UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C.  20549

 

FORM 10-Q

 [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

 OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Quarterly Period ended September 30, 20162017

OR

[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

 

For the transition period from

__________to __________

 

Commission File No.: 333-177532

 

KAYA HOLDINGS, INC.

(Exact name of registrant as specified in its charter) 

 

  

 

Delaware 90-0898007
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification  Number)

  

305888 S. Andrews Avenue

Suite 209302

Ft. Lauderdale, Florida 3330133316

(Address of principal executive offices)

 

(561) 210-5784(954)-892-6911

(Issuer's telephone number)

305 S. Andrews Avenue, Suite 209, Ft. Lauderdale, Florida 33301

 Former Name or Former Address (If Changed Since Last Report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 [X] No [ ]

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

  

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

 

 Large accelerated filer[ ]Accelerated filer[ ]
 Non-accelerated filer[ ]Smaller reporting company[X]

  Emerging growth company [X]

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

 

As of November 21, 2016,17, 2017, the Issuer had 112,396,795138,793,087 shares of its common stock outstanding.  

 

 
 

 

KAYA HOLDINGS, INC.

 

INDEX TO QUARTERLY REPORT ON FORM 10 Q

 

Part I – Financial InformationPage
  
Item 1.Condensed Consolidated Financial Statements1
 Condensed Consolidated Balance Sheet1
 Condensed Consolidated Statements of Operation23
 Condensed Consolidated Statements of Cash Flows34
 Notes to Condensed Consolidated Financial Statements46
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations2030
Item 3.Quantitative and Qualitative Disclosures About Market Risk5756
Item 4.Controls and Procedures5756
  
Part II Other Information 
   
Item 1.Legal Proceedings5857
Item 1A.Risk Factors5957
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds5958
Item 3.Defaults Upon Senior Securities5958
Item 4.Mine Safety Disclosures5958
Item 5.Other Information59
Item 6.Exhibits59
 Signatures59

Signatures

 

 

1

 
 

PART I- FINANCIAL INFORMATION  

Item 1. Financial StatementsStatements.    

Kaya Holdings, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

 

ASSETS  Unaudited AuditedASSETS
 (Unaudited) (Audited)
 September 30, 2016 December 31, 2015 September 30, 2017 December 31, 2016
CURRENT ASSETS:                
Cash and equivalents $41,144   123,907  $285,603   306,884 
Inventory-Net of Allowance  39,742   80,657   150,936   83,997 
Prepaid license fee  24,500   10,500 
Prepaid Expenses  20,274   4,500 
Total Current Assets  105,386   215,064   456,813   395,381 
                
OTHER ASSETS:                
Property and equipment, net  193,924   225,664   893,385   192,964 
Land  506,076   —   
Deposits  70,149   24,206   81,597   122,024 
Total Other Assets  264,073   249,870   1,481,058   314,988 
                
Total Assets  369,459   464,934   1,937,871   710,369 
                
                
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)
                
CURRENT LIABILITIES:                
Accounts payable and accrued expense  478,927   283,124   543,537   506,601 
Accounts payable and accrued expense-related parties  28,986   42,206   13,586   18,586 
Accrued interest  124,934   20,929   234,023   142,853 
Convertible Note Payable-net of discount of $272,549 and $7,762  748,262   40,738 
Notes Payable  89,131     
Notes Payable-Related Party  250,000   —   
Convertible Note Payable-related party-Net of Discount (50,455)  449,545   —   
Convertible Notes Payable-net of discount (21,545)  278,455   721,665 
Derivative liabilities  1,541,949   39,944   3,923,015   8,423,354 
Total Current Liabilities  2,923,058   426,941   5,781,291   9,813,059 
                
LONG TERM LIABILITIES:                
Convertible Note Payable-related party-Net of Discount of $250,819 and $400,000  249,181   100,000 
Convertible Note Payable-related party-Net of Discount  —     298,908 
Derivative liabilities  1,502,910   4,554,466   8,439,135   10,922,994 
Convertible Note Payable-Net of Discount of $172,232 and $1,140,710  152,768   32,601 
Notes Payable- Net of discount of $212,166 and $133,635  76,102   57,210 
Convertible Note Payable-Net of Discount (2,415,596)  4,784,769   147,833 
Notes Payable  —     267,635 
Notes Payable-Related Party  250,000   250,000   —     250,000 
Total Long Term Liabilities  2,230,961   4,994,277   13,223,904   11,887,370 
                
Total Liabilities  5,154,019   5,421,218   19,005,195   21,700,429 
        

1

STOCKHOLDERS' EQUITY (DEFICIT):        
Convertible Preferred Stock, Series C, par value $.001; 10,000,000 shares authorized;        
49,900 and 55,120 issued and outstanding at September 30, 2016  50   55 
and December 31, 2015        
Common stock , par value $.001;  250,000,000 shares authorized;        
105,571,795 shares issued as of September 30, 2016 and        
    88,855,991 shares issued as of December 31, 2015  105,572   88,856 
Additional paid in capital  5,753,747   4,755,418 
Subscriptions payable  577,750   410,510 
Accumulated Deficit  (10,890,446)  (9,941,151)
Non-controlling Interest  (331,232)  (269,973)
Net Stockholders' Equity/(Deficit)  (4,784,559)  (4,956,285)
Total Liabilities and Stockholders' Equity/(Deficit) $369,459  $464,933 

STOCKHOLDERS' EQUITY (DEFICIT):        
Convertible Preferred Stock, Series C, par value $.001; 10,000,000 shares authorized;        
49,900 and 49,900 issued and outstanding at September 30, 2017  50   50 
and December 31, 2016        
Common stock , par value $.001;  500,000,000 shares authorized;        
131,058,988 shares issued as of September 30, 2017 and        
  117,076,795 shares issued as of December 31, 2016  131,058   117,076 
Additional paid in capital  14,019,989   9,035,740 
Subscriptions payable  —     272,400 
Accumulated Deficit  (30,429,005)  (29,790,416)
Non-controlling Interest  (789,417)  (624,910)
Net Stockholders' Equity/(Deficit)  (17,067,325)  (20,990,060)
Total Liabilities and Stockholders' Equity/(Deficit) $1,937,871 ��$710,369 

             

The accompanying notes are an integral part of these consolidated financial statements.  

Table Of Contents 

1

2
 

Kaya Holdings, Inc. and Subsidiaries   

Condensed Consolidated Statements of Operations   

(Unaudited)   

  For the three For the three For the Nine For the Nine
  months ended months ended Months Ended Months Ended
  September 30, 2017 September 30, 2016 September 30, 2017 September 30, 2016
         
Net Sales $320,950  $263,435  $667,601  $754,093 
                 
Cost of Sales  122,788   126,320   272,665   421,002 
                 
Gross Profit  198,162   137,115   394,936   333,091 
                 
Operating Expenses:                
Professional Fees  166,150   815,508   523,551   1,205,293 
Salaries and Wages  131,762   65,358   311,253   216,691 
General and Administrative  367,975   109,417   911,598   338,073 
Total Operating Expenses  665,887   990,283   1,746,402   1,760,057 
                 
Operating Loss  (467,724)  (853,168)  (1,351,465)  (1,426,966)
                 
Other Income(expense):                
Interest Expense  (115,552)  (45,982)  (260,295)  (195,968)
Legal Settlement  (247,500)  —     (247,500)  —   
Amortization of Debt discount  (569,497)  (405,530)  (1,678,899)  (978,208)
Derivative Liabilities Expense  (375,950)  —     (16,221,943)  (129,340)
Gain(Loss) on Extinguishment of Debt  —     —     (67,442)  (126,000)
Change in Derivative Liabilities Expense  1,260,200   181,986   22,114,526   1,895,657 
Total Other Income(Expense)  (48,299)  (269,526)  3,638,447   466,141 
                 
Net income (loss) before Income Taxes  (516,023)  (1,122,694)  2,286,982   (960,825)
                 
Provision for Income Taxes  —     —           
                 
Net income (loss)  (516,023)  (1,122,694)  2,286,982   (960,825)
                 
Net (Loss) attributed to non-controlling interest  62,878   (3,975)  (164,507)  (61,259)
                 
Net income (loss) attributed to Kaya Holdings, Inc.  (578,900)  (1,118,719)  2,451,489   (899,566)
                 
Basic and diluted net loss per common share $(0.00) $(0.01) $0.02  $(0.01)
                 
Weighted average number of common shares outstanding  130,749,488   102,076,923   127,585,695   84,497,017 

* The accompanying notes are an integral part of these consolidated financial statements.                               

3 

Kaya Holdings, Inc. and Subsidiaries

Condensed Consolidated StatementsStatement of OperationsCash flows 

Unaudited(Unaudited)

 

       Restated       Restated 
   For the three   For the three   For the nine   For the nine 
   months ended   months ended   months ended   months ended 
   September 30, 2016   September 30, 2015   September 30, 2016   September 30, 2015 
                 
Net Sales $263,435  $32,765  $754,093  $90,597 
                 
Cost of Sales  126,320   33,596   421,002   46,932 
                 
Gross Profit  137,115   (831)  333,091   43,665 
                 
Operating Expenses:                
Professional Fees  815,508   124,050   1,205,293   734,260 
Salaries and Wages  65,358   42,101   216,691   90,153 
General and Administrative  109,417   121,305   338,073   268,322 
                 
Total Operating Expenses  990,283   287,456   1,760,057   1,092,735 
                 
Operating Loss  (853,168)  (288,287)  (1,426,966)  (1,049,070)
                 
Other Income(expense)                
Interest Expense  (45,982)  (24,402)  (195,968)  (349,776)
Amortization of Debt discount  (405,530)  (513,154)  (978,208)  (513,154)
Derivative Liabilities Expense  —     (242)  (129,340)  (354,960)
Gain(Loss) on Extinguishment of Debt  —     —     (126,000)  237,991 
Change in Derivative Liabilities Expense  181,986   (262,690)  1,895,656   (670,018)
Asset Valuation  —     (27,000)  —     (16,500)
Total Other Income(Expense)  (269,526)  (827,488)  466,140   (1,666,417)
                 
Net (loss) before Income Taxes  (1,122,694)  (1,115,775)  (960,825)  (2,715,487)
                 
Provision for Income Taxes  —     —     —     —   
                 
Net (loss)  (1,122,694)  (1,115,775)  (960,825)  (2,715,487)
                 
Net (Loss) attributed to non-controlling interest  (3,975)  (53,936)  (61,259)  (71,961)
                 
Net (loss) attributed to Kaya Holdings, Inc.  (1,118,719)  (1,061,839)  (899,566)  (2,643,526)
                 
Basic and diluted net loss per common share $(0.01) $(0.01) $(0.01) $(0.03)
                 
Weighted average number of common shares outstanding  102,076,923   85,989,325   98,953,545   84,497,017 
  For the Nine For the Nine
  Months Ended Months Ended
  September 30, 2017 September 30, 2016
OPERATING ACTIVITIES:        
Net Income/(Loss) $2,286,982   (899,566)
Adjustments to reconcile net loss to net cash used in operating activities:        
Net loss attributable to non-controlling interest  (164,507)  (61,259)
Depreciation  54,403   59,964 
Imputed Interest  30,000   90,000 
Loss (Gain) on Extinguishment of Debt  67,442   126,000 
Derivative Expense  16,221,943   129,340 
Change in derivative liabilities  (22,114,526)  (1,895,656)
Amortization of debt discount  1,678,899   978,208 
Stock issued for services  —     659,650 
Stock issued as contribution  —     —   
Stock issued for interest  29,638   9,000 
Changes in operating assets and liabilities:        
Prepaid Expense  (15,774)  (14,000)
Inventory  (66,939)  40,915 
Rent Deposit  —     —   
Security Deposit  —     —   
Other assets  58,046   (45,943)
Accrued Interest  188,683   104,005 
Accounts payable and accrued expenses  40,582   142,382 
         
        Net cash used in operating activities  (1,705,128)  (576,960)
         
INVESTING ACTIVITIES:        
Purchase of property and equipment  (679,824)  (28,224)
Net cash used in investing activities  (679,824)  (28,224)
         
FINANCING ACTIVITIES:        
Proceeds from Convertible debt  2,500,000   325,000 
Payment on Convertible debt  (23,500)  —   
Proceeds from Notes Payable  —     150,000 
Payments on Note Payable  (112,829)  (52,578)
Proceeds from sales of common stock  —     100,000 
        Net cash provided by (used in) financing activities  2,363,671   522,422 
         

4

NET INCREASE IN CASH  (21,282)  (82,762)
         
CASH BEGINNING BALANCE  306,884   123,907 
         
CASH ENDING BALANCE $285,803   41,145 
         
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Taxes paid  —     —   
Interest paid  —     —   
         
NON-CASH TRANSACTIONS AFFECTING OPERATING, INVESTING        
   AND FINANCING ACTIVITIES:        
Value of common shares issued as payment of debt  95,680   104,727 
Value of common shares issued as payment of debt  190,575   —   
Value of common shares issued as payment of debt and interest  238,739   —   
Value of common shares issues as payment of interest  29,638   9,000 

 

The accompanying notes are an integral part of these consolidated financial statements.

Table Of Contents 

2

5
 

Kaya Holdings, Inc. and Subsidiaries

CondensedNotes to Consolidated Statement of Cashflows

Unaudited

    Restated
  For the nine For the nine
  months ended months ended
  September 30, 2016 September 30, 2015
OPERATING ACTIVITIES:        
Net loss $(899,566)  (2,643,527)
Adjustments to reconcile net loss to net cash used in operating activities:        
Net loss attributable to non-controlling interest  (61,259)  (71,961)
Depreciation  59,964   1,024 
Imputed Interest  90,000   —   
Gain on Extinguishment of Debt  126,000   (237,991)
Derivative Expense  129,340   354,960 
Change in derivative liabilities  (1,895,656)  927,249 
Amortization of debt discount  978,208   513,154 
Stock issued for services  659,650   481,500 
Stock issued for interest  9,000   39,500 
Changes in operating assets and liabilities:        
Prepaid Expense  (14,000)  (10,333)
Inventory  40,915   (17,556)
Other assets  (45,943)  (20,291)
Accrued Interest  104,005   50,164 
Accounts payable and accrued expenses  142,382   23,044 
         
        Net cash used in operating activities  (576,961)  (611,064)
         
INVESTING ACTIVITIES:        
Purchase of property and equipment  (28,224)  (56,349)
Proceeds for equipment  —     —   
Net cash used in investing activities  (28,224)  (56,349)
         
FINANCING ACTIVITIES:        
Proceeds from Convertible debt  325,000   600,000 
Proceeds from Notes Payable  150,000   210,000 
Payments on Note Payable  (52,578)  (10,000)
Stock Subscription Received  —     5,000 
Proceeds from sales of common stock  100,000   130,000 
        Net cash provided by (used in) financing activities  522,422   935,000 
         
NET INCREASE IN CASH  (82,763)  267,587 
         
CASH BEGINNING BALANCE  123,907   35,194 
         
CASH ENDING BALANCE $41,144   302,781 
         
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Taxes paid  —     —   
Interest paid  —     —   
         
NON-CASH TRANSACTIONS AFFECTING OPERATING, INVESTING        
   AND FINANCING ACTIVITIES:        
   —     —   
Value of common shares issued as payment of debt  104,727   60,000 
Value of common shares issued as payment for equipment  —     44,500 
Value of common shares issued as payment of interest  9,000   38,000 

Table Of Contents

3

Kaya Holdings, Inc. and SubsidiariesFinancial Statements

September 30, 20162017 (unaudited)

 

NOTE 1 – ORGANIZATION AND NATURE OF THE BUSINESS

 

Organization

 

Kaya Holdings, Inc. FKA (Alternative Fuels Americas, Inc., a Delaware corporation (the “Company” or “KAYS”), is a holding company. The Company was incorporated in 1993 and has engaged in a number of businesses. Its name was changed on May 11, 2007 to NetSpace International Holdings, Inc. (a Delaware corporation) (“NetSpace”). NetSpace acquired 100% of Alternative Fuels Americas, Inc.Inc, (a Florida corporation) in January 2010 in a stock-for-member interest transaction and issued 6,567,247 shares of common stock and 100,000 shares of Series C convertible preferred stock to existing shareholders. A Certificate of Amendment to the Certificate of Incorporation was filed in October 2010 changing the Company’s name from NetSpace International Holdings, Inc. to Alternative Fuels Americas, Inc. (a Delaware corporation).A Certificate of Amendment to the Certificate of Incorporation was filed in March 2015 changing the Company’s name from Alternative Fuels Americas, Inc. (a Delaware corporation) to Kaya Holdings, Inc.

 

The Company has two subsidiaries:three subsidiaries, Alternative Fuels Americas, Inc. (aInc, a Florida corporation)corporation, which is wholly owned,wholly-owned, Marijuana Holdings Americas, Inc., a Florida corporation (“MJAI”), which is majority-owned and 34225 Kowitz Road, LLC, an Oregon limited liability company which holds the Company’s recently acquired 26 acre property in Lebanon, Oregon on which it plans to develop a majority owned subsidiary. Additionally,legal cannabis cultivation and manufacturing facility. MJAI conductsdevelops and operates the Company’s Kaya Shack™ legal cannabis retail operations in Oregon through controlling ownership interests in four Oregon limited liabilities companies: MJAI Oregon 1 LLC, MJAI Oregon 2 LLC, MJAI Oregon 3 LLC and MJAI Oregon 4 LLC.

 

Nature of the Business  

The Company operates a subsidiary, Marijuana Holdings Americas, Inc., a Florida corporation, that pursues medical and/or recreational licenses for the growing, processing and/or sale of marijuana in jurisdictions where it is legal and permissible under local laws. The subsidiary was formed in March 2014.

 

In MarchJanuary 2014, Marijuana Holdings Americas, Inc. (through localKAYS incorporated MJAI, a wholly-owned subsidiary, to focus on opportunities in the legal recreational and medical marijuana in the United States. MJAI has concentrated its efforts in Oregon, subsidiaries) began the application process to obtainwhere through controlled Oregon limited liability companies, it initially secured licenses to operate a medical marijuana dispensariesdispensary (an “MMD”) and following legalization of recreational cannabis use in Oregon. Oregon, has secured licenses to operate three retail outlets (with the license application for a fourth outlet pending) and purchased 26 acres for development as a legal cannabis cultivation and manufacturing facility. The Company has developed the Kaya Shack™ brand for its retail operations.

On March 21,July 3, 2014, the Company received notice from the Oregon Health Authority that MJAI Oregon 1 had been granted provisional licensing approval to operate theiropened its first Medical Marijuana DispensaryKaya Shack™ MMD in Portland, Oregon and subsequently received full licensing approval for the first “Kaya ShackTM” retail medical marijuana dispensary, which we began operating July 3, 2014.

Oregon.  In April 2015, KAYS commenced its own medical marijuana grow operations for the cultivation and harvesting of legal marijuana thereby becoming the first US publicly traded U.S. company to own a majority interest in a vertically integrated legal marijuana enterprise in the United States. The CompanyIn October 2015, concurrent with Oregon commencing legal sales of recreational marijuana through MMDs, KAYS opened its second MMD (and firstretail outlet in Salem, Oregon, the Kaya Shack™ Marijuana Superstore) in October 2015 in Salem, Oregon.Superstore. During 2015, the Company also consolidated its grow operations and manufacturing operations into a single facility in Portland, Oregon.

In October 2015,2016, Oregon commencedbegan the process to transition legal marijuana sales from Oregon Health Authority (“OHA”) licensed MMDs and grow operations to Oregon Liquor Control Commission (“OLCC”) licensed recreational marijuana retailers and producer and processing facilities. Effective January 1, 2017, all retailers of recreational marijuana were required to have a recreational marijuana sales which are initially being conducted solely through State Licensed MMDs, including those operatedlicense issued by the Company. TheOLLC for each retail outlet operated.

Accordingly, in 2016 the Company plans to open at leastapplied for OLLC licenses for its two additional dispensaries ininitial Kaya Shack™ retail outlets (Portland, Oregon during 2016 and in April 2016 entered into leasesSouth Salem, Oregon), and filed increasedalso submitted license applications for its next two planned retain outlets in Salem Oregon.new locations under construction and development at that time.

 

In late December 2016, we received our OLCC recreational license for the South Salem Kaya Shack™ Marijuana Superstore (Kaya Shack™ OLCC Marijuana Retailer License #1) and recreational and medical sales continued without interruption from 2016 through the present at that location.

 On March 21, 2017, we received our North Salem Kaya Shack™ outlet (Kaya Shack™ OLCC Marijuana Retailer License #2) a 2,600-square foot Kaya Shack™ Marijuana Superstore in North Salem, Oregon, whereupon the location opened for business with both recreational and medical sales.

Table Of Contents 

4

6
 

On May 2, 2017, we received our OLCC recreational license for our Portland Kaya Holdings, Inc.Shack™ outlet (Kaya Shack™ OLCC Marijuana Retailer License #3) after a delay of approximately four months. During that period, we were limited to solely medical sales at the Portland location. Upon receipt of Kaya Shack™ OLCC Marijuana Retailer License #3, recreational sales recommenced at that location. Our OLCC License for the Central Salem Kaya Shack™ Marijuana Superstore (Kaya Shack™ OLCC Marijuana Retailer License #4) has been filed and Subsidiariesis pending completion, inspection and final licensing.

September 30, 2016

During the third quarter of 2017, we purchased 26 acres in Lebanon, Oregon, for development as a legal cannabis cultivation and manufacturing facility.

 

NOTE 2 - LIQUIDITY AND GOING CONCERN

 

The Company’s consolidated financial statements as of and for the three and nine months ended September 30, 20162017 have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. The Company incurred a net income of $2,436,271 for the nine months ended September 30, 2017 and a net loss of $899,566 for the nine months ended September 30, 2016 and a net loss of $3,225,397 for the year ended December 31, 2015.2016. At September 30, 2016,2017, the Company has a working capital deficiency of $2,817,672$5,147,348 and is totally dependent on its ability to raise capital. The Company has a plan of operations and acknowledges that its plan of operations may not result in generating positive working capital in the near future. Even though management believes that it will be able to successfully execute its business plan, which includes third-party financing and capital issuance, and meet the Company’s future liquidity needs, there can be no assurances in that regard. These matters raise substantial doubt about the Company’s ability to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from the outcome of this material uncertainty. Management recognizes that the Company must generate additional funds to successfully develop its operations and activities. Management plans include:

 the sale of additional equity and debt securities,
 alliances and/or partnerships with entities interested in and having the resources to support the further development of the Company’s business plan,
 other business transactions to assure continuation of the Company’s development and operations,
 development of a unified brand and the pursuit of licenses to operate recreational and medical marijuana facilities under the branded name.

  

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICESPOLICIES AND BASIS OF PRESENTATION

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements of the Company and the notes thereto have been prepared in accordance with the instructions for Form 10-Q and Article 10 of Regulation S-X of the Securities and Exchange Commission (“SEC”). The December 31, 2015 condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America. The unaudited condensed consolidated financial statements included herein should be read in conjunction withAmerica (U.S. GAAP) under the audited financial statements and the notes thereto that are included in the Company’s Annual Report on form 10-K for the year ended December 31, 2015 filed with the SEC on May 5, 2016.

The accounting policies applied by the Company in these condensed interim financial statements are the same as those applied by the Company in its audited consolidated financial statements as at and for the year ended December 31, 2015. The quarterly information presented should be read in conjunction with the annual report filed on Form 10-K with the Securities and Exchange Commission.accrual basis of accounting.

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles 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, the valuation of intangible assets, estimate of fair value of share based payments and derivative liabilities, estimates of fair value of warrants issued and recorded as debt discount, estimates of tax liabilities and estimates of the probability and potential magnitude of contingent liabilities.

 

Table Of Contents

5

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

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 non-conforming 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.  

7

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 other locations where product is expected to be sold (iii) general economic conditions and (iv) the related volatility of prices pertaining to the cost of sales. 

 

Fiscal Year

 

The Company’s fiscal year-end is December 31.

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of Kaya Holdings, Inc. and its subsidiary, Alternative Fuels Americas, Inc. (a Florida corporation) and Marijuana Holdings Americas, Inc. (a Florida corporation) which is a majority owned subsidiary.subsidiary including all wholly owned LLC’s (MJAI Oregon 1 LLC, MJAI Oregon 2 LLC, MJAI Oregon 3 LLC, MJAI Oregon 4 LLC).  All inter-company accounts and transactions have been eliminated in consolidation.

 

Non-Controlling Interest

 

The company owns 55% of Marijuana Holdings Americas, Inc.

 

Cash and Cash Equivalents

 

Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less. The Company had no cash equivalents

 

Inventory

 

Inventory will consistconsists of finished goods purchased, which are valued at the lower of cost or market value, with cost being determined on the first-in, first-out method.  The Company will periodically reviewreviews historical sales activity to determine potentially obsolete items and also evaluates the impact of any anticipated changes in future demand.  Total Value of Finished goods inventory as of September 30, 2017 is $150,936 and $83,997 as of December 31, 2016. No allowance was necessary as of September 30, 2017 and December 31, 2016.

 

Property and Equipment

 

Property and equipment is stated at cost, less accumulated depreciation and is 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 5-7 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.

 

Long-lived assets

The Company reviews long-lived assets and certain identifiable intangibles held and used for possible impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. In evaluating the fair value and future benefits of its intangible assets, management performs an analysis of the anticipated undiscounted future net cash flow of the individual assets over the remaining amortization period. The Company recognizes an impairment loss if the carrying value of the asset exceeds the expected future cash flows.

Operating Leases

We lease our retail stores under non-cancellable operating leases. Most store leases include tenant allowances from landlords, rent escalation clauses and/or contingent rent provisions. We recognize rent expense on a straight-line basis over the lease term, excluding contingent rent, and record the difference between the amount charged to expense and the rent paid as a deferred rent liability.

Table Of Contents 

6

8
 

Kaya Holdings, Inc.

Deferred Rent and Subsidiaries

September 30, 2016Tenant Allowances

 

Deferred rent is recognized when a lease contains fixed rent escalations. We recognize the related rent expense on a straight-line basis starting from the date of possession and record the difference between the recognized rental expense and cash rent payable as deferred rent. Deferred rent also includes tenant allowances received from landlords in accordance with negotiated lease terms. The tenant allowances are amortized as a reduction to rent expense on a straight-line basis over the term of the lease starting at the date of possession.

Earnings Per Share

In accordance with ASC 260, Earnings per Share, the Company calculates basic earnings per share by dividing net income (loss) by the weighted average number of common shares outstanding during the period. Diluted earnings per share are computed if the Company has net income; otherwise it would be antidilutive, and would result from the conversion of a convertible note.

Income Taxes

The Company accounts for income taxes in accordance with ASC 740, Accounting for Income Taxes, as clarified by ASC 740-10, Accounting for Uncertainty in Income Taxes.  Under this method, deferred income taxes are determined based on the estimated future tax effects of differences between the financial statement and tax basis of assets and liabilities given the provisions of enacted tax laws. Deferred income tax provisions and benefits are based on changes to the assets or liabilities from year to year. In providing for deferred taxes, the Company considers tax regulations of the jurisdictions in which the Company operates, estimates of future taxable income, and available tax planning strategies. If tax regulations, operating results or the ability to implement tax-planning strategies vary, adjustments to the carrying value of deferred tax assets and liabilities may be required. Valuation allowances are recorded related to deferred tax assets based on the “more likely than not” criteria of ASC 740.

ASC 740-10 requires that the Company recognize the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the “more-likely-than-not” threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

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 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.

 

9

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 notes payable – related party, approximate their fair values because of the short maturity of these instruments.

 

The Company accounts for its derivative liabilities, at fair value, on a recurring basis under level 3. See Note 6.7.

 

Embedded Conversion Features

 

The Company evaluates embedded conversion features within convertible debt under ASC 815 “Derivatives and Hedging” to determine whether the embedded conversion feature(s) should be bifurcated from the host instrument and accounted for as a derivative at fair value with changes in fair value recorded in earnings. If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC 470-20 “Debt with Conversion and Other Options” for consideration of any beneficial conversion feature.

 

Derivative Financial Instruments

 

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of it financial instruments, including stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives.

For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported as charges or credits to income.

For option-based simple derivative financial instruments, the Company uses the Black-Scholes option-pricing model to value the derivative instruments at inception and subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period.

 

Table Of Contents

7

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

Beneficial Conversion Feature

 

For conventional convertible debt where the rate of conversion is below market value, the Company records a "beneficial conversion feature" ("BCF") and related debt discount.

 

When the Company records a BCF, the relative fair value of the BCF is recorded as a debt discount against the face amount of the respective debt instrument (offset to additional paid in capital) and amortized to interest expense over the life of the debt.

 

Debt Issue Costs and Debt Discount

 

The Company may record debt issue costs and/or debt discounts in connection with raising funds through the issuance of debt.  These costs may be paid in the form of cash, or equity (such as warrants). These costs are amortized to interest expense over the life of the debt. If a conversion of the underlying debt occurs, a proportionate share of the unamortized amounts is immediately expensed.

 

Original Issue Discount

 

For certain convertible debt issued, the Company may provide the debt holder with an original issue discount.  The original issue discount would be recorded to debt discount, reducing the face amount of the note and is amortized to interest expense over the life of the debt.

 

Extinguishments of Liabilities

 

The Company accounts for extinguishments of liabilities in accordance with ASC 860-10 (formerly SFAS 140) “Accounting for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities”. When the conditions are met for extinguishment accounting, the liabilities are derecognized and the gain or loss on the sale is recognized.

10

 

Stock-Based Compensation - Employees

 

The Company accounts for its stock based compensation in which the Company obtains employee services in share-based payment transactions under the recognition and measurement principles of the fair value recognition provisions of section 718-10-30 of the FASB Accounting Standards Codification. Pursuant to paragraph 718-10-30-6 of the FASB Accounting Standards Codification, all transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.  

 

The measurement date used to determine the fair value of the equity instrument issued is the earlier of the date on which the performance is complete or the date on which it is probable that performance will occur.  

 

If the Company is a newly formed corporation or shares of the Company are thinly traded, the use of share prices established in the Company’s most recent private placement memorandum (based on sales to third parties) (“PPM”), or weekly or monthly price observations would generally be more appropriate than the use of daily price observations as such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market.

 

The fair value of share options and similar instruments is estimated on the date of grant using a Black-Scholes option-pricing valuation model.  The ranges of assumptions for inputs are as follows:

 

[]

Expected term of share options and similar instruments: The expected life of options and similar instruments represents the period of time the option and/or warrant are expected to be outstanding. Pursuant to Paragraph 718-10-50-2(f)(2)(i) of the FASB Accounting Standards Codification the expected term of share options and similar instruments represents the period of time the options and similar instruments are expected to be outstanding taking into consideration of the contractual term of the instruments and employees’ expected exercise and post-vesting employment termination behavior into the fair value (or calculated value) of the instruments.  Pursuant to paragraph 718-10-S99-1, it may be appropriate to use the simplified method, i.e., expected term = ((vesting term + original contractual term) / 2), if (i) A company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term due to the limited period of time its equity shares have been publicly traded; (ii) A company significantly changes the terms of its share option grants or the types of employees that receive share option grants such that its historical exercise data may no longer provide a reasonable basis upon which to estimate expected term; or (iii) A company has or expects to have significant structural changes in its business such that its historical exercise data may no longer provide a reasonable basis upon which to estimate expected term. The Company uses the simplified method to calculate expected term of share options

and similar instruments as the company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term.

Table Of Contents 

8

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

[]Expected volatility of the entity’s shares and the method used to estimate it.  Pursuant to ASC Paragraph 718-10-50-2(f)(2)(ii) a thinly-traded or nonpublic entity that uses the calculated value method shall disclose the reasons why it is not practicable for the Company to estimate the expected volatility of its share price, the appropriate industry sector index that it has selected, the reasons for selecting that particular index, and how it has calculated historical volatility using that index.  The Company uses the average historical volatility of the comparable companies over the expected contractual life of the share options or similar instruments as its expected volatility.  If shares of a company are thinly traded the use of weekly or monthly price observations would generally be more appropriate than the use of daily price observations as the volatility calculation using daily observations for such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market.

 

[]

Expected annual rate of quarterly dividends.  An entity that uses a method that employs different dividend rates during the contractual term shall disclose the range of expected dividends used and the weighted-average expected dividends.  The expected dividend yield is based on the Company’s current dividend yield as the best estimate of projected dividend yield for periods within the expected term of the share options and similar instruments.

 

[]

Risk-free rate(s). An entity that uses a method that employs different risk-free rates shall disclose the range of risk-free rates used.  The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods within the expected term of the share options and similar instruments.

11

Generally, all forms of share-based payments, including stock option grants, warrants and restricted stock grants and stock appreciation rights are measured at their fair value on the awards’ grant date, based on estimated number of awards that are ultimately expected to vest.

 

The expense resulting from share-based payments is recorded in general and administrative expense in the statements of operations.

 

Stock-Based Compensation – Non Employees

 

Equity Instruments Issued to Parties Other Than Employees for Acquiring Goods or Services

 

The Company accounts for equity instruments issued to parties other than employees for acquiring goods or services under guidance of Sub-topic 505-50 of the FASB Accounting Standards Codification (“Sub-topic 505-50”).

 

Pursuant to ASC Section 505-50-30, all transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.  The measurement date used to determine the fair value of the equity instrument issued is the earlier of the date on which the performance is complete or the date on which it is probable that performance will occur.  If the Company is a newly formed corporation or shares of the Company are thinly traded the use of share prices established in the Company’s most recent private placement memorandum (“PPM”), or weekly or monthly price observations would generally be more appropriate than the use of daily price observations as such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market.

 

The fair value of share options and similar instruments is estimated on the date of grant using a Black-Scholes option-pricing valuation model.  The ranges of assumptions for inputs are as follows:

 

Table Of Contents

9

 

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

[]Expected term of share options and similar instruments: Pursuant to Paragraph 718-10-50-2(f)(2)(i) of the FASB Accounting Standards Codification the expected term of share options and similar instruments represents the period of time the options and similar instruments are expected to be outstanding taking into consideration of the contractual term of the instruments and holder’s expected exercise behavior into the fair value (or calculated value) of the instruments.  The Company uses historical data to estimate holder’s expected exercise behavior.  If the Company is a newly formed corporation or shares of the Company are thinly traded the contractual term of the share options and similar instruments is used as the expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term.

 

[]

Expected volatility of the entity’s shares and the method used to estimate it.  Pursuant to ASC Paragraph 718-10-50-2(f)(2)(ii) a thinly-traded or nonpublic entity that uses the calculated value method shall disclose the reasons why it is not practicable for the Company to estimate the expected volatility of its share price, the appropriate industry sector index that it has selected, the reasons for selecting that particular index, and how it has calculated historical volatility using that index.  The Company uses the average historical volatility of the comparable companies over the expected contractual life of the share options or similar instruments as its expected volatility.  If shares of a company are thinly traded the use of weekly or monthly price observations would generally be more appropriate than the use of daily price observations as the volatility calculation using daily observations for such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market.

 

[]

Expected annual rate of quarterly dividends.  An entity that uses a method that employs different dividend rates during the contractual term shall disclose the range of expected dividends used and the weighted-average expected dividends.  The expected dividend yield is based on the Company’s current dividend yield as the best estimate of projected dividend yield for periods within the expected term of the share options and similar instruments.

 

[]

Risk-free rate(s). An entity that uses a method that employs different risk-free rates shall disclose the range of risk-free rates used.  The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods within the expected term of the share options and similar instruments.

12

Pursuant to ASC paragraph 505-50-25-7, if fully vested, non-forfeitable equity instruments are issued at the date the grantor and grantee enter into an agreement for goods or services (no specific performance is required by the grantee to retain those equity instruments), then, because of the elimination of any obligation on the part of the counterparty to earn the equity instruments, a measurement date has been reached. A grantor shall recognize the equity instruments when they are issued (in most cases, when the agreement is entered into). Whether the corresponding cost is an immediate expense or a prepaid asset (or whether the debit should be characterized as contra-equity under the requirements of paragraph 505-50-45-1) depends on the specific facts and circumstances.

Pursuant to ASC paragraph 505-50-45-1, a grantor may conclude that an asset (other than a note or a receivable) has been received in return for fully vested, non-forfeitable equity instruments that are issued at the date the grantor and grantee enter into an agreement for goods or services (and no specific performance is required by the grantee in order to retain those equity instruments). Such an asset shall not be displayed as contra-equity by the grantor of the equity instruments. The transferability (or lack thereof) of the equity instruments shall not affect the balance sheet display of the asset. This guidance is limited to transactions in which equity instruments are transferred to other than employees in exchange for goods or services. Section 505-50-30 provides guidance on the determination of the measurement date for transactions that are within the scope of this Subtopic.

 

Pursuant to Paragraphs 505-50-25-8 and 505-50-25-9, an entity may grant fully vested, non-forfeitable equity instruments that are exercisable by the grantee only after a specified period of time if the terms of the agreement provide for earlier exercisability if the grantee achieves specified performance conditions. Any measured cost of the transaction shall be recognized in the same period(s) and in the same manner as if the entity had paid cash for the goods or services or used cash rebates as a sales discount instead of paying with, or using, the equity instruments. A recognized asset, expense, or sales discount shall not be reversed if a share option and similar instrument that the counterparty has the right to exercise expires unexercised.

 

Pursuant to ASC paragraph 505-50-30-S99-1, if the Company receives a right to receive future services in exchange for unvested, forfeitable equity instruments, those equity instruments are treated as unissued for accounting purposes until the future services are received (that is, the instruments are not considered issued until they vest). Consequently, there would be no recognition at the measurement date and no entry should be recorded.

 

Revenue Recognition

  

Revenue is recorded when all of the following have occurred: (1) persuasive evidence of an arrangement exists, (2) asset is transferred to the customer without further obligation, (3) the sales price to the customer is fixed or determinable, and (4) collectability is reasonably assured.

 

Table Of Contents

10

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

In May 2014, the FASB has issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”.  The guidance in this update supersedes the revenue recognition requirements in Topic 605, “Revenue Recognition.”  In addition, the existing requirements for the recognition of a gain or loss on the transfer of nonfinancial assets that are not in a contract with a customer (for example, assets within the scope of Topic 360, Property, Plant, and Equipment, and intangible assets within the scope of Topic 350, Intangibles—Goodwill and Other) are amended to be consistent with the guidance on recognition and measurement (including the constraint on revenue) in this Update.  Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.  The amendments in ASU No, 2014-09 are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not permitted.  We do not believe the adoption of this update will have a material impact on our financial statements.

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying financial statements.

Cost of Sales

 

Cost of sales represents costs directly related to the purchase of goods and third party testing of the Company’s products.

Related Parties

 

The Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure of related party transactions.

 

Pursuant to Section 850-10-20 the related parties include a. affiliates of the Company; b. Entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15, to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company; f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g. Other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.

 

13

The consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated or combined financial statements is not required in those statements.

The disclosures shall include: a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.

 

Table Of Contents

11

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

Contingencies

 

The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Certain conditions may exist as of the date the consolidated financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.

 

Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. However, there is no assurance that such matters will not materially and adversely affect the Company’s business, consolidated financial position, and consolidated results of operations or consolidated cash flows.

 

Uncertain Tax Positions

The Company did not take any uncertain tax positions and had no adjustments to its income tax liabilities or benefits pursuant to the provisions of Section 740-10-25 for the reporting periods ended December 31, 2016, 2015 and 2014.

14

Subsequent Events

 

The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements are issued.

  

Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.

 

Recently Issued Accounting Pronouncements

 

In May 2014,March 2016, the FASB has issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”.2016-09, Stock Compensation, which is intended to simplify the accounting for share based payment award transactions. The new standard will modify several aspects of the accounting and reporting for employee share based payments and related tax accounting impacts, including the presentation in the statements of operations and cash flows of certain tax benefits or deficiencies and employee tax withholdings, as well as the accounting for award forfeitures over the vesting period. The guidance in this update supersedes the revenue recognition requirements in Topic 605, “Revenue Recognition.”  In addition, the existing requirements for the recognition of a gain or loss on the transfer of nonfinancial assets that are not in a contract with a customer (for example, assets within the scope of Topic 360, Property, Plant, and Equipment, and intangible assets within the scope of Topic 350, Intangibles—Goodwill and Other) are amended to be consistent with the guidance on recognition and measurement (including the constraint on revenue) in this Update.  Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.  The amendments in ASU No, 2014-09 areis effective for annual reporting periodsfiscal years beginning after December 15, 2016, including interim periods within that reporting period. Early applicationyear, and will be adopted by the Company in the first quarter of fiscal 2017. The Company anticipates the new standard will result in an increase in the number of shares used in the calculation of diluted earnings per share and will add volatility to the Company’s effective tax rate and income tax expense. The magnitude of such impacts will depend in part on whether significant employee stock option exercises occur.

In April 2015, the FASB issued Accounting Standards Update No. 2015-03, Interest—Imputation of Interest (Topic 83530): Simplifying the Presentation of Debt Issuance Costs (“ASU 2015-03”). ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs is not affected by ASU 2015-03. ASU 2015-03 is effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. 

In July 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory (“ASU 2015-11”), which applies guidance on the subsequent measurement of inventory. ASU 2015-11 states that an entity should measure inventory at the lower of cost and net realizable value. Net realizable value is the estimated selling price in the ordinary course of business, less reasonable predictable costs of completion, disposal and transportation. The guidance excludes inventory measured using last in, first out or the retail inventory method. ASU 2015-11 is effective for interim and annual reporting periods beginning after December 15, 2016. Early adoption is permitted. The Company is not planning to early adopt ASU 2015-11 and is currently evaluating ASU 2015-11 to determine the potential impact to its condensed consolidated financial statements and related disclosures.

In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842).” The ASU will increase transparency and comparability among entities by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The ASU will require lessees to recognize in the balance sheet a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. The ASU is effective for annual reporting periods beginning after December 15, 2018 and interim periods within those annual periods. We do not believe the adoption of this update will have a material impact on our financial statements.

In August 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (”ASU”) No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments.” This ASU includes specific guidance to address diversity in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The ASU is effective for annual reporting periods beginning after December 15, 2017 and interim periods within those annual periods. The Company does not expect the adoption of this ASU to have a significant impact on the consolidated financial statements. 

 

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying financial statements.

 

Table Of Contents 

12

15
 

Kaya Holdings, Inc. and SubsidiariesRe-Classifications

September 30, 2016

Re-Classifications

 

Certain amounts in 20152016 were reclassified to conform to the 20162017 presentation. These reclassifications had no effect on consolidated net loss for the periods presented.

 

The fair value of the warrants on the date of issuance and on each re-measurement date of those warrants classified as liabilities is estimated using the Black-Scholes option pricing model using the following assumptions: contractual life according to the remaining terms of the warrants, no dividend yield, weighted average risk-free interest rate of .41%1.09% at September 30, 20162017 and weighted average volatility of 134%130%. For this liability, the Company developed its own assumptions that do not have observable inputs or available market data to support the fair value. This method of valuation involves using inputs such as the fair value of the Company's various classes of preferred stock, stock price volatility, the contractual term of the warrants, risk free interest rates and dividend yields. Due to the nature of these inputs, the valuation of the warrants is considered a Level 3 measurement. The warrant liability is recorded in other liabilities on the Company's Consolidated Balance Sheets. The warrant liability is marked-to-market each reporting period with the change in fair value recorded on the Consolidated Statement of Operations and Comprehensive Loss until the warrants are exercised, expire or other facts and circumstances lead the warrant liability to be reclassified as an equity instrument.

 

NOTE 4-4 – CONVERTIBLE DEBT

 

These debts have a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”  The derivative component of the obligation are initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts have been amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk -freerisk-free interest rate of ranging from 0.05% to 1.06%1.09%, volatility ranging from 134%130% of 221%157%, trading prices ranging from $.056$.08 per share to $0.1$0.49 per share and a conversion price ranging from $0.03 per share to $0.045$0.12 per share. The total derivative liabilities associated with these notes are $3,044,859$12,362,150 at September 30, 2017 and $19,346,348 as of December 31, 2016.

 September 30, 2016 December 31, 2015
Convertible note - related party, Due December 31, 2017 (2)  500,000   500,000 
Convertible note - 12% due January 1, 2017 (3)  58,556   58,556 
Convertible note - 12% due January 1, 2017 (3)  28,278   28,278 
Convertible note - 12% due January 1, 2017 (3)  186,316   186,316 
Convertible note - 12% due January 1, 2017 (3)  -0-   126,000 
Convertible note - 12% due January 1, 2017 (3)  117,113   117,113 
Convertible note - 12% due January 1, 2017 (3)  117,113   117,113 
Convertible note - 12% due January 1, 2017 (3)  55,895   55,895 
Convertible note - 12% due January 1, 2017 (3)  67,074   67,074 
Convertible note - 12% due January 1, 2017 (3)  23,442   23,442 
Convertible note - 12% due January 1, 2017 (3)  23,442   23,442 
Convertible note - 12% due January 1, 2017  (3)  27,116   27,116 
Convertible note - 12% due January 1, 2017 (3)  116,966   116,966 
Convertible note – 10% due January 1, 2017 (3)  25,000   25,000 
Convertible note – 10% due January 1, 2017 (6)  50,000   -0- 
Convertible note – 10% due January 1, 2017 (5)  100,000   -0- 
Convertible note – 10% due January 1, 2018 (8)  50,000   -0- 
Convertible note – 10% due January 1, 2018 (9)  50,000   -0- 
Convertible note – 10% due January 1, 2018 (10)  25,000   -0- 
Convertible note – 10% due September 21, 2017 (4)  50,000   50,000 
Convertible note – 10% due September 21, 2017 (4)  100,000   100,000 
Convertible note – 10% due September 21, 2017 (4)  50,000   50,000 
Convertible note - stockholder, 10%, due April 30, 2013, unsecured (1)  25,000   25,000 
Convertible note – 10% due April, 1, 2016 (7)  23,500   23,500 
Totals  2,384,078   2,036,656, 

Table Of Contents 

13

16
 

See Summary Table – Page 17

Convertible Debt Summary
Footnote NumberDebt TypeDebt ClassificationInterest RateDue Date Ending
 Current LT 09.30.17 12.31.16
        
AConvertible X 10.0%1-Jan-17 $25,000 $25,000
BConvertible  X8.0%1-Jan-19 65,700 58,556
CConvertible  X8.0%1-Jan-19 32,850 29,278
DConvertible  X8.0%1-Jan-19 209,047 186,316
FConvertible X 8.0%Converted -    117,113
GConvertible X 8.0%Converted -    117,113
HConvertible  X8.0%Converted -    55,895
IConvertible  X8.0%Converted -    67,074
JConvertible  X8.0%Converted -    23,442
KConvertible  X8.0%Converted -    23,442
LConvertible  X8.0%1-Jan-19 30,424 27,116
MConvertible  X8.0%1-Jan-19 131,236 116,966
NConvertible  X8.0%1-Jan-19 55,983 
OConvertible  X8.0%1-Jan-19 109,167 100,000
PConvertible  X8.0%1-Jan-19 52,767 
QConvertible  X8.0%1-Jan-19 52,050 
RConvertible  X8.0%1-Jan-19 203,867 
SConvertible  X8.0%1-Jan-19 50,400 
TConvertible  X8.0%1-Jan-19 250,000 
VConvertible X 8.0%1-Jan-18 25,000 
WConvertible X 8.0%1-Jan-18 15,000 
XConvertible X 8.0%1-Jan-18 60,000 
YConvertible X 8.0%1-Jan-18 50,000 
ZConvertible X 8.0%Converted -    25,000
AAConvertible X 6.0%Converted -    18,500
BBConvertible X 10.0%1-Jan-19 50,000 50,000
CCConvertible X 10.0%1-Jan-19 100,000 100,000
DDConvertible X 10.0%30-Nov-19 50,000 50,000
EEConvertible X 0.0%31-Dec-17 500,000 500,000
KKConvertible  X8.0%1-Jan-19 150,000 -   
LLConvertible  X8.0%1-Jan-19 600,000 -   
MMConvertible  X8.0%1-Jan-19 100,000 -   
NNConvertible  X8.0%1-Jan-19 500,000 -   
OOConvertible  X8.0%1-Jan-19 500,000 -   
PPConvertible  X8.0%1-Jan-20 500,000 -   
QQConvertible  X8.0%1-Jan-20 150,000 -   
Current Convertible Debt    875,000 1,690,811
Long-Term  Convertible Debt    3,743,490 -   
Total Convertible Debt     $4,618,490 $1,690,811

17 

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

FOOTNOTES FOR CONVERTIBLE DEBT SUMMARY TABLE

 

(1) 

(A)

At the option of the holder the convertible note may be converted into shares of the Company’s common stock at the lesser of $0.40 or 20% discount to the market price, as defined, of the Company’s common stock. The Company is currently in discussions with the lender on a payment schedule. The outstanding balance of this note is convertible into a variable number of the Company’s common stock: therefore the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”  The derivative component of the obligation are initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts have being amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.08% to .87%, volatility ranging from 130% of 157%, trading prices ranging from $.08 per share to $0.49 per share and a conversion price ranging from $0.05 per share to $0.12 per share. The balance of the convertible note at September 30, 2017 including accrued interest and net of the discount amounted to $43,075.

The Company valued the derivative liabilities at September 30, 2017 at $23,610. The Company recognized a change in the fair value of derivative liabilities for the three months ended September 30, 2017 of $(640), which were credited to operations.  In determining the indicated values at September 30, 2017, since the debt is in default the company used the maximum value these embedded options represent, with a trading price of $.14, and conversion prices of $0.11 per share.

(B), (C), (D), (H), (I), (J), (K), (L), (M)

On December 31, 2015 the Company renegotiated twelve (12) convertible and non-convertible notes payable. The Total face value of the notes issued was $888,500. The six-month notes were due on December 31, 2015. The new notes are convertible after January 1, 2016 and are convertible into the Company’s common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.087. All these amended debts have a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”  The derivative component of the obligation are initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts were amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.06%, volatility ranging from 155% of 221%, trading prices ranging from $.078 per share to $0.1 per share and a conversion price ranging from $0.03 per share to $0.04 per share. The total derivative liabilities associated with these notes (one note was converted during the quarter ended March 31, 2016 and two notes were converted during the quarter ended December 31, 2016).was $2,640,030 at December 31, 2015 and $4,718,754 at December 31, 2016, respectively.

On January 1, 2017 the Company renegotiated the nine (9) remaining convertible notes payable The total face value of the remaining notes issued was $588,085. The notes are due on January 1, 2019. The new notes were convertible after January 1, 2017 into the Company’s common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt became convertible was $0.2675. As of September 30, 2017, the principal balance was $469,256. All these amended debts have a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”  The derivative component of the obligation are initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are being amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 221%, trading prices ranging from $.14 per share to $0.22 per share and a conversion price ranging from $0.03 per share per share. The total derivative liabilities associated with these five  remaining notes are $1,927,297 at September 30, 2017.

18

(N)

On January 8, 2016, the Company received $50,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note was Due in January of 2017  . On January 1, 2017, this note was amended to extend the due date to January 1, 2019 and the interest rate was reduced to 8% and the accrued interest in the amount of $5,983 was added to the principal of the new note. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The principal balance as of September 30, 2017 is $55,983. The derivative liability associated with this note as of September 30, 2017 was $229,967.

(O)

On March 31, 2016, the Company received $100,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note was Due in January of 2017. On January 1, 2017, this note was amended to extend the due date to January 1, 2019 and the interest rate was reduced to 8% and the accrued interest in the amount of $9,167 was added to the principal of the new note. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share.The principal balance as of September 30, 2017 is $109,167. The derivative liability associated with this note as of September 30, 2017 was $448,334.

(P)

On July 13, 2016, the Company received $50,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note was Due in January of 2017. On January 1, 2017, this note was amended to extend the due date to January 1, 2019 and the interest rate was reduced to 8% and the accrued interest in the amount of $2,767 was added to the principal of the new note. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The principal balance as of September 30, 2017 is $52,767. The derivative liability associated with this note as of September 30, 2017 was $216,706.

 

Accrued interest on this note that was charged to operations for the quarter ended September 30, 2016 totaled approximately $935. The balance of the convertible note at September 30, 2016 including accrued interest and net of the discount amounted to $15,260.

(Q)

On August 30, 2016, the Company received $50,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note was Due in January of 2017. On January 1, 2017, this note was amended to extend the due date to January 1, 2019 and the interest rate was reduced to 8% and the accrued interest in the amount of $2,050 was added to the principal of the new note. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The principal balance as of September 30, 2017 is $52,050. The derivative liability associated with this note as of September 30, 2017 was $213,763.

 

The Company valued the derivative liabilities at September 30, 2016 at $18,582. The Company recognized a change in the fair value of derivative liabilities for the three months ended September 30, 2016 of $166, which were credited to operations.  In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.018% to 0.02%, volatility ranging from 134% to 336%, a trading price of $.07, and conversion price of $.03

19

(R)

On November 3, 2016, the Company received $200,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. On January 1, 2017, this note was amended to extend the due date to January 1, 2019 and the interest rate was reduced to 8% and the accrued interest in the amount of $3,867 was added to the principal of the new note. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The principal balance as of September 30, 2017 is $203,867. The derivative liability associated with this note as of September 30, 2017 was $837,255.

(S)

On December 1, 2016, the Company received $50,000 from the issuance of convertible debt. Interest is stated at 10% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. On January 1, 2017, this note was amended to extend the due date to January 1, 2019 and the interest rate was reduced to 8% and the accrued interest in the amount of $400 was added to the principal of the new note. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The principal balance as of September 30, 2017 is $50,400. The derivative liability associated with this note as of September 30, 2017 was $206,986.

(T)

On December 30, 2016 the Company received $250,000 from the issuance of convertible debt. Interest is stated at 10% The Note and Interest is convertible into common shares at $0.04 per share. Note is Due in January of 2019. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.08%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $731,553.

(U)

On March 13, 2016, the Company received $25,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note was Due in January of 2017. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.08%, volatility ranging from 134% of 157%, trading prices ranging from $.05 per share to $.09. The Note and Interest was converted to common shares on September 13, 2016

 

(2)(V)

On September 13, 2016 the Company received $25,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.045 per share. Note is Due in January of 2018. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”   In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49. The derivative liability associated with this note as of September 30, 2017 was $58,970.

20 

(W)

On October 16, 2016 the Company received $15,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $60,417.

(X)

On November 18, 2016 the Company received $60,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $239,768.

(Y)

On December 7, 2016 the Company received $50,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.08%, volatility ranging from 134% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The Note and Interest was converted to common shares in July of 2017

(Z)

On October 1, 2015, the Company renegotiated a convertible notes payable. The original note was issued March 13, 2015 and due September 30, 2015, with conversion rate of $0.06 per share. The new note had an extended the due date to January 1, 2017 and convertible into the Company’s common stock at a conversion rate of $0.045 per share. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.08%, volatility ranging from 134% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The Note and Accrued interest was converted to common stock on September 23, 2016

(AA)

On July 27, 2015, the Company issued a note payable for $28,500. The Company agrees to pay to the Holder $28,500 plus accrued interest pursuant to the following schedule:

·An initial payment of $5,000 is due no later than December 1, 2015. This amount represents the balance of the security deposit due for the lease of Commercial/Manufacturing Space occupied by MJAI Oregon 1, LLC, an indirect controlled subsidiary of the Company.

·A final payment of $42,700 principal, plus any accrued Interest at 10% is due no later than April 1, 2017. This amount represents the balance of accrued rent due for the initial monthly lease payments from August 1, 2015 through December 31, 2016.

21

The note was convertible after March 31, 2016 and is convertible into the Company’s common stock at a conversion rate of $0.10 per share or 20% discount to the thirty day moving average stock price. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.08%, volatility ranging from 134% of 157%, trading prices ranging from $.05 per share to $0.49 per share. This note was paid in full as a result of a settlement agreement on March 31, 2017. The remaining balance is zero.

(BB)

On September 23, 2015, the Company received a total of $50,000 from an accredited investor in exchange for a two year note in the aggregate amount of $50,000 with interest accruing at 10%. The note and interest is convertible after September 23, 2015 into the Company’s common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.089. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $184,507. The note has been extended to January 1, 2019

(CC)

On September 23, 2015, the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note and interest is convertible after September 23, 2015 into the Company’s common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.078. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $368,997. The note has been extended to January 1, 2019

(DD)

On September 23, 2015, the Company received a total of $50,000 from an accredited investor in exchange for a two year note in the aggregate amount of $50,000 with interest accruing at 10%. The note and interest is convertible after September 23, 2015 into the Company’s common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.078. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $184,507. The note has been extended to November 30, 2017

(EE) and (FF)

At December 31, 2013, the Company was indebted to an affiliated shareholder of the Company for $840,955, which consisted of $737,100 principal and $103,895 accrued interest, with interest accruing at 10%. On January 2, 2014, the Company entered into a Debt Modification Agreement whereby the total amount of the debt was reduced to $750,000.00$750,000 and there is no accrued interest or principal due until December 31, 2017. $500,000 of the debt is convertible into 50,000 Series C Convertible Preferred Shares of AFAI, which if converted are subject to resale restrictions through December 31, 2015.2017. The two-year note in the aggregate amount of $500,000 is convertible into the Company’s preferred stock at a conversion rate of $10.00 per share of preferred. At a conversion rate of 433.9297 common shares to 1 preferred share, this would result in a total of 21,696,485 common shares issued if all debt was converted. The market value of the stock at the date of issuance of the debt was $0.04. The debt issued is a result of a financing transaction and contain an embedded conversion feature resulting in a debt discount valued at $500,000 to be amortized over the life of the debt. Total amortization for the quarter ended September 30, 2016 was $49,727. As of September 30, 2016, the balance of the debt was $500,000. The net balance reflected on the balance sheet is $249,181. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.41% to 1.06%, volatility ranging from 134% to 234%, a trading price of $.07 and conversion price of $.03 per share. 

The remaining $250,000 is not convertible. The company has imputed interest on both the convertible debt and the non-convertible debt. The company used an interest rate of 4% for calculation purposes. The net balance of $250,000 of the non-convertible portion is reflected on the balance sheet.

(3)

On December 31, This note was modified and restated as of June 20, 2015, see Footnote 9. As of September 30, 2017, the balance of the convertible portion of the debt was $500,000. This note has a price adjustment provision. Therefore, the Company renegotiated twelve (12) convertible and non-convertible notes payable. The Total face value of the notes issued was $888,500 the six month notes were due on December 31, 2015. The new notes are convertible after January 1, 2016 and are convertible into the Company’s common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.087. The debt was issued is a result of a financing transaction and contain a derivative liability feature. As of December 31, 2015, the balance was $947,311.accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.06%1.09%, volatility ranging from 134%130% of 221%157%, trading prices ranging from $.056$.05 per share to $0.11$0.49 per share and a conversion price ranging from $0.03 per share to $0.04 per share. The totalshare.The derivative liabilitiesliability associated with these notes are $1,270,606 atthis convertible portion of the note as of September 30, 2016.2017 was $2,539,521.

22

The net balance reflected on the balance sheet is for the convertible portion net of remaing debt discount is $399,090. The remaining $250,000 is not convertible. The net balance of $250,000 of the non-convertible portion is reflected on the balance sheet.

 

(4)During September 2015(KK)

On January 4, 2017 the Company received $200,000$150,000 from the issuance of convertible debt. Interest is stated at 10%8% The Note and Interest is convertible into common shares at $0.03$0.04 per share. Note is Due in SeptemberJanuary of 2017.2019. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The debt was issuedderivative component of the obligation is a result of a financing transactioninitially valued and containclassified as a derivative liability feature. Aswith an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of December 31, 2015, the balance was$528,746. The total derivative liabilities associated with these notes are $364,241 at September 30, 2016.related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a riskfreerisk-free interest rate of ranging from 0.41%0.05% to 1.06%1.09%, volatility ranging from 134%130% of 235%157%, trading prices ranging from $.056$.05 per share to $0.11$0.49 per share and a conversion price of $0.04 per share. The debt issued is a result of a financing transaction and contains an embedded conversion feature resulting in a debt discount valued at $200,000 to be amortized over the life of the debt. Total amortization for the quarter ended September 30, 2016 was $27,633. Asderivative liability associated with this note as of September 30, 2016, the balance of the debt2017 was $200,000. The net balance reflected on the balance sheet is $89,468.$438,472.

(LL)

 

(5)

On MarchJanuary 20, 2017 the Company received $600,000 from the issuance of convertible debt. Interest is stated at 8% The Note and Interest is convertible into common shares at $0.07 per share. Note is Due in January of 2019. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $872,083.

(MM)

On January 31, of 20162017 the Company received $100,000 from the issuance of convertible debt. Interest is stated at 12%8% The Note and Interest is convertible into common shares at $0.03$0.07 per share. Note is Due in January of 2017.2019. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated values at September 30, 2016,value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest ratesrate of ranging from 0.41%0.05% to 1.06%1.08%, volatility ranging from 134%130% of 157%, trading prices ranging from $.05 per share to 234%, a trading price$0.49 per share. The derivative liability associated with this note as of $.07 and conversion price of $.03 per share.

September 30, 2017 was $145,011.

 

Table Of Contents

14

(NN)

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

 

(6)In January of 2016On February 7, 2017 the Company received $50,000$500,000 from the issuance of convertible debt. Interest is stated at 12%8% The Note and Interest is convertible into common shares at $0.03$0.10 per share. Note is Due in January of 2017.2019. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated values at September 30, 2016,value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest ratesrate of ranging from 0.41%0.05% to 1.06%1.09%, volatility ranging from 134%130% of 157%, trading prices ranging from $.05 per share to 234%, a trading price of $.07 and conversion price of $.03$0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $451,464.

 

(7)On July 27, 2015 the company issued a note payable for $28,500 The Company agrees to pay to the Holder $28,500 plus accrued interest pursuant to the following schedule: An initial payment of $5,000 is due no later than December 1, 2015. This amount represents the balance of the security deposit due for the lease of Commercial/Manufacturing Space occupied by MJAI Oregon 1, LLC, a majority-owned subsidiary of the company.   A final payment of $23,500 principal, plus any accrued Interest at 10% is due no later than April 1, 2016. This amount represents the balance of accrued rent due for the initial monthly lease payments from August 1, 2015 through June 30, 2016   The note is convertible after June 30, 2016 and is convertible into the Company’s common stock at a conversion rate of $0.10 per share or 20% discount to the thirty-day moving average stock price.(OO)

 

(8)On July 13, 2016,February 21, 2017 the Company received $50,000$500,000 from the issuance of convertible debt. Interest is stated at 12%8% The Note and Interest is convertible into common shares at $0.03$0.10 per share. Note is Due in January of 2018.2019. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated values at September 30, 2016,value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest ratesrate of ranging from 0.41%0.05% to 0.41%1.09%, volatility ranging from 134%130% of 157%, trading prices ranging from $.05 per share to 157%, a trading price of $.07 and conversion price of $.03$0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $450,129.

23

(PP)

 

(9)On August 30, 2016,May 11, 2017 the Company received $50,000$500,000 from the issuance of convertible debt. Interest is stated at 12%8% The Note and Interest is convertible into common shares at $0.03$0.05 per share. Note is Due in January of 2018.2020. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated values at September 30, 2016,value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest ratesrate of ranging from 0.41%0.05% to 0.41%1.09%, volatility ranging from 134%130% of 157%, trading prices ranging from $.05 per share to 157%, a trading price of $.07 and conversion price of $.03$0.49 per share. The derivative liability associated with this note as of September 30, 2017 was $1,183,165.
(QQ)

 

(10)

On September 13, 2016,July 17, 2017 the Company received $25,000$150,000 from the issuance of convertible debt. Interest is stated at 12%8% The Note and Interest is convertible into common shares at $0.03$0.05 per share. Note is Due in January of 2018.2020. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated values at September 30, 2016,value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest ratesrate of ranging from 0.41%0.05% to 0.41%1.09%, volatility ranging from 134%130% of 157%, trading prices ranging from $.05 per share to 157%, a trading price of $.07 and conversion price of $.03$0.49 per share.

The derivative liability associated with this note as of September 30, 2017 was $349,668.

(GG), (HH), (II), (JJ)(KK)

NOTE 5 - NOTES PAYABLENON-CONVERTIBLE DEBT

A-Non- Related Party

  September 30, 2017 December 31, 2016
Note GG  -0-   68,555 
Note HH  -0-   68,555 
Note II  37,780   65,262 
Note JJ  37,780   65,262 
Note KK  13,571   31,661 
Total Non-Convertible Debt  89,131   299,295 

 

A-Non Related Party

   September 30, 2016   December 31, 2015 
Note 1  72,746   95,422 
Note 2  72,746   95,422 
Note 3  71,387   -0- 
Note 4  71,387   -0- 
Total Non-Convertible Debt  288,267   190,844 

Table Of Contents

15

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

1)(GG) On September 8, 2015, the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 3,161,583 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $100,000 10% promissory note due September 9, 2017 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or September 9, 2017. The note and interest has been paid in full

 

2)(HH) On September 9, 2015, the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 3,161,583 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $100,000 10% promissory note due September 9, 2017 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or September 9, 2017. The note and interest has been paid in full

24

3)(II) On May 17, 2016, the Company received a total of $75,000 from an accredited investor in exchange for a two year note in the aggregate amount of $75,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 2,371,187 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $75,000, 10% promissory note due May 17, 2018 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or May 17, 2018.

 

4)(JJ) On May 9, 2016 the Company received a total of $75,000 from an accredited investor in exchange for a two year note in the aggregate amount of $75,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 2,371,187 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $75,000, 10% promissory note due May 9, 2018 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or May 9, 2018.2018

 

(KK) On September 16, 2016 the Company received a total of $31,661 to be used for equipment in exchange for a two year note in the aggregate amount of $31,661 with interest accruing at 18% per year and a 10% loan fee. The note is due September of 2018 with monthly payments of principal and interest.

B-Related Party

5)          September 30,
2016
 December 31,
2015
         
 
Loan payable - Stockholder, 0%, Due December 31, 2017 (1)
 $250,000  $250,000 
         
  $250,000  $250,000 

B-Related Party    
 Loan payable - Stockholder, 0%, Due December 31, 2017 (1) $250,000  $250,000 
         
  $250,000  $250,000 

 

(1) 

At December 31, 2013, the Company was indebted to an affiliated shareholder of the Company for $840,955, which consisted of $737,100 principal and $103,895 accrued interest, with interest accruing at 10%. On January 2, 2014, the Company entered into a Debt Modification Agreement whereby the total amount of the debt was reduced to $750,000.00$750,000 and there is no accrued interest or principal due until December 31, 2017. $500,000 of the debt is convertible into 50,000 Series C Convertible Preferred Shares of AFAI, which if converted are subject to resale restrictions through December 31, 2015.2017. The two-year note in the aggregate amount of $500,000 is convertible into the Company’s preferred stock at a conversion rate of $10.00 per share of preferred. At a conversion rate of 433.9297 common shares to 1 preferred share, this would result in a total of 21,696,485 common shares issued if all debt was converted. The market value of the stock at the date of issuance of the debt was $0.04. The debt issued is a result of a financing transaction and contain an embedded conversion feature resulting in a debt discount valued at $500,000 to be amortized over the life of the debt. Total amortization for the quarter ended September 30, 2016 was $49,727. As of September 30, 2016, the balance of the debt was $500,000. The net balance reflected on the balance sheet is $249,181. The remaining $250,000 is not convertible. The company has imputed interest on both the convertible debt and the non-convertible debt. The company used an interest rate of 4% for calculation purposes. The net balance of $250,000 of the non-convertible portion is reflected on the balance sheet. This note was modified and restated as of June 20, 2015, see Footnote 9. As of September 30, 2017, the balance of the convertible portion of the debt was $500,000. This note has a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.09%, volatility ranging from 130% of 157%, trading prices ranging from $.05 per share to $0.49 per share.The derivative liability associated with this convertible portion of the note as of September 30, 2017 was $2,539,521.

The net balance reflected on the balance sheet is for the convertible portion net of remaing debt discount is $399,090. The remaining $250,000 is not convertible. The net balance of $250,000 of the non-convertible portion is reflected on the balance sheet.

Table Of Contents

16

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

 

NOTE 6 – STOCKHOLDERS’ EQUITY

 

The Company has 10,000,000 shares of preferred stock authorized with a par value of $0.001, of which 100,000 shares have been designated as Series C convertible preferred stock (“Series C” or “Series C preferred stock”). The Board has the authority to issue the shares in one or more series and to fix the designations, preferences, powers and other rights, as it deems appropriate.

 

Each share of Series C has 433.9297 votes on any matters submitted to a vote of the stockholders of the Company and is entitled to dividends equal to the dividends of 433.9297 shares of common stock. Each share of Series C preferred stock is convertible at any time at the option of the holder into 433.9297 shares of common stock.

 

The Company has 250,000,000500,000,000 shares of common stock authorized with a par value of $0.001. Each share of common stock has one vote per share for the election of directors and all other items submitted to a vote of stockholders. The common stock does not have cumulative voting rights, preemptive, redemption or conversion rights.

25

In JanuaryFebruary of 20162017, the Company received $100,000 from the sale of 2,222,222issued 6,352,500 restricted common shares of Kaya Holdings, Inc. stock to an accredited investor that is a current shareholder of the company. This was a conversion of four (4) Notes Payable with a total value of $190,575 the Notes Payable were due January 1, 2019.

 

In FebruaryJune of 20162017, the Company issued 4,200,000987,632 restricted common shares of Kaya Holdings, Inc. stock to an accredited investor that is a current shareholder of the companycompany. The restricted common shares were issued as a conversionpayment of $126,000 Note Payable due January 1, 2017.interest of $29,638.

 

In FebruaryJuly of 20162017, the Company issued

·An aggregate of 200,000 shares to our two non-employee directors (100,000 shares each) for services as directors. The shares were valued at $16,200.
·An aggregate of 1,435,000 shares to consultants for services rendered. The shares were valued at $116,236

In April of 2016 the Company issued 150,000 1,760,283 restricted common shares of Kaya Holdings, Inc. stock to an accredited investor that is a current shareholder of the company ascompany. This was a paymentconversion of interest on a Notes Payable with a total value of $50,000 the Note Payable was due January 1, 2017.2019.

In April of 2016 the Company issued 1,200,249 common shares of Kaya Holdings, Inc. stock to an accredited investor that is a current shareholder of the company as a conversion of preferred stock of 2,766 shares. On the same date the shareholder returned 2,454 preferred shares to be cancelled.

In June of 2016 the Company authorized the issuance of 100,000 restricted common shares of Kaya Holdings, Inc. stock as payment of consulting fees. The shares were valued at $7,610.

In September of 2016 the Company issued 2,300,000 of common shares of Kaya Holdings Inc. stock for director fees. The shares were valued at $161,000

In September of 2016 the Company authorized the issuance of 6,825,000 shares of common shares of Kaya Holdings Inc. for employees compensation, legal and consulting fees from the Kaya Holdings, Inc 2011 Stock Incentive Plan, as amended. The shares were valued at $477,750

In September of 2016 the Company issued 1,486,111 restricted common shares of Kaya Holdings, Inc. stock to an accredited investor that is a current shareholder of the company as a conversion of 2 notes totalling $50,000 due January 1, 2017.

Table Of Contents

17

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

 

Note 7 Derivative LiabilitiesNOTE 7- DERIVATIVE LIABILITIES

 

The Company identified conversion features embedded within convertible debt and issued in 2013 and subsequent periods. The Company has determined that the features associated with the embedded conversion option, in the form a ratchet provision, should be accounted for at fair value, as a derivative liability, as the Company cannot determine if a sufficient number of shares would be available to settle all potential future conversion transactions.

 

Additionally, due to a recognition of tainting due(due to shares not being held in reserve in 20142014), all convertible notes are considered to have a derivative liability, thereforeliability. Therefore the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.”  The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.06%1.08%, volatility ranging from 134% of 221%157%, trading prices ranging from $.056$.05 per share to $0.1$0.49 per share and a conversion price ranging from $0.03 per share to $0.04$0.12 per share.

 

As a result of the application of ASC No. 815, the fair value of the ratchet feature related to convertible debt and warrants is summarized as follow: 

 

Balance as of December 31, 2015 $4,594,411 
     
Change in Derivative Values  (1,549,552)
     
Balance as of September 30, 2016 $3,044,859 
Balance as of December 31, 2016 $19,346,348 
Initial Derivative Value  16,221,943 
Change in Derivative Values-reclassified to APIC  (22,114,526) 
Conversion or amendment  (1,091,615) 
  $12,362,150 

 

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as September 30, 2016:2017:

The Company recorded a derivative expense of $375,950 and $-0  - for the three months ended September 30, 2017 and 2016, respectively and $16,221,943 and $129,340 for the nine months ended September 30, 2017 and 2016.

The Company recorded a change in the value of embedded derivative liabilities income/(expense) of $ 1,260,200 and $181,986 for the three months ended September 30, 2017 and 2016, respectively and $22,114,526 and $1,895,657 for the nine months ended September 30, 2017 and 2016

NOTE 8- DEBT DISCOUNT

 

The Company recorded the debt discount to the extent of the gross proceeds raised, and expensed immediately the remaining fair value of the derivative liability, as it exceeded the gross proceeds of the note.

Debt discount amounted to $2,217,596 as of September 30, 2017 and $863,860 as of December 31, 2016.

 

The Company recorded a derivative expense of $-0-$569,497 and $129,340$405,530 for the three months and $1,678,899 and $978,208 for the nine months ended September 30, 2016

The Company recorded a change in the value of embedded derivative liabilities income/(expense) of $ 181,9862017 and $1,895,656 for the three and nine months ended September 30, 2016, respectively.respectively for amortization of debt discount expense. 

Table Of Contents 

18

26
 

Kaya Holdings, Inc. and Subsidiaries

September 30, 2016

 

NOTE 8 Warrants

On May 9, 2016 the Company received a total of $75,000 from an accredited investor in exchange for a two year note in the aggregate amount of $75,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 2,371,187 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $75,000, 10% promissory note due May 9, 2018 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or May 9, 2018.

On May 17, 2016 the Company received a total of $75,000 from an accredited investor in exchange for a two year note in the aggregate amount of $75,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 2,371,187 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $75,000, 10% promissory note due May 17 2018 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or May 17, 2018.

Warrants issued to Non-Employees            
             
       Weighted   Weighted 
       Average   Average 
   Warrants   Exercise   Contract 
   Issued   Price   Terms Years 
Balance as of December 31, 2015  6,323,166   0.0316297   1.75 
Granted  4,742,374   0.0316297   2.00 
Exercised  —     —     —   
Expired  —     —     —   
Balance as of September 30, 2016  11,065,540   0.0316297   1.79 

 

NOTE 9 RELATED PARTY TRANSACTIONS

 

The Company has agreements covering certain of its management personnel. Such agreements provide for minimum compensation levels and are subject to annual adjustment.

 

The Company’s Chief Executive Officer holds 50,000 shares of its Series C preferred stock. These shares can be converted into 21,696,485 shares of the Company’s common stock at his option.

 

The Company’s largest stockholder has from time to time provided unsecured loans to the Company, which is due on demand and bear interest at 10%. See Note 4 for the detail of the convertible and non-convertible debt with a face value of $750,000 

NOTE 10– DEBT EXTINGUISHMENT

On January 1, 2017, the Company renegotiated nine (9) convertible notes payable. The  Total face value of the notes issued was $876,468 the notes are due on January 1, 2019. The face value plus accrued interest due of $62,533 resulting in new face amount due of $876,468. The new notes are convertible after January 1, 2017 and are convertible into the Company’s common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.225. The Company recorded a loss from debt extinguishment of $67,442.

NOTE 11 – Warrants

On September 8, 2015, the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the Company 3,161,583 paid and non-assessable shares of common stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $100K, 10% promissory note due September 9, 2017 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or September 9, 2017. The Note and interest has been paid in full as of September 30, 2017.

On September 9, 2015, the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the Company 3,161,583 paid and non-assessable shares of common stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $100K, 10% promissory note due September 9, 2017 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or September 9, 2017. The Note and interest has been paid in full as of September 30, 2017.

On May 9, 2016 the Company received a total of $75,000 from an accredited investor in exchange for a two year note in the aggregate amount of $75,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 2,371,187 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $75,000, 10% promissory note due May 9, 2018 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or May 9, 2018.

27

On May 17, 2016 the Company received a total of $75,000 from an accredited investor in exchange for a two year note in the aggregate amount of $75,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 2,371,187 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the “Warrant Exercise Price”) for a period of five (5) years commencing from the earlier of such time as that certain $75,000, 10% promissory note due May 17, 2018 has been fully repaid or the start of the Acceleration Period as defined in “The Note” or May 17, 2018.

 

Warrants issued to Non-Employees

  
      
    WeightedWeighted
    AverageAverage
   WarrantsExerciseContract
   IssuedPriceTerms Years
Balance as of December 31, 201611,065,5400.0316297 1.79
Granted   -- -
Exercised   -    -    -   
Expired   -    -    -   
Balance as of September 30, 2017 11,065,5400.0316297 .66

NOTE 12 – COMMITMENTS AND CONTINGENCIES

The Company is, from time to time involved in litigation in the normal course of business. While it is not possible at this time to establish the ultimate amount of liability with respect to contingent liabilities, including those related to legal proceedings, management is of the opinion that the aggregate amount of any such liabilities, for which provision has not been made, will not have a material adverse effect on the Company’s financial position.

On June 22, 2016, Daniel A. Goldin and Wally Goldin commenced an action in Oregon Circuit Court, Multnomah County, against the Company, MJAI, its direct majority-owned subsidiary, Craig Frank, our Chairman, President and Chief Executive Officer, William David Jones, a consultant to our Company and BMN Capital Group, LLC (the “Action”). The plaintiffs alleged breach of contract, state securities fraud and state racketeering claims against the defendants arising from alleged misrepresentations made in subscription agreements with the Company entered into in October 2015 and January 2016 by Daniel A. Goldin and Wally Goldin, respectively, pursuant to which they each purchased 2,222,222 “restricted” shares of our common stock for $100,000 in a private transaction. In addition, Daniel A. Goldin alleged that the Company breached a purported employment agreement with him pursuant to which he was purportedly to be compensated for working in our Oregon operations through a combination of cash and stock. The plaintiffs are sought in excess of $1.7 million in damages. The Company believed that not only was the Action without merit, but that it had various counterclaims against the plaintiffs, particularly Daniel L. Goldin. The Company defended against the Action and pursued its counterclaims both in the Action and in a separate lawsuit commenced against the plaintiffs in the U.S. District Court for the Southern District of Florida in which the Company alleged fraud by the plaintiffs and sought damages and the return of the common stock issued to the Company’s treasury In September 2017, the parties entered in a settlement agreement, pursuant to which Mr. Goldin waived any rights to a total of 1.2 million shares of common stock (200,000 shares of our common stock which were already issued in his name and an additional 1,000,000 shares which were to be issued) and $40,000 in cash compensation payable to him under the employment agreement. The Company paid the plaintiffs the sum of $247,500, in exchange for the return of the stock and the waiver of claims against any further stock or cash, all litigation was dismissed by the parties and the parties exchanged mutual releases.

28

NOTE 1013– SUBSEQUENT EVENTS

 

In October

On November 13, 2017 we paid into escrow $247,500 to settle the commitment discussed in Note 12

On November 3, 2017 three convertible notes with the face value of 2016$217,643 were converted into 7,734,099 shares of common stock.

On May 11, 2017, we entered into a financing agreement with an institutional investor (the “Investor”) to provide the Company with up to $5.8 in convertible note funding through July 31, 2018 (the “May 2017 Financing Agreement”). The May 2011 Financing Agreement was amended as of July 31, 2017, to increase the amount of funding available to the Company thereunder to $6.3 million and to extend the time period for such funding to May 31, 2019 and was additionally amended as of November 15, 2017 to further increase the amount of funding available to the Company thereunder to $7.0 million and to extend the time period for such funding to November 30, 2019.

Funding under the May 2017 Financing Agreement, as amended, takes the form of the offer and sale of Convertible Notes (the “$7.0 Million Notes”). The $7.0 Million Notes are substantially similar in form and substance to the $2.1 million Notes that were part of the $2.1 million Financing Agreement entered into between the Company and the Investor in December 2016 and completed in March of 2017 (as well as the approximately $1.2 million in financing previously received $10,000 from the issuance of 200,000 of common sharesInvestor in 2014 and 2015), except that the $7.0 million Notes are due and payable on January 1, 2020.

 

In OctoberThe $7.0 million Notes are substantially similar in form and substance to the $2.1 million Notes that were part of 2016the $2.1 million Financing Agreement entered into between the Company and the Investor in December 2016 and completed in March of 2017 (as well as the approximately $1.2 million in financing previously received $15,000 from the issuance of convertible debt. Interest is stated at 10%. The NoteInvestor in 2014 and Interest is convertible into common shares at $0.03 per share. Note is Due in2015), except that the $7.0 million Notes are due and payable on January of 20181, 2020.

 

In NovemberPursuant to the terms of 2016the $7.0 million Financing Agreement, an additional $500,000 was delivered to the Company on November 3, 2017, bringing the total amount received $200,000 fromby the issuanceCompany to $1,150,000 since its execution on May 11, 2017. The purpose for the increase in the $7.0 million Financing Agreement was to allocate an additional $500,000 to be used for the targeted acquisition of convertible debt. Interest is stated at 12%. The Noteproperty in Oregon for the development of a Commercial and Interest is convertible into common shares at $0.03 per share. Note is Due in JanuaryMedical Cannabis Grow Complex and related enterprises, and $500,000 has been used against the purchase of 2018an identified property which the Company closed on the property during the third Quarter of 2017.

 

In NovemberFor more information on the $7.0 million Financing Agreement, please refer to the narrative in Item 2 (above), Management’s Discussion and Analysis of 2016 the Company received $60,000 from the issuanceFinancial Condition and Results of convertible debt. Interest is stated at 10%. The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018Operations.

In November of 2016 the Company issued 6,825,000 common shares of Kaya Holdings Inc for employee compensation and legal and consulting fees. The shares had previously been authorized for issuance in September 2016.

 

Table Of Contents 

19

29
 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

In this Quarterly Report on Form 10-Q, the terms “Kaya Holdings,” “KAYS,” “the Company,” “we,” “us” and “our” refer to Kaya Holdings, Inc..Inc. and its subsidiaries, unless the context indicates otherwise.

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact, including statements regarding guidance, industry prospects or future results of operations or financial condition, madeInformation contained in this Quarterly Report on Form 10-Q are forward-looking. We use words such as anticipates, believes, expects, future, intends and similar expressions to identify forward-looking statements. Forward-looking statements reflect management’s current expectations and are inherently uncertain. Actual results could differ materially for a varietycontains “forward-looking statements” within the meaning of reasons, including those risks described in our Annual Report on Form 10-K for the year ended December 31, 2015 filed withSection 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Commission (“SEC”Act of 1934, as amended (the ‘Exchange Act”). These forward-looking statements are generally identifiable by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend” or “project” or the negative of these words or other variations on these words or comparable terminology.

The forward-looking statements herein represent our expectations, beliefs, plans, intentions or strategies concerning future events. Our forward-looking statements are based on assumptions that may be incorrect, and there can be no assurance that any projections or other expectations included in any forward-looking statements will come to pass. Moreover, our forward-looking statements are subject to various known and unknown risks, uncertainties and uncertainties as well as other risks and uncertainties couldfactors that may cause our actual results, performance or achievements to differ significantlybe materially different from management’s expectations. Thefuture results, performance or achievements expressed or implied by any forward-looking statements included in this Quarterly Report on Form 10-Q reflect the beliefs of our management on the date of this report. Westatements.

Except as required by applicable laws, we undertake no obligation to update publicly any forward-looking statements for any reason.reason, even if new information becomes available or other events occur in the future

Business Overview

 

Our corporate office is located at 305 South Andrews Avenue, Suite 209, Fort Lauderdale, Florida, 33301. Our website is www.kayaholdings.com. Information contained on our website does not constitute part of this Annual Report.Background

Kaya Holdings was incorporated in Delaware in 1993 under the name Gourmet Market, Inc. and has engaged in a number of businesses. Its name was changed on May 11, 2007 to Netspace International Holdings, Inc. (“Netspace”). Netspace acquired 100% of the capital stock of Alternative Fuels Americas, Inc., a Florida corporation in January 2010 in a stock-for-stockstock for stock transaction and issued 100,000 shares of Series C convertible preferred stock to existing shareholders of the Florida corporation. The Company’s name was changed in October 2010 from Netspace International Holdings, Inc. to Alternative Fuels Americas, Inc.

 

From 2010 tothrough 2014 the Company was engaged in seeking to develop a biofuels business. In January 20142015, the Company determined that it was in the best interests of its stockholders to discontinue its biofuel development activities, and to instead leverage its agricultural and business development experience and focus all its resources on the development of legal medical and recreational marijuana opportunities in the United States and in select international markets.

markets.

Legal Medical and Recreational Marijuana OperationsOperation in Oregon

In January 2014 KAYS incorporated a subsidiary, Marijuana Holdings Americas, Inc. a Florida corporation (“MJAI”). Through MJAI, KAYS has focusedto focus on the development of opportunities withinin the legal recreational and medical marijuana sectors in the United States. In March 2014, MJAI has concentrated its efforts in Oregon, where through ancontrolled Oregon subsidiary, applied for and was awarded its first licenselimited liability companies, it initially secured licenses to operate a Medical Marijuana Dispensary (“MMD”medical marijuana dispensary (an “MMD”). and following legalization of recreational cannabis use in Oregon, has secured licenses to operate three retail outlets (with the license application for a fourth outlet pending) and purchased 26 acres for development as a legal cannabis cultivation and manufacturing facility. The Company has developed the Kaya Shack™ brand for its retail operationsoperations.

In March 2014, we applied for and were awarded our first license to operate an MMD and on July 3, 2014 opened its first Kaya Shack™ Medical Marijuana Dispensary in Portland, Oregon, thereby becoming the first US publicly traded U.S. company to own and operate an MMD. Initial customer acceptance and media coverage was very positive, including many references to KAYS as the “Starbucks of Medical Marijuana” by television news stations, news print publications and online news sources. In March 2015, the Company changed its name to Kaya Holdings, Inc. to better reflect its new plan of operations.

30

 

In April 2015, KAYS commenced its own medical marijuana grow operations for the cultivation and harvesting of legal marijuana thereby becoming the first US publicly traded U.S. company to own a majority interest in a vertically integrated legal marijuana enterprise in the United States. The CompanyIn October 2015, concurrent with Oregon commencing legal sales of recreational marijuana through MMDs, KAYS opened its second MMD (andretail operation in Salem, Oregon, our first Kaya Shack™ Marijuana Superstore) in October 2015 in Salem,Superstore. Oregon. During 2015, the Company also consolidated its grow operations and manufacturing operations into a single facility in Portland, Oregon. In October 2015, Oregon commenced legal recreational marijuana sales, which are initially being conducted solely through State Licensed MMDs, including those operated by the Company. In April, 2016 the Company entered into leases and filed initial OHA license applications for its next two planned retain outlets in Salem Oregon, bringing the total existing and planned operations to 4 retail operations and one production and processing facility.

Table Of Contents

20

Recent Developments

Licensing

In 2016, Oregon began the process to transition legal marijuana sales from Oregon Health Authority (OHA)(“OHA”) licensed medical marijuana dispensariesMMDs and grow operations to Oregon Liquor Control Commission (OLCC)(“OLCC”) licensed recreational marijuana licensed storesretailers and producer and processing facilities. Effective January 1, 2017, all retailers of recreational marijuana were required to have a recreational marijuana sales license issued by the OLLC for each retail outlet operated.

Accordingly, in 2016 the Company applied for OLLC licenses for its two initial Kaya Shack™ retail outlets (Portland, Oregon and South Salem, Oregon), and also submitted license applications for its two new locations under construction and development at that time.

In late December 2016, we received our OLCC recreational license for the South Salem Kaya Shack™ Marijuana Superstore (Kaya Shack™ OLCC Marijuana Retailer License #1) and recreational and medical sales continued without interruption from 2016 through the present at that location.

On March 21, 2017, we received our North Salem Kaya Shack™ outlet (Kaya Shack™ OLCC Marijuana Retailer License #2) a 2,600-square foot Kaya Shack™ Marijuana Superstore in North Salem, Oregon, whereupon the location opened for business with both recreational and medical sales.

On May 2, 2017, we received our OLCC recreational license for our Portland Kaya Shack™ outlet (Kaya Shack™ OLCC Marijuana Retailer License #3) and after a delay of approximately four months. During that period we were limited to solely medical sales at the Portland location. Upon receipt of Kaya Shack™ OLCC Marijuana Retailer License #3, recreational sales recommenced at that location.

Our OLCC License for the Central Salem Kaya Shack™ Marijuana Superstore (Kaya Shack™ OLCC Marijuana Retailer License #4) has been filed and is pending completion, inspection and final licensing. We expect to complete construction and licensing during the fourth quarter of 2017 and commence recreational and medical sales at this location as soon as possible thereafter.

Additional Kaya Shack™ Marijuana Superstores

During 2016 and the first nine months of 2017, the Company focused a significant portion of its efforts on developing two additional Kaya Shack™ Marijuana Superstores, including identifying and leasing suitable locations, completing necessary build out and applying for the requisite OLCC recreational marijuana retailer licenses. In addition to the four Kaya Shack™ retail marijuana stores described above, the Company plans to identify and lease locations for, license and seek to open up to four additional Kaya Shack™ Marijuana Superstores in other Oregon markets over the next 18 to 24 months, as well as explore opportunities in other states to increase its retail footprint. Additionally, the Company is exploring opportunities to further its operation in Oregon and elsewhere through the acquisition of currently licensed and operating retail operations, which can be converted to the Kaya Shack™ model.

31

Expansion of Grow and Manufacturing Operations

On March 21, 2017, KAYS announced that it was in the process of expanding its grow and manufacturing operations and had retained a realtor to assist in identifying a suitable 30-60 acre tract of land in Oregon which would permit KAYS to expand its grow operations. As part of this expansion, KAYS ceased operations of its Portland grow facility at the end of March 2017, arranged to maintain its genetics library of over 30 strains of cannabis at an OHA licensed medical grow site and contracted with farmers to meet demand until the new facility is secured, built and fully operational.

In August 2017, we acquired a 26 acre parcel in Lebanon, Oregon, which KAYS intends to develop as a legal cannabis cultivation and manufacturing facility. KAYS believes that the acquisition of a property will position the Company for future development, including increased Marijuana Canopy production to the maximum extent allowed by law through use of both greenhouse and outdoor grows, as well as expansion of its production capabilities with brands in oils, vape cartridges, concentrates, a selection of edibles, and infused creams and lotions.

$2.1 Million Financing

In March 2017, the Company completed a $2.1 million financing with an institutional investor (the “Investor”) who had previously furnished KAYS with $1.2 million in financing, pursuant to a financing agreement (the “$2.1M Financing Agreement”) entered into between the Company and the Investor in December 2016. Pursuant to the $2.1M Financing Agreement, the Investor purchased $2.1 million in principal amount of convertible notes (the “$2.1M Notes”) from the Company as follows:

$400,000 in principal amount of $2.1M Notes which are convertible into shares of the Company’s common stock at a conversion price of $0.04;

$700,000 in principal amount of $2.1M Notes which are convertible into shares of the Company’s common stock at a conversion price of $0.07; and

$1,000,000 in principal amount of $2.1M Notes which are convertible into shares of the Company’s common stock at a conversion price of $0.10.

 

 

The purchase price for the $2.1M Notes is equal to the principal amount thereof. The $2.1M Notes have a term of two years from issuance and bear interest at the rate of eight percent (8%) annum, which accrues and is payable to together with interest at maturity. The Investor may convert the principal amount of the $2.1M Notes (as well as other notes it currently holds as referenced above), together with accrued but unpaid interest thereon, into shares at the applicable conversion price, at any time or from time to time prior to maturity. The conversion price is subject to adjustment for stock splits, stock dividends, recapitalizations and similar transactions. The $2.1M Notes also provide that at no time may they be convertible if the number of shares being issued upon conversion to and then held by the Investor would result in the Investor beneficially owning in excess of 4.99% of the Company’s then outstanding shares of common stock, after giving effect to the proposed conversion.

May 2017 Financing Agreement

On May 11, 2017, we entered into a financing agreement with an institutional investor (the “Investor”) to provide the Company has pursued a strategywith up to $5.8 million in convertible note funding through July 31, 2018 (the “May 2017 Financing Agreement”). The May 2011 Financing Agreement was amended as of attemptingJuly 31, 2017, to secure future OLCC licenses by first filing renewalsincrease the amount of funding available to the Company thereunder to $6.3 million and to extend the time period for OHA licensessuch funding to May 31, 2019 and was additionally amended as of November 15, 2017 to further increase the amount of funding available to the Company thereunder to $7.0 million and to extend the time period for existing locationssuch funding to November 30, 2019.

32

Funding under the May 2017 Financing Agreement, as amended, takes the form of the offer and filing initial OHA license applications for new locations, with follow up license OLCC applications for all locations. sale of Convertible Notes (the “$7.0M Notes”). The $7.0 Notes are substantially similar in form and substance to the $2.1M Notes that were part of the $2.1 million Financing Agreement entered into between the Company and the Investor in December 2016 and completed in March of 2017 (as well as the approximately $1.2 million in financing previously received from the Investor in 2014 and 2015), except that the $7.0M Notes are due and payable on January 1, 2020.

As of the date of this filingQuarterly Report, the Investor has purchased an aggregate of $1,150,000 in principal amount of $7.0M Notes from the Company under the May 2017 Financing Agreement, as amended to date, of which (a) $500,000 in principal amount of $7.0M Notes are convertible into shares of the Company’s two operating medical marijuana dispensaries thatcommon stock at a conversion price of $0.05 (the “$0.05Notes”); (b) $150,000 in principal amount of $7.0M Notes, which are able to also conduct recreational sales (Portland, Oregonconvertible into shares of the Company’s common stock at a conversion price of $0.03 (the “$0.03Notes”); and South Salem, Oregon) have filed renewals(c) $500,000 in principal amount of their OHA licenses (Portland location has both OHA$7.0M Notes, which are (i) convertible into shares of the Company’s common stock at a conversion price of $0.03; and City renewals through May 2017 and South Salem is pending OHA renewal and has City of Salem approval). The Company’s two new retail locations in North and Central Salem, Oregon have received initial OHA conditional license approvals and also have pending OLCC license applications. The Company’s marijuana manufacturing and production facility in Portland has requisite OHA medical marijuana licenses to operate through January(ii) secured by a mortgage lien on the 26 acre property acquired by the Company during the third quarter of 2017 and also has pending OLCC license applications.

Based on recent interaction with the OLCC and the City of Salem, the Company anticipates receiving final license approvals for the 3 Salem locations over the next 2 months. However, while the Company anticipates receiving OLCC license approval for its pending OLCC license applications in Portland, the City of Portland has so far denied approval for the Company to transition both its MMD and its grow to full OLCC operations (as it initially did for the recent OHA renewal until the Company brought suit in State Court)(the $0.03 Secured Notes”).

 

Local Counsel believes thatUnder the May 2017 Financing Agreement, as amended to date, the Investor has the right to purchase another tranche of $0.03 Notes up to an aggregate of $1,050,000 in principal amount, at any time and from time to time throughMarch 31, 2018.

Provided the Investor has fulfilled its obligation to purchase the additional $1,050,000 in principal amount of $0.03 Notes from the Company on or before March 31, 2018, the Investor will prevailhave the right to purchase another tranche of $0.05 Notes up to an aggregate of $1,000,000 in securing licensing forprincipal amount, at any time and from time to time through July 31, 2018.

Provided the Portland store and grow/manufacturing facilities, but there can be no assurance that this will happen. Accordingly,Investor has fulfilled its obligation to purchase the additional $1,000,000 in principal amount of $0.05 Notes from the Company is actively seeking other locations within Portlandon or before July 31, 2018, the Investor will have the right to relocatepurchase up to an aggregate of $1,600,000 in principal amount of $7.0M Notes, which are convertible into shares of the Company’s common stock at a conversion price of $0.08 per share, at any time and from time to time through January 31, 2019 (the “$0.08 Notes”).

Provided the Investor has fulfilled its one Portland retail location (if necessary),obligation to purchase all $1,600,000 in principal amount of $0.08 Notes from the Company on or before January 31, 2019, the Investor will have the right to purchase up to an additional $2,200,000 in principal amount of $7.0N Notes from the Company at any time and is also looking for larger spacefrom time to move its growtime through November 30, 2019, which Notes will be convertible into shares of common stock at a conversion price of $0.11.

The proceeds from the offer and sale of the $2.1M and $7.0M Notes are and will be used to fund the Company’s growth plan, including expansion of our chain of Kaya Shack™ Marijuana Superstores in Oregon, acquisition and development of our Lebanon, Oregon legal cannabis cultivation and manufacturing facility (whetherand the introduction of new Kaya Shack™ branded cannabis products.

Corporate Information

Our corporate office is located at 888 South Andrews Avenue, Suite 302, Fort Lauderdale, Florida, 33316 and out telephone number is (954) 892-6911. Our website is www.kayaholdings.com. Information contained on our website does not constitute part of this Quarterly Report.

Market Overview

Twenty-nine states and the District of Columbia have legalized marijuana in Portland or elsewhere, including Southern Oregon). The Company has made all capital improvementssome capacity. Additionally, eight states (Alaska, California, Colorado, Maine, Massachusetts, Nevada, Oregon and equipment purchases for its grow/manufacturing facilityWashington State) and Washington, DC have approved the implementation of legal recreational marijuana use, with active legal cannabis economies flourishing in Colorado, Oregon and Washington. As Melia Robinson of Business Insider stated, “After a historic election cycle, which saw four states pass ballot initiatives legalizing nonmedical marijuana, one in five Americans now live in a manner that would allow for relocationstate where it’s legal to another facility if necessary, and has expanded its vendor supplier network so as to provide for any operational supply interruption that the transition would require.smoke weed without a doctor’s letter.”

 

Additionally, the Company is actively seeking the expansion of operations in Oregon through either acquisition of current retail and grow/manufacturing operations, or securing new space and filing for new OLCC licenses.

Table Of Contents 

21

33
 

According to cannabis research firm Arcview, sales of legal marijuana in North America rose by 34% to $6.9 billion in 2016, and based on estimates from investment firm Cowen & Co., U.S. legal sales could reach $50 billion by 2026. For added context, ArcView estimates that North American black market sales totaled $46.4 billion last year.

Arcview projects sales will grow at a compound annual growth rate of 25% through 2021, when the North American market is expected to top $20.2 billion in sales. “The only consumer industry categories I’ve seen reach $5 billion in annual spending and then post anything like 25% compound annual growth in the next five years are cable television (19%) in the 1990s and the broadband internet (29%) in the 2000s,” Tom Adams, editor in chief of Arcview Market Research, said in a statement.

Estimates from various sources for the size of the long-term market range from up to an excess of $100 billion if Federal Prohibition is repealed and marijuana sales become legal in all 50 states and Washington D.C. (for perspective beer is approximately a $100 billion market, with wine just under $30 billion and coffee approximately $12 billion).

34 

The Kaya ShackShack™ Brand

 

 

Kaya Holdings operates the Kaya Shack™ brand of legal medical and recreational retail marijuana stores.

Kaya Holdings operates three recreational marijuana retail outlets and medical marijuana dispensaries.dispensaries in Oregon under the Kaya Shack™ brand and anticipates opening its fourth location during the last quarter of 2017. In addition to these four Kaya Shack™ retail marijuana stores, the Company plans to identify and lease locations for, license and seek to open up to four additional Kaya Shack™ Marijuana Superstores in other Oregon markets over the next eighteen to 24 months, as well as explore opportunities in other states to increase its retail footprint. Additionally, the Company is exploring opportunities to further its operation in Oregon and elsewhere through the acquisition of currently licensed and operating retail operations, which can be converted to the Kaya Shack™ model.

 

Dubbed by the mainstream press as the “Starbucks of Marijuana” after our first storeoutlet opened in July 2014, our operating concept is simple to deliver a consistent customer experience (quality products, fair prices and superior customer service) to a broad and diverse base of customers. Kaya Shack™ meets the quality needs of the “marijuana enthusiast”, the comfort and atmosphere of all including “soccer moms” and the price sensitivities of casual smokers.

 

The Kaya Shack™ brand communicates positive thinking and joy, with signs adorning the walls that read “It’s a Good Day to have a Good Day” andDay,” “Some of our Happiest Days Haven’t Even Happened Yet” ,Yet,” and our signature “Be Kind” .Kind.”

 

Kaya Shack™ Storesretail outlets are open 7 days a week from 8:00 am to 9:00 pm. Operations follow an operational manual that details procedures for 18 areas of operation including safety, compliance, store opening, store closing, merchandising, handling of cash, inventory control, product intake, store appearance and employee conduct.

 

In compliance with regulations, all marijuana and marijuana infused products sold through our stores are quality tested by independent labs to assure adherence to strict quality and purity standards.

Our two currently operating locations operate as medical marijuana dispensaries (MMDs), and as of October 1, 2015 they became licensed to offer recreational sales pursuant to a bill passed by both Houses of the Oregon Legislature. When recreational licenses are available in 2016 we will apply for retail sales licenses for bothl locations but still intend to service our medical marijuana patients as the law permits. We intend to open at least two additional retail outlets in Oregon during 2016, and in April 2016 entered into leases and filed increased applications for the next 2 locations.

CBS Oregon Affiliate KOIN Channel 6 Television News featured Kaya Holdings and the Kaya Shack™ Retail Marijuana Store in Portland, Oregon on the eve of recreational sales, and spotlighted the company’s stock and status as the first fully reporting US Public Company to commence legal recreational marijuana sales.

OLCC regulations.

Table Of Contents 

22

35
 

 


Kaya Shack Store locations
Shack™ Retail Outlets

 

I. Kaya ShackTM Shack™, 1719 SE Hawthorne Blvd., Portland, Oregon

 

 

Table Of Contents 

23

36
 

Located in the trendy Hawthorne district in southeast Portland, the first Kaya Shack™ is approximately 700 square feet and is the model for the Company’s small urban shops. The store features an 8’ display case showcasing at least 25 strains of marijuana flower, an additional 8’ display case with a varied selection of oils, concentrates and topicals, and a standing display case with edibles such as cookies, chocolates, gummies, hard candies and more. The store also has a hospitality area that offers free water, coffee, tea and hot cocoa. As required by law, all products containing marijuana are either behind locked glass or behind the counter and out of customer reach.

37

 

The store is located next door to a cell phone repair shop, and near to Devil’s Dill restaurant and No Fun pub. There are also a McMenamins restaurant, tattoo parlor, convenience store, hair/nail salon and a soccer sports bar. The area around the shop is primarily residential.

Our Portland outlet initially operated as an MMD. In connection with the transition of recreational marijuana retailer licenses from the OHA to the OLCC, we applied for an OLCC license for the facility in 2016. However, issuance of the OLCC license for the Portland, Oregon outlet was delayed because of the need to resolve various local issues with the City of Portland. Accordingly, from January 1, 2017 until May 2, 2017, when we received Kaya ShackTM OLCC Marijuana Retailer License #3 for this location, sales at the Portland, Oregon location were limited to medical marijuana and as such our revenues from this location were impacted.

38

 

Our flagship Hawthorne Boulevard Store opened July 3, 2014. The location is prime Portland real estate, located in an area that many term as “the Greenwich Village of Portland”.

 

The Portland facility rotates through approximately 100 different strains throughout the year and in any given month features over 35 popular strains of marijuana with some proprietary strains testing in excess of 28%. Our stores also feature various concentrates, including butane hash oil (B.H.O.) and CO2 oil extract (wax, shatter) which range in potency from approximately 40% to over 80% THC, as well as high grade Oils and Tinctures, high CBD – low THC strains and “Kaya Candies”, “Kaya Caramels” and an assortment of cookies and cakes for patients who do not smoke.II. Kaya Shack™ Marijuana Superstore, South Salem, Oregon

 

 

 

Table Of Contents 

24

39
 

 

II. Kaya Shack TM Marijuana Superstore, South Salem, Oregon

Table Of Contents

25

 

Our second location (the first Kaya ShackTMShackTM Marijuana Superstore) opened for business on October 17, 2015 in South Salem, Oregon in time to take advantage of early recreational sales. Our South Salem Kaya Shack Marijuana superstore received Kaya ShackTM OLCC Marijuana Retailer License prior to the January 1, 2017 deadline to do so and both recreational and medical marijuana sales have continued at this location seamlessly.

Located in the southern portion of Oregon’s capital city, Salem, this Kaya Shack™ is approximately 2,100 square feet and is the model for the Company’s marijuana superstore. The store features an 8’ display case with more than 25 strains of marijuana flower, an additional 8’ display case with a varied selection of oils, concentrates and topicals, an 8’ display case with accessories such as pipes, papers and brand related merchandise, and a standing display case with edibles such as cookies, chocolates, gummies, hard candies and more. The store also has a hospitality area that offers free water, coffee, tea and hot cocoa, and a “third space” sitting area. A fresh juice bar and a production room offering customers a chance to watch as the Company’s branded marijuana cigarettes, Kaya Buddies™, are produced are being installed.

 

The store is located in first classa strip mall space adjacentalongside a Caesar’s Pizza, Aaron’s furniture, a convenience store, a tanning salon, and a nail salon. The plaza also has a Subway, a sports bar and a laundromat. The area around the shop is primarily commercial with residential complexes to “Little Caesars Pizza” and “Aaron Rents”, with a footprint roughly three times the size of our first Kaya ShackTMbe constructed beginning in Portland. The location and floorplan was carefully chosen with an eye towards concept expansion to enhance revenues and broaden branding opportunities.2018.

Table Of Contents 

26

40
 

 

III.Kaya ShackTMShack™ Marijuana Superstore, North Salem, Oregon

 

Our third Kaya ShackTM is targeted to open in late 2016/ early 2017Shack™ (located in North Salem, Oregon.Oregon) received Kaya ShackTM OLCC Marijuana Recreational Retailer License #3 on March 21, 2017.

 

As with the South Salem Store, the location is first class space, adjacent to Starbucks Coffee and has a footprint of approximately 2600 square feet. This will be our largest location yet and will be our intended “Marijuana Superstore” model going forward. In addition to the benefits of our South Salem store, this location was chosen with an eye towards completing market penetration of the Salem Metropolitan Area which hosts a population of approximately 400,000 people. We also intend to expand our product offerings here as well as utilize the additional space to host community events we hope will help make the Kaya ShackTM a destination for cannabis consumers.

Table Of Contents 

27

41
 

 

Located in the northern portion of Oregon’s capital city, Salem, this Kaya Shack™ is 2,600 square feet. The store features an 8’ display case with more than 25 strains of marijuana flower, an additional 8’ display case with a varied selection of oils, concentrates and topicals, an 8’ display case with accessories such as pipes, papers and brand related merchandise, and standing display cases with edibles such as cookies, chocolates, gummies, hard candies and more. The store also has a hospitality area that offers free water, coffee, tea and hot cocoa and a “third space” sitting area. The Company plans to install a fresh juice bar, and a glassed-off kitchen facility slated to produce edibles and confections.

The store is located in a strip mall alongside a Starbucks Coffee, laundromat, and Adam’s Rib. The plaza also has medical offices and an Applebee’s. The area around the shop is primarily commercial.

 

Table Of Contents

28

42
 

 

Table Of Contents

29

 

Table Of Contents

30

 

Table Of Contents

31

Table Of Contents

32

 

Table Of Contents

33

 

Table Of Contents

34

IV. Kaya ShackTMShackTM Marijuana Superstore, Central Salem, Oregon

Our fourth Kaya ShackTM is also targeted to open late 2016/ early 2017 in Central Salem, Oregon.

As with the other Salem Stores the location is first class space, adjacent to fast food stores and nearby popular national retail chain stores. It also has a footprint of approximately 2600 square feet and will be constructed using our “Marijuana Superstore” model.

  

 

Table Of Contents 

35

43
 

We are completing construction of and the OLCC licensing process for our fourth outlet, a third Kaya Shack™ Marijuana Superstore, which will be located in Central Salem, Oregon and which we anticipate will open during the last quarter of 2017.

Located in the central portion of Oregon’s capital city, Salem, this Kaya Shack™ is 2,770 square feet. The store features an 8’ display case with more than 25 strains of marijuana flower, an additional 8’ display case with a varied selection of oils, concentrates and topicals, an 8’ display case with accessories such as pipes, papers and brand related merchandise, and standing display cases with edibles such as cookies, chocolates, gummies, hard candies and more. The store also has a hospitality area that offers free water, coffee, tea and hot cocoa. The superstore concept also provides for a “third space” sitting area, a fresh juice bar, and in this location, an area for the production of the Company’s brand of custom glass pipes.

The store is located in a strip mall directly behind Carl Jr. and Popeye’s Chicken restaurants and alongside a microbrewery sports bar, laundromat, and Hawaiian sandwich shop. The area around the shop is primarily commercial with residential complexes to be constructed in 2018.

 

 

 

Table Of Contents

36

44
 

 

As discussed in the following section, the Company intends to initiate its Kaya Car™ Home Delivery Service during the fourth quarter of 2017, contemporaneously with a grand opening celebration for all four then OLCC Licensed Kaya Shack™ retail marijuana stores and to commence the to move to the next stage of branding and retail development.

 

 

Table Of Contents

37

45
 

Kaya Shack™ Home Delivery

 

In February 2017, the Company began the process of filing applications to add Home Delivery Service for three of its Kaya Shack™ retail marijuana stores at the advice of one of their OLCC examiners. As of the date of this Quarterly Report, the Company has received approvals from the OLCC to add Home Delivery to their three currently OLCC licensed locations, and is also applying for and expects to receive approval for Home Delivery licensing at its fourth retail outlet, which is currently under construction.

In addition to providing added value and convenience for our customers, extending visibility and building brand recognition for the Kaya Shack™ brand, we believe that Home Delivery provides greater market penetration, by allowing sales throughout the geographic area that our stores are licensed in. There is no limit to the number of delivery vehicles that can service an individual area using just one store as a home base, so in effect we intend to use this service to construct additional “virtual” Kaya Shacks™ without the added costs of additional brick and mortar locations.

On April 11, 2017, the Company took delivery of its first four Fiat 500 cars and spent the summer of 2017 conducting doing test marketing to our target consumers to determine the final version of and begin building the Kaya Shack™ Home Delivery Service fleet. The “winning design” for the cars is featured below with its distinctive Kaya Car™ vehicle wrapping featuring the Company’s branding logos and colors, and the Company is developing the Kaya Shack™ Delivery App for use by its customers to order “Fast, Free Delivery” of the complete line of both medical and recreational grade Kaya Shack™ cannabis products.

The Company intends to initiate its Kaya Shack™ Home Delivery Service utilizing its initial Kaya Car™ fleet during the fourth quarter of 2017, contemporaneously with a grand opening celebration for all four then OLCC Licensed Kaya Shack™ retail marijuana stores and to commence the to move to the next stage of branding and retail development. The Company has reserved and is developing the website kayadelivers.com to advance the growth of its delivery service.

Table Of Contents 

38

46
 

Kaya Farms™ Cannabis and Cannabis Products

General

On March 21, 2017, KAYS announced that it was in the process of expanding its grow and manufacturing operations and had retained a realtor to assist in identifying a suitable 30-60 acre tract of land in Oregon which would permit KAYS to expand its grow operations. As part of this expansion, KAYS ceased operations of its Portland grow facility at the end of March 2017, arranged to maintain its genetics library of over 30 strains of cannabis at an OHA licensed medical grow site and contracted with farmers to meet demand until the new facility is secured, built and fully operational.

In August 2017, we acquired a 26 acre parcel in Lebanon, Oregon, which KAYS intends to develop as a legal cannabis cultivation and manufacturing facility. KAYS believes that the acquisition of a property will position the Company for future development, including increased Marijuana Canopy production to the maximum extent allowed by law through use of both greenhouse and outdoor grows, as well as expansion of its production capabilities with brands in oils, vape cartridges, concentrates, a selection of edibles, and infused creams and lotions.

 

 

Table Of Contents

39

47
 

Kaya Buddie™ Strain Specific Cannabis Cigarettes

 

In 2016, the Company introduced a signature line of strain-specific connoisseur-grade, pre-rolled cannabis cigarettes branded as “Kaya Buddies™..” The brand, marketed under the tagline “Buds with Benefits,” features over 25 different strains of connoisseur-grade, high quality cannabis and proprietary specialty blends.

The Kaya Buddies™ cannabis cigarettes, made from 100% cannabis bud only, was launched in mid-March in the Kaya Shack™ stores in Oregon and are targeted to service the exploding legal recreational marijuana market and have consistently been very well received by both older medical patients and recreational users new to cannabis. Although they are first being marketed through our internal retail network they are also being targeted for potential distribution lines to other dispensaries.

 

 

Table Of Contents

40

48
 

 

 

Table Of Contents

41

 

Table Of Contents

42

Nationwide Expansion, Other marketsPotential Markets

 

We further believe that revenues and profitability will be enhanced through our planned opening of additional retail outlets utilizing the Kaya Shack™ brand and model in our chain, as well as economies of scale achieved by being a multi-locationmultilocation retail chain and being vertically integrated with our grow and manufacturing operations. Ultimately, we believe that we can successfully enter other markets as they open up by applying our “brand” retail chain and vertically integrated grow and manufacture model to other states that legalize recreational marijuana use. Where applicable, we will seek to leverage our public company status to finance organic growth and enable acquisitions of existing locations for the Kaya Shack brand, as well as look to acquire and grow additional brands.

 

On November 8, 2016, California, Maine, Massachusetts and Nevada voted to legalize recreational marijuana, while Arkansas, Florida and North Dakota approved medical cannabis initiatives. Montana, which legalized medical marijuana in 2004, also passed a measure to set up commercial cultivation operations and dispensaries.

 

The California Recreational Cannabisrecreational cannabis market is by far the largest potential market in the country, and our operations in Oregon allow for a natural progression and expansion down the I-5 corridor into California. Florida could be hugea potentially large market for us as well, andbecause we believe that KAYS would have a distinct advantage here in that we arethe state, as it is one of the few Florida-based entities whose management has significant experience in existence in Florida that have experience owning and operating medical marijuana dispensaries, growsMMDs and retail cannabis stores.

grow and manufacturing operations. These markets are substantial, and their development could lead to $7 billion-$7-$8 billion in additional annual retail cannabis sales, according to Marijuana Business Daily’s preliminary estimates.

Growth Strategy

The Company has established a well-defined strategy for entering and maintaining a strong presence in the legal marijuana sector. The cornerstones of this strategy include:

All operations are to be conducted in accordance with state and local laws and regulations and guidance outlined in the U.S. Department of Justice “Cole Memo” dated August 29, 2013.

The Company will seek to operate in a vertically integrated manner (grow, process and sell) wherever permitted by law. In states where vertical integration is not permitted, the Company plans to determine which of the permitted activities offers the most potential for growth and value creation.

The Company will seek to engage, sponsor or lead local advocacy and lobbying groups that have a significant impact on the evolution and character of laws and the regulations under which legal marijuana operations are implemented in select markets.

The Company shall work with law enforcement and government officials to insure compliance with all regulations.

Marketing and Sales

The Company will only market its legal marijuana as in compliance with applicable state law.

The Company employs a marketing campaign consisting of four cornerstones:

Promoting and establishing the Kaya Shack™ brand.

A positive and active online presence.

Table Of Contents 

43

49
 

Daily specials and promotions.

Quirky and fun holiday specials.

Our core strategic marketing objectives include:

Establish the Kaya Shack™ Brand – positioning the Company’s brand to have positive and value related associations with all prospective and existing customers.

Operate Cooperatively cooperation, as a strategy, helps develop a network of suppliers and marketing channels able to promote Kaya Shack™.

Deliver Value customer value is achieved when the perceived value of what we sell along with the value of the experience we deliver exceeds the price we charge.

Drive Customer Traffic the only two ways to increase store income is to sell more to our existing customers and attract new customers. Programs are in place to accomplish both tasks.

Government Regulation

We are subject to general business regulations and laws, as well as regulations and laws directly applicable to our operations. As we continue to expand the scope of our operations, the application of existing laws and regulations could include matters such as pricing, advertising, consumer protection, quality of products, and intellectual property ownership. In addition, we will also be subject to new laws and regulations directly applicable to our activities.

Any existing or new legislation applicable to us could expose us to substantial liability, including significant expenses necessary to comply with such laws and regulations, which could hinder or prevent the growth of our business.

Federal, state and local laws and regulations governing legal recreational and medical marijuana use are broad in scope and are subject to evolving interpretations, which could require us to incur substantial costs associated with compliance. In addition, violations of these laws or allegations of such violations could disrupt our planned business and adversely affect our financial condition and results of operations. In addition, it is possible that additional or revised federal, state and local laws and regulations may be enacted in the future governing the legal marijuana industry. There can be no assurance that we will be able to comply with any such laws and regulations and its failure to do so could significantly harm our business, financial condition and results of operations.

Competition

The legal marijuana sector is rapidly growing and the Company faces significant competition in the operation of retail outlets, MMDs and grow facilities. Many of these competitors will have far greater experience, more extensive industry contacts and greater financial resources than the Company. There can be no assurance that we can adequately compete to succeed in our business plan.

Employees

As of the date of this Quarterly Report, our Oregon operations have a total of seventeen (17) part-time store employees including budtenders, trimmers, growers, and 4 fulltime employees, consisting of a Store Manager, a Sales and Marketing Coordinator, the Director of Dispensary and Grow Operations and a Master Grower. Additionally, we engage several consultants to assist with daily duties and business plan implementation and execution. Additional employees will be hired and other consultants engaged in the future as our business expands.

 

Kaya Farms

Table Of Contents

44

50
 

Table Of Contents

45

Kaya Farms Cannabis Testing Results

Following pages: recent test results from our latest crops, as well as the “Kaya Blend” every-day-value

 

Table Of Contents

46

 

Table Of Contents

47

 

Table Of Contents

48

 

Table Of Contents

49

 

Table Of Contents

50

 

Table Of Contents

51

 

Table Of Contents

52

 

Table Of Contents

53

Table Of Contents

54

Critical Accounting Estimates

 

The following are deemed to be the most significant accounting estimates affecting us and our results of operations:

 

Fair valueValue of financial instrumentsFinancial Instruments

 

The Company follows the provisions of ASC 820. This Topic defines fair value, establishes a measurement framework and expands disclosures about fair value measurements. We apply these provisions to estimate the fair value of our financial instruments including cash, accounts payable and accrued expenses, and notes payable.

 

Income Taxes

 

The Company accounts for income taxes in accordance with ASC 740, Accounting for Income Taxes, as clarified by ASC 740-10, Accounting for Uncertainty in Income Taxes. Our deferred income taxes are determined based on the estimated future tax effects of differences between the financial statement and tax basis of assets and liabilities given the provisions of enacted tax laws. Deferred income tax provisions and benefits are based on changes to the assets or liabilities from year to year. In providing for deferred taxes, the Company considers tax regulations of the jurisdictions in which the Company operates, estimates of future taxable income, and available tax planning strategies. If tax regulations, operating results or the ability to implement tax-planning strategies vary, adjustments to the carrying value of deferred tax assets and liabilities may be required. Valuation allowances are recorded related to deferred tax assets based on the “more likely than not” criteria of ASC 740.

The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the “more-likely-than-not” threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

 

Recently Issued Accounting Pronouncements

 

There are no recent accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”), the American Institute of Certified Public Accountants (“AICPA”), and the SEC believed by management to have a material impact on the Company’s present or future financial statements.

Table Of Contents

55

 

Off-Balance Sheet Arrangements

 

There are no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

 

Results of Operations

 

Three months ended September 30, 20162017 compared to three months ended September 30, 2015

and thenine months ended September 30, 2016 compared to nine months ended September 30, 2015

 

Revenues

 

We had revenues of $263,435$320,950 for the three months ended September 30, 2016,2017, as compared to revenues of $32,765$263,345 for the three months ended September 30, 20152016. The increase in revenues reflects sales at our three retail outlets, all of which were open and revenuesoperating during the third quarter of $754,0932017, as opposed to only two locations open and operating in the third quarter of 2016.

51

Operating Expenses

General and administrative expenses increased to $367,975 for the ninethree months ended September 30, 2016, as compared to revenues of $90,597 for the nine months ended September 30, 2015. The significant increases in revenues in the 2016 periods2017, from the comparable periods in 2015, reflects revenues from legal recreational marijuana sales, which commenced on October 1, 2015 and revenues generated from our second retail outlet, the Kaya Shack™ Marijuana Superstore which we opened in October 2015, as compared to the operation of only our initial Kaya Shack™ outlet in the first quarter of 2015.

Selling, General and Administrative Expenses

Selling, general and administrative expenses decreased to $109,417 for the three months ended September 30, 2016 from $121,3052016. Salaries and wages increased to $131,762 for the three months ended September 30, 2015 and increased to $338,0732017 from $65,358 for the ninethree months ended September 30, 2016. The increases in these expense categories from the 2016 from $268,322 forquarter to the nine months ended September 30, 2015. These increases2017 quarter reflect our increased level of operations, including operation of two dispensaries in the 2016 periods as compared to a single retail outlet in the 2015 periods. In addition, the increases in selling generalconstruction and administrative expenses from the 2015 periods to the 2016 periods are attributable, in part, to the establishment and operationlicensing of our growing and manufacturing operations.

Professional

third Kaya Shack™ Marijuana Superstore (and fourth Kaya Shack™ retail outlet), which is expected to open during the fourth quarter of 2017. Professional fees werefor the three months ended September 30, 2017, decreased to $166,150 from $815,508 for the three months ended September 30, 2016, as comparedreflecting the completion of licensing work with respect to $124,050the Company’s third and fourth retail outlets. As a result of the significant decrease in professional fees, total operating expenses decreased to $665,887 for the three months ended September 30, 2015. Professional fees were $1,205,293 for the nine months ended September 30, 2016, as compared to $734,260 for the nine months ended September 30, 2015. These increases reflect additional employee, licensing and regulatory compliance costs arising2017, from our increase level of retail operations, as well as out establishment of grow and manufacturing operations.

Interest expense

Interest expense and debt amortization expense increased to $451,512$990,283 for the three months ended September 30, 2016, from $537,556notwithstanding the increased level of the Company’s operations. Accordingly, our operating loss decreased to $467,724 for the three months ended September 30, 2015, 2017, from $853,168 for the three months ended September 30, 2016.

Interest expense and debt amortization

Interest expense increased to $1,174,176$115,552 for the ninethree months ended September 30, 2017 from $45,982 for the three months ended September 30, 2016, from $862,930 for the nine months ended September 30, 2015. These increases reflectreflecting additional debt incurred in the 2017 period to fund expansion of our operations. 

  

Net Income (Loss)Loss

 

We

After giving effect to an operating loss of $467,724, interest expense of $115,552, amortization of debt discount of $569,497 and derivative liabilities from the conversion of debt of $375,950, offset by other income from a change in derivative liability expense of $1,260,200 (arising from the stabilization of our stock prices which reduced the volatility factors used in the derivative calculations), we incurred a net loss of $578,900 for the three months ended September 30, 2017. This compares with a net loss of $1,122,694 for the three months ended September 30, 2016, and netafter giving effect to an operating loss of $960,825 for the nine months ended September 30, 2016 as compared to net losses$853,168, interest expense of $1,115,775$45,982 and $2,715,487 for the three and nine months ended September 30, 2015, respectively.

amortization of debt discount of $405,530, offset by other income from a change in derivative liability expense of $181,986.

Table Of Contents

56

 

The majority of our net loss during the nine monththree-month period ending September 30, 2016 $960,8252017 was a result of the derivative liabilities from the conversion of debt in the three months ended September 30, 2017 and from. In addition, as noted above, our revenues were impacted during the 2017 quarter as a result of our inability to process legal recreational marijuana sales at our Portland outlet because of delays in securing OLCC licensing for the facility.

Nine months ended September 30, 2017 compared to nine months ended September 30, 2016

Revenues

We had revenues of $667,601 for the nine months ended September 30, 2017, as compared to revenues of $754,093 for the nine months ended September 30, 2016. The decrease in revenues in the 2017 period from the comparable period in 2016 resulted from the delay in receiving OLCC licensing for our Portland retail outlet until May 2, 2017, which rendered such location unable to process legal recreational sales for the first four calendar months of 2017, which was offset in part by sales from our third retail location (and second Kaya Shack™ Marijuana Superstore), which received its OLCC license and commenced recreational and medical marijuana sales in March 2017.

Operating Expenses

General and administrative increased to $911,598 for the nine months ended September 30, 2017, from $338,073 for the nine months ended September 30, 2016. Salaries and wages increased to $311,253 for the nine months ended September 30, 2017, from $216,691 for the nine months ended September 30, 2016. The increases in these expense categories from the 2016 to the 2017 periods, reflects our increased level of operations, including construction and licensing of two additional Kaya Shack™ Marijuana Superstores, the first of which opened in March 2017 and the second of which is expected to open during the fourth quarter of 2017. Professional fees for the nine months ended September 30, 2017, decreased to $523,551 from $1,205,293 for the nine months ended September 30, 2016, reflecting the completion of licensing work with respect to the Company’s third and fourth retail outlets. The significant increase in general and administrative expenses was offset by the significant decrease in professional fees, resulting in total operating expenses of $1,746,402 for the nine months ended September 30, 2017. This compares to total operating expenses of $1,760,067 for the nine months ended September 30, 2016. Accordingly, our operating loss decreased to $1,351,465 for the nine months ended September 30, 2017, from $1,426,966 for the nine months ended September 30, 2016, notwithstanding the increased level of the Company’s operations.

52

Interest expense

Interest expense increased to $260,295 for the nine months ended September 30, 2017, as compared to $195,968 for the nine months ended September 30, 2016, reflecting additional debt incurred in the 2017 period to fund expansion of our operations. 

Net Income (Loss)

After giving effect to an operating loss of $1,351,465, interest expense of $260,295, legal settlement of $247,500, amortization of debt discount of $1,678,899, derivative liabilities expense of $16,221,943 and loss on extinguishment of debt of $67,442, offset by other income from a change in derivative liabilities expense of $22,114,526 (arising from the stabilization of our stock prices the reduceswhich reduced the volatility factors used in the derivative calculations.

Ultimately,calculations), we believe that we can successfully enter other markets as they open up by applying our “brand” retail chain and vertically integrated grow and manufacture model to other states that legalize recreational marijuana use.

Liquidity and Capital Resources

Duringhad net income of $2,286,982 for the nine months ended September 30, 2017. This compares with a net loss of $960,825 for the nine months ended September 30, 2016, after giving effect to an operating loss of $1,426,966, interest expense of $195,968, amortization of debt discount of $978,288, derivative liabilities expense of $129,340 and loss on extinguishment of debt of $126,000, offset by other income from a change in derivative liabilities expense of $1,895,657 (arising from the stabilization of our stock prices which reduced the volatility factors used in the derivative calculations).  

Liquidity and Capital Resources

The discussion that follows is derived from our interim unaudited Condensed Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016 and the interim unaudited Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2017 (“2017”) and 2016 (“2016”).

Overview

During 2017 our cash position decreased by $21,282 to $285,603 and our negative working capital decreased by $407,139 to $1,401,463, excluding derivative liabilities. As of September 30, 2017, our working capital consisted of cash of $285,603; inventories of $150,936; and prepaid expenses of $20,274. Our current liabilities include accounts payable of $147,798 and $13,586, accrued expenses of $395,739 and notes payable of $1,050,000.

The following table sets forth the major sources and uses of cash for the nine months ended September 30, 2017 and 2016:

  2017 2016
Net cash used in operating activities $(1,705,128) $(576,960)
Net cash used in investing activities  (679,824)  (28,224)
Net cash provided by financing activities  2,363,671   522,422 
Net (decrease) increase in cash $(21,281) $(82,762)

Cash Used in Operating Activities

During 2017 we used cash of $1,705,128 (2016 - $576,960) in operating activities. This was made up of the net income (loss) of $2,286,982 (2016 – (899,566)), adjusted for non-cash items such as: Depreciation of $54,403 (2016 - $59,964); Imputed interest of $30,000 (2016 - $90,000); change in derivative liabilities $(22,114,526) (2016 – ($1,895,656)); Derivative expense $16,221,943 (2016 - $129,340); Loss on extinguishment of debt $67,442 (2016-$126,000); amortization of debt discount of $1,678,899 (2016 - $978,208); and shares for interest of $29,638 (2016 - $9,000). Inventory decrease of $66,939 (2016 – an increase of $40,915); a decrease in prepaid expenses of $15,774 (2016 – $14,000); an increase in accrued interest of $188,683 (2016- $104,005); and an increase in accounts payable and accrued expenses of $40,582 (2016 – an increase of $142,382).

53

Cash Used in Investing Activities

During 2017 we used cash of $679,824 in investing activities. This amount was spent on the purchase of our 26 acre real property in Lebanon, Oregon, the buildout of location #4 in Salem, Oregon and on furniture and equipment.

During 2016 we used cash of $28,224 in investing activities. A total of $28,224 was spent on furniture and equipment.

Cash Provided by Financing Activities

During 2017 $2,500,000 of convertible debt was issued to provide working capital. The Company used $23,500 to repay convertible debt and $112,829 to repay an equipment note payable and other notes payable.

During 2016 the Company raised a total of $575,000 through the private sale of debt and equity securities. Management recognizessecurities and used $52,578 to repay notes payable and $100,000 from the Company’s current financial difficulties that, atsale of stock.

Additional Capital

As of September 30, 2016, include2017, we had cash of $285,602 and a working capital deficiency of $2,817,672$1,401,463, excluding derivative liabilities.

On May 11, 2017, we entered into a financing agreement with an institutional investor (the “Investor”) to provide the Company with up to $5.8 million in convertible note funding through July 31, 2018 (the “May 2017 Financing Agreement”). The May 2011 Financing Agreement was amended as of July 31, 2017, to increase the amount of funding available to the Company thereunder to $6.3 million and limited cash. Moreover,to extend the time period for such funding to May 31, 2019 and was additionally amended as of November 15, 2017 to further increase the amount of funding available to the Company thereunder to $7.0 million and to extend the time period for such funding to November 30, 2019.

Funding under the May 2017 Financing Agreement, as amended, takes the form of the offer and sale of Convertible Notes (the “$7.0M Notes”). The $7.0 Notes are substantially similar in form and substance to the $2.1M Notes that were part of the $2.1 million Financing Agreement entered into between the Company and the Investor in December 2016 and completed in March of 2017 (as well as the approximately $1.2 million in financing previously received from the Investor in 2014 and 2015), except that the $7.0M Notes are due and payable on January 1, 2020.

As of the date of this Quarterly Report, the Investor has purchased an aggregate of $1,150,000 in principal amount of $7.0M Notes from the Company under the May 2017 Financing Agreement, as amended to date, of which (a) $500,000 in principal amount of $7.0M Notes are convertible into shares of the Company’s common stock at a conversion price of $0.05 (the “$0.05Notes”); (b) $150,000 in principal amount of $7.0M Notes, which are convertible into shares of the Company’s common stock at a conversion price of $0.03 (the “$0.03Notes”); and (c) $500,000 in principal amount of $7.0M Notes, which are (i) convertible into shares of the Company’s common stock at a conversion price of $0.03; and (ii) secured by a mortgage lien on the 26 acre property acquired by the Company during the third quarter of 2017 (the $0.03 Secured Notes”). 

54

Cash Used in Investing Activities

During 2017 we acknowledge thatused cash of $679,825 in investing activities. This amount was spent on the purchase of our financial position at26 acre real property in Lebanon, Oregon, the buildout of location #4 in Salem, Oregon and on furniture and equipment.

During 2016 we used cash of $28,224 in investing activities. A total of $28,224 was spent on furniture and equipment.

Cash Provided by Financing Activities

During 2017 $2,500,000 of convertible debt was issued to provide working capital. The Company used $23,500 to repay convertible debt and $112,829 to repay an equipment note payable and other notes payable.

During 2016 the Company raised a total of $575,000 through the private sale of debt and equity securities and used $52,578 to repay notes payable.

Additional Capital

As of September 30, 2017, we had cash of $285,602 and a working capital deficiency of $1,401,463.

On May 11, 2017, we entered into a financing agreement with an institutional investor (the “Investor”) to provide the Company with up to $5.8 million in convertible note funding through July 31, 2018 (the “May 2017 Financing Agreement”). The May 2011 Financing Agreement was amended as of July 31, 2017, to increase the amount of funding available to the Company thereunder to $6.3 million and to extend the time period for such funding to May 31, 2019 and was additionally amended as of November 15, 2017 to further increase the amount of funding available to the Company thereunder to $7.0 million and to extend the time period for such funding to November 30, 2019.

Funding under the May 2017 Financing Agreement, as amended, takes the form of the offer and sale of Convertible Notes (the “$7.0M Notes”). The $7.0 Notes are substantially similar in form and substance to the $2.1M Notes that were part of the $2.1 million Financing Agreement entered into between the Company and the Investor in December 2016 raises substantial doubt aboutand completed in March of 2017 (as well as the approximately $1.2 million in financing previously received from the Investor in 2014 and 2015), except that the $7.0M Notes are due and payable on January 1, 2020.

As of the date of this Quarterly Report, the Investor has purchased an aggregate of $1,150,000 in principal amount of $7.0M Notes from the Company under the May 2017 Financing Agreement, as amended to date, of which (a) $500,000 in principal amount of $7.0M Notes are convertible into shares of the Company’s ability to continue ascommon stock at a going concern. However, management believes that its proposed planconversion price of operation is strong. Our plan recognizes$0.05 (the “$0.05Notes”); (b) $150,000 in principal amount of $7.0M Notes, which are convertible into shares of the Company’s needs to generate working capital to successfully develop its operations towardscommon stock at a conversion price of $0.03 (the “$0.03Notes”); and (c) $500,000 in principal amount of $7.0M Notes, which are (i) convertible into shares of the goalCompany’s common stock at a conversion price of successfully operating in$0.03; and (ii) secured by a mortgage lien on the legal recreational and medical marijuana sectors.26 acre property acquired by the Company during the third quarter of 2017 (the $0.03 Secured Notes”).

 

55

Further, we realize that may not be successful in raising additional capital, and even assuming that we raise additional funds, the Company may not achieve profitability or positive cash flow. If we are not able to timely and successfully raise additional capital and/or achieve profitability or positive cash flow, our business, financial condition, cash flows and results of operations may be materially and adversely affected.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Not applicable.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Under the direction of Chief Executive Officer and Acting Chief Financial Officer (our principal executive, financial and accounting officer), we evaluated our disclosure controls and procedures as of September30, 2016.September 30, 2017. Our Chief Executive Officer and Acting Chief Financial Officer (our principal executive, financial and accounting officer) concluded that our disclosure controls and procedures were not effective as of September 30, 2017 for the reasons set forth in our Annual Report on Form 10-K for the year ended December 31, 2016.

 

We maintain disclosure controls and procedures that are designed to ensure that the information required to be disclosed in the reports that we file under the Securities Exchange Act of 1934 (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Acting Chief Financial Officer (our principal executive, financial and accounting officer), as appropriate, to allow timely decisions regarding required disclosures. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can only provide reasonable assurance of achieving the desired control objectives, and in reaching a reasonable level of assurance, management necessarily was required to apply its judgment in evaluating the cost benefit relationship of possible controls and procedures.

 

As required by SEC Rule 13a15(b), we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Acting Chief Financial Officer (our principal executive, financial and accounting officer), of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of our fourth fiscal quarter covered by this report. Based on the foregoing, our Chief Executive Officer and Acting Chief Financial Officer (our principal executive, financial and accounting officer) concluded that our disclosure controls and procedures were not effective. It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

Table Of Contents

57

 

Changes in Internal Controls

 

There was no change in our internal controls or in other factors that could affect these controls during the quarter ended JuneSeptember 30, 2016,2017, that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting. We do not anticipate any changes to our internal controls at this time.

 

 

56

 

PART II – OTHER INFORMATION

  

Item 1. Legal Proceedings

 

UPDATE

On June 22, 2016, Daniel A. Goldin and Wally Goldin commenced an action in Oregon Circuit Court, Multnomah County, against the Company, MJAI, its direct majority-owned subsidiary, Craig Frank, our Chairman, President and Chief Executive Officer, William David Jones, a consultant to our Company and BMN Capital Group, LLC (the “Action ”)”). The plaintiffs allegealleged breach of contract, state securities fraud and state racketeering claims against the defendants arising from alleged misrepresentations made in subscription agreements with the Company entered into in October 2015 and January 2016 by Daniel A. Goldin and Wally Goldin, respectively, pursuant to which they each purchased 2,222,222 “restricted” shares of our common stock for $100,000 in a private transaction. In addition, Daniel A. Goldin allegesalleged that the Company breached a purported employment agreement with him pursuant to which he was purportedly to be compensated for working in our Oregon operations through a combination of cash and stock. The Plaintiffsplaintiffs are seeking damagessought in excess of $1.7 million.million in damages.

The Company believesbelieved that not only was the claimsAction without merit, but that it had various counterclaims against the plaintiffs, particularly Daniel L. Goldin. The Company defended against the Action and allegations set forth in the complaint filedpursued its counterclaims both in the Action are without merit and contain factual misstatements, and thatin a separate lawsuit commenced against the plaintiffs in the U.S. District Court for the Southern District of Florida in which the Company possesses documentation to establish that the plaintiffs’ investments were not solicitedalleged fraud by the plaintiffs and sought damages and the return of the common stock issued to the Company’s treasury

In September 2017, the parties entered in a settlement agreement, pursuant to which Mr. Goldin waived any rights to a total of 1.2 million shares of KAYS stock (200,000 shares of our common stock which were already issued in his name and an additional 1,000,000 shares which were to be issued) and $40,000 in cash compensation payable to him under the employment agreement. The Company butpaid the plaintiffs the sum of $247,500, in exchange for the return of the stock and the waiver of claims against any further stock or cash, all litigation was dismissed by the parties and the parties exchanged mutual releases.

In entering into the settlement agreement, the Company also took into consideration that plaintiff Daniel A. Goldin unilaterally contactedlegal fees and litigation costs incurred in proceeding further might very well exceed any judgment that would be awarded to the Company and represented himself as an “accredited investor” with expertise in the marijuana industryother defendants, and proposed an investment inthat even if a judgment were awarded, that there was significant doubt of the Company.

The Company moved to dismiss allcollectability of any such judgment from the claims. To date, the Court has dismissed one of two securities fraud claims and the racketeering claim (with leave for the plaintiffs to amend). In addition, the Court dismissed Daniel A. Goldin’s claim for stock compensation of approximately $200,000, on the basis that the agreement for such compensation provided for exclusive jurisdiction for dispute resolution in Florida. Although the Court allowed Mr. Goldin’s claim for cash compensation to stand, this reduces the Company’s exposure on his compensation claims to approximately $40,000. Although the plaintiffs have asked the Court for an extension of time to file an amended complaint, they have not indicated whether they will do so. In any event, the Company intends to vigorously defend against any claims which do proceed and continues to evaluate possible counter-claims against the plaintiffs.Goldins.

Table Of Contents

58

 

Item 1A. Risk Factors.

 

See“Item 1A. Risk Factors”in our Annual Report on Form 10-K for the year ended December 31, 2015.2016.

 

 

57

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

During the quarter ending September 30, 2016 the Company issued the following convertible debt and equity:

 

On July 13, 2016,May 11, 2017, we entered into a financing agreement with an institutional investor (the “Investor”) to provide the Company with up to $5.8 million in convertible note funding through July 31, 2018 (the “May 2017 Financing Agreement”). The May 2011 Financing Agreement was amended as of July 31, 2017, to increase the amount of funding available to the Company thereunder to $6.3 million and to extend the time period for such funding to May 31, 2019 and was additionally amended as of November 15, 2017 to further increase the amount of funding available to the Company thereunder to $7.0 million and to extend the time period for such funding to November 30, 2019.

Funding under the May 2017 Financing Agreement, as amended, takes the form of the offer and sale of Convertible Notes (the “$7.0M Notes”). The $7.0 Notes are substantially similar in form and substance to the $2.1M Notes that were part of the $2.1 million Financing Agreement entered into between the Company and the Investor in December 2016 and completed in March of 2017 (as well as the approximately $1.2 million in financing previously received $50,000 from the issuanceInvestor in 2014 and 2015), except that the $7.0M Notes are due and payable on January 1, 2020.

As of convertible debt. Interest is stated at 12%. The Note and Interest isthe date of this Quarterly Report, the Investor has purchased an aggregate of $1,150,000 in principal amount of $7.0M Notes from the Company under the May 2017 Financing Agreement, as amended to date, of which (a) $500,000 in principal amount of $7.0M Notes are convertible into shares of the Company’s common sharesstock at $0.03 per share. Note is Due in January of 2018. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk free interest rates ranging from 0.41% to 0.41%, volatility ranging from 134% to 157%, a trading price of $.07 and conversion price of $.03 per share.

On August 30, 2016,$0.05 (the “$0.05Notes”); (b) $150,000 in principal amount of $7.0M Notes, which are convertible into shares of the Company received $50,000 from the issuance of convertible debt. Interest is statedCompany’s common stock at 12% The Note and Interest is convertibleinto common shares at $0.03 per share. Note is Due in January of 2018. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with riskfree interest rates ranging from 0.41% to 0.41%, volatility ranging from 134% to 157%, a trading price of $.07 and conversion price of $.03 per share.

On September 13, 2016, the Company received $25,000 from the issuance$0.03 (the “$0.03Notes”); and (c) $500,000 in principal amount of convertible debt. Interest is stated at 12%. The Note and Interest is$7.0M Notes, which are (i) convertible into shares of the Company’s common sharesstock at $0.03 per share. Note is Due in January of 2018. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk free interest rates ranging from 0.41% to 0.41%, volatility ranging from 134% to 157%, a trading price of $.07 and conversion price of $.03 per share.$0.03; and (ii) secured by a mortgage lien on the 26 acre property acquired by the Company during the third quarter of 2017 (the $0.03 Secured Notes”).

 

In SeptemberUnder the May 2017 Financing Agreement, as amended to date, the Investor has the right to purchase another tranche of 2016$0.03 Notes up to an aggregate of $1,050,000 in principal amount, at any time and from time to time through March 31, 2018.

Provided the Investor has fulfilled its obligation to purchase the additional $1,050,000 in principal amount of $0.03 Notes from the Company issued 2,300,000on or before September 30, 2018, the Investor will have the right to purchase another tranche of common$0.05 Notes up to an aggregate of $1,000,000 in principal amount, at any time and from time to time through July 31, 2018.

Provided the Investor has fulfilled its obligation to purchase the additional $1,000,000 in principal amount of $0.05 Notes from the Company on or before March 31, 2018, the Investor will have the right to purchase up to an aggregate of $1,600,000 in principal amount of $7.0M Notes, which are convertible into shares of Kaya Holdings Inc.the Company’s common stock for director fees. The shares were valued at $161,000.a conversion price of $0.08 per share, at any time and from time to time through January 31, 2019 (the “$0.08 Notes”).

 

In SeptemberProvided the Investor has fulfilled its obligation to purchase all $1,600,000 in principal amount of 2016$0.08 Notes from the Company authorizedon or before January 31, 2019, the issuanceInvestor will have the right to purchase up to an additional $2,200,000 in principal amount of 6,825,000$7.0N Notes from the Company at any time and from time to time through November 30, 2019, which Notes will be convertible into shares of common shares of Kaya Holdings Inc. for employees compensation, legal and consulting fees. The shares were valuedstock at $477,750, and were subsequently issued in November of 2016.

In September of 2016 the Company issued 1,486,111 restricted common shares of Kaya Holdings, Inc. stock to an accredited investor that is a current shareholder of the company as a conversion price of two notes totaling $50,000 that were due January 1, 2017.$0.11.

 

These securities were issued without registration under the Securities Act of 1933, as amended pursuant to the exemption from registration afforded by Section 4 (a) (2) thereof and Regulation D thereunder.

For more information please refer to Note 6 Stockholder’s Equity and Note 10 Subsequent Events in the preceding financial statements that are part of this 10-Q filing.

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

58

 

Item 5. Other Information.

 

None 

 

Item 6. Exhibits

 

Exhibit No. Description of Exhibit
31.1

10.1 

 

November 15, 2017 Amendment to May 2017 Financing Agreement

31.1

Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Rule 130-14 of the Securities Exchange Act of 1934, as amended, pursuant to Section 302 of the SarbanesOxley Act of 2002

32.1 Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002

 

Table Of Contents

59

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.  

 

Dated: November 21, 2016KAYA HOLDINGS, INC.
By:/s/ Craig Frank
Craig Frank, Chairman of the Board, President, Chief
Executive Officer and Acting Chief Financial Officer
(Principal Executive, Financial and Accounting Officer)

Dated: November 20, 2017

KAYA HOLDINGS, INC.

By:/s/ Craig Frank

Craig Frank, Chairman, President, Chief Executive Officer and Acting Chief Financial Officer

(Principal Executive, Financial and Accounting Officer)

 

 

Table Of Contents 

60

59