Indoor Harvest Corp - Quarter Report: 2022 March (Form 10-Q)
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, 2022 |
or
☐ | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from | to |
Commission File Number | 000-55594 |
INDOOR HARVEST CORP
(Exact name of registrant as specified in its charter)
Texas | 45-5577364 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
7401 W. Slaughter Lane #5078 Austin, Texas |
78739 | |
(Address of principal executive offices) | (Zip Code) |
512-309-1776
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
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.
☒ ☐ NO
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit 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 | ☐ | (Do not check if a smaller reporting company) | Smaller reporting company | ☒ |
Emerging growth company | ☒ |
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
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: common shares issued and outstanding as of March 31, 2022.
TABLE OF CONTENTS
PART I - FINANCIAL INFORMATION | F-1 | |
Item 1. | Financial Statements | F-1 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operation | 4 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 6 |
Item 4. | Controls and Procedures | 6 |
PART II - OTHER INFORMATION | 7 | |
Item 1. | Legal Proceedings | 7 |
Item 1A. | Risk Factors | 7 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 7 |
Item 3. | Defaults Upon Senior Securities | 7 |
Item 4. | Mine Safety Disclosures | 7 |
Item 5. | Other Information | 7 |
Item 6. | Exhibits | 7 |
SIGNATURES | 8 |
2 |
FORWARD-LOOKING STATEMENTS
Except for any historical information contained herein, the matters discussed in this quarterly report on Form 10-Q contain certain “forward-looking statements’’ within the meaning of the federal securities laws. This includes statements regarding our future financial position, economic performance, results of operations, business strategy, budgets, projected costs, plans and objectives of management for future operations, and the information referred to under “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
These forward-looking statements generally can be identified by the use of forward-looking terminology, such as “may,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” “continue” or similar terminology, although not all forward-looking statements contain these words. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, you are cautioned that any such forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Although we believe that the expectations reflected in such forward-looking statements are reasonable as of the date made, expectations may prove to have been materially different from the results expressed or implied by such forward-looking statements. Important factors that may cause actual results to differ from projections include, for example:
● | the success or failure of management’s efforts to implement our business plan; | |
● | our ability to fund our operating expenses; | |
● | our ability to compete with other companies that have a similar business plan; | |
● | the effect of changing economic conditions impacting our plan of operation; and | |
● | our ability to meet the other risks as may be described in future filings with the Securities and Exchange Commission (the “SEC”). |
Unless otherwise required by law, we also disclaim any obligation to update our view of any such risks or uncertainties or to announce publicly the result of any revisions to the forward-looking statements made in this quarterly report on Form 10-Q.
When considering these forward-looking statements, you should keep in mind the cautionary statements in this quarterly report on Form 10-Q and in our other filings with the SEC. We cannot assure you that the forward-looking statements in this quarterly report on Form 10-Q will prove to be accurate. Furthermore, if our forward-looking statements prove to be inaccurate, the inaccuracy may prove to be material. In light of the significant uncertainties in these forward-looking statements, you should not regard these statements as a representation or warranty by us or any other person that we will achieve our objectives and plans in any specified time-frame, or at all.
3 |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
INDOOR HARVEST CORP
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
March 31, | December 31, | |||||||
2022 | 2021 | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash | $ | 192,476 | $ | 232,850 | ||||
Prepaid expenses and other receivable | 10,042 | 2,751 | ||||||
Total Current Assets | 202,518 | 235,601 | ||||||
TOTAL ASSETS | $ | 202,518 | $ | 235,601 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current Liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 127,086 | $ | 144,404 | ||||
Total Current Liabilities | 127,086 | 144,404 | ||||||
Total Liabilities | 127,086 | 144,404 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ Equity | ||||||||
Preferred stock: | authorized; $ par value; Series A Convertible Preferred stock: designated, shares issued and outstanding||||||||
Common stock: | authorized; $ par value; and shares issued and outstanding, respectively2,588,410 | 2,575,910 | ||||||
Additional paid in capital | 22,248,717 | 21,210,721 | ||||||
Accumulated deficit | (24,761,695 | ) | (23,695,434 | ) | ||||
Total Stockholders’ Equity | 75,432 | 91,197 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 202,518 | $ | 235,601 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
F-1 |
INDOOR HARVEST CORP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months Ended | ||||||||
March 31, | ||||||||
2022 | 2021 | |||||||
Revenue | $ | $ | ||||||
Operating Expenses | ||||||||
Professional fees | 433,630 | 17,500 | ||||||
General and administrative | 632,631 | 5,225 | ||||||
Total Operating Expenses | 1,066,261 | 22,725 | ||||||
Loss from operations | (1,066,261 | ) | (22,725 | ) | ||||
Other Income (Expense) | - | |||||||
Interest expense | (1,805 | ) | ||||||
Change in fair value of derivative liability | (103,604,588 | ) | ||||||
Total other expenses | (103,606,393 | ) | ||||||
Loss before income taxes | (1,066,261 | ) | (103,629,118 | ) | ||||
Provision for income taxes | ||||||||
Net loss | $ | (1,066,261 | ) | $ | (103,629,118 | ) | ||
Comprehensive Loss | $ | (1,066,261 | ) | $ | (103,629,118 | ) | ||
Basic and diluted loss per common share | ||||||||
Basic | $ | (0.00 | ) | $ | (0.04 | ) | ||
Diluted | $ | (0.00 | ) | $ | (0.04 | ) | ||
Weighted average number of common shares outstanding | ||||||||
Basic | 2,578,826,597 | 2,401,396,041 | ||||||
Diluted | 2,578,826,597 | 15,341,315,108 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
F-2 |
INDOOR HARVEST CORP
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
(UNAUDITED)
For the Three months Ended March 31, 2022
Series A Convertible | ||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Additional | Total | |||||||||||||||||||||||||
Number of Shares | Amount | Number of Shares | Amount | Paid
in Capital | Accumulated Deficit | Stockholders’ Equity | ||||||||||||||||||||||
Balance - December 31, 2021 | - | $ | - | 2,575,909,930 | $ | 2,575,910 | $ | 21,210,721 | $ | (23,695,434 | ) | $ | 91,197 | |||||||||||||||
Common stock issued for cash | - | 12,500,000 | 12,500 | 62,500 | 75,000 | |||||||||||||||||||||||
Stock based compensation | - | - | 975,496 | 975,496 | ||||||||||||||||||||||||
Net loss | - | - | (1,066,261 | ) | (1,066,261 | ) | ||||||||||||||||||||||
Balance - March 31, 2022 | $ | 2,588,409,930 | $ | 2,588,410 | $ | 22,248,717 | $ | (24,761,695 | ) | $ | 75,432 |
For the Three months Ended March 31, 2021
Series A Convertible | ||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Additional | Total | |||||||||||||||||||||||||
Number of Shares |
Amount | Number of Shares |
Amount | Paid
in Capital |
Accumulated Deficit | Stockholders’ Deficit | ||||||||||||||||||||||
Balance - December 31, 2020 | 750,000 | $ | 7,500 | 2,401,396,041 | $ | 2,401,396 | $ | 14,014,324 | $ | (61,172,660 | ) | $ | (44,749,440 | ) | ||||||||||||||
Net loss | - | - | (103,629,118 | ) | (103,629,118 | ) | ||||||||||||||||||||||
Balance - March 31, 2021 | 750,000 | $ | 7,500 | 2,401,396,041 | $ | 2,401,396 | $ | 14,014,324 | $ | (164,801,778 | ) | $ | (148,378,558 | ) |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
F-3 |
INDOOR HARVEST CORP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Three Months Ended | ||||||||
March 31, | ||||||||
2022 | 2021 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net loss | $ | (1,066,261 | ) | $ | (103,629,118 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Change in fair value of embedded derivative liability | 103,604,588 | |||||||
Stock based compensation | 975,496 | |||||||
Changes in operating assets and liabilities: | ||||||||
Prepaid expenses and other receivable | (7,291 | ) | 1,041 | |||||
Accounts payable and accrued expenses | (17,318 | ) | 23,439 | |||||
Net Cash used in Operating Activities | (115,374 | ) | (50 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Proceeds from convertible notes | 25,000 | |||||||
Proceeds from issuance of common stock | 75,000 | |||||||
Net Cash provided by Financing Activities | 75,000 | 25,000 | ||||||
Net change in cash | (40,374 | ) | 24,950 | |||||
Cash, beginning of period | 232,850 | 1,207 | ||||||
Cash, end of period | $ | 192,476 | $ | 26,157 | ||||
Supplemental Cash Flow Information | ||||||||
Cash paid for interest | $ | $ | ||||||
Cash paid for taxes | $ | $ |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
F-4 |
INDOOR HARVEST CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2022
(UNAUDITED)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations and Organization
Indoor Harvest Corp (the “Company,”) is a Texas corporation formed on November 23, 2011. Our principal executive office was located at 7401 W. Slaughter Lane #5078, Austin, Texas 78739, and such address is used in the interim. We are in the process of establishing new offices.
On August 14, 2019, the Company established a wholly owned subsidiary, IHC Consulting, Inc. (“IHC”), in the State of New York of the United States of America. IHC Consulting will provide consulting and other services to the Company and others on a contracted basis.
COVID-19
A novel strain of coronavirus (COVID-19) was first identified in December 2019, and subsequently declared a global pandemic by the World Health Organization on March 11, 2020. As a result of the outbreak, many companies have experienced disruptions in their operations and in markets served. The Company has instituted some and may take additional temporary precautionary measures intended to help ensure the well-being of its managers and minimize business disruption. The Company considered the impact of COVID-19 on the assumptions and estimates used and determined that there were no material adverse impacts on the Company’s results of operations and financial position at March 31, 2022. The full extent of the future impacts of COVID-19 on the Company’s operations is uncertain. A prolonged outbreak could have a material adverse impact on financial results and business operations of the Company, including the timing and ability of the Company to develop its business plan.
Interim Financial Statements
The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) applicable to interim financial information and the requirements of Form 10-Q and Rule 8-03 of Regulation S-X of the Securities and Exchange Commission. Accordingly, they may not include all of the information and disclosure required by accounting principles generally accepted in the United States of America for complete financial statements. Interim results are not necessarily indicative of results for a full year. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position and the results of operations and cash flows for the interim periods have been included. These interim financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 2021, as not all disclosures required by generally accepted accounting principles for annual financial statements may be presented. The interim financial statements follow the same accounting policies and methods of computations as the audited financial statements for the year ended December 31, 2021.
Basis of Presentation
The accompanying condensed consolidated financial statements have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and the requirements of Form 10-Q and Rule 8-03 of Regulation S-X of the U.S. Securities and Exchange Commission. Accordingly, they may not include all of the information and disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. Interim results are not necessarily indicative of results for a full year. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position and the results of operations and cash flows for the interim periods have been included. These interim financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 2021, as not all disclosures required by generally accepted accounting principles for annual financial statements may be presented.
F-5 |
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Significant estimates include, but are not limited to, the estimate of percentage of completion on construction contracts in progress at each reporting period which we rely on as a primary basis of revenue recognition, estimated useful lives of equipment for purposes of depreciation and the valuation of common shares issued for services, equipment and the liquidation of liabilities.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary. All significant inter-company accounts and transactions have been eliminated in consolidation.
Basic earnings (loss) per share amounts are calculated based on the weighted average number of shares of common stock outstanding during each period. Diluted earnings (loss) per share is based on the weighted average numbers of shares of common stock outstanding for the periods, including dilutive effects of stock options, warrants granted and convertible preferred stock. Dilutive options and warrants that are issued during a period or that expire or are cancelled during a period are reflected in the computations for the time they were outstanding during the periods being reported. Since Indoor Harvest has incurred losses for all periods, the impact of the common stock equivalents would be anti- dilutive and therefore are not included in the calculation.
Derivative Liability
The Company accounts for derivative instruments in accordance with ASC 815, which establishes accounting and reporting standards for derivative instruments and hedging activities, including certain derivative instruments embedded in other financial instruments or contracts and requires recognition of all derivatives on the balance sheet at fair value, regardless of hedging relationship designation. Accounting for changes in fair value of the derivative instruments depends on whether the derivatives qualify as hedge relationships and the types of relationships designated are based on the exposures hedged. At March 31, 2022 and December 31, 2021, the Company did not have any derivative instruments that were designated as hedges.
Fair Value of Financial Instruments
As defined in ASC 820” Fair Value Measurements,” fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).
Recently Issued Accounting Pronouncements
In August 2020, the FASB issued ASU 2020-06, ASC Subtopic 470-20 “Debt—Debt with “Conversion and Other Options” and ASC subtopic 815-40 “Hedging—Contracts in Entity’s Own Equity”. The standard reduced the number of accounting models for convertible debt instruments and convertible preferred stock. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting; and, (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. The amendments in this update are effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted.
F-6 |
NOTE 2 - GOING CONCERN
The accompanying unaudited consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business. The Company had minimal cash as of March 31, 2022, incurred losses from its operations and did not generate cash from its operation for the past two years and three months ended March 31, 2022. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
The Company’s continued existence is dependent upon management’s ability to develop profitable operations, continued contributions from the Company’s executive officers to finance its operations and the ability to obtain additional funding sources to explore potential strategic relationships and to provide capital and other resources for the further development and marketing of the Company’s products and business.
NOTE 3 – ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts payable and accrued liabilities at March 31, 2022 and December 31, 2021 are as follows:
March 31, | December 31, | |||||||
2022 | 2021 | |||||||
Accounts payable | $ | 95,646 | $ | 112,315 | ||||
Credit card | 12,541 | 13,191 | ||||||
Accrued expenses | 15,294 | 15,715 | ||||||
Accrued management fee | 3,605 | 3,183 | ||||||
$ | 127,086 | $ | 144,404 |
NOTE 4 - SHAREHOLDERS’ EQUITY
On May 11, 2020, the Company completed an increase in the authorized shares of the Company’s stock to a total number of , allocated as follows among these classes and series of stock:
● | Common Stock Class, par value $ per share - shares authorized. | |
● | Preferred Stock Class, Series A, par value $ per share - shares authorized. |
Series A Convertible Preferred Stock
The Company has designated shares of Series A Preferred Stock with a par value of $ .
The stated value of each issued share of Series A Convertible Preferred Stock shall be deemed to be $1.00, as the same may be equitably adjusted whenever there may occur a stock dividend, stock split, combination, reclassification or similar event affecting the Series A Convertible Preferred Stock. There are no dividends payable on the Series A Convertible Preferred Stock. Each holder of outstanding shares of Series A Convertible Preferred Stock shall be entitled to cast the number of votes for the Series A Convertible Preferred Stock in an amount equal to the number of whole shares of common stock into which the shares of Series A Convertible Preferred Stock held by such holder are convertible as of the record date for determining stockholders entitled to vote on such matter
The Series A Preferred Stock also had a “down-round” protection feature provided to the investors if the Company subsequently issued or sold any shares of common stock, stock options, or convertible securities at a price less than the conversion price of $1.00 per common share. The conversion price would be automatically adjustable down to the price of the instrument being issued. As a result of conversion during the year ended December 31, 2020, the Series A Preferred Stock conversion price was reset to $0.00006 per share.
F-7 |
Upon any liquidation, dissolution or winding-up of the Company under Texas law, whether voluntary or involuntary, the holders of the shares of Series A Convertible Preferred Stock shall be paid an amount equal to the aggregate stated value of their shares of Series A Convertible Preferred Stock, before any payment shall be paid to the holders of common stock, or any other stock ranking on liquidation junior to the Series A Convertible Preferred Stock, an amount for each share of Series A Convertible Preferred Stock held by such holder equal to the sum of the Stated Value thereof.
On August 27, 2021, the Company completed an initiative where it entered into a Modification Agreement (the “Modification”) with current Series A Convertible Preferred Stockholders to modify their conversion privileges to align and support the current management team’s initiatives with the goal of benefiting shareholders. The modification agreement provides the preferred stockholders the right to convert their preferred shares into common shares at a conversion price at the lower of $0.40 (per the original agreement), or the subsequent per share pricing of a future equity raise greater than Five Hundred Thousand ($500,000) Dollars. This Modification was pursued for the benefit of the Company’s common shareholders to mitigate the potential risk of diluting their shareholding in the event that the Company undertakes additional financing transactions to fund the Company’s expansion initiatives.
As of March 31, 2022, and December 31, 2021, there were shares of Series A Convertible Preferred Stock issued and outstanding.
Common Stock
Each share of common stock entitles the holder as of the applicable record date to one vote, in person or by proxy, on any matter that is submitted to a vote or for the consent of the stockholders of the Corporation.
On February 16, 2022 and March 16, 2022, the Company initiated a private placement offering for the sale of up to shares of the Company’s common stock, at price of $per share, for total consideration to the Company of $900,000. During the three months ended March 31,2022, the Company issued shares of common stock at $per share for cash of $75,000.
As of March 31, 2022, and December 31, 2021, there were and shares of Common Stock issued and outstanding, respectively.
Additional paid in capital
Stock Options
On August 4, 2021, in order to recognize the substantive efforts of Leslie Bocskor, Benjamin Rote and Dennis Forchic for their contributions to the company without compensation for the period between May 2020 and August 2021 for Mr. Bocskor and between August 2020 and August 2021 for Messrs. Rote and Forchic, the Board voted to formalize employment agreements with Messrs. Bocskor and Rote, and an advisory agreement with Mr. Forchic. Pursuant to their respective employment agreements, Mr. Bocskor was granted the option to purchase , million and million shares of common stock, respectively, at a conversion price of $ million per share of common stock.
million shares of common stock in the Company and Mr. Rote was granted the option to purchase million shares of common stock of the Company at a conversion price of $0.01. Pursuant to his advisory agreement, Mr. Forchic was granted the option to purchase million shares of common stock of the Company at a conversion price of $ per share of common stock. The options granted to each of Messrs. Bocskor, Rote and Forchic vested immediately upon the granting of such options. On the one-year anniversary of their respective agreements, additional options will be granted to each of Messrs. Bocskor, Rote and Forchic to purchase up to
In addition, the Board, consisting of Directors Rick Gutshall and Lang Coleman, having not received any consideration over the past two years, will each be granted the option to purchase up to
million share of common stock at a price of per share of common stock. Such options will vest immediately upon the grant date. The company’s legal counsel will be granted the option to purchase million share of common stock of the Company at a price of per share of common tsock, which option will vest immediately upon grant, under the same terms as the options granted to the Board.
F-8 |
Valuation
Three months ended | ||||
March 31, 2022 | ||||
Expected term | - years | |||
Expected average volatility | - % | |||
Expected dividend yield | ||||
Risk-free interest rate | 0.67% |
During the year ended December 31, 2021, the Company granted common stock options valued at $. During the three months ended March 31, 2022, the Company recognized stock option expense of $975,496, of which $975,496 was to related parties, and as of March 31, 2022, $remains unamortized, of which $is with related parties. The intrinsic value of the options outstanding as of March 31, 2022, was $.
Options Outstanding | Weighted | |||||||||||
Number of | Weighted Average | Average Remaining life | ||||||||||
Options | Exercise Price | (years) | ||||||||||
Outstanding, December 31, 2021 | 820,000,000 | $ | 0.01 | |||||||||
Granted | - | |||||||||||
Exercised | - | |||||||||||
Forfeited/cancelled | - | |||||||||||
Outstanding, March 31, 2022 | 820,000,000 | $ | 0.01 | |||||||||
Exercisable options, March 31, 2022 | 420,000,000 | $ | 0.01 |
Basic net income per common share is computed by dividing net income by the weighted average number of common shares outstanding during the periods. Diluted net income per common share is computed using the weighted average number of common and dilutive common equivalent shares outstanding during the periods. Common equivalent shares consist of convertible preferred stock and convertible notes that are computed using the if-converted method, and outstanding warrants that are computed using the treasury stock method. Antidilutive stock awards consist of stock options that would have been antidilutive in the application of the treasury stock method.
F-9 |
Three Months Ended | ||||||||
March 31, | ||||||||
2022 | 2021 | |||||||
Numerator: | ||||||||
Net loss | $ | (1,066,261 | ) | $ | (103,629,118 | ) | ||
Gain on change in fair value of derivatives | 103,604,588 | |||||||
Interest on convertible debt | 329,453 | |||||||
Net income (loss) - diluted | $ | (1,066,261 | ) | $ | 304,923 | |||
Denominator: | ||||||||
Weighted average common shares outstanding | 2,578,826,597 | 2,401,396,041 | ||||||
Effect of dilutive shares | 12,939,919,067 | |||||||
Diluted | 2,578,826,597 | 15,341,315,108 | ||||||
Net income (loss) per common share: | ||||||||
Basic | $ | (0.00 | ) | $ | (0.04 | ) | ||
Diluted | $ | (0.00 | ) | $ | (0.04 | ) |
For the three months ended March 31, 2022, the convertible instruments are anti-dilutive and therefore, have been excluded from earnings (loss) per share.
NOTE 6- COMMITMENTS AND CONTINGENCIES
On March 24, 2022, the Company entered into an agreement with F.E.A. Strategies Group, LLC. as advisory assistance on suitable investment strategies to raise growth capital for the Company. The Company agreed to settle 50% of the advisory fee with shares of common stock valued at $5,000. As of March 31, 2022, the company had not issued the shares of common stock.
NOTE 7- SUBSEQUENT EVENTS
The Company has assessed all subsequent events from March 31, 2022, through the date these consolidated financial statements were available to be issued, unless as disclosed below, there are not any material subsequent events that require disclosure in these consolidated financial statements other than events detailed below.
On April 4, 2022, in connection with Private Placement Offering date March 16, 2022, the Company received $111,000 cash for issuance of shares of common stock.
On April 28, 2022, in connection with Private Placement Offering date March 16, 2022, the Company received $102,000 cash for issuance of shares of common stock.
The shares issued under the Private Placement Offering will be restricted and subject to compliant required holding periods under Rule 144.
F-10 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operation
Results of Operations
Three months ended March 31, 2022 compared to three months ended March 31, 2021
The following table presents our operating results for the three months ended March 31, 2022 compared to December 31, 2021:
Three Months Ended | ||||||||||||||||
March 31, | ||||||||||||||||
2022 | 2021 | Change | % | |||||||||||||
Revenue | $ | - | $ | - | $ | - | - | |||||||||
Operating expenses | ||||||||||||||||
Depreciation and amortization expense | - | - | ||||||||||||||
Professional fees | 433,630 | 17,500 | (416,130 | ) | (2378 | )% | ||||||||||
General and administrative expenses | 632,631 | 5,225 | 627,406 | 12008 | % | |||||||||||
Total operating expenses | 1,066,261 | 22,725 | 1,043,536 | (4592 | )% | |||||||||||
Loss from operations | (1,066,261 | ) | (22,725 | ) | (1,043,536) | (4592 | )% | |||||||||
Other expense | ||||||||||||||||
Other income (expense) | - | - | ||||||||||||||
Interest income (expense) | - | (1,805 | ) | 1,805 | (100 | )% | ||||||||||
Amortization of debt discount | - | |||||||||||||||
Change in fair value of embedded derivative liability | - | (103,604,588 | ) | (103,604,588 | ) | (100 | )% | |||||||||
Total other income (expense) | - | (103,606,393 | ) | (103,606,393 | ) | (100 | )% | |||||||||
Net loss | $ | (1,066,261 | ) | $ | (103,629,118 | ) | $ | (102,562,857 | ) | (99 | )% | |||||
Comprehensive loss | $ | (1,066,261 | ) | $ | (103,629,118 | ) | $ | (102,562,857 | ) | (99 | )% |
Revenues
During the three months ended March 31, 2022 and 2021, the Company did not generate any revenues.
Operating Expenses
Total operating expenses for the three months ended March 31, 2022 and 2021 were $1,066,261 and $22,725, respectively, for an aggregate increase of $1,043,536 or 4592%. The aggregate increase is related to an increase in professional fees and general and administrative costs of $985,496 or 92% which is associated with the stock option compensation for the management team.
Other Income (Expense)
Total other income (expense) for the three months ended March 31, 2022 and 2021 were $0 and ($103,606,393), respectively. The decrease in other expense is primarily related to the conversion of the Series A Preferred shareholders into common shares, which reduced the fair value of the embedded derivative liability to $0 from ($103,604,588).
4 |
Net Loss
As a result of the factors discussed above, net loss for the three months ended March 31, 2022 and 2021 was $1,066,261 and $103,629,118 , respectively, for a decrease of $102,562,857 or 99%.
Liquidity and Capital Resources
The following table provides selected financial data about our Company as of March 31, 2022 and December 31, 2021, respectively.
Working Capital
March 31, 2022 |
December 31, 2021 |
Change | % | |||||||||||||
Current assets | $ | 202,518 | $ | 235,601 | $ | (33,083 | ) | (14 | )% | |||||||
Current liabilities | $ | 127,086 | $ | 144,404 | $ | (17,318 | ) | (12 | )% | |||||||
Working capital (deficiency) | $ | 75,432 | $ | 91,197 | $ | (15,765 | ) | (17 | )% |
Cash Flows
Three Months Ended | ||||||||||||||||
March 31, 2022 | ||||||||||||||||
2022 | 2021 | Change | % | |||||||||||||
Cash used in operating activities | $ | (115,374 | ) | $ | (50 | ) | $ | (115,324 | ) | 230648 | % | |||||
Cash provided by financing activities | $ | 75,000 | $ | 25,000 | $ | 50,000 | 200 | % | ||||||||
Net Change in Cash During Period | $ | (40,374 | ) | $ | 24,950 | $ | (65,324 | ) | (262 | )% |
As of March 31, 2022, the Company’s cash balance was $192,476 and total assets were $202,518. As of December 31, 2021, our Company’s cash balance was $232,850 and total assets were $235,601.
As of March 31, 2022, the Company had total liabilities of $127,086 compared with total liabilities of $144,404 as of December 31, 2021.
As of March 31, 2022, the Company had working capital of $75,432 compared with working capital of $91,197 as of December 31, 2021. The decrease in working capital was primarily attributed to an increase in operating expenses.
Cash Flow from Operating Activities
Net cash used in operating activities for the three months ended March 31, 2022 and 2021 were $115,374 and $50 respectively, for an increase of $115,324. The increase in net cash used in operating activities is primarily related to an increase in operating expenses.
Cash Flow from Investing Activities
For the three months ended March 31, 2022 and 2021, our Company did not have any investing activities.
Cash Flow from Financing Activities
Net cash provided by (used in) financing activities for the three months ended March 31, 2022 and 2021 were $75,000 and $25,000, respectively. The increase in cash from financing activities was the result of the Company’s receipt of cash proceeds from a private placement offering.
5 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
As a “smaller reporting company”, we are not required to provide the information required by this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)) that are designed to ensure that information required to be disclosed in the Company’s Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer, Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
The Company’s management, consisting solely of the Company’s Chief Executive Officer, Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer has concluded that, as of March 31, 2022, the Company’s disclosure controls and procedures were not effective because of the following internal control over financial reporting deficiencies:
● We currently have an insufficient complement of personnel with the necessary accounting expertise and an inadequate supervisory review structure with respect to the requirements and application of US GAAP and SEC disclosure requirements.
● We currently have insufficient written policies and procedures for accounting and financial reporting with respect to the requirements and application of US GAAP and SEC disclosure requirements.
● We currently lack a formal process and timeline for closing the books and records at the end of each reporting period and such weaknesses restrict the Company’s ability to timely gather, analyze and report information relative to the financial statements.
● Our Company’s management is composed of a small number of individuals resulting in a situation where limitations on segregation of duties exist.
We will continue to monitor and evaluate the effectiveness of our disclosure controls and procedures and our internal controls over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.
Changes in Internal Controls
There have been no changes in our internal controls over financial reporting identified in connection with the evaluation required by paragraph (d) of Securities Exchange Act Rule 13a-15 or Rule 15d-15 that occurred in the quarter ended March 31, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
6 |
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
From time to time we may become involved in various legal proceedings that arise in the ordinary course of business. We are not currently a party to any material legal proceeding.
Item 1A. Risk Factors
As a “smaller reporting company”, we are not required to provide the information required by this Item.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable.
Item 5. Other Information
(a) Not applicable.
(b) Not applicable.
Item 6. Exhibits
The following exhibits are included as part of this report:
INCORPORATED BY REFERENCE | ||||||||
Exhibit | Description | Form | Exhibit | Filing Date | ||||
(31) | Rule 13a-14(a)/15d-14(a) Certifications | |||||||
* | Section 302 Certification under the Sarbanes-Oxley Act of 2002 of the Principal Executive Officer | |||||||
* | Section 302 Certification under the Sarbanes-Oxley Act of 2002 of the Principal Financial Officer | |||||||
(32) | Section 1350 Certifications | |||||||
* | Section 906 Certification under the Sarbanes-Oxley Act of 2002 of the Principal Executive Officer and Principal Financial Officer | |||||||
(101) | Interactive Data Files | |||||||
* | Inline XBRL Instance Document | |||||||
* | Inline XBRL Taxonomy Extension Schema Document | |||||||
* | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
* | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
* | Inline XBRL Taxonomy Extension Label Linkbase Document | |||||||
* | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
† | Management Contract or Compensation Plan |
* Filed herewith. In addition, in accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are being furnished and not filed.
7 |
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.
INDOOR HARVEST CORP. | |
(Registrant) | |
Dated: May 16, 2022 | /s/ Leslie Bocskor |
Leslie Bocskor | |
Chief Executive Officer, Chief Financial Officer | |
(Principal Executive Officer)(Principal Financial Officer) |
8 |