
|
||||
Payment received from loans made to related parties
|
773,133
|
-
|
||||||
Net cash used in investing activities
|
(224,865
|
)
|
(77,528
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Borrowing on lines of credit from financial institutions
|
2,967,528
|
-
|
||||||
Repayment on lines of credit from financial institutions
|
(742,665
|
)
|
-
|
|||||
Borrowing on lines of credit, related parties
|
2,221,363
|
110,000
|
||||||
Repayment on lines of credit, related parties
|
(1,317,738
|
)
|
-
|
|||||
Borrowing on convertible note payables, related parties
|
2,351,765
|
-
|
||||||
Repayment on convertible note payables, related parties
|
(51,250
|
)
|
-
|
|||||
Borrowing on note payable
|
2,166,929
|
-
|
||||||
Repayment on note payable
|
(1,658,428
|
)
|
-
|
|||||
Borrowing on note payable, related parties
|
64,400
|
74,000
|
||||||
Repayment on note payable, related parties
|
(138,400
|
)
|
-
|
|||||
Proceeds from issuance of common stock
|
3,661,343
|
520,000
|
||||||
Net cash provided by financing activities
|
9,524,847
|
704,000
|
||||||
Net increase in cash
|
4,018,704
|
152,667
|
||||||
Cash – beginning of period
|
152,667
|
-
|
||||||
Cash – end of period
|
$
|
4,171,371
|
$
|
152,667
|
||||
Supplemental disclosures of cash flow information
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
236,533
|
$
|
-
|
||||
Income taxes
|
$
|
800
|
$
|
-
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
|
3.
|
INVENTORIES, NET
|
4.
|
PROPERTY AND EQUIPMENT
|
For the year ended July 31,
|
2020
|
2019
|
||||||
Furniture and Equipment
|
$
|
46,134
|
$
|
35,838
|
||||
Leasehold Improvement
|
130,001
|
-
|
||||||
Computer
|
75,672
|
40,090
|
||||||
Total property and equipment
|
251,807
|
75,928
|
||||||
Less-accumulated depreciation and amortization
|
(28,224
|
)
|
-
|
|||||
Total property and equipment, net
|
$
|
223,583
|
|
75,928
|
5.
|
ACCOUNTS PAYABLE – RELATED PARTY
|
6.
|
LINES OF CREDIT FROM FINANCIAL INSTITUTIONS
|
For the years ended July 31,
|
2020
|
2019
|
||||||
June 2020 ($60,000 line of credit) - Line of credit with maturity date of June 23, 2021 with with
non-bearing interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
$
|
137,352
|
$
|
-
|
||||
July 2020 ($60,000 line of credit) - Line of credit with maturity date of July 28, 2021 with with
non-bearing interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
1,156,196
|
-
|
||||||
July 2020 ($979,300 line of credit) - Line of credit with maturity date of November 23, 2020 with
non-bearing interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
931,315
|
-
|
||||||
Total lines of credit from financial institutions
|
$
|
2,224,863
|
$
|
-
|
||||
-
|
-
|
Years ended July 31,
|
Amount
|
|||
2021
|
$
|
2,224,863
|
||
2022
|
-
|
|||
2023
|
-
|
|||
2024
|
-
|
|||
2025
|
-
|
|||
Thereafter
|
-
|
|||
|
||||
Total
|
$
|
2,224,863
|
7.
|
LINES OF CREDIT FROM RELATED PARTIES
|
For the years ended July 31,
|
2020
|
2019
|
||||||
July 2019 ($300,000 line of credit) - Line of credit with maturity date of June 30, 2021 with 6%
interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
$
|
947,500
|
$
|
50,000
|
||||
July 2019 ($66,125 line of credit) - Line of credit with maturity date of July 29, 2029 with 6%
interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
66,125
|
60,000
|
||||||
Total lines of credit, net of short term portion
|
$
|
1,013,625
|
$
|
110,000
|
||||
-
|
-
|
Years ended July 31,
|
Amount
|
|||
2021
|
$
|
1,013,625
|
||
2022
|
-
|
|||
2023
|
-
|
|||
2024
|
-
|
|||
2025
|
-
|
|||
Thereafter
|
-
|
|||
|
||||
Total
|
$
|
1,013,625
|
8.
|
NOTES PAYABLE
|
For the years ended July 31,
|
2020
|
2019
|
||||||
August 2019 ($5,980 note payable) - Note payable with maturity date of December 1, 2020 with 8.25%
interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
$
|
1,801
|
$
|
-
|
||||
April 2020 ($159,000 note payable) - US Small Business note payable with maturity date of April 15,
2050 with 3.75% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
159,000
|
-
|
||||||
April 2020 ($347,700 note payable) - Paycheck Protection Program payable with maturity date of
December 31, 2020 with 1% interest per annum with unpaid principal balance and accrued interest payable on the maturity date. If loan is not forgiven.
|
347,700
|
-
|
||||||
Total notes payable
|
$
|
508,501
|
$
|
-
|
||||
Less: current portion
|
(1,802
|
)
|
-
|
|||||
Total note payables - related parties, net of current portion
|
$
|
506,699
|
$
|
-
|
Years ended July 31,
|
Amount
|
|||
2021
|
$
|
353,000
|
||
2022
|
5,300
|
|||
2023
|
5,300
|
|||
2024
|
5,300
|
|||
2025
|
5,300
|
|||
Thereafter
|
132,499
|
|||
Total
|
$
|
506,699
|
For the years ended July 31,
|
2020
|
2019
|
||||||
July 2019 ($74,000 notes payable) - Notes payable with maturity date of June 30, 2021 with 6%
interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
$
|
-
|
$
|
74,000
|
||||
Total note payables - related party
|
$
|
-
|
$
|
74,000
|
10.
|
CONVERTIBLE NOTES PAYABLE
|
For the years ended July 31,
|
2020
|
2019
|
||||||
January 2020 ($250,000 convertible note payable) - Convertible
payable with maturity date of January 4, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
$
|
260,070
|
$
|
-
|
||||
January 2020 ($250,000 convertible note payable) - Convertible
payable with maturity date of January 4, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
260,070
|
-
|
||||||
January 2020 ($100,000 convertible note payable) - Convertible
payable with maturity date of January 4, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
105,375
|
-
|
||||||
January 2019 ($100,000 convertible note payable) - Convertible payable with maturity date of
January 6, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
25,000
|
-
|
||||||
February 2020 ($500,000 convertible note payable) - Convertible
payable with maturity date of February 24, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
500,000
|
-
|
||||||
February 2019 ($500,000 convertible note payable) - Convertible
payable with maturity date of February 24, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
500,000
|
-
|
||||||
February 2020 ($50,000 convertible note payable) - Convertible
payable with maturity date of May 9, 2020 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
100,000
|
-
|
||||||
September 2019 ($200,000 convertible note payable) - Convertible
payable with maturity date of September 14, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
200,000
|
-
|
||||||
June 2020 ($50,000 convertible note payable) - Convertible
payable with maturity date of June 10, 2021 with 25% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
50,000
|
|||||||
September 2019 ($300,000 convertible note payable) - Convertible
payable with maturity date of December 14, 2021 with 12% interest per annum with unpaid principal balance and accrued interest payable on the maturity date.
|
300,000
|
-
|
||||||
Total notes payable
|
$
|
2,300,515
|
$
|
-
|
||||
Less: current portion
|
(1,580,375
|
)
|
-
|
|||||
Total notes payable - long portion
|
$
|
720,140
|
$
|
-
|
Years ended July 31,
|
Amount
|
|||
2021
|
$
|
703,474
|
||
2022
|
16,666
|
|||
2023
|
-
|
|||
2024
|
-
|
|||
2025
|
-
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
720,140
|
11.
|
UNEARNED REVENUE
|
12.
|
EARNINGS PER SHARE
|
For the year ended July 31, 2020
|
Amount
|
|||
Net loss
|
$
|
(15,564,778
|
)
|
|
Dividends
|
—
|
|||
Stock option
|
—
|
|||
Adjusted net income (loss) attribution to stockholders
|
$
|
(15,564,778
|
)
|
|
Weighted-average shares of common stock outstanding
|
||||
Basic and Diluted
|
124,600,609
|
|||
Net income (loss) attribute to shareholders per share
|
||||
Basic and Diluted
|
$
|
(0.12
|
)
|
13.
|
INCOME TAX PROVISION
|
Description
|
July 31, 2020
|
July 31, 2019
|
||||||
Statutory federal rate
|
21
|
%
|
21
|
%
|
||||
State income taxes net of federal income tax benefit and others
|
0
|
%
|
0
|
%
|
||||
Permanent differences for tax purposes and others
|
0
|
%
|
0
|
%
|
||||
Change in valuation allowance
|
-21
|
%
|
-21
|
%
|
||||
Effective tax rate
|
0
|
%
|
0
|
%
|
Deferred tax assets
|
July 31, 2020
|
July 31, 2019
|
||||||
Deferred tax assets:
|
||||||||
Net operating loss
|
$
|
(3,268,603
|
)
|
$
|
(47,894
|
)
|
||
Other temporary differences
|
-
|
-
|
||||||
Total deferred tax assets
|
(3,268,603
|
)
|
(47,894
|
)
|
||||
Less - valuation allowance
|
3,268,063
|
47,894
|
||||||
Total deferred tax assets
|
-
|
-
|
14.
|
COMMITMENTS AND CONTINGENCIES
|
• |
Cheyenne Fairways – On July 25, 2019, the Company entered into an operating facility lease for its corporate office located in Las Vegas with 84 months term and with
option to extend from 2 years to 5 years at the market rate. The lease started on September 1, 2019 and expires on August 31, 2026.
|
• |
Cheyenne Technology Center – On September 16, 2019, the Company entered into an operating facility lease for its retail and warehouse located in Las Vegas for 37 months
expiring on November 31, 2022.
|
14.
|
COMMITMENTS AND CONTINGENCIES (continued)
|
For the year ended July 31, 2020
|
Fairways
|
Technology
Center
|
Total
|
|||||||||
Operating lease expense
|
$
|
60,878
|
$
|
4,133
|
$
|
65,011
|
||||||
Total lease expense
|
$
|
60,878
|
$
|
4,133
|
$
|
65,011
|
Year ended July 31,
|
Fairways
|
Technology
Center
|
Total
|
|||||||||
Undiscounted cash flows:
|
||||||||||||
2021
|
$
|
231,441
|
$
|
29,971
|
$
|
261,412
|
||||||
2022
|
235,520
|
31,169
|
266,689
|
|||||||||
2023
|
242,077
|
10,596
|
252,673
|
|||||||||
2024
|
248,635
|
-
|
248,635
|
|||||||||
2025
|
255,192
|
-
|
255,192
|
|||||||||
Thereafter
|
285,793
|
-
|
285,793
|
|||||||||
Total undiscounted cash flows
|
1,498,658
|
71,736
|
1,570,394
|
|||||||||
Discounted cash flows:
|
||||||||||||
Lease liabilities - current
|
107,093
|
24,514
|
131,607
|
|||||||||
Lease liabilities - long-term
|
958,542
|
39,949
|
998,491
|
|||||||||
Total discounted cash flows
|
1,065,635
|
64,463
|
1,130,098
|
|||||||||
Difference between undiscounted and discounted cash flows
|
$
|
433,023
|
$
|
7,273
|
$
|
440,296
|
14.
|
COMMITMENTS AND CONTINGENCIES (continued)
|
Year ended July 31,
|
Fairways
|
Technology
Center
|
Total
|
|||||||||
Minimum lease payments
|
||||||||||||
2021
|
$
|
196,605
|
$
|
26,574
|
$
|
223,179
|
||||||
2022
|
177,477
|
25,017
|
202,494
|
|||||||||
2023
|
161,860
|
7,957
|
169,817
|
|||||||||
2024
|
147,534
|
-
|
147,534
|
|||||||||
2025
|
134,383
|
-
|
134,383
|
|||||||||
Thereafter
|
132,904
|
-
|
132,904
|
|||||||||
Present values of minimum lease payments
|
$
|
950,763
|
$
|
59,548
|
1,010,311
|
15.
|
SUBSEQUENT EVENTS
|