Annual Statements Open main menu

Can B Corp - Quarter Report: 2018 March (Form 10-Q)

Submission Proof - D:\Dropbox (M2 COMPLIANCE)\2017 OPERATIONS\2017 EDGAR\03_March\Immune Therapeutics, inc\03-24-2017\Form 10-K\Draft\Production\Immune Therapeutics Inc Form 10-K.gfp

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2018

 

    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from __________ to __________

 

COMMISSION FILE NUMBER: 333-208293

 

CANBIOLA. INC.

(Exact name of Registrant as specified in its charter)

 

Florida

 

20-3624118

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

960 South Broadway, Suite 120

Hicksville NY 11801

 (Address of principal executive offices)

 

(516) 590-1846

(Registrant’s telephone number, including area code)

 

(Former name, former address and former fiscal, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes   No

 

 Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging Growth Company

 

 

(Do not check if smaller reporting company)

 

 




1




If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [  ]


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes     No


The number of shares of the registrants only class of common stock issued and outstanding as of May 16, 2018 was 237,108,710 shares.



2



CANBIOLA, INC.

FORM 10-Q

March 31, 2018

 

TABLE OF CONTENTS

 

 

 

Page No.

PART I. - FINANCIAL INFORMATION

Item 1.

Financial Statements  

 

 

Consolidated Balance Sheets March 31, 2018 and December 31, 2017

4

 

Consolidated Statements of Operations – Three Months Ended March 31, 2018 and 2017

5

 

Consolidated Statements of Cash Flows – Three Months Ended March 31, 2018 and 2017

6

 

Condensed Notes to Unaudited Consolidated Financial Statements.

7

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

23

Item 3

Quantitative and Qualitative Disclosures About Market Risk.

24

Item 4

Controls and Procedures.

24

 PART II - OTHER INFORMATION

 

 

 

Item 1.  

Legal Proceedings  

25

Item 1A.  

Risk Factors  

25

Item 2.  

Unregistered Sales of Equity Securities and Use of Proceeds  

25

Item 3.  

Defaults Upon Senior Securities  

26

Item 4.  

Mine Safety Disclosures  

26

Item 5.

Other Information

26

Item 6.

Exhibits

26

 



3



PART 1 - FINANCIAL INFORMATION

 Item 1.

Financial Statements.

Canbiola, Inc. and Subsidiary

Consolidated Balance Sheets

 

 

March 31,

 

 

December 31,

 

 

2018

 

 

2017

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

   Cash and cash equivalents

 

$

54,117 

 

 

$

1,652 

   Accounts receivable, less allowance for doubtful

      accounts of $0 and $0, respectively

 

11,795 

 

 

6,075 

   Inventory

 

8,662 

 

 

9,834 

   Note receivable - current

 

75,000 

 

 

75,000 

   Prepaid expenses - current

 

926,468 

 

 

64,911 

   Total current assets

 

1,076,042 

 

 

157,472 

 

 

 

 

 

 

Property and equipment, at cost less accumulated

 

 

 

 

 

   depreciation of $21,051 and $20,248, respectively

 

23,675 

 

 

11,148 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

   Security Deposit

 

11,687 

 

 

11,687 

   Prepaid expenses - noncurrent

 

361,001 

 

 

 

   Note receivable - noncurrent

 

39,000 

 

 

39,000 

   Total other assets

 

411,688 

 

 

50,687 

 

 

 

 

 

 

Total assets

 

$

1,511,405 

 

 

$

219,307 

 

 

 

 

 

 

Liabilities and Stockholders' Deficiency

 

 

 

 

 

Current liabilities:

 

 

 

 

 

   Notes and loans payable

 

$

236,968 

 

 

$

193,504 

   Derivative Liability

 

385,431 

 

 

1,451,137 

   Accounts payable

 

91,000 

 

 

143,274 

   Accrued officers compensation

 

151,250 

 

 

98,750 

   Other accrued expenses payable

 

66,830 

 

 

62,539 

   Total current liabilities and total liabilities

 

931,479 

 

 

1,949,204 

Commitments and contingencies (Notes 12 and 13)

 

 

 

 

 

 

 

 

 

 

 

Stockholders' deficiency:

 

 

 

 

 

   Preferred stock, authorized 5,000,000 shares:

 

 

 

 

 

      Series A Preferred stock, no par value:

 

 

 

 

 

        authorized 20 shares, issued and outstanding

 

 

 

 

 

        12 and 8 shares, respectively

 

1,636,537 

 

 

243,537 

      Series B Preferred stock, $0.001 par value:

 

 

 

 

 

        authorized 500,000 shares, issued and outstanding

 

 

 

 

 

        420,089 and 157,985 shares, respectively

 

399 

 

 

150 

   Common stock, no par value; authorized

 

 

 

 

 

      750,000,000 shares, issued and outstanding

 

 

 

 

 

      233,122,323 and 225,572,323

 

 

 

 

 

      shares, respectively

 

12,784,307 

 

 

12,524,042 

   Additional Paid-in capital

 

398,601 

 

 

149,850 

   Accumulated deficit

 

(14,239,918)

 

 

(14,647,476)

   Total stockholders' deficiency

 

579,926 

 

 

(1,729,897)

 

 

 

 

 

 

Total liabilities and stockholders' deficiency

 

$

1,511,405 

 

 

$

219,307 


See notes to consolidated financial statements.



4




Canbiola, Inc. and Subsidiary

Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

 

Three Months Ended March 31,

 

 

2018

 

 

2017

Revenues

 

 

 

 

 

   Product Sales

 

$

62,969 

 

 

$

   Service Revenue

 

6,800 

 

 

17,972 

Total Revenues

 

69,769 

 

 

17,972 

Operating costs and expenses:

 

 

 

 

 

   Cost of product sales

 

44,587 

 

 

   Officers compensation

 

60,000 

 

 

19,455 

   Consulting fees (including stock-based compensation of

 

 

 

 

 

      $227,908 and $11,000 respectively)

 

275,908 

 

 

16,700 

   Directors fees (including stock-based compensation of

 

 

 

 

 

      $202,800 and $0 respectively)

 

202,800 

 

 

   Advertising expense

 

22,333 

 

 

617 

   Hosting expense

 

3,668 

 

 

2,441 

   Rent expense

 

16,265 

 

 

16,265 

   Professional fees

 

13,383 

 

 

15,978 

   Depreciation of property and equipment

 

803 

 

 

807 

   Amortization of intangible assets

 

 

 

993 

   Other

 

64,713 

 

 

21,744 

 

 

 

 

 

 

   Total operating expenses

 

704,460 

 

 

95,000 

 

 

 

 

 

 

Loss from operations

 

(634,691)

 

 

(77,028)

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

   Interest income

 

2,512 

 

 

293 

   Income (expense) from derivative liability

 

1,075,706 

 

 

196,679 

   Interest expense (including amortization of debt

 

 

 

 

 

      discounts of $28,464 and $87,730, respectively)

 

(35,969)

 

 

(95,844)

 

 

 

 

 

 

   Other income (expense) - net

 

1,042,249 

 

 

101,128 

 

 

 

 

 

 

Income before provision for income taxes

 

407,558 

 

 

24,100 

 

 

 

 

 

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

Net income and comprehensive income

 

$

407,558 

 

 

$

24,100 

 

 

 

 

 

 

Net income per common share - basic and diluted

 

 

 

 

 

Basic

 

$

0.00 

 

 

$

0.00 

Diluted

 

$

0.00 

 

 

$

0.00 

 

 

 

 

 

 

Weighted average common shares outstanding –

 

 

 

 

 

   Basic

 

229,607,879 

 

 

147,771,477 

   Diluted

 

365,602,196 

 

 

257,569,559 


See notes to consolidated financial statements.



5




Canbiola, Inc. and Subsidiary

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2018

 

 

2017

Operating Activities:

 

 

 

 

 

 

 Net income

 

 

$

407,558 

 

 

$

24,100 

   Adjustments to reconcile net loss to net

 

 

 

 

 

 

      cash used in operating activities:

 

 

 

 

 

 

      Stock-based compensation, net of prepaid stock-based

         consulting fees

 

 

430,708 

 

 

11,000 

      Expense from derivative liability   

 

 

(1,075,707)

 

 

(196,679)

      Depreciation of property and equipment   

 

 

803 

 

 

807 

      Amortization of intangible assets

 

 

 

 

993 

      Amortization of debt discounts

 

 

28,464 

 

 

87,730 

   Changes in operating assets and liabilities:

 

 

 

 

 

 

      Accounts receivable

 

 

(5,720)

 

 

(2,936)

      Inventory

 

 

1,172 

 

 

      Prepaid expenses

 

 

 

 

2,500 

      Accounts payable

 

 

(52,274)

 

 

(12,226)

      Accrued officers compensation

 

 

52,500 

 

 

18,000 

      Other accrued expenses payable

 

 

4,291 

 

 

6,840 

 

 

 

 

 

 

 

   Net cash used in operating activities

 

 

(208,205)

 

 

(59,871)

 

 

 

 

 

 

 

Investing Activities:

 

 

 

 

 

 

   Fixed assets additions

 

 

(13,330)

 

 

 

 

 

 

 

 

 

   Net cash used in investing activities

 

 

(13,330)

 

 

 

 

 

 

 

 

 

Financing Activities:

 

 

 

 

 

 

   Proceeds received from notes and loans payable

 

 

25,000 

 

 

59,500 

   Proceeds from sale of Series B preferred stock

 

 

249,000 

 

 

 

 

 

 

 

 

 

   Net cash provided by financing activities

 

 

274,000 

 

 

59,500 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

52,465 

 

 

(371)

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

 

1,652 

 

 

30,193 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

 

$

54,117 

 

 

$

29,822 

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

 

    Income taxes paid

 

 

$

 

 

$

Interest paid

 

 

$

 

 

$

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

    Issuance of common stock in satisfaction of debt

 

 

$

 

 

$

65,000 

 

 

 

 

 

 

 

    Issuance of Series A preferred stock in satisfaction

 

 

 

 

 

 

       of directors fees

 

 

$

202,800 

 

 

$

    Issuance of common stock in satisfaction

 

 

 

 

 

 

       of accrued interest

 

 

$

 

 

$

7,837 


See notes to consolidated financial statements.



6



Canbiola, Inc. and Subsidiary

Notes to Consolidated Financial Statements

Three Months Ended March 31, 2018 and 2017

(Unaudited)


NOTE 1 – Organization and Description of Business


Canbiola, Inc. was originally incorporated as WrapMail, Inc. (“WRAP”) in Florida on October 11, 2005.  Effective January 5, 2015, WRAP acquired 100% ownership of Prosperity Systems, Inc. (“Prosperity”), a New York corporation incorporated on April 2, 2008.  On May 15, 2017, WRAP changed its name to Canbiola, Inc. (the “Company” or “CANB” or “Canbiola”). The Company operates several divisions, including document management and email marketing platforms and a division specializing in the sale of products containing CBD. The Company used to operate its document and information platform from its wholly owned subsidiary, Prosperity Systems, Inc; however, after the acquisition of Prosperity, the Company transferred Prosperity’s operations to WRAP and is presently in the process of dissolving Prosperity. For the periods presented, the assets, liabilities, revenues, and expenses are those of CANB. Prosperity had no activity for the periods presented.


Effective December 27, 2010, WRAP effected a 10 for 1 forward stock split of its common stock. Effective June 4, 2013, WRAP effected a 1 for 10 reverse stock split of its common stock. The accompanying consolidated financial statements retroactively reflect these stock splits.


Canbiola, Inc. is a US Company specializing in the sale of a variety of Cannabidiol (Hemp) based products such as oils, creams, moisturizers, chews, vapes, isolate, gel caps, concentrate and water. Canbiola is developing their own line of proprietary products as well as seeking synergistic value through acquisitions in the Hemp Industry. Canbiola aims to be the premier provider of the highest quality Hemp natural products on the market through sourcing the very best raw material and developing a variety of products we believe will improve people's lives in a variety of areas.


CANB expects to concentrate its future business activities on the sale of Cannabidiol based.


NOTE 2 – Going Concern Uncertainty


The consolidated financial statements have been prepared on a “going concern” basis, which contemplates the realization of assets and liquidation of liabilities in a normal course of business. As of March 31, 2018, the Company had cash and cash equivalents of $54,117 and a working capital surplus of $144,563. For the three months ended March 31, 2018 and 2017, the Company had net gain of $407,558 and $24,100, respectively. These factors raise substantial doubt as to the Company’s ability to continue as a going concern.  The Company plans to improve its financial condition by raising capital through sales of shares of its common stock. Also, the Company plans to expand its operation of CBD products to increase its profitability. The consolidated financial statements do not include any adjustments that might be necessary should the Company be unable to continue as a going concern.


NOTE 3 – Summary of Significant Accounting Policies


(a)  Principles of Consolidation

 

The consolidated financial statements include the accounts of CANB and its wholly owned subsidiary Prosperity from the date of its acquisition on January 5, 2015. All intercompany balances and transactions have been eliminated in consolidation.


The Company considers Pure Health products to be a variable interest entity as prescribed under Accounting guidelines. Due to the fact that the company is not dependent on Pure Health Products solely for manufacture, no consolidation of Pure Heath Products financial information is required.



7




(b)  Use of Estimates


The preparation of financial statements in conformity with accounting principles generally accepted in the United States 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 dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods.  Actual results could differ from those estimates.


(c)  Fair Value of Financial Instruments


The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, notes receivable, notes and loans payable, accounts payable, and accrued expenses payable. Except for the noncurrent note receivable, the fair value of these financial instruments approximate their carrying amounts reported in the balance sheets due to the short term maturity of these instruments. Based on comparable instruments with similar terms, the fair value of the noncurrent note receivable approximates its carrying value.


Pursuant to ASC 820, Fair Value Measurements and Disclosures, an entity is required to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. ASC 820 prioritizes the inputs into three levels that may be used to measure fair value:


Level 1 - applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.


Level 2 - applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.


Level 3 - applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.


(d)  Cash and Cash Equivalents


The Company considers all liquid investments purchased with a maturity of three months or less to be cash equivalents.


(e)  Inventory


All inventories are finished goods, and stated at the lower of cost or net realizable value. Cost is principally determined using the first-in, first-out (FIFO) method.


(f)  Property and Equipment, Net


Property and equipment, net, is stated at cost less accumulated depreciation.  Depreciation is calculated using the straight-line method over the estimated useful lives of the respective assets.  Maintenance and repairs are charged to operations as incurred.


(g)  Intangible Assets, Net


Intangible assets, net, are stated at cost less accumulated amortization.  Amortization is calculated using the straight-line method over the estimated economic lives of the respective assets.



8




(h)  Goodwill and Intangible Assets with Indefinite Lives


The Company does not amortize goodwill and intangible assets with indefinite useful lives, but instead tests for impairment at least annually.  When conducting the annual impairment test for goodwill, the Company compares the estimated fair value of a reporting unit containing goodwill to its carrying value.  If the estimated fair value of the reporting unit is determined to be less than its carrying value, goodwill is reduced, and an impairment loss is recorded.


 (i)  Long-lived Assets


The Company reviews long-lived assets held and used, intangible assets with finite useful lives and assets held for sale for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  If an evaluation of recoverability is required, the estimated undiscounted future cash flows associated with the asset is compared to the asset’s carrying amount to determine if a write-down is required.  If the undiscounted cash flows are less than the carrying amount, an impairment loss is recorded to the extent that the carrying amount exceeds the fair value.

 

(j)  Revenue Recognition


The Company recognizes service revenue over agreed periods of services delivered to customers and recognizes product sales upon shipment of the ordered products to customers, provided there are no uncertainties regarding customer acceptance, persuasive evidence of an arrangement exists; the sales price is fixed or determinable; and collectability is deemed probable.

      

(k) Stock-Based Compensation


Stock-based compensation is accounted for at fair value in accordance with Accounting Standards Codification (“ASC”) Topic 718, “Compensation – Stock Compensation” (“ASC718”) and ASC 505-50, “Equity – Based Payments to Non-Employees.”


In addition to requiring supplemental disclosures, ASC 718 addresses the accounting for share-based payment transactions in which a company receives goods or services in exchange for (a) equity instruments of the company or (b) liabilities that are based on the fair value of the company’s equity instruments or that may be settled by the issuance of such equity instruments.  ASC 718 focuses primarily on accounting for transactions in which a company obtains employee services in share-based payment transactions.


In accordance with ASC 505-50, the Company determines the fair value of the stock based payment as either the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. If the fair value of the equity instruments issued is used, it is measured using the stock price and other measurement assumptions as of the earlier of either (1) the date at which a commitment for performance by the counterparty to earn the equity instrument is reached, or (2) the date at which the counterparty’s performance is complete.


Options and warrants


The fair value of stock options and warrants is estimated on the measurement date using the Black-Scholes model with the following assumptions, which are determined at the beginning of each year and utilized in all calculations for that year:


Risk-Free Interest Rate.


We utilized the U.S. Treasury yield curve in effect at the time of grant with a term consistent with the expected term of our awards.  


Expected Volatility.


We calculate the expected volatility based on a volatility index of peer companies as we did not have sufficient historical market information to estimate the volatility of our own stock.

 



9




Dividend Yield.


We have not declared a dividend on its common stock since its inception and have no intentions of declaring a dividend in the foreseeable future and therefore used a dividend yield of zero.

 

Expected Term.


The expected term of options granted represents the period of time that options are expected to be outstanding.  We estimated the expected term of stock options by using the simplified method.  For warrants, the expected term represents the actual term of the warrant.


Forfeitures.


Estimates of option forfeitures are based on our experience. We will adjust our estimate of forfeitures over the requisite service period based on the extent to which actual forfeitures differ, or are expected to differ, from such estimates. Changes in estimated forfeitures will be recognized through a cumulative catch-up adjustment in the period of change and will also impact the amount of compensation expense to be recognized in future periods.


(l)  Advertising


Advertising costs are expensed as incurred and amounted to $22,333 and $617 for three months ended March 31, 2018 and 2017, respectively.


(m) Research and Development


Research and development costs are expensed as incurred.


(n)  Income Taxes


Income taxes are accounted for under the assets and liability method.  Current income taxes are provided in accordance with the laws of the respective taxing authorities.  Deferred income taxes are provided for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.  Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is not more likely than not that some portion or all of the deferred tax assets will be realized.


The Company has adopted the provisions required by the Income Taxes topic of the FASB Accounting Standards Codification.  The Codification Topic requires the recognition of potential liabilities as a result of management’s acceptance of potentially uncertain positions for income tax treatment on a “more-likely-than-not” probability of an assessment upon examination by a respective taxing authority. The Company believes that it has not taken any uncertain tax positions and thus has not recorded any liability.


(o)  Net Income (Loss) per Common Share


Basic net income (loss) per common share is computed on the basis of the weighted average number of common shares outstanding during the period.


Diluted net income (loss) per common share is computed on the basis of the weighted average number of common shares and dilutive securities (such as stock options and convertible securities) outstanding.  Dilutive securities having an anti-dilutive effect on diluted net income (loss) per share are excluded from the calculation. For the periods presented, the diluted net loss per share calculation excluded the effect of Series B preferred stocks and stock options outstanding (see Notes 7, 8 and 10).



10




(p)  Recent Accounting Pronouncements


Certain accounting pronouncements have been issued by the FASB and other standard setting organizations which are not yet effective and therefore have not yet been adopted by the Company. These include:


In May 2014, the FASB issued ASU 2014-09 "Revenue from Contracts with Customers" (Topic 606) which establishes revenue recognition standards. ASU 2014-19 is effective for annual reporting periods beginning after December 15, 2017. The update establishes management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern including related disclosures.

In 2016, the FASB issued ASU 2016-2 (Topic 842) which establishes a new lease accounting model for lessees. Under the new guidance, lessees will be required to recognize right of use assets and liabilities for most leases having terms of 12 months or more. ASU 2016-2 is effective for fiscal years beginning after December 15, 2018.


The impact on the Company's financial statements has not yet been determined.


(q) Reclassifications


Certain amounts in the prior year consolidated financial statements have been reclassified to conform to the current year presentation. These reclassification adjustments had no effect on the Company's previously reported net income.

NOTE 4 – Notes Receivable


Notes receivable consist of:

 

 

 

 

 

March 31,

 2018

 

December 31,

 2017

Secured Promissory note dated October 17, 2017 due from Pure Health

        Products, LLC (“PHP”), interest at 12% per annum, due October

        17, 2018, secured by assets of PHP

 

$

75,000 

 

$

-

 

 

 

 

 

Note receivable dated November 30, 2015 from Stock Market Manager, Inc, interest at 3% per annum due November 30, 2020      

 

39,000 

 

39,000

 

 

 

 

 

Total

 

114,000 

 

39,000

 

 

 

 

 

Current portion of notes receivable

 

(75,000)

 

-

 

 

 

 

 

Noncurrent portion of notes receivable

 

$

39,000 

 

$

39,000


Pursuant to an option Agreement dated November 10, 2017, the Company has an option expiring November 10, 2027 to purchase certain specified assets of Pure Health for $75,000, payable via cancellation of Pure Health’s obligations under the Secured Promissory Note or in cash or cash equivalent.


Stock Market Manager, Inc is affiliated with Carl Dilley, a Company director.



11




NOTE 5 – Property and Equipment, Net


Property and Equipment, net, consist of:


 

 

March 31,

 

December 31,

 

 

2018

 

2017

 

 

 

 

 

Furniture & Fixtures

 

$

19,018 

 

$

19,018 

 

 

 

 

 

Office Equipment

 

12,378 

 

12,378 

 

 

 

 

 

Manufacturing Equipment

 

13,330 

 

 

 

 

 

 

Total

 

44,726 

 

31,396 

 

 

 

 

 

Accumulated amortization

 

(21,051)

 

(20,248)

 

 

 

 

 

Net

 

$

23,675 

 

$

11,148 



NOTE 6 – Intangible Assets, Net


Intangible assets, net, consist of:

 

March 31,

 

December 31,

 

 

2018

 

2017

 

 

 

 

 

Video conferencing software acquired

 

 

 

 

  by Prosperity in December 2009

 

$

30,000 

 

$

30,000 

 

 

 

 

 

Enterprise and audit software acquired

 

 

 

 

  by Prosperity in April 2008

 

20,000 

 

20,000 

 

 

 

 

 

Patent costs incurred by WRAP

 

6,880 

 

6,880 

 

 

 

 

 

Other

 

3,548 

 

3,548 

 

 

 

 

 

Total

 

60,428 

 

60,428 

 

 

 

 

 

Accumulated amortization and Impairment

 

(60,428)

 

(60,428)

 

 

 

 

 

Net

 

$

 

$


The above intangible assets relate to the document management and email marketing divisions. At December 31, 2017, we do not expect any future positive cash flow from these divisions. Accordingly, we have recorded an impairment expense of $21,509 at December 31, 2017 and reduced the net carrying value of these intangible assets to $0.



12




NOTE 7 – Notes and Loans Payable


Notes and loans payable consist of:

 

 

 

 

 

March 31,

 2018

 

December 31,

 2017

 

 

 

 

 

Convertible notes payable to lender dated from March 15, 2016 (as amended June 2, 2016) to November 15, 2017, interest at rates ranging from 12% to 14.99% per annum, due from April 6, 2017 to May 15, 2018, partially converted at March 22, 2017 and the remaining notes convertible into Common Stock at a Conversion Price equal to the lesser of (i) $0.01 per share or (ii) 50% of the lowest Closing Bid Price of the Common Stock for the 30 Trading Days preceding the Conversion Date – net of

        unamortized debt discount of $373 and $1,815, respectively   

 

38,127

 

36,685

 

 

 

 

 

Convertible notes payable to lender dated February 1, 2016 (as amended

        December 21, 2016) and December 21, 2016, interest at 12% per

        annum, due February 1, 2017 and May 20, 2017, convertible into

        Common Stock at a Conversion Price equal to the lesser of (i) $0.01 per

        share or (ii) 50% of the lowest Closing Bid Price of the Common Stock

        for the 30 Trading Days preceding the Conversion Date – net of

        unamortized debt discount of $0 and $0, respectively     

 

65,000

 

65,000

 

 

 

 

 

Convertible notes payable to Pasquale and Rosemary Ferro dated from

        May 2, 2017 to January 8, 2018, interest at 12% per annum, due from

        September 16, 2017 to May 7, 2018, convertible into Common Stock at a

        Conversion Price equal to the lesser of (i) $0.01 per share or (ii) 50% of

        the lowest Closing Bid Price of the Common Stock for the 30 Trading

        Days preceding the Conversion Date – net of unamortized debt discount

        of $8,755 and $19,613, respectively     

 

94,745

 

73,887

 

 

 

 

 

Convertible note payable to lender dated August 8, 2017 interest at 12% per

        annum, due August 8, 2018, convertible into Common Stock at a

        Conversion Price equal to the lesser of (i) $0.01 per share or (ii) 50% of

        the lowest Closing Bid Price of the Common Stock for the 30 Trading

        Days preceding the Conversion Date – net of unamortized debt discount

        of $8,904 and $15,068, respectively     

 

16,096

 

9,932

 

 

 

 

 

Note payable to brother of Marco Alfonsi, Chief Executive Officer of the Company, interest at 10% per annum, due August 22, 2016 (now past due)

 

5,000

 

5,000

 

 

 

 

 

Note payable to Carl Dilley, a director of the Company, interest at 12.99% per annum, due February 1, 2021

 

15,000

 

-

 

 

 

 

 

Loan payable to Mckenzie Webster Limited (“MWL”), an entity controlled by the former Chairman of the Board of Directors of the Company, non-interest bearing, due on demand

 

3,000

 

3,000

Total

 

$

236,968

 

$

193,504




13




The derivative liability of the convertible notes payable consists of:


 

 

March 31, 2018

 

December 31, 2017

 

 

Face Value

 

Derivative Liability

 


Face Value

 

Derivative Liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable to lender dated from March 15, 2016 (as amended June 2, 2016) to November 15, 2017, due from April 6, 2017 to May 15, 2018

 




38,500

 

 

$

61,776

 

 

38,500

 

 

248,597

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable to lender dated    

        February 1, 2016 (as amended

        December 21, 2016) and December 21,

        2016, due February 1, 2017 and May

        20, 2017

 

 

65,000

 

 

104,000

 

 

65,000

 

 

418,889

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable to Pasquale and

        Rosemary Ferro dated from May 2,

        2017 to January 8, 2018, due from

        September 16, 2017 to May 7, 2018  

 

 

103,500

 

 

170,298

 

 

93,500

 

 

611,886

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable to lender dated

        August 8, 2017, due August 8, 2018

 

 

25,000

 

 

49,357

 

 

25,000

 

 

171,765

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

 

$

232,000

 

 

$

385,431

 

 

$

222,000

 

 

$

1,451,137


The above convertible notes contain a variable conversion feature based on the future trading price of the Company common stock. Therefore, the number of shares of common stock issuable upon conversion of the notes is indeterminate. Accordingly, we have recorded the fair value of the embedded conversion features as a derivative liability at the respective issuance dates (or amendment dates) of the notes ($53,507 total for the three months ended March 31, 2018) and charged the applicable amounts to debt discounts ($10,000 total for the three months ended March 31, 2018) and the remainder to other expense ($43,507 total for the three months ended March 31, 2018). The increase (decrease) in the fair value of the derivative liability from the respective issuance dates (or amendment dates) of the notes to the measurement date ($1,119,213 total decrease for the three months ended March 31, 2018) is charged (credited) to other expense (income). The fair value of the derivative liability of the notes is measured at the respective issuance dates and quarterly thereafter using the Black Scholes option pricing model. Assumptions used for the calculations of the derivative liability of the notes at March 31, 2018 include (1) stock price of $0.026 per share, (2) exercise price of $0.01 per share, (3) terms ranging from 0 days to 130 days, (4) expected volatility of 269% and (5) risk free interest rates ranging from 0.00% to 1.82%.



14



NOTE 8 – Preferred Stock


The Company issued a total of 10 shares of CANB Series A Preferred Stock (5 shares to Mckenzie Webster Limited and 5 shares to Marco Alfonsi) in exchange for the retirement of a total of 100,000,000 shares of CANB common stock (50,000,000 shares from Mckenzie Webster Limited and 50,000,000 shares from Marco Alfonsi).


On October 4, 2017, the Company issued 3 shares of CANB Series A Preferred Stock to Alfonsi: 2 shares were the consideration for Alfonsi’s cancellation of accrued salaries payable of $127,803 owed to Alfonsi and 1 share (valued at $63,902) was issued pursuant to the new employment agreement with Alfonsi.


On November 30, 2017, MWL converted its 5 shares of CANB Series A Preferred Stock to 50,000,000 shares of CANB common stock.


Each share of Series A Preferred Stock is convertible into 10,000,000 shares of CANB common stock and is entitled to 20,000,000 votes.


On December 5, 2017, the Company issued 157,985 shares of CANB Series B Preferred Stock to RedDiamond Partners LLC (“RedDiamond”) pursuant to a Securities Purchase Agreement (the “SPA”) dated October 13, 2017, in exchange for proceeds of $150,000, or $0.95 per CANB Series B Preferred share.


On January 22, 2018, the Company issued 87,368 shares of CANB Series B Preferred Stock to RedDiamond Partners LLC (“RedDiamond”) pursuant to an amended Securities Purchase Agreement dated January 9, 2018, in exchange for proceeds of $83,000, or $0.95 per CANB Series B Preferred share.


On February 12, 2018, the Company issued 1 share of CANB Series A Preferred Stock to David Posel pursuant to a service agreement. The fair value of the issuance is $373,000 and will be amortized over the vesting period of four years.


On February 16, 2018, the Company issued 3 shares of CANB Series A Preferred Stock to David Posel pursuant to a service agreement. The fair value of the issuance is $1,020,000 and will be amortized over the vesting period of one year.


On February 16, 2018, the Company issued 87,368 shares of CANB Series B Preferred Stock to RedDiamond Partners LLC (“RedDiamond”) pursuant to an amended Securities Purchase Agreement dated January 9, 2018, in exchange for proceeds of $83,000, or $0.95 per CANB Series B Preferred share.


On March 20, 2018, the Company issued 87,368 shares of CANB Series B Preferred Stock to RedDiamond Partners LLC (“RedDiamond”) pursuant to an amended Securities Purchase Agreement dated January 9, 2018, in exchange for proceeds of $83,000, or $0.95 per CANB Series B Preferred share.


Each share of Series B Preferred Stock has the first preference to dividends, distributions and payments upon liquidation, dissolution and winding-up of the Company, and is entitled to an accrued cumulative but not compounding dividend at the rate of 5% per annum whether or not declared. After six months of the issuance date, such share and any accrued but unpaid dividends can be converted into common stock at the conversion price which is the lower of (i) $0.0101; or (ii) the lower of the dollar volume weighted average price of CANB common stock on the trading day prior to the conversion day or the dollar volume weighted average price of CANB common stock on the conversion day. The share of Series B Preferred Stock has no voting rights.


NOTE 9 – Common Stock


On February 2, 2017, the Company issued 200,000 shares of CANB common stock to a financial consultant for services rendered. The $11,000 fair value of the 200,000 shares of CANB common stock was charged to consulting fees in the three months ended March 31, 2017.


On February 13, 2017, the Company issued 1,685,900 shares of CANB common stock to the brother of the Chief Executive Officer of the Company in satisfaction of notes payable of $15,000 and accrued interest payable of $1,859.



15




On March 22, 2017, the Company issued 6,785,316 shares of CANB common stock to a lender in satisfaction of notes payable of $50,000 and accrued interest payable of $5,979.


On April 17, 2017, the Company issued 5,000,000 shares of CANB common stock to a consultant for services rendered. The $125,000 fair value of the 5,000,000 shares of CANB common stock was charged to consulting fees in the three months ended June 30, 2017.


On June 21, 2017, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $5,975 fair value of the 250,000 shares of CANB common stock was charged to consulting fees in the three months ended June 30, 2017.


On June 28, 2017, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $5,000 fair value of the 250,000 shares of CANB common stock was charged to consulting fees in the three months ended June 30, 2017.


On August 25, 2017, the Company issued 7,142,857 shares of CANB common stock to a lender in satisfaction of notes payable of $50,000 and accrued interest payable of $3,331.


On August 25, 2017, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $3,750 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended September 30, 2017.


On September 5, 2017, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $4,375 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended September 30, 2017.


On September 7, 2017, the Company issued 2,500,000 shares of CANB common stock to a consultant for services rendered. The $32,750 fair value of the 2,500,000 shares of CANB common stock was charged to consulting fees in the three months ended September 30, 2017.


On September 11, 2017, the Company issued 250,000 and 250,000 shares of CANB common stock to two consultants for services rendered, respectively. The $3,350 fair value of each 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended September 30, 2017.


On September 25, 2017, the Company issued 2,500,000 shares of CANB common stock to a consultant for services rendered. The $2,525 fair value of the 2,500,000 shares of CANB common stock was partially charged to consulting fees in the three months ended September 30, 2017.


On November 2, 2017, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $1,725 fair value of the 250,000 shares of CANB common stock was charged to consulting fees in the three months ended December 31, 2017.


On November 9, 2017, the Company issued 2,500,000 shares of CANB common stock to a consultant for services rendered. The $21,250 fair value of the 2,500,000 shares of CANB common stock was partially charged to consulting fees in the three months ended December 31, 2017.


On November 30, 2017, the Company issued 50,000,000 shares of CANB common stock to Mckenzie Webster Limited in exchange for the retirement of 5 shares of CANB Series A Preferred Stock.


On December 5, 2017, the Company issued 250,000 and 250,000 shares of CANB common stock to two consultants for services rendered, respectively. The $3,000 fair value of each 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended December 31, 2017.



16




On December 7, 2017, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $4,500 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended December 31, 2017.


On December 18, 2017, the Company issued 500,000 shares of CANB common stock to a consultant for services rendered. The $9,050 fair value of the 500,000 shares of CANB common stock was partially charged to consulting fees in the three months ended December 31, 2017.


On December 25, 2017, the Company issued 250,000 and 250,000 shares of CANB common stock to two consultants for services rendered, respectively. The $7,250 fair value of each 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended December 31, 2017.


On February 7, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $9,825 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 9, 2018, the Company issued 3,000,000 and 3,000,000 shares of CANB common stock to its two directors for services rendered, respectively. The $101,400 fair value of each 3,000,000 shares of CANB common stock was charged to directors fees in the three months ended March 31, 2018.


On February 13, 2018, the Company issued 150,000 shares of CANB common stock to a consultant for services rendered. The $5,085 fair value of the 150,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 14, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $8,500 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 19, 2018, the Company issued 150,000 shares of CANB common stock to a consultant for services rendered. The $5,280 fair value of the 150,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 26, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $11,375 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On March 1, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $10,900 fair value of the 250,000 shares of CANB common stock was charged to consulting fees in the three months ended March 31, 2018.


On March 20, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $6,500 fair value of the 250,000 shares of CANB common stock was charged to consulting fees in the three months ended March 31, 2018.



17




NOTE 10 – Stock Options and Warrants


A summary of stock options and warrants activity follows:


 

Shares of Common Stock Exercisable Into

 

Stock

 

 

 

 

 

Options

 

Warrants

 

Total

Balance, December 31, 2016

50,000

 

247,500

 

297,500

Granted in 2017

-

 

-

 

-

Expired in 2017

-

 

-

 

-

 

 

 

 

 

 

Balance, December 31, 2017

50,000

 

247,500

 

297,500

Granted in 1Q 2018

-

 

-

 

-

Cancelled in 1Q 2018

-

 

-

 

-

 

 

 

 

 

 

Balance, March 31, 2018

50,000

 

247,500

 

297,500


Issued and outstanding stock options as of March 31, 2018 consist of:


Year

 

Number Outstanding

 

Exercise

 

Year of

Granted

 

And Exercisable

 

Price

 

Expiration

 

 

 

 

 

 

 

2009

 

50,000

 

$

1.00

 

2019

 

 

 

 

 

 

 

Total

 

50,000

 

 

 

 



Issued and outstanding warrants as of March 31, 2018 consist of:


Year

 

Number Outstanding

 

Exercise

 

Year of

Granted

 

And Exercisable

 

Price

 

Expiration

 

 

 

 

 

 

 

2010

 

247,500

 

$

1.00

 

2020

 

 

 

 

 

 

 

Total

 

247,500

 

 

 

 




18



NOTE 11 – Income Taxes


No provisions for income taxes were recorded for the periods presented since the Company incurred net losses in those periods.


The provisions for (benefits from) income taxes differ from the amounts determined by applying the U.S. Federal income tax rate of 21% and 35% to pretax income (loss) as follows:


 

 

Three Months March 31,

 

 

2018

 

2017

 

 

 

 

 

Expected income tax (benefit) at 21% and 35%

$

85,587 

 

$

8,435 

 

 

 

 

 

Non-deductible stock-based compensation

90,449 

 

3,850 

 

 

 

 

 

Non-deductible amortization of debt discounts

5,977 

 

30,706 

 

 

 

 

Non-deductible expense from derivative liability

(225,898)

 

(68,838)

 

 

 

 

Increase in deferred income tax assets 

 

 

 

 

  valuation allowance

 

43,885 

 

25,847 

 

 

 

 

 

Provision for (benefit from) income taxes

 

$

 

$


Deferred income tax assets consist of:


 

 

March 31,

 

December 31,

 

 

2018

 

2017

 

 

 

 

 

Net operating loss carryforward

 

1,438,243 

 

1,394,358 

 

 

 

 

 

Valuation allowance

 

(1,438,243)

 

(1,394,358)

 

 

 

 

 

Net

 

$

 

$


Based on management's present assessment, the Company has not yet determined it to be more likely than not that a deferred income tax asset of $1,438,243 attributable to the future utilization of the $4,182,279 net operating loss carryforward as of March 31, 2018 will be realized. Accordingly, the Company has maintained a 100% allowance against the deferred income tax asset in the financial statements at December 31, 2017. The Company will continue to review this valuation allowance and make adjustments as appropriate. The net operating loss carryforward expires in years 2025, 2026, 2027, 2028, 2029, 2030, 2031, 2032, 2033, 2034, 2035, 2036, 2037 and 2038 in the amount of $1,369, $518,390, $594,905, $686,775, $159,141, $151,874, $135,096, $166,911, $311,890, $25,511, $338,345, $386,297, $496,798 and $208,977 respectively.

 

Current tax laws limit the amount of loss available to be offset against future taxable income when a substantial change in ownership occurs.  Therefore, the amount available to offset future taxable income may be limited.


The Company’s U.S. Federal and state income tax returns prior to 2013 are closed and management continually evaluates expiring statutes of limitations, audits, proposed settlements, changes in tax law and new authoritative rulings. The statute of limitations on the 2013 tax year returns expired in March 2017.


The Company recognizes interest and penalties associated with uncertain tax positions as part of the income tax provision and would include accrued interest and penalties with the related tax liability in the consolidated balance sheets. There were no interest or penalties paid during 2018 and 2017.



19



NOTE 12 – Commitments and Contingencies


Employment Agreements


On October 3, 2017, the Company executed an Executive Employment Agreement with Marco Alfonsi (“Alfonsi”) for Alfonsi to serve as the Company's chief executive officer and interim chief financial officer and secretary for cash compensation of $10,000 per month. Pursuant to the agreement, the Company issued a share of CANB Series A Preferred Stock to Alfonsi on October 4, 2017 (see Note 8). Alfonsi may terminate his employment upon 30 days written notice to the Company. The Company may terminate Alfonsi's employment upon written notice to Alfonsi by a vote of the Board of Directors.


On February 12, 2018, the Company executed an Executive Service Agreement (“Agreement”) with David Posel. The Agreement provides that Mr. Posel services as the Company’s Chief Operating Officer for a term of 4 years. The Agreement also provides for compensation to Mr. Posel of $5,000 cash per month and the issuance of 1 share of Series A Preferred Stock at the inception of the Agreement. The Agreement can be terminated upon the resignation or death of Mr. Posel, and also can be terminated by the Company due to the failure or neglect of Mr. Posel to perform his duties, or due to the misconduct of Mr. Posel in connection with the performance. On February 12, 2018, 1 share of CANB Series A Preferred Stock were issued to Mr. Posel (see Note 8).


On February 16, 2018, the Company executed an Executive Service Agreement (“Agreement”) with Andrew W Holtmeyer. The Agreement provides that Mr. Holtmeyer services as the Company’s Executive Vice President Business for a term of 3 years. The Agreement also provides for compensation to Mr. Holtmeyer of $10,000 cash per month and the issuance of 3, 2 and 1 share of Series A Preferred Stock at the beginning of each year. The Agreement can be terminated upon the resignation or death of Mr. Holtmeyer, and also can be terminated by the Company due to the failure or neglect of Mr. Holtmeyer to perform his duties, or due to the misconduct of Mr. Holtmeyer in connection with the performance. On February 16, 2018, 3 shares of CANB Series A Preferred Stock were issued to Mr. Holtmeyer (see Note 8).


Consulting Agreements


On July 29, 2017, the Company executed a Consulting Agreement with Andrew W Holtmeyer for Mr. Holtmeyer to serve as the Company's consultant for monthly cash payment of $5,000 through July 29, 2018. Effective February 16, 2018, the Company terminated the agreement due to the replacement of an Executive Service Agreement.


On September 6, 2017, the Company executed a Consulting Agreement with T8 Partners LLC (“T8”) for T8 to serve as the Company's consultant for stock compensation of a total of 10,000,000 restricted shares. Pursuant to the agreement, the Company issued 2,500,000 restricted shares of CANB common stock to T8 on September 7, 2017. Effective October 27, 2017, the Company terminated the agreement due to non-performance by T8.


On November 9, 2017, the Company executed a Consulting Agreement with Healthcare Advisory Group Company (“Healthcare”) for Healthcare to serve as the Company's consultant for stock compensation of a total of 5,000,000 restricted shares. Pursuant to the agreement, the Company issued 2,500,000 restricted shares of CANB common stock to Healthcare on November 9, 2017. Effective March 6, 2018, the Company terminated the agreement due to non-performance by Healthcare.


Lease Agreements


On December 1, 2014, Prosperity entered into a lease agreement with KLAM, Inc. for office space in Hicksville, New York for an initial term of one year commencing December 1, 2014. The lease provides for monthly rentals of $2,500 and provides Prosperity an option to renew the lease after the initial term. The Company has continued to occupy this space after November 30, 2015 under a month to month arrangement at $2,500 per month. KLAM, Inc. is controlled by the wife of the Company's chief executive officer Marco Alfonsi.


On September 11, 2015, the Company executed a lease agreement with an unrelated third party for office space in Hicksville, New York for a term of 37 months. The lease provides for monthly rentals of $2,922 for lease year 1, $3,009 for lease year 2, and $3,100 for lease year 3. The lease also provides for additional rent based on increases in base year operating expenses and real estate taxes.



20




Rent expense for the three months ended March 31, 2018 and 2017 was $16,256 and $16,256, respectively.


At March 31, 2018, the future minimum lease payments under non-cancellable operating leases were:


Year ended December 31, 2018

    18,600


Total

 $ 18,600


Major Customers


For the three months ended March 31, 2018, one customer accounted for approximately 13% of total revenues.


For the three months ended March 31, 2017, two customers accounted for approximately 44% and 36%, respectively, of total revenues.


Public Offering of Units


On August 2, 2016, the Company’s Registration Statement on Form S-1 was declared effective by the Securities and Exchange Commission. On a self-underwritten basis, the Company is offering up to 40,000,000 Units at a price of $0.05 per Unit or $2,000,000 maximum. Each Unit consists of one share of Company common stock and one warrant to purchase ½ share of Company common stock at a price of $0.10 per share for a period of three years. There is no minimum offering amount or escrow required as a condition to closing and the Company may sell significantly fewer Units than those offered. The offering will terminate on August 2, 2018 unless earlier terminated or extended by the Company’s filing of an amendment to the Registration Statement. To date, no Units have been sold.


NOTE 13 – Related Party Transactions


ProAdvanced Group, Inc. (“PAG”), an entity controlled by the Company’s chief executive officer, is a customer of CANB. At March 31, 2018, CANB had an account receivable from PAG of $7,240. For the three months ended March 31, 2018, CANB had revenues from PAG of $5,000.


Island Stock Transfer (“IST”), an entity controlled by Carl Dilley, a Company director, is both a customer and vendor of CANB. At March 31, 2018, CANB had an account receivable from IST of $4,535 and an account payable to IST of $2,138. For the three months ended March 31, 2018, CANB had revenues from IST of $1,500.


Stock Market Manager, Inc. is also an entity controlled by Mr. Dilley. For the three months ended March 31, 2018, CANB had an account payable to Stock Market Manager Inc. of $1,676.


In order to facilitate its operations, the Company has entered into a Production Agreement with Pure Health Products, LLC (“PHP”), a New York limited liability company. Pursuant to the Production Agreement, PHP will manufacture, package, and sell the Company’s CBD infused products on an exclusive basis. PHP will not produce or manufacture any product containing any cannabis or hemp derivative for any person or entity other than the Company, and the Company controls the ingredients, recipe, manufacturing processes and procedures and quality and taste parameters for all Products produced at the PHP facility. PHP may also white label / rebrand or relabel the products on the Company’s behalf pursuant to “white label agreements” entered into between the Company and third-party customers. Credit card sales are processed through PHP as well. Through its contractual relationship with PHP, the Company is able to control the manufacturing process of its products while reducing its production costs. In addition, the Company has the option to acquire certain assets of PHP should it elect to take over direct manufacture of its Products. For the three months ended March 31, 2018, purchase of CBD infused products from PHP totaled $43,415.     


At March 31, 2018, we have a note receivable from PHP in the amount of $75,000. PHP is controlled by Pasquale Ferro. At March 31, 2018, we are indebted to Mr. Ferro and his wife Rosemary Ferro in the amount of $103,500.



21




The Company considers Pure Health products to be a variable interest entity as prescribed under Accounting guidelines. Due to the fact that the company is not dependent on Pure Health Products solely for manufacture, no consolidation of Pure Heath Products financial information is required.


During the three months ended March 31, 2018, we had products sales to related parties totaling $0.


NOTE 14 – Subsequent Events


On April 13, 2018, the Company issued 1,287,129 shares of CANB common stock to RedDiamond in exchange for the retirement of 10,000 shares of CANB Series B Preferred Stock.


On April 25, 2018, the Company issued 1,287,129 shares of CANB common stock to RedDiamond in exchange for the retirement of 10,000 shares of CANB Series B Preferred Stock.


On May 3, 2018, the Company issued 1,287,129 shares of CANB common stock to RedDiamond in exchange for the retirement of 10,000 shares of CANB Series B Preferred Stock.


On May 9, 2018, the Company executed a Consulting Agreement with a consultant. Pursuant to the agreement, the Company issued 125,000 shares of CANB common stock to the consultant on May 9, 2018. The $1,812 fair value of the 125,000 shares of CANB common stock will be partially charged to consulting fees in the three months ended June 30, 2018.


On May 11, 2018, the Company filed an arbitration claim to recover the 2,500,000 restricted shares of CANB common stock issued to T8 Partners LLC (“T8”) pursuant to a consulting agreement dated September 7, 2017. On October 27, 2017, the Company terminated the agreement due to non-performance but the shares issued to T8 on September 7, 2017 were not returned by T8. The Company is uncertain at this time when the arbitration proceeding will occur.


On May 11, 2018, the Company executed a Consulting Agreement with a consultant. Pursuant to the agreement, the Company issued 1 share of CANB Series A Preferred Stock to the consultant on May 14, 2018 and such share will be fully earned by the consultant 6 months upon signing this agreement.


In accordance with FASB ASC 855, Subsequent Events, the Company has evaluated subsequent events through May 16, 2018, the date on which these consolidated financial statements were available to be issued. Except as disclosed above, there were no material subsequent events that required recognition or additional disclosure in these consolidated financial statements.



22



ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


General


Canbiola, Inc. was originally formed as a Florida corporation on October 11, 2005, under the name of WrapMail, Inc. Effective January 5, 2015, we acquired 100% ownership of Prosperity Systems, Inc. (“Prosperity”), a New York corporation incorporated on April 2, 2008. We provide document, project, marketing and sales management systems to business clients through our website and proprietary software and also have a division focusing on the development and sale of products containing CBD. The Company is presently in the process of dissolving Prosperity.


The consolidated financial statements include the accounts of CANB and its wholly owned subsidiary Prosperity from the date of its acquisition on January 5, 2015.


Results of Operations


Three Months Ended March 31, 2018 compared with Three Months Ended March 31, 2017:


Revenues increased $51,797 from $17,972 in 2017 to $69,769 in 2018.


Cost of product sales increased $44,587 from $0 in 2017 to $44,587 in 2018 due to the launch of new product sales.


Officers compensation and payroll taxes increased $40,545 from $19,455 in 2017 to $60,000 in 2018. The 2018 expense amount ($60,000) consists of compensations accrued to our Chief Executive Officer ($30,000), Executive Vice President Business Development ($22,500) and compensation paid to Chief Operating Officer ($7,500) pursuant to their respective employment or service agreements. The 2017 expense amount ($19,455) consists of salaries accrued to our Chief Executive Officer ($18,000) pursuant to their respective employment agreements and related payroll taxes ($1,455).


Consulting fees increased $259,208 from $16,700 in 2017 to $275,908 in 2018. The 2018 expense amount ($275,908) includes stock-based compensation of $227,908, resulting from stock issued for the service of consultants. The 2017 expense amount ($16,700) includes stock-based compensation of $11,000, resulting from stock issued for the service of a consultants.


Directors fees increased $202,800 from $0 in 2017 to $202,800 in 2018. The 2018 expense amount ($202,800) are stock-based compensation paid to two directors of the Company.


Advertising expense increased $21,716 from $617 in 2017 to $22,333 in 2018.  


Hosting expense decreased $1,227 from $2,441 in 2017 to $3,668 in 2018.


Rent expense remained same at $16,265 in 2017 and 2018.


Professional fees decreased $2,595 from $15,978 in 2017 to $13,383 in 2018.


Depreciation of property and equipment decreased $4 from $807 in 2017 to $803 in 2018.  


Amortization of intangible assets decreased $993 from $993 in 2017 to $0 in 2018.


Other operating expenses increased $42,969 from $21,744 in 2017 to $64,713 in 2018. The increase was due largely to higher conference expense and supplies expenses in 2018 compared to 2017.



23




Net income increased $383,458 from $24,100 in 2017 to $407,558 in 2018. The increase was due to the $609,460 increase in total operating expenses and the increase of $941,121 in other income – net from $101,128 other income – net in 2017 to $1,042,249 other income– net in 2018, and the $51,797 increase in revenues.


Liquidity and Capital Resources


At March 31, 2018, we had cash and cash equivalents of 54,117 and positive working capital of $144,563.


Cash and cash equivalents increased $52,465 from $1,652 at December 31, 2017 to $54,117 at March 31, 2018. For the three months ended March 31, 2018, $274,000 was provided by financing activities, $13,330 was used in investing activities, and $208,205 was used in operating activities.


We currently have no agreements, arrangements or understandings with any person to obtain funds through bank loans, lines of credit or any other sources.


We currently have no commitments with any person for any capital expenditures.


We have no off-balance sheet arrangements.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

None.

 

ITEM 4. CONTROLS AND PROCEDURES

 

(A) EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

 

As of March 31, 2018, our principal executive officer and principal financial officer conducted an evaluation regarding the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Exchange Act). Based upon the evaluation of these controls and procedures, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective as of the end of the period covered by this report.

 

(B) CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

 

There were no changes in our internal control over financial reporting in our first fiscal quarter for the period ended March 31, 2018 covered by this Quarterly Report on Form 10-Q, that have materially affected, or are reasonably likely to materially affect our internal control over financial reporting.

 



24



PART II-OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

We are not currently a party to any legal proceedings.

 

ITEM 1A. RISK FACTORS

 

As a smaller reporting company, we are not required to provide risk factors in this Form 10-Q.

  

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Sales of unregistered securities during the quarterly period ended March 31, 2018 follows:


On February 7, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $9,825 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 9, 2018, the Company issued 3,000,000 and 3,000,000 shares of CANB common stock to its two directors for services rendered, respectively. The $101,400 fair value of each 3,000,000 shares of CANB common stock was charged to directors fees in the three months ended March 31, 2018.


On February 13, 2018, the Company issued 150,000 shares of CANB common stock to a consultant for services rendered. The $5,085 fair value of the 150,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 14, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $8,500 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 19, 2018, the Company issued 150,000 shares of CANB common stock to a consultant for services rendered. The $5,280 fair value of the 150,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On February 26, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $11,375 fair value of the 250,000 shares of CANB common stock was partially charged to consulting fees in the three months ended March 31, 2018.


On March 1, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $10,900 fair value of the 250,000 shares of CANB common stock was charged to consulting fees in the three months ended March 31, 2018.


On March 20, 2018, the Company issued 250,000 shares of CANB common stock to a consultant for services rendered. The $6,500 fair value of the 250,000 shares of CANB common stock was charged to consulting fees in the three months ended March 31, 2018.


With respect to the transactions noted above, each of the recipients of securities of the Company was an accredited investor, or is considered by the Company to be a “sophisticated person”, inasmuch as each of them has such knowledge and experience in financial and business matters that they are capable of evaluating the merits and risks of receiving securities of the Company. No solicitation was made and no underwriting discounts were given or paid in connection with these transactions. The Company believes that the issuance of its securities as described above was exempt from registration with the Securities and Exchange Commission pursuant to Section 4(a)(2) of the Securities Act of 1933.



25




ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

 

None.

 

ITEM 6. EXHIBITS

 

3.1

 

Articles of Incorporation, as amended*

3.2

 

Bylaws*

31.1

 

Rule 13a-14(a)/15d-14(a) certification of Chief Executive Officer

32.1

 

Section 1350 certification of Chief Executive Officer

99.1

 

Amendment to Articles of Incorporation and Certificate of Designations for Series B Preferred Stock **

99.2

 

Certificate of Designations for Series B Preferred Stock***

101.INS

 

XBRL Instance Document

101.SCH

 

XBRL Taxonomy Extension Schema Document

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

*         filed with the Form S-1 Registration Statement filed with the SEC on December 2, 2015 and incorporated

           herein by reference.


**       filed with the Form 8-K filed with the SEC on November 15, 2017 and incorporated herein by reference.


***     filed with the Form 8-K filed with the SEC on October 18, 2017 and incorporated herein by reference.

 




26



SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

CANBIOLA, INC.

 

 

 

Date: May 17, 2018

By:

/s/ Marco Alfonsi

 

 

Marco Alfonsi, Chief Executive Officer

 



27