Jacksam Corp - Quarter Report: 2022 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2022
OR
☐ | 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: 033-33263
Jacksam Corporation |
(Exact name of registrant as specified in its charter) |
Nevada | 46-3566284 | |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) | |
3100 Airway Avenue Suite 138 Costa Mesa, CA | 92626 | |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (800) 605-3580
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class |
| Trading Symbol |
| Name of Each Exchange on Which Registered |
Common Stock, par value $0.001 per share |
| JKSM |
|
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 every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a 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 | ☒ |
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 ☒
As of June 30, 2022, the registrant had 80,771,577 shares of common stock, $0.001 par value per share, outstanding.
TABLE OF CONTENTS
| Page | |||
| ||||
PART I — FINANCIAL INFORMATION | ||||
| ||||
Item 1. | Financial Statements |
| ||
|
|
|
|
|
|
| 4 | ||
| Condensed Consolidated Statements of Operations and Comprehensive Loss |
| 5 |
|
|
| 6 |
| |
|
| 7 | ||
|
| 8 | ||
|
|
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations | 21 | |||
|
| |||
25 | ||||
|
| |||
25 | ||||
|
| |||
|
| |||
26 | ||||
|
| |||
26 | ||||
|
| |||
26 | ||||
|
| |||
26 | ||||
|
| |||
26 |
| |||
|
| |||
26 | ||||
|
| |||
27 |
| |||
|
| |||
28 |
2 |
Table of Contents |
Forward-Looking Statements
For purposes of this report, unless otherwise indicated or the context otherwise requires, all references herein to “Jacksam Corporation”, “the Company”, “we”, “us”, and “our”, refer to Jacksam Corporation, a Nevada corporation.
This Quarterly Report on Form 10-Q, or this Report, contains forward-looking statements. Any and all statements contained in this Report that are not statements of historical fact may be deemed forward-looking statements. Terms such as “may”, “might”, “would”, “should”, “could”, “project”, “estimate”, “pro-forma”, “predict”, “potential”, “strategy”, “anticipate”, “attempt”, “develop”, “plan”, “help”, “believe”, “continue”, “intend”, “expect”, “future” and terms of similar import (including the negative of any of the foregoing) may be intended to identify forward-looking statements. However, not all forward-looking statements may contain one or more of these identifying terms. Forward-looking statements in this Report may include, without limitation, statements regarding (i) the plans and objectives of management for future operations, including plans or objectives relating to the development of our cartridge filling machines, cartridge capping machines and cartridges, (ii) a projection of income (including income/loss), earnings (including earnings/loss) per share, capital expenditures, dividends, capital structure or other financial items, (iii) our future financial performance, including any such statement contained in a discussion and analysis of financial condition by management or in the results of operations included pursuant to the rules and regulations of the Securities and Exchange Commission, or the SEC, and (iv) the assumptions underlying or relating to any statement described in points (i), (ii) or (iii) above.
The forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon our current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which we have no control over. Actual results and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements as a result of these risks and uncertainties.
3 |
Table of Contents |
Jacksam Corporation |
| |||||||
Condensed Consolidated Balance Sheets |
| |||||||
|
|
|
|
| ||||
|
| June 30, |
|
| December 31, |
| ||
|
| 2022 |
|
| 2021 |
| ||
|
| (Unaudited) |
|
| (Audited) |
| ||
Assets |
| |||||||
|
|
|
|
|
|
| ||
Current Assets: |
|
|
|
|
|
| ||
Cash |
| $ | 373,657 |
|
| $ | 344,811 |
|
Accounts receivable, net |
|
| 1,262,690 |
|
|
| 591,169 |
|
Inventory, net |
|
| 225,451 |
|
|
| 196,712 |
|
Prepaid expenses |
|
| 67,243 |
|
|
| 8,600 |
|
Total Current Assets |
|
| 1,929,041 |
|
|
| 1,141,292 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
| 756 |
|
|
| 1,472 |
|
Right of-use asset - operating lease |
|
| 93,329 |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Total Assets |
| $ | 2,023,126 |
|
| $ | 1,142,764 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Deficit | ||||||||
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
| $ | 1,140,869 |
|
| $ | 641,690 |
|
Accrued dividends |
|
| 39,671 |
|
|
|
|
|
Deferred revenue |
|
| 104,303 |
|
|
| 171,771 |
|
Convertible notes payable, current portion (net of discount $0 and $$43,269, respectively) |
|
| 444,444 |
|
|
| 701,175 |
|
Notes payable, current portion |
|
| 144,389 |
|
|
| 87,774 |
|
Right of use liability - operating lease, current portion |
|
| 31,593 |
|
|
| - |
|
Derivative liability |
|
| 101,831 |
|
|
| 325,808 |
|
Accrued liabilities - other |
|
| 2,220,175 |
|
|
| 2,264,390 |
|
Subscription payable |
|
| 499,999 |
|
|
| 499,999 |
|
Total Current Liabilities |
|
| 4,727,274 |
|
|
| 4,692,607 |
|
|
|
|
|
|
|
|
|
|
Notes payable, net of current portion (net of discount $107,814 and $121,310, respectively) |
|
| 573,155 |
|
|
| 705,038 |
|
Right of use liability - operating lease |
|
| 63,792 |
|
|
| - |
|
Total Liabilities |
|
| 5,364,221 |
|
|
| 5,397,645 |
|
|
|
|
|
|
|
|
|
|
Commitment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezzanine equity |
|
|
|
|
|
|
|
|
Series A Preferred stock - 2,800,000 authorized, $0.001 par value, 2,800,000 and 0 shares issued and outstanding as of June 30, 2022 and December 31, 2021 |
|
| 265,670 |
|
|
| 259,422 |
|
|
|
|
|
|
|
|
|
|
Stockholders' Deficit: |
|
|
|
|
|
|
|
|
Preferred stock - 30,000,000 authorized, $0.001 par value, 0 shares issued and outstanding |
|
| - |
|
|
| - |
|
Series B Preferred Stock - 1,000,000 authorized, $0.001 par value, $1 stated value, 1,000,000 and 0 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively |
|
| 100 |
|
|
| - |
|
Common stock - 200,000,000 authorized, $0.001 par value, 80,771,577 and 74,490,147 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively |
|
| 80,771 |
|
|
| 74,490 |
|
Additional paid-in capital |
|
| 7,448,690 |
|
|
| 6,210,414 |
|
Shares payable, consisting of 2,222,223 shares of common shares as of June 30, 2022 and December 31, 2021 |
|
| - |
|
|
| 331,600 |
|
Accumulated deficit |
|
| (11,136,326 | ) |
|
| (11,130,807 | ) |
Total Stockholders' Deficit |
|
| (3,606,765 | ) |
|
| (4,514,303 | ) |
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit |
| $ | 2,023,126 |
|
| $ | 1,142,764 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited consolidated financial statements |
4 |
Table of Contents |
Jacksam Corporation | ||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||
For the Three Months Ended June 30, 2022 and 2021 | ||||||||||||||||
(Unaudited) | ||||||||||||||||
| ||||||||||||||||
|
| Three Months Ended |
|
| Three Months Ended |
|
| Six Months Ended |
|
| Six Months Ended |
| ||||
|
| June 30, 2022 |
|
| June 30, 2021 |
|
| June 30, 2022 |
|
| June 30, 2021 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Sales |
| $ | 1,467,309 |
|
| $ | 1,660,257 |
|
| $ | 3,244,384 |
|
| $ | 3,431,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales |
|
| 1,042,379 |
|
|
| 1,156,441 |
|
|
| 2,400,817 |
|
|
| 2,413,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
| 424,930 |
|
|
| 503,816 |
|
|
| 843,567 |
|
|
| 1,017,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and wages |
|
| 273,836 |
|
|
| 336,368 |
|
|
| 541,480 |
|
|
| 665,451 |
|
Other selling, general and administrative expenses |
|
| 225,867 |
|
|
| 537,730 |
|
|
| 375,480 |
|
|
| 718,890 |
|
Total Operating Expenses |
|
| 499,703 |
|
|
| 874,098 |
|
|
| 916,960 |
|
|
| 1,384,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
|
| (74,773 | ) |
|
| (370,282 | ) |
|
| (73,393 | ) |
|
| (366,532 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative gain |
|
| 77,899 |
|
|
| 542,993 |
|
|
| 364,997 |
|
|
| 1,075,360 | |
Interest expense |
|
| (38,029 | ) |
|
| (165,234 | ) |
|
| (297,123 | ) |
|
| (513,885 | ) |
Loss on conversion of notes payable |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (58,642 | ) |
Gain on settlement of notes payable |
|
| - |
|
|
| 297,670 |
|
|
| - |
|
|
| 160,164 |
|
Total Other Income (Expense) |
|
| 39,870 |
|
|
| 675,429 |
|
|
| 67,874 |
|
|
| 662,997 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
| $ | (34,903 | ) |
| $ | 305,147 |
|
| $ | (5,519 | ) |
| $ | 296,465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
| (23,087 | ) |
|
| (1,208 | ) |
|
| (45,920 | ) |
|
| (1,208 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Available to Common Shareholders |
| $ | (57,990 | ) |
| $ | 303,939 |
|
| $ | (51,439 | ) |
| $ | 295,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | (0.00 | ) |
| $ | 0.00 |
|
| $ | (0.00 | ) |
| $ | 0.00 |
|
Diluted |
| $ | (0.00 | ) |
| $ | 0.00 |
|
| $ | (0.00 | ) |
| $ | 0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 80,132,342 |
|
|
| 72,034,097 |
|
|
| 77,605,012 |
|
|
| 70,692,600 |
|
Diluted |
|
| 80,132,342 |
|
|
| 80,740,245 |
|
|
| 77,605,012 |
|
|
| 77,787,944 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements
5 |
Table of Contents |
Jacksam Corporation |
Condensed Consolidated Statements of Stockholders' Deficit |
For the Three and Six Months Ended June 30, 2022 and 2021 |
(Unaudited) |
|
| Series A Preferred Stock, |
|
| Series B Preferred Stock, |
|
| Common Stock, $0.001 Par Value |
|
| Paid-In |
|
| Share |
|
| Accumulated |
|
| Total Stockholders' |
| |||||||||||||||||||
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| Capital |
|
| Payable |
|
| Deficit |
|
| Deficit |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Balance, December 31, 2021 |
|
| 2,800,000 |
|
| $ | 259,422 |
|
|
| - |
|
| $ | - |
|
|
| 74,490,147 |
|
| $ | 74,490 |
|
| $ | 6,210,414 |
|
| $ | 331,600 |
|
| $ | (11,130,807 | ) |
| $ | (4,514,303 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Series B Preferred Stock, net of fees |
|
| - |
|
|
| - |
|
|
| 1,000,000 |
|
|
| 100 |
|
|
| - |
|
|
| - |
|
|
| 889,900 |
|
|
| - |
|
|
| - |
|
|
| 890,000 |
|
Common Stock and Warrants issued in connection with preferred stock |
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
| 2,000,000 |
|
|
| 2,000 |
|
|
| (2,000 | ) |
|
|
|
|
|
| - |
|
|
| - |
|
Dividends on Series A Preferred Stock |
|
| - |
|
|
| 3,107 |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (22,833 | ) |
|
| - |
|
|
| - |
|
|
| (22,833 | ) |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 29,384 |
|
|
| 29,384 |
|
Balance, March 31, 2022 |
|
| 2,800,000 |
|
| $ | 262,529 |
|
|
| 1,000,000 |
|
| $ | 100 |
|
|
| 76,490,147 |
|
| $ | 76,490 |
|
| $ | 7,075,481 |
|
| $ | 331,600 |
|
| $ | (11,101,423 | ) |
| $ | (3,617,752 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for share payable |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 2,222,221 |
|
|
| 2,222 |
|
|
| 329,378 |
|
|
| (331,600 | ) |
|
| - |
|
|
| - |
|
Common stock issued for services |
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
| 1,389,175 |
|
|
| 1,389 |
|
|
| 67,588 |
|
|
| - |
|
|
| - |
|
|
| 68,977 |
|
Common Stock and Warrants issued in connection with preferred stock |
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
| 670,034 |
|
|
| 670 |
|
|
| (670 | ) |
|
|
|
|
|
| - |
|
|
| - |
|
Dividends on Series A Preferred Stock |
|
| - |
|
|
| 3,141 |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (23,087 | ) |
|
| - |
|
|
| - |
|
|
| (23,087 | ) |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (34,903 | ) |
|
| (34,903 | ) |
Balance, June 30, 2022 |
|
| 2,800,000 |
|
| $ | 265,670 |
|
|
| 1,000,000 |
|
| $ | 100 |
|
|
| 80,771,577 |
|
| $ | 80,771 |
|
| $ | 7,448,690 |
|
| $ | - |
|
| $ | (11,136,326 | ) |
| $ | (3,606,765 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2020 |
|
| - |
|
| $ | - |
|
|
| - |
|
| $ | - |
|
|
| 66,366,419 |
|
| $ | 66,366 |
|
| $ | 4,708,323 |
|
| $ | 645,192 |
|
| $ | (11,125,333 | ) |
| $ | (5,705,452 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt conversion |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 3,086,420 |
|
|
| 3,087 |
|
|
| 611,111 |
|
|
| - |
|
|
| - |
|
|
| 614,198 |
|
Common stock issued for deferred finance cost |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 200,000 |
|
|
| 200 |
|
|
| 71,800 |
|
|
| - |
|
|
| - |
|
|
| 72,000 |
|
Sale of common stock units |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 2,479,994 |
|
|
| 2,480 |
|
|
| 322,195 |
|
|
| (136,875 | ) |
|
| - |
|
|
| 187,800 |
|
Common stock and warrants issued for settlement of notes payable |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 414,930 |
|
|
| 415 |
|
|
| 140,703 |
|
|
| - |
|
|
| - |
|
|
| 141,118 |
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (8,682 | ) |
|
| (8,682 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2021 |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 72,547,763 |
|
|
| 72,548 |
|
|
| 5,854,132 |
|
|
| 508,317 |
|
|
| (11,134,015 | ) |
|
| (4,699,018 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 57,895 |
|
|
| 58 |
|
|
| 6,153 |
|
|
| - |
|
|
| - |
|
|
| 6,211 |
|
Sale of common stock units |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 1,388,889 |
|
|
| 1,389 |
|
|
| 175,328 |
|
|
| (176,717 | ) |
|
| - |
|
|
| - |
|
Exercise of warrants |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 426,136 |
|
|
| 426 |
|
|
| (426 | ) |
|
| - |
|
|
| - |
|
|
| - |
|
Extinguishment of derivative liability due to conversion |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 72,958 |
|
|
| - |
|
|
| - |
|
|
| 72,958 |
|
Shares returned under share-lending agreement |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (860,000 | ) |
|
| (860 | ) |
|
| 860 |
|
|
| - |
|
|
| - |
|
|
| - |
|
Issuance of Series A preferred stock |
|
| 2,800,000 |
|
|
| 252,000 |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Dividends on Series A preferred stock |
|
| - |
|
|
| 1,208 |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (1,208 | ) |
|
| - |
|
|
| - |
|
|
| (1,208 | ) |
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 305,147 |
|
|
| 305,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2021 |
|
| 2,800,000 |
|
| $ | 253,208 |
|
|
| - |
|
| $ | - |
|
|
| 73,560,683 |
|
| $ | 73,561 |
|
| $ | 6,107,797 |
|
| $ | 331,600 |
|
| $ | (10,828,868 | ) |
| $ | (4,315,910 | ) |
The accompanying notes are an integral part of these unaudited consolidated financial statements
6 |
Table of Contents |
Jacksam Corporation | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
For the Six Months Ended June 30, 2022 and 2021 | ||||||||
(Unaudited) | ||||||||
| ||||||||
|
| June 30, |
|
| June 30, |
| ||
|
| 2022 |
|
| 2021 |
| ||
Cash Flows from Operating Activities |
|
|
|
|
|
| ||
Net income (loss) |
| $ | (5,519 | ) |
| $ | 296,465 |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation expense |
|
| 716 |
|
|
| 1,008 |
|
Stock-based compensation |
|
| 68,977 |
|
|
| 6,211 |
|
Gain on settlement of notes payable |
|
| - |
|
|
| (160,164 | ) |
Loss on conversion of notes payable |
|
| - |
|
|
| 58,642 |
|
Amortization of debt discount |
|
| 56,765 |
|
|
| 433,097 |
|
Amortization of right-of-use assets |
|
| 12,493 |
|
|
| - |
|
Interest expense from derivative issuance |
|
| 141,020 |
|
|
| - |
|
Derivative (gain) |
|
| (364,977 | ) |
|
| (1,075,360 | ) |
Inventory impairment |
|
| 18,000 |
|
|
| - |
|
Net change in: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| (671,521 | ) |
|
| 39,905 |
|
Inventory |
|
| (47,539 | ) |
|
| 4,922 |
|
Prepaid expenses |
|
| (58,643 | ) |
|
| 136,859 |
|
Right-of-use liabilities |
|
| (10,437 | ) |
|
| - |
|
Accounts payable and accrued expenses |
|
| 454,962 |
|
|
| (99,191 | ) |
Deferred revenue |
|
| (67,468 | ) |
|
| (177,260 | ) |
|
|
|
|
|
|
|
|
|
Net cash used in operating activities |
|
| (472,391 | ) |
|
| (534,866 | ) |
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
Proceeds from convertible notes payable |
|
| - |
|
|
| 570,000 |
|
Payments on convertible notes payable |
|
| (300,000 | ) |
|
| (530,503 | ) |
Proceeds from notes payable |
|
| 163,988 |
|
|
| 296,524 |
|
Payments on notes payable |
|
| (252,751 | ) |
|
| (34,377 | ) |
Proceeds from sale of common stock units |
|
| - |
|
|
| 250,000 |
|
Proceeds from issuance of Series A preferred stock |
|
| 890,000 |
|
|
| 252,000 |
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
| 501,237 |
|
|
| 803,644 |
|
|
|
|
|
|
|
|
|
|
Net Change in Cash |
|
| 28,846 |
|
|
| 268,778 |
|
|
|
|
|
|
|
|
|
|
Cash, Beginning of Period |
|
| 344,811 |
|
|
| 489,560 |
|
|
|
|
|
|
|
|
|
|
Cash, End of Period |
| $ | 373,657 |
|
| $ | 758,338 |
|
|
|
|
|
|
|
|
|
|
Cash Paid For: |
|
|
|
|
|
|
|
|
Income Taxes |
| $ | - |
|
| $ | - |
|
Interest |
| $ | 10,212 |
|
| $ | 49,802 |
|
|
|
|
|
|
|
|
|
|
Non-cash transactions: |
|
|
|
|
|
|
|
|
Right of use asset and liability recognized, operating leases |
| $ | 105,822 |
|
| $ | - |
|
Common stock issued to settle convertible notes payable |
| $ | - |
|
| $ | 614,198 |
|
Derivative liability recognized at issuance of warrants and conversion option |
| $ | - |
|
| $ | 493,670 |
|
Extinguishment of derivative to warrant exercise |
| $ | - |
|
| $ | 72,958 |
|
Common stock issued for deferred finance costs |
| $ | 2,670 |
|
| $ | 72,000 |
|
Common stock issued to settle share payable |
| $ | 331,600 |
|
| $ | - |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited consolidated financial statements |
7 |
Table of Contents |
Jacksam Corporation
Notes to Condensed Consolidated Financial Statements
Note 1: Organization and Nature of Operations
Jacksam Corporation dba Convectium is a technology company focused on developing and commercializing products of vaporizer cartridge filling & capping, pre-roll filling, and other automation systems. The Company’s product line primarily consisted of the 710 Shark cartridge filling machine, the 710 Captain cartridge capping machine, the “PreRoll-ER” pre-roll & cone filling machine, customizable and C-Cell cartridges, and accessories. The Company’s customers are primarily businesses operating in jurisdictions that have some form of cannabis legalization. These businesses include medical and recreational dispensaries, large and small-scale processors and growers, multi-state operators, and distributors. The Company utilizes its direct sales force, website, strategic partners’ sales force, independent sales representatives, and a wide range of referral network to sell its products.
The Company was originally organized under the laws of the State of Nevada on September 21, 1989 under the name of Fulton Ventures, Inc. Effective November 16, 2009, management at that time changed the name of Fulton Ventures, Inc. to China Grand Resorts, Inc. After the September 30, 2014 10-Q filing, the management of China Grand Resorts, Inc. abandoned the Company and its subsidiaries were taken back by Chinese national companies in China who owned them. The remaining parent company, China Grand Resorts, Inc., became a dormant company until 2016 when a new shareholder Bryan Glass became the majority shareholder and owner of the Company.
On September 14, 2018 (the “Merger”), the Company’s wholly owned subsidiary, Jacksam Acquisition Corp., a corporation formed in the State of Nevada on September 11, 2018, or the Acquisition Sub, merged with and into Jacksam, a corporation incorporated in the State of Delaware in August 2013.
On November 5, 2018, current management merged Jacksam into the parent Company, China Grand Resorts, Inc. In connection with the transaction, current management amended our articles of incorporation to change the Company’s name from China Grand Resorts, Inc. to Jacksam Corporation dba Convectium.
Since the Merger, the Company has been operated under the control of current management and continued to operate the business of Jacksam Corporation, described herein, as our sole business.
8 |
Table of Contents |
Note 2: Significant Accounting Policies
Basis of Preparation
The accompanying financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) under the accrual basis of accounting. These financial statements are presented in U.S. dollars and are prepared on a historical cost basis, except for certain financial instruments which are carried at fair value. The accompanying unaudited interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America and should be read in conjunction with the audited consolidated financial statements and notes thereto for the years ended December 31, 2021 in the Form 10-K filed on March 31, 2022. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the consolidated financial statements which would substantially duplicate the disclosures contained in the Form 10-K have been omitted.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of Jacksam Corporation and its wholly owned subsidiary. All intercompany transactions and balances are eliminated in consolidation.
Use of Estimates
The preparation of financial statements is in conformity with U.S. GAAP and requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Such estimates and assumptions impact both assets and liabilities, including but not limited to net realizable value of accounts receivable and inventory, estimated useful lives and potential impairment of property and equipment, estimate of fair value of share based payments and derivative liabilities, estimates of fair value of warrants issued and recorded as debt discount and estimates of the probability and potential magnitude of contingent liabilities. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate could change in the near term due to one or more future nonconforming events. Accordingly, actual results could differ significantly from estimates.
Risks and Uncertainties
The Company’s operations are subject to risk and uncertainties including financial, operational, regulatory and other risks including the potential risk of business failure. The Company has experienced, and in the future, expects to continue to experience, variability in its sales and earnings. The factors expected to contribute to this variability include, among others, (i) the uncertainty associated with the commercialization and ultimate success of the product, (ii) competition inherent at large national retail chains where product is expected to be sold, (iii) general economic conditions, and (iv) the related volatility of prices pertaining to the cost of sales.
Cash and Cash Equivalents
Cash and cash equivalents are carried at cost and consist of cash on hand and demand deposits placed with banks or other financial institutions, and all highly liquid investments with an original maturity of three months or less. Federal Deposit Insurance Corporation (“FDIC”) deposit insurance covers $250,000 per depositor, per FDIC-insured bank, per ownership category.
Accounts Receivable and Allowance for Doubtful Accounts
Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. The Company recognizes an allowance for losses on accounts receivable in an amount equal to the estimated probable losses net of recoveries. The allowance is based on an analysis of historical bad debt experience, current receivables aging, and expected future bad debts, as well as an assessment of specific identifiable customer accounts considered at risk or uncollectible. As of June 30, 2022 and December 31, 2021, the Company had recorded an allowance for doubtful accounts of $74,000.
9 |
Table of Contents |
Inventory
Inventories are stated at the lower of cost, determined on the average cost basis or net realizable value. Cost principally consists of the purchase price (adjusted for lower of cost or market), customs, duties, and freight. The Company periodically reviews historical sales activity to determine potentially obsolete items and evaluates the impact of any anticipated changes in future demand.
The June 30, 2022 and December 31, 2021 inventory consisted entirely of finished goods. The Company will maintain an allowance based on specific inventory items that have shown no activity over a 60-month period. The Company tracks inventory as it is disposed, scrapped or sold at below cost to determine whether additional items on hand should be reduced in value through an allowance method. As of June 30, 2022 and December 31, 2021, the Company has determined that an inventory allowance of $18,800 is required and was recognized during the six months ended June 30, 2022.
Property and Equipment
Property and equipment are measured at cost, less accumulated depreciation, and are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Depreciation of property and equipment is provided utilizing the straight-line method over the estimated useful lives, ranging from 5 to 7 years of the respective assets. Expenditures for maintenance and repairs are charged to expense as incurred. Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statements of operations.
Fair Value of Financial Instruments
The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.
The following are the hierarchical levels of inputs to measure fair value:
· | Level 1 – Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities. |
|
|
· | Level 2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; Quoted prices for similar assets or liabilities in active markets; Inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
|
|
· | Level 3 – Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available. |
The carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts payable & accrued expenses, certain notes payable and an approximate of their fair values because of the short maturity of these instruments.
10 |
Table of Contents |
Binomial Calculation Model
The Company uses a binomial calculator model to determine fair market value of derivative liabilities, warrants and options issued.
Revenue Recognition
The Company derives revenues from the sale of machines and non-machine products (customizable and C-Cell cartridges and accessories). The Company recognizes revenue in accordance with Accounting Standards Codification (“ASC”) 606. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services.
Revenue is recognized based on the following five step model:
| - | Identification of the contract with a customer |
| - | Identification of the performance obligations in the contract |
| - | Determination of the transaction price |
| - | Allocation of the transaction price to the performance obligations in the contract |
| - | Recognition of revenue when, or as, the Company satisfies a performance obligation |
Performance Obligations
Sales of machines and non-machine products are recognized when all the following criteria are satisfied: (i) a contract with an end user exists which has commercial substance; (ii) it is probable the Company will collect the amount charged to the end user; and (iii) the Company has completed its performance obligation whereby the end user has obtained control of the product. A contract with commercial substance exists once the Company receives and accepts a purchase order or once it enters into a contract with an end user. If collectability is not probable, the sale is deferred and not recognized until collection is probable or payment is received. Control of products typically transfers when title and risk of ownership of the product has transferred to the customer. The customer has a 10-day period to inspect the equipment and may return the product if it does not meet the agreed-upon specifications. For contracts with multiple performance obligations, the Company allocates the total transaction price to each performance obligation in an amount based on the estimated relative standalone selling prices of the promised goods or services underlying each performance obligation. The Company uses an observable price to determine the stand-alone selling price for separate performance obligations or a cost plus margin approach when one is not available. Historically, the Company’s contracts have not had multiple performance obligations. The large majority of the Company’s performance obligations are recognized at a point in time related to the sale of machines and non-machine products.
Sales, value add, and other taxes collected concurrent with revenue-producing activities are excluded from revenue. Incidental items that are immaterial in the context of the contract are recognized as expense. Payment terms between invoicing and when payment is due is less than one year. As of December 31, 2021, none of the Company’s contracts contained a significant financing component.
The Company elected the practical expedient to not adjust the amount of revenue to be recognized under a contract with an end user for the effects of time value of money when the timing difference between receipt of payment and recognition of revenue is less than one year.
11 |
Table of Contents |
The majority of the Company’s contracts offer an assurance-type warranty of the products at no additional cost for a period of 3 years. Assurance-type warranties provide a customer with assurance that the related product will function as the parties intended because it complies with agreed-upon specifications. Such warranties do not represent a separate performance obligation. At the time a sale is recognized, the Company estimated future warranty costs, which were trivial.
Transaction Price Allocated to the Remaining Performance Obligations
At a given point in time, the Company may have collected payment for future sales of product to begin production. These transactions are deferred until the product transfers to the customer and the performance obligation is considered complete. As of June 30, 2022, $104,303 in revenue is expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period. The Company expects to recognize all of our unsatisfied (or partially unsatisfied) performance obligations as revenue in the next twelve months.
Contract Costs
Costs incurred to obtain a customer contract are not material to the Company. The Company elected to apply the practical expedient to not capitalize contract costs to obtain contracts with a duration of one year or less, which are expensed and included within cost of goods and services.
Critical Accounting Estimates
Estimates are used to determine the amount of variable consideration in contracts, the standalone selling price among separate performance obligations and the measure of progress for contracts where revenue is recognized over time. The Company reviews and updates these estimates regularly.
Disaggregation of Revenue
All machine sales and most non-machine sales are completed in North America.
|
| Three Months Ended June 30, 2022 |
|
| Three Months Ended June 30, 2021 |
|
| Six Months Ended June 30, 2022 |
|
| Six Months Ended June 30, 2021 |
| ||||
Machine sales |
| $ | 1,157,961 |
|
| $ | 1,526,947 |
|
| $ | 2,191,084 |
|
| $ | 3,185,615 |
|
Non-machine sales |
|
| 309,348 |
|
|
| 133,310 |
|
|
| 1,053,300 |
|
|
| 245,608 |
|
Total sales |
| $ | 1,467,309 |
|
| $ | 1,660,257 |
|
| $ | 3,244,384 |
|
| $ | 3,431,223 |
|
Net Loss Per Common Share
Basic net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period. Potential common stock equivalents are determined using the treasury stock method. For diluted net loss per share purposes, the Company excludes stock options and other stock-based awards, including shares issued as a result of option exercises that are subject to repurchase by the Company, whose effect would be anti-dilutive from the calculation.
12 |
Table of Contents |
The following table presents the effect of potential dilutive issuances for the three and six months ended June 30, 2022 and 2021:
|
| Three Months Ended |
|
| Six Months Ended |
| ||||||||||
|
| June 30, 2022 |
|
|
| June 30, 2021 |
|
| June 30, 2022 |
|
|
| June 30, 2021 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders | $ | (57,990 | ) |
| $ | 303,939 |
|
| $ | (51,439 | ) |
| $ | 295,257 |
| |
Preferred stock dividends |
|
| - |
|
|
| 1,208 |
|
|
| - |
|
|
| 1,208 |
|
Derivative gain |
|
| - |
|
|
| (542,993 | ) |
|
| - |
|
|
| (1,075,360 | ) |
Interest expense associated with convertible debt |
|
| - |
|
|
| 155,241 |
|
|
| - |
|
|
| 447,791 |
|
Net income (loss) for dilutive calculation | $ | (57,990 | ) |
| $ | (86,605 | ) |
|
| (51,439 | ) |
|
| (331,104 | ) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
| 80,132,342 |
|
|
| 72,034,097 |
|
|
| 77,605,012 |
|
|
| 70,692,600 |
|
Dilutive effect of preferred stock |
|
| - |
|
|
| 1,400,000 |
|
|
| - |
|
|
| 1,400,000 |
|
Dilutive effect of convertible debt |
|
| - |
|
|
| 2,469,136 |
|
|
| - |
|
|
| 2,469,136 |
|
Dilutive effect of common stock warrants |
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
Weighted average shares outstanding for diluted net income (loss) per share |
|
| 80,132,342 |
|
|
| 80,740,245 |
|
|
| 77,605,012 |
|
|
| 77,787,944 |
|
During the three and six months ended June 30, 2022, the impact of 15,189,056 warrants to purchase common stock, 2,469,136 shares issuable under convertible debt and 18,066,667 shares issuable under convertible preferred stock were excluded from the calculation above as their impact would be anti-dilutive. The calculation for each period presented also excludes 2,777,778 shares not yet issued related to conversions of debt that occurred in 2020, and for the three and six months ended June 30, 2021, excludes 2,222,223 related to stock unit sales in 2021 that were not yet issued. During the three and six months ended June 30, 2021, the impact of 10,968,056 warrants to purchase common stock were excluded from the calculation as their impact would be anti-dilutive. During the six months ended June 30, 2021, 2,493,827 shares issuable under convertible debt were excluded from the calculation above as their impact would be anti-dilutive.
Going Concern
The Company’s financial statements are prepared using U.S. GAAP to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has negative working capital, recurring losses, and does not have a source of revenues sufficient to cover its operating costs. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
The ability of the Company to continue as a going concern is dependent upon its ability to successfully execute the business plan and attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.
In the coming year, the Company’s foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the SEC, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.
Historically, it has mostly relied upon convertible notes payable and cash flows from operations to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future private offerings of the Company’s stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s failure to do so could have a material and adverse effect upon it and its shareholders.
Recently Issued Accounting Pronouncements
From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective and will not have a material effect on its consolidated financial position or results of operations upon adoption.
In August 2020, the FASB issued ASU 2020-06, “Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815 – 40)” (“ASU 2020-06”). ASU 2020-06 simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity’s own equity. The ASU is part of the FASB’s simplification initiative, which aims to reduce unnecessary complexity in U.S. GAAP. The ASU’s amendments are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. The Company is currently evaluating the impact of ASU 2020-06 on its financial statements.
13 |
Table of Contents |
Note 3: Property and Equipment
Property and equipment consist of the following:
|
| June 30, 2022 |
|
| December 31, 2021 |
| ||
|
|
|
|
|
|
| ||
Furniture and fixtures |
| $ | 10,425 |
|
| $ | 10,425 |
|
Equipment |
|
| 7,578 |
|
|
| 7,579 |
|
Trade show display |
|
| 2,640 |
|
|
| 2,640 |
|
Total |
|
| 20,643 |
|
|
| 20,644 |
|
Less: Accumulated depreciation |
|
| (19,887 | ) |
|
| (19,172 | ) |
Property and equipment, net |
| $ | 756 |
|
| $ | 1,472 |
|
Depreciation expense amounted to $716 and $1,008 for the six months ended June 30, 2022 and 2021, respectively.
Note 4: Accounts Payable and Accrued Expenses
Accounts payable and accrued expenses consist of the following:
|
| June 30, 2022 |
|
| December 31, 2021 |
| ||
|
|
|
|
|
|
| ||
Accounts payable |
| $ | 860,478 |
|
| $ | 382,925 |
|
Accrued interest |
|
| 93,615 |
|
|
| 4,338 |
|
Sales tax payable |
|
| 144,553 |
|
|
| 144,541 |
|
Accrued officer consulting cost |
|
| - |
|
|
| 13,750 |
|
Other |
|
| 42,223 |
|
|
| 42,221 |
|
Total Accounts payable and Accrued expenses |
| $ | 1,140,869 |
|
| $ | 587,775 |
|
14 |
Table of Contents |
Note 5: Notes Payable
A summary of Notes Payable are as follows:
|
| June 30, 2022 |
|
| December 31, 2021 |
| ||
|
|
|
|
|
|
| ||
Note payable April 2020 |
|
| - |
|
|
| 35,245 |
|
SBA loan May 2020 |
|
| 146,348 |
|
|
| 148,093 |
|
Note payable September 2021 |
|
| 679,010 |
|
|
| 730,783 |
|
Total notes payable |
|
| 825,358 |
|
|
| 914,121 |
|
Less: discount and deferred finance costs |
|
| (107,814 | ) |
|
| (121,309 | ) |
Less: current portion |
|
| (144,389 | ) |
|
| (87,774 | ) |
Long-term portion of notes payable |
| $ | 573,155 |
|
|
| 705,038 |
|
On December 31, 2019, the Company entered into an inventory financing arrangement with a single lender, whereby $150,000 was paid by the lender directly to a vendor to secure inventory for the sales to customers in January 2020. The Company will repay $164,835 of principal and interest by February 29, 2020. The interest and fees of $14,835 were recorded as debt discount and were amortized through the maturity date. The Company also paid a deferred finance cost of $5,000 which was amortized through the maturity date. The Company entered into a second agreement on February 6, 2020 with the same lander for an additional $43,000 of funding. The Company will repay $47,253 at maturity on April 6, 2020. On April 22, 2020, these two notes payable were refinanced with the lender into a single agreement whereby the Company will make an initial repayment of $74,231 and 24 monthly payments of $7,467, for total payments of $253,439. This amendment was accounted for as a modification of the debt. As of June 30, 2022 the company has repaid the balance of the note in full.
On June 2, 2020, the Company received $150,000 under the Small Business Administration’s Economic Injury Disaster Loan. The loan bears interest at a fixed rate of 3.75%, and matures on May 26, 2050, payable monthly with payments of $731 beginning twelve months after issuance. The loan gives the Small Business Administration a security interest in all assets of the Company.
On September 29, 2021, the Company entered into a Revenue Loan and Security Agreement with an investor for up to a total amount of $1,000,000. Upon drawing from the facility and continuing thereafter until maturity or earlier prepayment in full, the Company shall pay monthly to the lender an amount equal to the product of (i) all revenue of the Company for the immediately preceding month multiplied by (ii) an applicable revenue percentage. On September 29, 2021, the Company borrowed $750,000 under the agreement and received initial cash proceeds of $727,500. The Company also paid an additional $5,000 in fees to the investor to secure the loan for total deferred financing fees of $27,500. On November 12, 2021, the Company issued a total of 843,750 shares of common stock to a lender in connection with the note payable issued. These shares had a fair value of $100,744 and were recorded as deferred finance costs. As of June 30, 2022 and December 31, 2021, the Company owed a principal amount of $679,010 and $730,783 under this loan, with remaining unamortized discount of $107,814 and $121,310, respectively.
In March 2022, the Company received cash proceeds of $82,081 under an unsecured short term financing agreement. The Company repaid $5,694 per week until paid in full. This note was paid in full as of June 30, 2022. The Company entered into a second unsecured short term finance arrangement and received cash proceeds of $81,907. This agreement was repaid in full as of June 30, 2022.
The Company amortized $13,495 and $0 of debt discount and deferred finance costs to interest expense related to notes payable during the six months ended June 30, 2022 and 2021, respectively.
15 |
Table of Contents |
Note 6: Convertible Notes Payable and Derivative Liabilities
Convertible Notes Payable
The following table summarizes outstanding convertible notes as of June 30, 2022 and December 31, 2021:
|
| June 30, 2022 |
|
| December 31, 2021 |
| ||
|
|
|
|
|
|
| ||
June 2019 Notes, due December 21, 2022 |
| $ | 444,444 |
|
| $ | 444,444 |
|
June 2020 Note 1, maturing June 4, 2021 |
|
| - |
|
|
| - |
|
June 2020 Note 2, maturing June 24, 2021 |
|
| - |
|
|
| - |
|
June 2020 Note 3, maturing June 24, 2021 |
|
| - |
|
|
| - |
|
November 2020 Note, maturing November 23, 2021 |
|
| - |
|
|
| - |
|
February 2021 Note, maturing February 15, 2022 |
|
| - |
|
|
| 300,000 |
|
Total |
|
| 444,444 |
|
|
| 744,444 |
|
Less: Debt discount and deferred finance costs on short-term convertible notes |
|
| - |
|
|
| (43,269 | ) |
Less: Current convertible notes payable, net of discount |
|
| (444,444 | ) |
|
| (701,175 | ) |
|
|
|
|
|
|
|
|
|
Total long-term convertible notes payable, net |
| $ | - |
|
| $ | - |
|
In June and July 2019, the Company issued convertible notes to 10 investors with an original principal amount of $2,388,889, receiving $1,583,333 in net cash proceeds (the “June 2019 Notes”). The June 2019 Notes matured on March 25, 2020 and are convertible into the Company’s common stock at a per share price of $0.35 at any time subsequent to the issuance date. The June 2019 Notes contain a down round feature, whereby any sale of common stock or common stock equivalent at a price per share lower than the conversion price of the June 2019 Notes will result in the conversion price being lowered to the new price. The warrants contain the same down round feature as the notes. As a result of a dilutive issuance during the year ended December 31, 2020, the exercise price of the remaining notes payable and the warrants is currently $0.18 per share.
During the year ended December 31, 2020, $1,500,000 of the principal on the June 2019 Notes was converted into the right to receive 7,883,599 shares of common stock, of which 5,105,821 were issued by December 31, 2021 and 2,777,778 were part of the subscriptions payable liability balance of $499,999 as of June 30, 2022. See Note 7.
Following two previous extensions and on July 9, 2021, the holder of $444,444 of the notes agreed to extend the repayment period to December 31, 2021. There were no other changes to terms of the convertible notes payable, and the amendments were accounted for as a debt modification.
On February 15, 2021, the Company entered into a convertible note agreement with an institutional investor for a principal amount of $675,000 (the “February 2021 Note”) bearing interest at 10% with an original issue discount of $67,500 and a maturity date of February 15, 2022. The Company paid $37,500 of deferred finance costs and issued 200,000 shares of common stock to the lender of the February 2021 Note as deferred finance costs, valued at $72,000 based on the closing price of the stock at the date of borrowing. This lender also received 767,045 common stock warrants with an exercise price of $0.44 and a term of 3 years valued at $179,699. If the note is in default, the holder has the right to convert the outstanding principal and accrued interest balance into shares of common stock at the closing bid price of the Company’s common stock immediately prior to conversion. As a result of the variable conversion price on the Company’s outstanding notes payable and reset provisions, the conversion option and the warrants were accounted for as a derivative liability. The original balance of this note was $675,000. The Company used proceeds from this note payable to pay in full the June 2020 Notes and the November 2020 Note. The Company repaid the remaining 300,000 of principal on this note during the six months ended June 30, 2022.
The Company amortized $43,270 and $433,097 of debt discount and deferred finance costs to interest expense related to convertible notes payable during the six months ended June 30, 2022 and 2021, respectively. Accrued interest on notes payable and convertible notes payable was $93,615 and $4,338 as of June 30, 2022 and December 31, 2021, respectively.
16 |
Table of Contents |
Derivative Liabilities
The fair values of the conversion option of outstanding convertible notes payable and common stock warrants with reset provisions were estimated using a binomial model with the following assumptions:
|
| As of June 30, 2022 |
| |||||
|
| Conversion Option |
|
| Warrants |
| ||
|
|
|
|
| ||||
Volatility |
| 74.86 | % |
| 67.92-97.57 | % | ||
Dividend Yield |
|
| 0 | % |
|
| 0 | % |
Risk-free rate |
| 2.51 | % |
|
| 2.92-3.01 | % | |
Expected term |
| 0.5 year |
|
| 0.5-5 years |
| ||
Stock price |
| $ | 0.0325 |
|
| $ | 0.0325 |
|
Exercise price |
| $ | 0.18 |
|
| $ | 0.18-0.30 |
|
Derivative liability fair value |
| $ | - |
|
| $ | 101,832 |
|
All fair value measurements related to the derivative liabilities are considered significant unobservable inputs (Level 3) under the fair value hierarchy of ASC 820.
The table below presents the change in the fair value of the derivative liability during the six months ended June 30, 2022:
Fair value as of December 31, 2021 |
| $ | 325,808 |
|
Fair value on the date of issuance of new derivatives |
|
| 141,020 |
|
Extinguishment due to repayment of debt |
|
| (7,655 | ) |
Gain on change in fair value of derivatives |
|
| (357,342 | ) |
Fair value as of June 30, 2022 |
| $ | 101,831 |
|
The total impact of derivative liabilities recognized in the Company’s consolidated statements of operations includes extinguishments due to repayments and the change in fair value of derivatives, with the Company recognizing a total gain of $364,977 and $1,075,360 during the six months ended June 30, 2022 and 2021, respectively.
Note 7: Equity
Common Stock
On December 31, 2021, the Board of Directors of the Company and shareholders holding a majority of the voting power of the Company both approved an amendment to the Company’s Article of Incorporation to increase the total number of authorized shares that the Company shall have authority to issue from 100,000,000 shares to 230,000,000 shares, consisting of two classes to be designated respectively, “Common Stock” and “Preferred Stock”, with all such shares having a par value of $0.001 per share, of which 200,000,000 shall be designated as Common stock and 30,000,000 designated as Preferred stock.
During the years ended December 31, 2021 and 2020, the Company sold common stock units at $0.18 per unit. Each $0.18 unit consists of a share of common stock and a warrant to purchase half a share of common stock at an exercise price of $0.27, for a period of three years from issuance. As of June 30, 2022 and December 31, 2021 there were zero and 2,222,223 shares remaining to be issued related to common stock units, respectively.
As of June 30, 2022 and December 31, 2021, there are 2,777,778 shares remaining to be issued related to 2020 debt conversions of $499,999, which is included in Subscription payable on the consolidated balance sheets, with 2,160,494 of those shares remaining to be issued to Mark Adams, CEO, and David Hall, EVP of Sales. See Note 6.
17 |
Table of Contents |
Series A Redeemable Preferred Stock
The Company created the 2,800,000 shares of Series A Preferred Stock out of the 10,000,000 shares of preferred stock authorized by the Company’s articles of incorporation by filing a certificate of designation as authorized by the Company’s board of directors (the “Certificate of Designation”).
The Series A Preferred Stock bears a cumulative dividend of 5.0% per annum on the original purchase price and is redeemable by the Company or upon a class vote by the holders of the Series A Preferred Stock at the original purchase price, plus any unpaid dividends then owing, payable in 4 equal quarterly payments. The Series A Preferred Stock converts into the Company’s common stock at a ratio of 2:1, subject to revision on the basis of standard weighted average anti-dilution protective provisions, at the option of the holders of the Series A Preferred Stock or automatically upon the occurrence of a merger, sale of the Company’s assets, or upon another Deemed Liquidation Event as defined in the Certificate of Designation. In the absence of an anti-dilution adjustment, the 2,800,000 shares of Series A Preferred Stock will convert into 1,400,000 shares of the Company’s common stock.
The Series A Preferred Stock votes with the Company’s common stock, as a single class, at a rate of 20 votes for each share of Series A Preferred Stock. The Series A Preferred Stock carries a liquidation preference and is participating. The Series A Preferred Stock carries standard protective provisions that preclude the Company from amending its articles of incorporation, bylaws or the terms of the Certificate of Designation adversely to the holders of the Series A Preferred Stock without their prior approval.
Due to the redemption feature, the Company accounts for the Series A Preferred Stock as temporary equity in accordance with ASC 480. The Series A Preferred Stock is accounted for at redemption value.
On May 26, 2021, the Company, entered into a subscription agreement (the “Preferred Stock Agreement”) with Mark Adams, Chief Executive Officer, President, and a member of Board of Directors of the Company. Mark Adams paid $126,000 to purchase 1,400,000 shares of the Series A Preferred Stock, at a price per share of $0.09.
Scott Wessler, Chairman of Board of Directors of the Company, paid $126,000 to purchase 1,400,000 shares of the Series A Preferred Stock, at a price per share of $0.09.
The Company accrued $6,248 in dividends on the Series A Preferred Stock for the six months ended June 30, 2022. The redemption value of the Series A Preferred Stock as of June 30, 2022 and December 31, 2021 was $265,670 and $259,422, reflected as temporary equity on the Company’s consolidated balance sheet.
Series B Convertible Preferred Stock
In February 2022, the Company designated 1,000,000 shares of Series B Convertible Preferred Stock (“Series B”). The Series B has a par value of $0.0001 per share, a stated value of $1 per share and carries a dividend of 8%. The Series B are convertible into shares of common stock at a price of $0.06 per share, and contains an exercise price reset provision in the event of dilutive issuances of common stock or any common stock equivalent by the Company with a price below the exercise price.
The Series B holders do not have voting rights on matters other than those related to amending the certificate of incorporation of the Series B, altering voting or other powers of the Series B, or redemption or acquisition of outstanding Series B. For a period of one year following closing of the Series B funding, the Company may not authorize or create any class of stock that is senior to the Series B with respect to dividends, redemption or distribution of assets upon Liquidation. In the event of liquidation of the Company, the Series B holders shall be paid 125% of the Stated value plus 125% of any unpaid dividends.
During the six months ended June 30, 2022, the Company sold a total of 1,000,000 shares of Series B to two investors for net cash proceeds of $885,000 after closing costs of $115,000 and issued warrants to purchase 4,000,000 shares of common stock at $0.20 per share for a period of five years. The Company also issued 2,670,034 shares of common stock with a fair value of $139,800 to the investors, which were recorded as a cost of capital. The Company granted to the investors the piggy-back registration rights.
18 |
Table of Contents |
Stock Warrants
A summary of stock warrant information is as follows:
|
| Aggregate Number |
|
| Aggregate Exercise Price |
|
| Weighted Average Exercise Price |
| |||
|
|
|
|
|
|
|
|
|
| |||
Outstanding at December 31, 2021 |
|
| 11,189,056 |
|
| $ | 2,646,044 |
|
| $ | 0.24 |
|
Granted |
|
| 4,000,000 |
|
|
| 800,000 |
|
|
| 0.20 |
|
Exercised |
|
| - |
|
|
| - |
|
|
| - |
|
Forfeited and cancelled |
|
| - |
|
|
| - |
|
|
| - |
|
Outstanding at June 30, 2022 |
|
| 15,189,056 |
|
| $ | 3,446,044 |
|
| $ | 0.23 |
|
The weighted average remaining contractual life is approximately 2.42 years for stock warrants outstanding with no intrinsic value of as of June 30, 2022. All of the above warrants were fully vested.
Note 8: Related Party
Mark Adams, CEO, and David Hall, EVP of Sales invested in the June 2019 Notes. Mark Adams and David Hall contributed $250,000 and $100,000 respectively, and converted their debt during the year ended December 31, 2020 into shares of common stock of 1,388,885 and 555,555, respectively, that have not yet to be issued. Mark Adams and David Hall will also receive an additional 154,321 and 61,728 shares of common stock once the shares are issued. Those shares were in subscriptions payable and presented on the balance sheet. See Notes 6 and 7.
Mark Adams and Scott Wessler each contributed $126,000 to purchase the Series A Preferred Stock as discussed in Note 7.
Note 9: Commitments
Leases
The Company entered into a lease agreement for office space on February 2, 2022, for a term beginning February 15, 2022 through February 28, 2025. The lease requires payments of $3,267 per month through the lease term, increasing by 4% each year, with an option to renew. The Company recognized an initial right of use asset and lease liability of $105,822, based on the present value of the minimum lease payments. For purposes of calculating operating lease liabilities, lease terms may be deemed to include options to extend the lease when it is reasonably certain that the Company will exercise those options. Some leasing arrangements require variable payments that are dependent on usage, output, or may vary for other reasons, such as insurance and tax payments. The variable lease payments are not presented as part of the initial right-of-use (“ROU”) asset or lease liability. The Company’s lease agreements do not contain any material restrictive covenants.
19 |
Table of Contents |
The components of lease cost for operating leases for the six months ended June 30, 2022 and 2021 were as follows:
|
| Six months ended |
| |||||
|
| June 30, 2022 |
|
| June 30, 2021 |
| ||
Operating lease cost |
| $ | 16,757 |
|
| $ | - |
|
Short-term lease cost |
|
| 34,274 |
|
|
| 54,398 |
|
Variable lease cost |
|
| - |
|
|
| - |
|
Sublease income |
|
| - |
|
|
| - |
|
Total lease cost |
| $ | 51,031 |
|
| $ | 54,398 |
|
The following table summarizes the lease-related assets and liabilities recorded in the consolidated balance sheets at June 30, 2022 and December 31, 2021:
Lease Position |
| June 30, 2022 |
|
| December 31, 2021 |
| ||
Operating Leases |
|
|
|
|
|
| ||
Operating lease right-of-use assets |
| $ | 93,329 |
|
| $ | - |
|
Right of use liability operating lease current portion |
| $ | 31,593 |
|
| $ | - |
|
Right of use liability operating lease long term |
|
| 63,792 |
|
|
| - |
|
Total operating lease liabilities |
| $ | 95,385 |
|
| $ | - |
|
The Company utilizes the incremental borrowing rate in determining the present value of lease payments unless the implicit rate is readily determinable. The Company estimated its incremental borrowing rate to be 10%. The lease has a remaining term of 2.67 years.
The following table provides the maturities of lease liabilities at June 30, 2022:
|
| Operating |
| |
|
| Leases |
| |
2022 (Six months remaining) |
| $ | 19,602 |
|
2023 |
|
| 40,511 |
|
2024 |
|
| 42,123 |
|
2025 |
|
| 7,065 |
|
2026 and thereafter |
|
| - |
|
Total future undiscounted lease payments |
|
| 109,301 |
|
Less: Interest |
|
| (13,916 | ) |
Present value of lease liabilities |
| $ | 95,385 |
|
Lawsuit
The Company has a pending lawsuit with one of its previous suppliers regarding defected cartridges. The Company is still evaluating the case and determining the impact of the case on the Company and as of the date of this report the amount or range of possible losses is not reasonably estimable.
Note 10: Accrued Liabilities – Other
Prior to the Merger, China Grand Resorts, Inc. recorded various liabilities that were incurred by former related parties. The current management team is not aware of any written agreements in place governing the terms of the loans nor have they been in contact with the debt holders however recognizes that China Grand Resorts, Inc. previously reported these amounts as liabilities of the Company. In accordance with ASC 405-20-40, the liabilities may only be removed from the Company’s financial statements if they are paid, formally settled or judicially released. Management believes the relevant statute of limitations has passed and that no enforceable legal claim exists in relation to these liabilities of $1,696,374 but does not believe that is sufficient to remove the liability from the financial statements. Management does not intend to remove these liabilities of $1,696,374 from the Company’s financial statements until such time that the liability is formally settled or judicially released in accordance with ASC 405-20-40. Due to the lack of written agreements and other factors noted above, management concluded to no longer accrue interest on these loans.
Note 11: Subsequent Events
The Company has evaluated subsequent events through the filing of this Quarterly Report on Form 10-Q and determined that there have been no events that have occurred that would require adjustments to our disclosures in the financial statements.
20 |
Table of Contents |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Management’s Discussion and Analysis of Financial Condition and Results of Operations include several forward-looking statements that reflect management’s current views with respect to future events and financial performance. You can identify these statements by forward-looking words such as “may”, “will”, “expect”, “anticipate”, “believe”, “estimate” and “continue”, or similar words. Those statements include statements regarding the intent, belief or current expectations of us and members of management team as well as the assumptions on which such statements are based. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risk and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements.
Readers are urged to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the SEC. Important factors currently known to management could cause actual results to differ materially from those in forward-looking statements. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes in the future operating results over time. We believe that our assumptions are based upon reasonable data derived from and known about our business and operations. No assurances are made that actual results of operations or the results of our future activities will not differ materially from our assumptions. Factors that could cause differences include, but are not limited to, expected market demand for our products, fluctuations in pricing of our products, and competition.
The following discussion provides information that management believes is relevant to an assessment and understanding of our past financial condition and plan of operations. The discussion below should be read in conjunction with the consolidated financial statements and related notes thereto included elsewhere in this report.
Overview
Total revenue was $1.47 million during the second quarter of 2022, down 12% compared to the same quarter in 2021, primarily due to we could not receive enough inventory to sell caused by China’s COVID-19 lockdown. The company issued equity compensation of $68,977, a non-cash item, during the second quarter of 2022.
Components of Statements of Operations
Revenue
Product revenue consists of sales of 710 Shark filling machines, 710 Captain capping machines, “PreRoll-ER” pre-roll & cone filling machines, cartridges, accessories, warranty, service and freight charges, net of returns, discounts and allowances. Once a sales order is negotiated and received by a sales representative, we generally collect a 50% deposit from the customer. When the product is ready to be shipped, the customer will generally pay the remaining balance. We recognize the revenue when the product leaves the warehouse on the way to the customer.
For the filling and capping machines, training is coordinated with the customers in accordance with their availability but generally completed within a week or two of the shipment. Standard warranties are offered at no cost to customers to cover parts for three years, and labor and maintenance are offered for one year for product defects.
21 |
Table of Contents |
Cost of Revenue
Cost of revenue represents costs directly related to supplies and materials, machines, freight and delivery, commissions, printing, packaging and other costs.
We expect our cost of revenue per unit to decrease as we continue to scale our operations, improve product designs and work with our third-party suppliers to lower costs.
Operating Expenses
Sales and Marketing. Sales and marketing expenses include costs associated with our business development efforts with our distributors and partners and costs related to trade shows and other marketing programs. We expense sales and marketing costs as incurred. We expect sales and marketing expenses to increase in future periods as we expand our sales and marketing teams and increase our participation in global trade shows and other marketing programs.
General and Administrative. Our general and administrative expenses consist primarily of compensation, benefits, travel and other costs for employees. In addition, general and administrative expenses include third-party consulting, legal, audit, accounting services, and allocations of overhead costs, such as rent, facilities and information technology. We expect general and administrative expenses to increase as our revenue increases.
Results of Operations – Three-month Periods
Comparison for the three-month periods ended June 30, 2022 and 2021:
Revenue
Total revenue during the three months ended June 30, 2022 was $1,467,309 (comprised of machine sales of $1,157,961 and non-machine sales of $309,348), compared to the three months ended June 30, 2021 that generated sales of $1,660,257 (comprised of machine sales of $1,526,947 and non-machine sales of $133,310). The lockdown of major cities in China due to Covid-19 during the first and second quarters of 2022 caused shipping issues of our products from China to the U.S. and adversely impacted our ability to fulfill customers’ orders. However, lower machine sales were offset by higher cartridge sales driven by our strong execution of strategic partnerships that drive recurring cartridge revenue.
Cost of Revenue
Total cost of revenue was $1,042,379 during the three months ended June 30, 2022, compared to the three months ended June 30, 2021 that had a cost of revenue of $1,156,441. Our gross margin percentage slightly decreased from 30% for the three months ended June 30, 2021 to 29% for the three months ended June 30, 2022.
Operating Expenses
Operating expenses during the three months ended June 30, 2022 decreased to $499,703 (comprised of Salaries of $273,836 and Other Sales, Marketing and General and Administrative (“SG&A”) expenses of $225,867), compared to the three months ended June 30, 2021 that produced $874,098 (comprised of Salaries of $336,368 and Other SG&A expenses of $537,730).
During the three months ended June 30, 2022, operating expenses included a one-time non-cash equity compensation of $68,977. During the three months ended June 30, 2021, operating expenses included a one-time $219,606 payment to an insurance underwrite to cover previous 12-month period (“Extended Period Coverage”) when the Company renew its Directors and Officers Liability Insurance (D&O Insurance).
22 |
Table of Contents |
Loss from Operations
Total loss from operations was $74,773 during the three months ended June 30, 2022, compared to $370,282 for the three months ended June 30, 2021.
Derivative Gain / (Loss)
Derivative gain, a non-cash item, was $77,899 during the three months ended June 30, 2022, due to the fair value change of the debt and warrants driven by the stock price change between March 31, 2022 and June 30, 2022, compared to $542,993 during the three months ended June 30, 2021.
Interest Expense
Interest expense was $38,029 during the three months ended June 30, 2022, compared to $165,234 during the three months ended June 30, 2021, primarily due to the amortization of debt discount of the Notes, a non-cash item.
Gain on Settlement of Notes Payable
Gain on settlement of notes payable, a non-cash item, was $0 during the three months ended June 30, 2022, compared to $297,607 during the three months ended June 30, 2021.
Loss on Conversion of Notes Payable
Loss on conversion of notes payable, a non-cash item, were both $0 during the three months ended June 30, 2022 and the three months ended June 30, 2021.
Net Income / (Loss)
Net loss was $34,903 during the three months ended June 30, 2022, compared to a net income of $305,147 during the three months ended June 30, 2021.
Results of Operations – Six-month Periods
Comparison for the six-month periods ended June 30, 2022 and 2021:
Revenue
Total revenue during the six months ended June 30, 2022 was $3,244,384 (comprised of machine sales of $2,191,084 and non-machine sales of $1,053,300), compared to the six months ended June 30, 2021 that generated sales of $3,431,223 (comprised of machine sales of $3,185,615 and non-machine sales of $245,608). As described above, despite a supply chain constrain, we managed the business by our strong execution of strategic partnerships that drive recurring cartridge revenue.
Cost of Revenue
Total cost of revenue was $2,400,817 during the six months ended June 30, 2022, compared to the six months ended June 30, 2021 that had a cost of revenue of $2,413,414. Due to a more diversified product portfolio, our gross margin percentage decreased from 30% for the six months ended June 30, 2021 to 26% for the six months ended June 30, 2022.
Operating Expenses
Operating expenses during the six months ended June 30, 2022 decreased to $916,960 (comprised of Salaries of $541,480 and Other SG&A expenses of $375,480, compared to the six months ended June 30, 2021 that produced $1,384,341 (comprised of Salaries of $665,451 and Other SG&A expenses of $718,890).
As described above, both the three months ended June 30, 2022 and 2021 included one-time expenses.
23 |
Table of Contents |
Loss from Operations
Total loss from operations was $73,393 during the six months ended June 30, 2022, compared to $366,532 for the six months ended June 30, 2021.
Derivative Gain / (Loss)
Derivative gain, a non-cash item, was $364,997 during the six months ended June 30, 2022, due to the fair value change of the debt and warrants driven by the stock price change between December 31, 2021 and June 30, 2022, compared to $1,075,360 during the six months ended June 30, 2021.
Interest Expense
Interest expense was $297,123 during the six months ended June 30, 2022, compared to $513,885 during the six months ended June 30, 2021, primarily due to the amortization of debt discount of the Notes, a non-cash item.
Gain on Settlement of Notes Payable
Gain on settlement of notes payable, a non-cash item, was $0 during the six months ended June 30, 2022, compared to $160,164 during the six months ended June 30, 2021.
Loss on Conversion of Notes Payable
Loss on conversion of notes payable, a non-cash item, was $0 during the six months ended June 30, 2022, compared to $58,642 during the six months ended June 30, 2021.
Net Income / (Loss)
Net loss was $5,519 during the six months ended June 30, 2022, compared to a net income of $296,465 during the six months ended June 30, 2021.
Liquidity and Capital Resources
At June 30, 2022, we had cash and cash equivalents of $373,657. During the six months ended June 30, 2022, we have financed our operations principally through receipts of customer payments, short-term debt of $163,988, and issuance of preferred stock of $890,000.
We anticipate that we will need additional financing to continue as an ongoing entity over the next 12 months. Our future capital requirements and the adequacy of available funds will depend on many factors. There can be no assurance we will be able to obtain additional financing on favorable terms, or at all. If we are unable to obtain additional financing, our financial results and business prospects may be materially adversely affected.
Operating Activities
We have historically experienced negative cash outflows. Our net cash used in operating activities primarily results from our operating losses combined with changes in working capital components as we have grown our business and is influenced by the timing of cash payments for inventory purchases and cash receipts from our customers. Our primary source of cash flow from operating activities is cash down payments and final payments for our machines. Our primary uses of cash from operating activities are employee-related expenditures and amounts due to vendors for purchased components. Our cash flows from operating activities will continue to be affected principally by our working capital requirements and the extent to which we build up our inventory balances and increase spending on personnel and other operating activities as our business grows.
During the six months ended June 30, 2022, net cash used in operating activities was $472,391, compared to $534,866 during the six months ended June 30, 2021.
24 |
Table of Contents |
Investing Activities
The Company had no investing activities in either period.
Financing Activities
During the six months ended June 30, 2022, the Company received $890,000 in proceeds from issuance of Series B Preferred Stock and $163,988 in proceeds from short-term debt and made payments of $300,000 of convertible debt and $252,751 of non-convertible debt.
During the six months ended June 30, 2021, the Company received $570,000 in proceeds from convertible debt, $296,524 in proceeds from non-convertible debt, $252,000 in proceeds from issuance of Series A Preferred Stock, and $250,000 in proceeds from sale of common stock, and made payments of $530,503 of convertible debt and $34,377 of non-convertible debt.
Off-Balance Sheet Arrangements
During the three months ended June 30, 2022 and the year ended December 31, 2021, we did not have any off-balance sheet arrangements as defined by applicable SEC regulations.
COVID-19 Impact
Our business and operating results for 2020 to the first half of 2022 have been impacted by the COVID-19 pandemic. We expect improvements throughout 2022.
Item 3. Quantitative and Qualitative Disclosure About Market Risk
We do not use derivative financial instruments in our investment portfolio and have no foreign exchange contracts. Our financial instruments consist of cash and cash equivalents. We consider investments that, when purchased, have a remaining maturity of ninety (90) days or less to be cash equivalents. We do not believe that a notional or hypothetical 10% change in interest rates would have a material impact on our interest income.
Item 4. Controls and Procedures
Management’s Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, after evaluating the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this Form 10-Q, we have concluded that, based on such evaluation, our disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
25 |
Table of Contents |
PART II — OTHER INFORMATION
Item 1. Legal Proceedings
The Company has a pending lawsuit with one of its previous suppliers regarding defected cartridges. The Company is still evaluating the case and determining the impact of the case on the Company and as of the date of this Report the amount or range of possible losses is not reasonably estimable. From time to time, we may become involved in various lawsuits and legal proceedings that arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time and harm our business.
Item 1A. Risk Factors
As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide this information.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
26 |
Table of Contents |
Item 6. Exhibits
Exhibit Number |
| Exhibit Description |
| ||
| ||
| ||
| ||
| ||
| ||
| ||
101.INS |
| Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document) |
|
|
|
101.SCH |
| Inline XBRL Taxonomy Extension Schema Document |
|
|
|
101.CAL |
| Inline XBRL Taxonomy Extension Calculation Linkbase Document |
|
|
|
101.DEF |
| Inline XBRL Taxonomy Extension Definition Linkbase Document |
|
|
|
101.LAB |
| Inline XBRL Taxonomy Extension Labels Linkbase Document |
|
|
|
101.PRE |
| Inline XBRL Taxonomy Extension Presentation Linkbase Document |
|
|
|
104 |
| Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
27 |
Table of Contents |
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.
| JACKSAM CORPORATION | ||
|
| ||
Dated: August 15, 2022 | By: | /s/ Mark Adams | |
| Mark Adams | ||
| Chief Executive Officer | ||
|
| ||
Dated: August 15, 2022 | By: | /s/ Steven Duo | |
| Steven Duo | ||
| Chief Financial Officer |
28 |