UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2016 | |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
SECURITIES EXCHANGE ACT OF 1934 | |
For the transition period from _______________ to _______________ |
Commission File No. 000-54476
CANNASYS, INC.
(Exact name of registrant as specified in its charter)
Nevada | 88-0367706 |
(State or other jurisdiction of | (IRS Employer |
incorporation or organization) | Identification No.) |
1350 17th Street, Suite 150, Denver, CO 80202
(Address of principal executive offices and zip code)
(720) 420-1290
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ | No ☐ |
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ☒ | No ☐ |
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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.
Large accelerated filer ☐ | Accelerated filer ☐ |
Non-accelerated filer ☐ | Smaller reporting company ☒ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes ☐ | No ☒ |
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. As of November 11, 2016, there were 25,050,522 shares of common stock, $0.001 par value, outstanding.
CANNASYS, INC.
Form 10-Q for the Three Months Ended September 30, 2016
Item | Page | |
CANNASYS, INC.
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
(unaudited) | ||||||||
Assets | ||||||||
Current Assets: | ||||||||
Cash | $ | 1,860 | $ | 7,720 | ||||
Accounts receivable | - | 4,550 | ||||||
Total Current Assets | 1,860 | 12,270 | ||||||
Property & equipment, net | 208,588 | 5,178 | ||||||
Software license | - | 255,000 | ||||||
Available for sale securities | 32,500 | 32,500 | ||||||
Equity investment in MHB, Inc., net of impairment of $2,445,990 | 450,000 | 1,049,475 | ||||||
Deposit | 1,500 | - | ||||||
Total Assets | $ | 694,448 | $ | 1,354,423 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current Liabilities: | ||||||||
Accounts payable | $ | 339,870 | $ | 123,676 | ||||
Accrued expenses | 136,565 | 51,274 | ||||||
Notes payable | 179,717 | 200,000 | ||||||
Convertible notes payable, net of discount | ||||||||
of $42,797 and $122,084, respectively | 456,094 | 152,966 | ||||||
Total Current Liabilities | 1,112,246 | 527,916 | ||||||
Total Liabilities | 1,112,246 | 527,916 | ||||||
Stockholders' Equity: | ||||||||
Preferred stock, $0.001 par value, 5,000,000 shares authorized, | ||||||||
1,515,000 and no shares issued and outstanding, respectively | 1,515 | - | ||||||
Common stock, $0.001 par value, 2,000,000,000 shares | ||||||||
authorized, 3,420,551 and 1,058,802 shares issued and | ||||||||
outstanding, respectively | 3,421 | 1,059 | ||||||
Additional paid-in capital | 8,710,096 | 6,442,134 | ||||||
Accumulated deficit | (9,132,830 | ) | (5,616,686 | ) | ||||
Total Stockholders' Equity (Deficit) | (417,798 | ) | 826,507 | |||||
Total Liabilities and Stockholders' Equity | $ | 694,448 | $ | 1,354,423 |
The accompanying notes are an integral part of these condensed unaudited financial statements.
CANNASYS, INC.
(Unaudited)
For the Three Months | For the Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Sales revenue | $ | 499 | $ | 48,156 | $ | 59,150 | $ | 76,404 | ||||||||
Cost of goods sold | - | 6,800 | 24,260 | 10,018 | ||||||||||||
Gross Margin | 499 | 41,356 | 34,890 | 66,386 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Stock-based compensation expense | 119,125 | - | 604,592 | - | ||||||||||||
Professional fees | 95,286 | 58,847 | 307,713 | 155,827 | ||||||||||||
Salary and wage expense | 49,092 | 335,297 | 183,793 | 572,151 | ||||||||||||
General and administrative | 68,240 | 96,394 | 198,261 | 200,585 | ||||||||||||
Total Operating Expenses | 331,743 | 490,538 | 1,294,359 | 928,563 | ||||||||||||
Loss from Operations | (331,244 | ) | (449,182 | ) | (1,259,469 | ) | (862,177 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (12,749 | ) | (1,410 | ) | (29,204 | ) | (2,088 | ) | ||||||||
Interest expense–debt discount | ||||||||||||||||
and loan financing fees | (86,291 | ) | - | (502,140 | ) | - | ||||||||||
Impairment loss on investment | (599,475 | ) | - | (599,475 | ) | - | ||||||||||
Loss on fixed and intangible assets | (258,766 | ) | - | (258,766 | ) | - | ||||||||||
Loss on issuance of convertible debt | (418,079 | ) | - | (907,090 | ) | - | ||||||||||
Gain on forgiveness of debt | 40,000 | - | 40,000 | - | ||||||||||||
Total other expense | (1,335,360 | ) | (1,410 | ) | (2,256,675 | ) | (2,088 | ) | ||||||||
Loss before provision for income taxes | (1,666,604 | ) | (450,592 | ) | (3,516,144 | ) | (864,265 | ) | ||||||||
Provision for income taxes | - | - | - | - | ||||||||||||
Net loss | $ | (1,666,604 | ) | $ | (450,592 | ) | $ | (3,516,144 | ) | $ | (864,265 | ) | ||||
Basic and diluted loss per common share | $ | (0.50 | ) | $ | (0.80 | ) | $ | (1.77 | ) | $ | (0.00 | ) | ||||
Weighted average number | ||||||||||||||||
of common shares outstanding | 3,365,342 | 563,703 | 1,990,980 | 556,780 |
The accompanying notes are an integral part of these condensed unaudited financial statements.
CANNASYS, INC.
(Unaudited)
For the Nine Months Ended | ||||||||
September 30, | ||||||||
2016 | 2015 | |||||||
Cash flow from operating activities | ||||||||
Net loss | $ | (3,516,144 | ) | $ | (864,265 | ) | ||
Adjustments to reconcile net loss to net cash | ||||||||
used in operating activities: | ||||||||
Depreciation | 13,824 | 2,103 | ||||||
Stock-based compensation | 604,592 | 208,000 | ||||||
Amortization of debt discount | 502,140 | - | ||||||
Severance expense | 33,717 | - | ||||||
Impairment loss on investment | 599,475 | - | ||||||
Loss on issuance of convertible debt | 907,090 | - | ||||||
Loss on fixed and intangible assets | 258,766 | - | ||||||
Gain on forgiveness of debt | (40,000 | ) | - | |||||
Change in operating assets and liabilities: | ||||||||
Accounts receivable | 4,550 | 1,424 | ||||||
Prepaids | - | 2,828 | ||||||
Other assets | (1,500 | ) | (96,750 | ) | ||||
Related-party payable | - | (1,320 | ) | |||||
Accounts payable | 237,799 | 33,590 | ||||||
Accrued expenses | 87,831 | 8,051 | ||||||
Net cash used in operating activities | (307,860 | ) | (706,339 | ) | ||||
Cash flows provided by investing activities: | - | - | ||||||
Cash flows from financing activities: | ||||||||
Proceeds from loans | 315,500 | 200,000 | ||||||
Payments on loans | (13,500 | ) | - | |||||
Net cash provided by financing activities | 302,000 | 200,000 | ||||||
Net increase (decrease)in cash | (5,860 | ) | (506,339 | ) | ||||
Cash at beginning of the period | 7,720 | 525,720 | ||||||
Cash at end of the period | $ | 1,860 | $ | 19,381 | ||||
Supplemental Disclosures: | ||||||||
Interest paid | $ | - | $ | - | ||||
Income taxes paid | $ | - | $ | - | ||||
Supplemental disclosure of noncash activities | ||||||||
Common stock issued for software license | $ | - | $ | 83,249 | ||||
Common stock issued for services | $ | 117,500 | $ | - | ||||
Issuance of convertible notes payable | $ | 1,269,193 | $ | - | ||||
Common stock issued for software | $ | 221,000 | $ | - |
The accompanying notes are an integral part of these condensed unaudited financial statements.
CANNASYS, INC.
September 30, 2016
(Unaudited)
NOTE 1–ORGANIZATION AND DESCRIPTION OF BUSINESS
Organization
We were organized as a Nevada corporation on August 25, 1999. On August 15, 2014, we entered into an Agreement and Plan of Merger to combine our business and activities (the "Merger") with CannaSys, Inc., a privately held Colorado corporation focused on providing services to the cannabis industry ("CannaSys-Colorado"). CannaSys-Colorado was originally formed on October 4, 2013, as a limited liability company, and converted to a corporation on June 26, 2014. Under the terms of the merger agreement, our wholly owned subsidiary formed to effectuate the Merger was merged with and into CannaSys-Colorado, the surviving entity, which then became our wholly owned subsidiary.
Due to the CannaSys-Colorado shareholders controlling us after the Merger, CannaSys-Colorado was considered the accounting acquirer. The transaction was therefore recognized as a reverse acquisition of us by CannaSys-Colorado. The accompanying condensed financial statements are those of CannaSys-Colorado for all periods prior to the Merger.
In connection with the closing of the Merger and after meeting the requirements of the Securities Exchange Act of 1934, as amended ("Exchange Act"), on November 12, 2014, we filed amended and restated articles of incorporation with the Nevada Secretary of State that: (i) changed our name to CannaSys, Inc.; (ii) increased our authorized capital stock to 80,000,000 shares, consisting of 75,000,000 shares of common stock and 5,000,000 shares of preferred stock; (iii) authorized 5,000,000 shares of preferred stock; and (iv) made other modernizing, nonmaterial changes to our articles of incorporation. Changing our corporate name to CannaSys, Inc. was a condition to the Merger transaction. The name change better reflects the nature of our principal business operations and it became effective in the OTC market on December 2, 2014, when FINRA announced the name change. We have also received a new CUSIP number and our trading symbol was changed to "MJTK."
Nature of Business
We provide technology services in the ancillary space of the cannabis industry. We do not produce, sell, or handle in any manner cannabis products. As the current cannabis industry grows and gains momentum around the country, technology needs for the industry have been largely underserved. Our focus on this niche element of the industry creates many efficient and profitable tools for both industry owners and consumers.
Since inception, we have developed, refined, and introduced branded products, membership loyalty programs, text-message-based platforms for customer engagement, and laboratory management systems into the cannabis industry. To support marketing and delivery of our principal products and to access other products and services, we are expanding a network of strategic alliances within the industry to build an array of product and service offerings and to increase use of our distribution channels. Most of our active strategic relationships were only recently initiated and are yet to generate revenue.
We seek funding to launch our integrated cannabis-industry product and service suite. Our primary business objectives are to generate stable revenues and cash flows through the development of vertically integrated distribution centers and to collect and monetize cannabis consumer data.
NOTE 2–SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Unaudited Interim Financial Information
The accompanying unaudited interim condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These financial statements should be read in conjunction with the audited financial statements and footnotes included in our Annual Report on Form 10-K for the year ended December 31, 2015. The results of the nine months ended September 30, 2016, are not necessarily indicative of the results to be expected for the full year ending December 31, 2016.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control, and preventing and detecting fraud. Our system of internal accounting control is designed to assure, among other items, that: (i) recorded transactions are valid; (ii) valid transactions are recorded; and (iii) transactions are recorded in the proper period in a timely manner to produce financial statements that present fairly our financial condition, results of operations, and cash flows for the respective periods being presented.
Revenue Recognition
We follow Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 605-10-S99-1, Revenue Recognition, for revenue recognition. We will recognize revenue when it is realized or realizable and earned. We consider revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) the product has been shipped or the services have been rendered to the customer; (iii) the sales price is fixed or determinable; and (iv) collectability is reasonably assured.
Recently Issued Accounting Pronouncements
In September 2015, the FASB issued Accounting Standards Update ("ASU") No. 2015-16, Business Combinations (Topic 805). Topic 805 requires that an acquirer retrospectively adjust provisional amounts recognized in a business combination during the measurement period. To simplify the accounting for adjustments made to provisional amounts, the amendments in the update require that the acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amount is determined. The acquirer is required to also record, in the same period's financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, an entity is required to present separately on the face of the income statement or disclose in the notes to the financial statements the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. ASU 2015-16 is effective for fiscal years beginning December 15, 2015. The adoption of ASU 2015-16 is not expected to have a material effect on our financial statements.
In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. The new guidance requires that all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet. This update is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. We do not anticipate the adoption of this ASU will have a significant impact on our financial position, results of operations, or cash flows.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The guidance in ASU No. 2016-02 supersedes the lease recognition requirements in ASC 840, Leases (FAS 13). ASU 2016-02 requires an entity to recognize assets and liabilities arising from a lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. We are currently evaluating the effect this standard will have on our financial statements.
We have reviewed all other recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on our results of operations, financial position, and cash flows. Based on that review, these pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and we do not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on our financial position or results of operations.
NOTE 3–GOING CONCERN
As reflected in the accompanying financial statements, we had a net loss of $3,516,144 and used cash in operating activities of $307,860 for the nine months ended September 30, 2016. We had an accumulated deficit of $9,132,830 as of September 30, 2016. These factors raise substantial doubt about our ability to continue as a going concern. The financial statements have been prepared assuming that we will continue as a going concern. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern.
While we are attempting to increase operations and revenues, our cash position may not be significant enough to support our daily operations. Management intends to raise additional funds by way of debt and equity financing. Management believes that the actions presently being taken to further implement our business plan and generate increased revenues provide the opportunity for us to continue as a going concern. While we believe in the viability of our strategy to generate increased revenues and in our ability to raise additional funds, there can be no assurances to that effect. Our ability to continue as a going concern is dependent upon our ability to further implement our business plan and generate increased revenues. The financial statements do not include any adjustments that might be necessary if we are unable to continue as a going concern.
NOTE 4–PROPERTY AND EQUIPMENT
Furniture, fixtures, and equipment, stated at cost, less accumulated depreciation, consisted of the following:
September 30, 2016 | December 31, 2015 | |||||||
Furniture, fixtures, and equipment | $ | - | $ | 8,403 | ||||
Software | 221,000 | - | ||||||
Less: accumulated depreciation | (12,412 | ) | (3,225 | ) | ||||
Fixed assets, net | $ | 208,588 | $ | 5,178 |
During the nine months ended September 30, 2016, we disposed of $8,403 of office furniture we were no longer using, resulting in a loss on disposal of $3,766.
Depreciation Expense
Depreciation expense for the nine months ended September 30, 2016 and 2015, was $13,824 and $2,103, respectively.
NOTE 5–SOFTWARE LICENSE
Effective February 12, 2015, we entered into an exclusive licensing agreement with Loyl.Me LLC, an established provider of automated marketing and customer relationship management software. The licensing agreement allows us the opportunity for perpetual and exclusive rights and ability to provide the cannabis community a convenient, cost-effective, and streamlined technology that is widely used in the non-cannabis industry. The technology is being branded as "BumpUp Rewards." The term of the agreement is perpetual; therefore, no amortization is being recognized. However, the value of the license will undergo an annual impairment test as required by ASC 350, Intangibles—Goodwill and Other. The agreement requires nine installment payments of $25,000 each to be paid with a combination of cash and stock and 8% of revenue from the use of the licensed technology. At December 31, 2015, we performed an impairment analysis and determined there had been no impairment to the value of the software license as recorded on the balance sheet.
On October 3, 2016, we entered into an agreement to terminate the license agreement as it was no longer a core part of our daily business operations. Because of the termination, the software license is fully impaired resulting in a loss of $255,000.
NOTE 6–AVAILABLE-FOR-SALE SECURITIES
On December 10, 2015, we acquired a 1.083% interest in Duby, LLC for $32,500. Duby is a social media application focused on cannabis consumers. As part of the acquisition, Duby plans to assist in the promotion of our products and services on its platform. We purchased the interest in Duby as part of ongoing negotiations for the joint marketing and promotion of our respective products. The purchase is being accounted for according to ASC 320, Debt and Equity Securities, as available-for-sale securities and has been recorded at cost. As Duby is not a public company with active trading by which the investment could be valued at December 31, 2015, we performed an impairment analysis and determined that as of December 31, 2015, there had been no impairment to the value of the purchased interest in Duby.
NOTE 7–INVESTMENT IN MHB
On November 10, 2015, we entered into an agreement to exchange 500,000 shares of our common stock for 10 million shares of MHB, Inc., doing business as Mile High Brands ("MHB"). The shares were valued at $5.80 per share, the closing stock price on the date of grant, for a total of $2,900,000. Through this transaction, we acquired 49% of the issued and outstanding common shares of MHB. MHB is a lifestyle branding agency focused on the regulated cannabis industry. Its clients include celebrities and product companies that wish to access the rapidly growing cannabis marketplace. The purchase is being accounted for according to ASC 320, Debt and Equity Securities, under the equity method of accounting. At December 31, 2015, we performed an impairment analysis of our investment in MHB. We utilized a perpetuity-based valuation model to determine a discounted cash flow and terminal value for MHB's business. Based on this analysis, it was determined that the value of the investment was impaired and that the current fair value is $1,049,475. We recorded an impairment loss on investment of $1,846,515 as of December 31, 2015. At September 30, 2016, we performed another impairment analysis of our investment in MHB. Based on this analysis, it was determined that the value of the investment was again impaired and that the current fair value is now $450,000. We have recorded an impairment loss on investment of $599,475 for the nine months ended September 30, 2016. As of September 30, 2016, this investment is valued at $450,000 net of total impairment of $2,445,990.
The impact to our financial statements for the nine months ended September 30, 2016, is immaterial as evidenced by the following financial information provided by MHB for the nine months ended September 30, 2016:
Nine Months Ended | ||||
September 30, 2016 | ||||
Sales revenue | $ | 41,629 | ||
Cost of sales | 15,897 | |||
Gross margin | 25,372 | |||
Operating Expenses: | ||||
General and administrative | 9,466 | |||
Total operating expenses | 9,466 | |||
Income from operations | 15,906 | |||
Other expense: | ||||
Interest expense | - | |||
Total other expense | - | |||
Net income | $ | 15,906 | ||
Net income attributed to Cannasys, Inc. | $ | 7,794 |
NOTE 8–COMMITMENTS AND CONTINGENCIES
We currently sublease office space in Denver, Colorado. We signed a month-to-month lease starting January 1, 2016. Current lease payments are based on the number of desks occupied not to exceed $1,500 per month. The sublease required a deposit of $1,500, which was paid on January 25, 2016.
NOTE 9–NOTE PAYABLE
On February 16, 2016, MHB, Inc. advanced to us $7,500 to pay for certain operating expenses. The loan is unsecured, due on demand, and accrues interest at 10%. As of September 30, 2016, this loan remains outstanding and has accrued interest of $464.
Effective March 24, 2016, we issued a promissory note for $33,717 with a former employee pursuant to the terms of the employment separation agreement. The note is unsecured, non-interest-bearing, and repayable according to a specific schedule by September 19, 2016. As of September 30, 2016, the note is past due with a balance of $20,217.
On April 27, 2016, we issued a promissory note for $27,000 with Jeff Holmes in conjunction with Mr. Holmes assignment of his note dated June 26, 2015, to Blackbridge Capital, LLC (Note 10). The note included a $25,000 cash payment and a $2,000 original issue discount. The note is unsecured, accrues interest at 1% per annum, and is due and payable on October 26, 2016. In connection with the execution of the promissory note, we also issued a warrant to purchase 5,000 shares of common stock (Note 12). As of September 30, 2016, this note remains outstanding and has accrued interest of $115.
NOTE 10–NOTES PAYABLE IN DEFAULT
During the year ended December 31, 2015, we issued four unsecured promissory notes to two accredited investors, B44, LLC and Jeff Holmes, for a total of $200,000 in a private placement of our securities. The notes accrue interest at 1% per annum and were due and payable on March 1, 2016. On April 27, 2016, Jeff Holmes entered into a Note Purchase and Assignment Agreement whereby he assigned his full interest in one of the notes for $50,000 to Blackbridge Capital, LLC. On May 23, 2016, B44, LLC, entered into a Note Purchase and Assignment Agreement whereby it assigned its full interest in one of the notes for $50,000 to Kodiak Capital Group, LLC. On May 31, 2016 B44, LLC, entered into a Note Purchase and Assignment Agreement whereby it assigned its full interest in one of the notes for $50,000 to Black Forest Capital, LLC. As of September 30, 2016, one note for $50,000 remains in default.
On January 13, 2016, we issued a promissory note for $75,000 with B44, LLC. The note is unsecured, accrues interest at 1% per annum, and is due and payable on June 30, 2016. In connection with the execution of the promissory note, we also issued a warrant to purchase 11,250 shares of common stock. This note is currently in default.
NOTE 11–CONVERTIBLE NOTES PAYABLE
The following is a summary of outstanding convertible promissory notes as of December 31, 2015:
Note Holder | Issue Date | Maturity Date | Stated Interest Rate | Principal Balance Outstanding 12/31/2015 | |
EMA Financial, LLC | 10/14/2015 | 10/14/2016 | 10% | $ | 30,800 |
Tangiers Investment Group, LLC | 11/18/2015 | 11/19/2016 | 10% | 60,000 | |
Kodiak Capital Group, LLC | 11/30/2015 | 12/01/2016 | 12% | 50,000 | |
Auctus Fund, LLC | 12/03/2015 | 09/03/2016 | 10% | 49,250 | |
Adar Bays, LLC | 12/10/2015 | 12/10/2016 | 8% | 35,000 | |
Kodiak Capital Group, LLC | 12/15/2015 | 07/15/2016 | 0% | 50,000 | |
275,050 | |||||
Less debt discount | (122,084) | ||||
$ | 152,966 |
The following is a summary of outstanding convertible promissory notes as of September 30, 2016:
Note Holder | Issue Date | Maturity Date | Stated Interest Rate | Principal Balance Outstanding 9/30/2016 | |
EMA Financial, LLC | 10/14/2015 | 10/14/2016 | 12% | $ | 13,736(1) |
Tangiers Investment Group, LLC | 11/18/2015 | 11/19/2016 | 10% | 35,941(2) | |
Kodiak Capital Group, LLC | 11/30/2015 | 12/01/2016 | 12% | 46,283(8) | |
Auctus Fund, LLC | 12/03/2015 | 09/03/2016 | 10% | 35,646(3) | |
Adar Bays, LLC | 12/16/2015 | 12/16/2016 | 8% | 27,510(4) | |
Kodiak Capital Group, LLC | 12/15/2015 | 07/15/2016 | 0% | 50,000 | |
Colonial Stock Transfer | 01/14/2016 | 01/14/2017 | 10% | 6,605 | |
Kodiak Capital Group, LLC | 03/18/2016 | 03/18/2017 | 12% | 25,000(7) | |
Blackbridge Capital, LLC | 04/27/2016 | 10/27/2016 | 1% | 4,500(5) | |
EMA Financial, LLC | 05/05/2016 | 05/05/2017 | 12% | 53,500 | |
Kodiak Capital Group, LLC | 05/23/2016 | 08/30/2016 | 1% | 50,000 | |
Black Forest Capital, LLC | 05/31/2016 | 05/31/2017 | 8% | 30,000 | |
Black Forest Capital, LLC | 05/31/2016 | 05/31/2017 | 2% | 14,420(6) | |
Adar Bays, LLC | 07/12/2016 | 04/12/2017 | 8% | 35,000 | |
Auctus Fund, LLC | 07/20/2016 | 04/20/2017 | 10% | 45,750 | |
Kodiak Capital Group, LLC | 08/18/2016 | 08/18/2017 | 12% | 25,000 | |
498,891 | |||||
Less debt discount | (42,797) | ||||
$ | 456,094 |
_______________
(1) | Converted $19,564 of principal to common stock. |
(2) | Converted $24,059 of principal to common stock. |
(3) | Converted $13,604 of principal to common stock. |
(4) | Converted $7,790 of principal to common stock. |
(5) | Converted $45,500 of principal to common stock. |
(6) | Converted $35,580 of principal to common stock. |
(7) | Principal reduced to $25,000 per agreement dated August 18, 2016. |
(8) | Converted $3,717 of principal to common stock. |
Accrued interest on the above notes was $24,661 and $6,210 as of September 30, 2016, and December 31, 2015, respectively.
Debt discount expense including original issue discounts for the three and nine months ended September 30, 2016, was $86,291 and $502,140, respectively. Carrying value of all convertible notes, net of debt discounts, as of September 30, 2016, and December 31, 2015, is $463,594 and $152,966, respectively.
Based on the fair value of the embedded conversion options on the day of issuance, a loss of $418,079 and $907,090 for the three and nine months ended September 30, 2016, was recorded in the statement of operations.
NOTE 12–STOCK WARRANTS
The warrants issued by us are classified as equity. The fair value of the warrants calculated at the time of vesting was recorded as an increase to additional paid-in-capital.
On December 20, 2015, pursuant to the terms of an arrangement with National Concessions Group, Inc., we agreed to issue warrants to purchase 2,500 shares of our common stock per quarter, at a price per share equal to the trailing 60-day volume weighted average price per share of our common stock, every quarter during the six quarters the services were to be provided. As of December 31, 2015, we had issued one warrant for 2,500 shares, with an aggregate fair value of $16,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $6.40, 0.8% risk free rate, 848.1% volatility, and expected life of the warrant of 1.4 years.
On December 24, 2015, we issued a warrant to purchase 150,000 shares of common stock to Michael Tew, our chief executive officer. As of December 31, 2015, the warrant had vested for 87,500 shares, with an aggregate fair value of $612,500. As of September 30, 2016, the warrant vested for another 25,000 shares, with an aggregate fair value of $175,000. The aggregate fair value is based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years.
On December 24, 2015, we issued a warrant to purchase 25,000 shares of common stock to Brandon Jennewine, our director. The aggregate fair value of the warrant totaled $175,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years.
On December 24, 2015, we issued a warrant to purchase 12,500 shares of common stock to Daniel J. Rogers, our director. The aggregate fair value of the warrant totaled $87,500 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years.
On December 24, 2015, we issued a warrant to purchase 7,500 shares of common stock to David Wollins, a former director. As of December 31, 2015, the warrant had vested for 1,875 shares. The aggregate fair value of the vested warrant totaled $13,125 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years. On March 22, 2016, we accepted the resignation of Mr. Wollins resulting in the cancellation of the warrant for the remaining 5,625 shares.
On January 13, 2016, pursuant to the terms of a promissory note with B44, LLC, we issued a warrant to purchase 11,250 shares of common stock. The aggregate fair value of the warrant totaled $69,750 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $6.20, 1.15% risk free rate, 600% volatility, and expected life of the warrant of three years. On February 10, 2016, B44 exercised its right to a cashless conversion of its warrant, for which it received 8,804 shares of common stock.
On January 21, 2016, we issued a warrant to purchase 15,625 shares of common stock to KiwiTech, LLC. The aggregate fair value of the warrant totaled $71,875 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $8.00, stock price of $4.60, 2.02% risk free rate, 600% volatility, and expected life of the warrant of 10 years.
On January 24, 2016, pursuant to the terms of a consulting agreement, we issued a warrant to purchase 5,000 shares of common stock to Consigliere Inc., with an exercise price of $4.60 per share, that expires January 23, 2017. The aggregate fair value of the warrant totaled $28,967 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $4.60, stock price of $5.80, 0.47% risk free rate, 638% volatility, and expected life of the warrant of one year.
On April 28, 2016, pursuant to the terms of a promissory note with Jeff Holmes, we issued a warrant to purchase 5,000 shares of common stock. The aggregate fair value of the warrant totaled $27,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $5.40, 0.91% risk free rate, 1,177% volatility, and expected life of the warrant of 2.68 years.
Shares Available to Purchase with Warrants | Weighted Average Price | Weighted Average Fair Value | ||||||||||
Outstanding, December 31, 2015 | 210,000 | $ | 1.00 | $ | 7.00 | |||||||
Issued | 36,875 | 5.60 | 5.40 | |||||||||
Exercised | (11,250 | ) | - | - | ||||||||
Cancelled | (5,625 | ) | - | - | ||||||||
Expired | - | - | - | |||||||||
Outstanding, September 30, 2016 | 230,000 | $ | 1.60 | $ | 6.80 | |||||||
Exercisable, September 30, 2016 | 200,000 | $ | 1.80 | $ | 6.60 |
Range of Exercise Prices | Number Outstanding 9/30/2016 | Weighted Average Remaining Contractual Life | Weighted Average Exercise Price | |||
$1.00 - $8.00 | 230,000 | 2.6 years | $1.80 |
NOTE 13–STOCKHOLDERS' EQUITY (DEFICIT)
On February 9, 2015, we authorized the issuance of 1,250 shares of common stock per the terms of the licensing agreement with Loyl.Me LLC. The shares were valued at $40.00 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $50,000.
On April 10, 2015, we authorized the issuance of 281 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $29.36 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $8,250.
On July 10, 2015, we authorized the issuance of 1,202 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $20.80 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $25,000.
On October 10, 2015, we authorized the issuance of 3,882 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $6.44 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $25,000.
On November 10, 2015, we entered into an agreement to exchange 500,000 shares of our common stock for 10 million shares of MHB, Inc. Through this transaction, we acquired 49% of the issued and outstanding common shares of MHB, Inc. The shares were valued at $5.80 per share, the closing stock price on the date of grant, for a total of $2,900,000.
On January 14, 2016, we granted 2,500 shares of common stock to Convurge, LLC, the successor-in-interest to Loyl.Me LLC, in connection with an amendment to the license agreement. The shares were valued at $5.60 per share, the closing stock price on the date of grant, for a total noncash expense of $14,000.
On February 8, 2016, we issued 1,250 shares of common stock in consideration for accounting services rendered. The shares were valued at $5.00 per share, the closing stock price on the date of grant, for a total noncash expense of $6,250.
On February 11, 2016, we issued 3,125 shares of common stock in consideration for consulting services rendered. The shares were valued at $5.00 per share, the closing stock price on the date of grant, for a total noncash expense of $15,625.
On March 31, 2016, we entered into an Agreement of Termination, Compromise, Settlement and Mutual Release of Claims, with LuvBuds, LLC, Brett Harris, and Tag Distributing LLC, doing business as Consigliere Inc., to resolve, compromise, settle, and dispose of and any and all disputes and claims that existed or may exist among the parties. Pursuant to the terms of the agreement, Mr. Harris retained the stock grant for 15,000 shares of common stock. The shares were valued at $4.40 per share, the closing stock price on the date of grant, for a total noncash expense of $66,000.
On May 23, 2016, we entered into Amendment No. 1 to 10% Convertible Promissory Note of CannaSys to amend the terms of the 10% Convertible Promissory Note of CannaSys, Inc. dated November 18, 2015, with Tangiers Investment Group, LLC. In consideration of Tangiers Investment Group's agreement not to submit a notice of conversion prior to June 10, 2016, we issued a stock grant of 5,000 restricted shares of common stock to Tangiers Investment Group. The shares were valued at $1.20 per share, the closing stock price on the date of grant, for a total noncash expense of $6,000.
The following table reflects the amounts of principal converted, and the corresponding number of shares issued, in connection with outstanding convertible promissory notes during the quarter ended September 30, 2016:
Shares | Amount Converted | |||||||||
Date | Note Holder | Price | Issued | Principal | Interest | |||||
04/29/16 | Blackbridge Capital | $1.38 | 16,667 | $25,000.00 | $ - | |||||
05/03/16 | EMA Financial LLC | 1.50 | 3,500 | 5,250.00 | - | |||||
05/19/16 | Blackbridge Capital, LLC | 0.02 | 6,061 | (1) | - | |||||
05/27/16 | Blackbridge Capital, LLC | 0.02 | 102,273 | (1) | - | |||||
05/27/16 | EMA Financial LLC | 0.12 | 50,000 | 5,500.00 | - | |||||
06/03/16 | Black Forest Capital. LLC | 0.20 | 50,000 | 10,000.00 | - | |||||
06/06/16 | Auctus Fund, LLC | 0.22 | 54,703 | 9,592.30 | 2,442 | |||||
06/08/16 | Blackbridge Capital, LLC | 0.08 | 100,000 | 10,000.00 | - | |||||
06/08/16 | EMA Financial LLC | 0.06 | 63,630 | 3,744.63 | - | |||||
06/09/16 | EMA Financial LLC | 0.04 | 74,330 | 2,861.69 | - | |||||
06/09/16 | Tangiers Investment Group, LLC | 0.08 | 135,065 | 10,400.00 | - | |||||
06/10/16 | Auctus Fund | 0.08 | 53,370 | 4,011.67 | 98 | |||||
06/10/16 | Black Forest Capital. LLC | 0.06 | 71,429 | 5,000.00 | - | |||||
06/10/16 | Blackbridge Capital, LLC | 0.06 | 142,857 | 10,000.00 | - | |||||
06/13/16 | EMA Financial LLC | 0.02 | 100,331 | 2,207.27 | - | |||||
06/14/16 | Blackbridge Capital, LLC | 0.02 | 81,818 | (2) | - | |||||
06/14/16 | Tangiers Investment Group, LLC | 0.06 | 184,298 | 11,150.00 | - | |||||
06/15/16 | Black Forest Capital. LLC | 0.06 | 90,909 | 5,000.00 | - | |||||
06/16/16 | Tangiers Investment Group, LLC | 0.04 | 55,632 | 2,509.00 | - | |||||
06/17/16 | Black Forest Capital. LLC | 0.04 | 122,500 | 5,022.50 | - | |||||
06/17/16 | Blackbridge Capital, LLC | 0.02 | 101,045 | (3) | - | |||||
06/20/16 | Adar Bays LLC | 0.04 | 107,692 | 4,415.39 | - | |||||
06/20/16 | Blackbridge Capital, LLC | 0.02 | 62,084 | (2) | -- | |||||
06/21/16 | Black Forest Capital. LLC | 0.04 | 122,500 | 5,022.50 | ||||||
06/22/16 | Black Forest Capital. LLC | 0.04 | 135,000 | 5,535.00 | - | |||||
06/27/16 | Blackbridge Capital, LLC | 0.04 | 12,195 | 500.00 | - | |||||
07/08/16 | Adar Bays LLC | 0.04 | 75,000 | 3,075.00 | - | |||||
07/15/16 | Kodiak Capital Group LLC | 0.02 | 158,183 | 3,717.00 | - | |||||
2,333,072 | $149,513.95 | $2,540 |
_______________
(1) Additional shares issued for the April 29, 2016, conversion.
(2) Additional shares issued for the June 8, 2016, conversion.
(3) Additional shares issued for the June 10, 2016, conversion.
NOTE 14–PREFERRED STOCK
On July 27, 2016, we entered into a Share Exchange Agreement to exchange 1,515,000 pre-reverse-split shares of our common stock owned by F-Squared Enterprises, LLC, for 1,515,000 shares of our Series A Preferred Stock. Brandon C. Jennewine, our director, is the sole member of F-Squared Enterprises, LLC. As provided in the terms of the Series A Preferred Stock, upon October 17, 2016, the effective date of our recapitalization, the Series A Preferred Stock was automatically converted into 75,750 shares of common stock.
On July 29, 2016, we filed an Amendment to the Articles of Incorporation Designating Rights, Privileges, and Preferences of Series A Preferred Stock with the Nevada Secretary of State respecting 1,515,000 shares of Series A Preferred Stock. The Series A Preferred Stock ranks equal to our common stock respecting the payment of dividends and distribution of assets upon liquidation, dissolution, or winding up. Each share is entitled to 50 votes, voting with the common stock as a single class.
NOTE 15–SUBSEQUENT EVENTS
In accordance with ASC 855-10, Subsequent Events¸ we have analyzed our operations subsequent to September 30, 2016, through the date the financial statements were available to be issued and have determined that we do not have any material subsequent events to disclose in these financial statements other than the following.
On October 17, 2016, we completed a recapitalization of our company, consisting of a 20-to-one reverse split and an increase of authorized capitalization to 2,000,000,000 shares of common stock and 5,000,000 shares of preferred stock, par value $0.001. This recapitalization triggered the automatic conversion of the 1,515,000 shares of Series A Preferred Stock to 75,750 shares of common stock.
Our amended and restated articles of incorporation authorize us to issue 2,500,000,000 shares of capital stock, consisting of 2,000,000,000 shares of common stock, par value $0.001, and 5,000,000 shares of preferred stock, par value $0.001.
On November 1, 2016, we issued 50,000 shares of our common stock to Patrick G. Burke pursuant to a consulting agreement to engage his services as our chief operating officer. The consulting agreement also provides for the issuance of 50,000 shares on January 1, 2017, and 50,000 shares on March 1, 2017.
On November 4, 2016, pursuant to a note purchase and assignment agreement dated October 31, 2016, B44 LLC agreed to assign its two promissory notes ($50,000 issued on September 6, 2015 and $75,000 issued on January 13, 2016) to an unaffiliated accredited investor. Under the note purchase and assignment agreement, the accredited investor paid $25,000 to B44 and has the option to purchase B44's remaining interest in the notes in four additional tranches of $25,000 each in its sole discretion. As part of this transaction, we issued a replacement convertible promissory note to the accredited investor that provides for interest at 2% per annum and conversion of any amounts funded by the replacement note into shares of CannaSys common stock in accordance with its terms. The principal sum and related interest due to the holder shall be prorated based on the number of tranches actually acquired by the holder from B44.
On November 4, 2016, an accredited investor funded $25,000, the first tranche of an 8% Convertible Promissory Note up to $137,500 under the Securities Purchase Agreement with an accredited investor. We received $23,000, less $2,000 retained by the accredited investor for its legal fees and expenses. The Securities Purchase Agreement and Convertible Promissory Note provide for funding up to $137,500, in tranches of $25,000 each, with additional tranches in the sole discretion of the accredited investor, resulting in funding up to $125,000 with total original issue discounts of $12,500 pro rated per tranche under the note. The outstanding amounts funded under the convertible note are convertible into shares of our common stock in accordance with its terms.
Subsequent to September 30, 2016, we issued shares of common stock in conversion of principal on our outstanding convertible notes as follows:
Amount Converted | ||||||||
Date | Note Holder | Price | Shares Issued | Principal | Interest | |||
10/07/2016 | Kodiak Capital Group LLC | $0.007 | 163,044 | $ 222.82 | ||||
10/17/2016 | Auctus Fund LLC | 0.000 | 166,039 | 2,374.35 | ||||
10/17/2016 | Black Forest Capital, LLC | 0.013 | 174,000 | 2,262.00 | ||||
10/18/2016 | EMA Financial LLC | 0.005 | 179,800 | 934.60 | ||||
10/20/2016 | Black Forest Capital, LLC | 0.013 | 190,770 | 2,480.00 | ||||
10/21/2016 | Black Forest Capital, LLC | 0.013 | 210,000 | 2,730.00 | ||||
10/20/2016 | Auctus Fund LLC | 0.014 | 174,170 | 2,490.63 | ||||
10/21/2016 | EMA Financial LLC | 0.005 | 216,450 | 1,125.54 | ||||
10/19/2016 | Microcap Equity Group LLC | 0.013 | 174,153 | 2,264.00 | ||||
10/20/2016 | Colonial Stock Transfer | 0.012 | 205,128 | 2,400.00 | ||||
10/24/2016 | Black Forest Capital, LLC | 0.013 | 239,000 | 3,107.00 | ||||
10/24/2016 | Microcap Equity Group LLC | 0.013 | 239,230 | 3,110.00 | ||||
10/24/2016 | Auctus Fund LLC | 0.010 | 239,600 | 2,491.84 | ||||
10/25/2016 | Black Forest Capital, LLC | 0.013 | 259,000 | 3,367.00 | ||||
10/26/2016 | Microcap Equity Group LLC | 0.013 | 260,153 | 3,382.00 | ||||
10/26/2016 | Adar Bays LLC | 0.020 | 250,000 | 5,000.00 | ||||
10/26/2016 | Auctus Fund LLC | 0.010 | 284,100 | 2,954.64 | ||||
10/26/2016 | EMA Financial LLC | 0.005 | 293,300 | 1,525.16 | ||||
10/27/2016 | Microcap Equity Group LLC | 0.013 | 260,153 | 3,382.00 | ||||
10/28/2016 | Black Forest Capital, LLC | 0.013 | 311,285 | 4,000.00 | ||||
10/28/2016 | Adar Bays LLC | 0.012 | 342,412 | 4,150.00 | ||||
10/28/2016 | Microcap Equity Group LLC | 0.012 | 373,913 | 4,300.00 | ||||
10/31/2016 | Kodiak Capital Group LLC | 0.000 | 171,000 | 1,453.50 | ||||
10/31/2016 | EMA Financial LLC | 0.005 | 429,213 | 1,974.38 | ||||
10/31/2016 | Auctus Fund LLC | 0.009 | 374,500 | 3,445.40 | ||||
10/31/2016 | Adar Bays LLC | 0.011 | 373,913 | 4,050.00 | ||||
10/31/2016 | Microcap Equity Group LLC | 0.012 | 414,956 | 4,772.00 | ||||
10/31/2016 | Kodiak Capital Group LLC | 0.000 | 824,694 | 309.26 | ||||
11/1/2016 | Adar Bays LLC | 0.011 | 469,565 | 5,150.00 | ||||
11/2/2016 | Black Forest Capital, LLC | 0.011 | 370,000 | 3,977.50 | ||||
11/2/2016 | EMA Financial LLC | 0.004 | 530,500 | 2,153.83 | ||||
11/2/2016 | Microcap Equity Group LLC | 0.010 | 512,315 | 5,200.00 | ||||
11/2/2016 | Adar Bays LLC | 0.010 | 465,116 | 4,750.00 | ||||
11/3/2016 | Auctus Fund LLC | 0.008 | 374,500 | 3,040.94 | ||||
11/3/2016 | Adar Bays LLC | 0.005 | 462,264 | 2,200.00 | ||||
11/3/2016 | Microcap Equity Group LLC | 0.000 | 497,767 | (1) | ||||
11/4/2016 | Tangiers Investment Group, LLC | 0.005 | 1,381,761 | 6,591.00 | ||||
11/4/2016 | Adar Bays LLC | 0.003 | 664,528 | 1,750.00 | ||||
11/4/2016 | Black Forest Capital, LLC | 0.003 | 690,000 | 2,090.33 | $1,566.77 | |||
11/7/2016 | Adar Bays LLC | 0.005 | 513,585 | 2,472.00 | - | |||
11/8/2016 | Auctus Fund LLC | 0.005 | 867,000 | 3,960.91 | 61.97 | |||
11/8/2016 | EMA Financial LLC | 0.002 | 895,500 | 1,898.46 | - | |||
11/8/2106 | Black Forest Capital, LLC | 0.005 | 301,436 | 1,593.77 | 3.84 | |||
16,789,813 | $122,886.86 | $1,632.58 |
_______________
(1) Additional shares issued for adjustment to prior conversion price.
The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and notes to our financial statements included elsewhere in this report. This discussion contains forward-looking statements that involve risks and uncertainties. Actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors discussed elsewhere in this report.
Certain information included herein contains statements that may be considered forward-looking statements, such as statements relating to our anticipated revenues, estimates used in the preparation of our financial statements, future performance and operations, sources of liquidity, and financing sources. Forward-looking statements are typically identified by use of the words "believe," "may," "could," "should," "expect," "anticipate," "estimate," "project," "propose," "plan," "intend," and similar words and expressions. Statements that describe our future strategic goals, plans, objectives, and predictions are also forward-looking statements.
The forward-looking information is based on present circumstances and on our predictions respecting events that have not occurred, that may not occur, or that may occur with different consequences from those now assumed or anticipated. Readers of this report are cautioned that any forward-looking statements, including those regarding us or our management's current beliefs, expectations, anticipations, estimations, projections, strategies, proposals, plans, or intentions, are not guarantees of future performance or results of events and involve known and unknown risks, uncertainties, and other factors that may cause the actual results or events to be materially different from those discussed in this report.
Overview
We create, develop, and commercialize innovative solutions for the expanding medical and recreational cannabis community. Our solutions enhance customer service and provider efficiency, including customer loyalty software applications; create producer and retailer opportunities through the distribution of our own retail brands; and assist with marketing and branding for product companies. We do not grow, distribute, or sell cannabis or products containing cannabis.
We believe there is a trend toward legalizing medical and recreational use of cannabis. If and as additional states across the nation legalize medical or recreational use and develop regulatory schemes, we believe a commercial cannabis industry will be established. We seek to apply and exploit our knowledge and experience to introduce products for this emerging industry, which continues to encounter resistance from many traditional, integral service providers of loyalty programs, payment methods, wholesale supply, supply management and delivery, and similar items. We believe the resistance or reluctance of others to enter the cannabis industry provides, at least temporarily, a commercial opportunity for us.
Our products serve both medical and recreational growers, dispensers, and customers. Our product development and introduction are focused in Colorado, where both medical and recreational cannabis are permitted under a developing regulatory regime, as well as California, a rapidly evolving market that we believe presents an opportunity for our products. We are preparing for future expansion if and as cannabis for medical or recreational use becomes legalized and regulated in additional states that have ongoing public dialogue and regulatory or legislative consideration regarding legalization, such as Nevada, Oregon, the District of Columbia, and others. In the next 12 months, we are considering operating in only Colorado, Washington, California (medical only), and Oregon, since the Oregon voters approved legalization, with the Oregon Liquor Control Commission tasked with regulating sales of marijuana.
Results of Operations for the Three Months Ended September 30, 2015,
Compared to the Three Months Ended September 30, 2014
Revenue and Costs of Goods Sold
Revenue was $499 and $48,156 for the three months ended September 30, 2016 and 2015, respectively, representing a decrease of $47,657 during the most recent interim period, when our operations were curtailed due to extreme shortages of cash. Our revenue has been generated through a combination of software development and consulting services related to custom-built software. During the three months ended September 30, 2015, we generated the majority of our revenue from custom software development related to CannaLIMs, ongoing recurring contracts for BumpUp Rewards, and custom development related to BumpUp Rewards white-label applications.
Our cost of goods sold was $0 and $6,800 for the three months ended September 30, 2016 and 2015, respectively, representing a decrease of $6,800 during the most recent interim period, when our operations were curtailed due to extreme shortages of cash.
Operating Expenses
Stock-based compensation expense was $119,125 and $0 for the three months ended September 30, 2016 and 2015, respectively. Compensation expense in the current year is largely due to warrants issued to officers, consultants, and other service providers. There were no warrants issued in the prior period.
Professional fees were $95,286 and $58,847 for the three months ended September 30, 2016 and 2015, respectively, an increase of $36,439, or 61.9%, in the current period. The increase can be largely attributed to increased legal fees associated with our SEC filings.
Salary and wage expense was $49,092 and $335,297 for the three months ended September 30, 2016 and 2015, respectively, a decrease of $286,205 or 85.3%, in the current period. The decrease in the current period is due to a decrease in the number of employees. In addition, in the prior period there was $130,000 of noncash stock compensation expense for shares issued to our chief executive officer.
General and administrative expense was $68,240 and $96,394 for the three months September 30, 2016 and 2015, respectively, a decrease of $28,154, or 29.2%, in the current period. The decrease in the current period can be attributed to a decrease in consulting expense and the use of other subcontractors.
Other Income and Expense
For the three months ended September 30, 2016, we had total other expense of $1,335,360, compared to $1,410 for the three months ended September 30, 2015. For the three months ended September 30, 2016, we recorded interest expense of $12,749, amortization of debt discount of $86,291, a loss on the issuance of convertible debt of $418,079, a loss on the write down of assets of $258,766, impairment loss on investment of $599,475, and a $40,000 gain on the forgiveness of debt. In the prior period, we recorded only $1,410 of interest expense.
Net Loss
For the three months ended September 30, 2016, we had a net loss of $1,666,604, as compared to a net loss of $450,592 in the prior period. This increase is the direct result of stock-based compensation, interest expense for debt discount, and the loss on issuance of convertible debt, as discussed above.
Results of Operations for the Nine Months Ended September 30, 2015,
Compared to the Nine Months Ended September 30, 2014
Revenue and Costs of Goods Sold
Revenue was $59,150 and $76,404 for the nine months ended September 30, 2016 and 2015, respectively, representing a decrease of $17,254, or 22.4%, during the most recent interim period, when our operations were curtailed due to extreme shortages of cash. Our revenue has been generated through a combination of software development and consulting services related to custom-built software. We generate the majority of our revenue from custom software development related to CannaLIMs, ongoing recurring contracts for BumpUp Rewards, and custom development related to BumpUp Rewards white-label applications.
Our cost of goods sold was $24,260 and $10,018 for the nine months ended September 30, 2016 and 2015, respectively, an increase of $14,242, or 142%, in the current period. The increase in cost of goods sold is a result of additional expense for software development.
Operating Expenses
Stock-based compensation expense was $604,592 and $0 for the nine months ended September 30, 2016 and 2015, respectively. Compensation expense in the current year is largely due to warrants issued to officers, consultants, and other service providers. There were no warrants issued in the prior period.
Professional fees were $307,713 and $155,827 for the nine months ended September 30, 2016 and 2015, respectively, an increase of $151,886, or 97.4%, in the current period. The increase can be largely attributed to increased legal fees associated with our SEC filings.
Salary and wage expense was $183,793 and $572,151 for the nine months ended September 30, 2016 and 2015, respectively, a decrease of $388,358, or 67.8%, in the current period. The decrease in the current period is due to a decrease in the number of employees. In addition, in the prior period there was $130,000 of noncash stock compensation expense for shares issued to our chief executive officer.
General and administrative expense was $198,261 and $200,585 for the nine months September 30, 2016 and 2015, respectively, a decrease of $2,324, or 1.1%, in the current period.
Other Income and Expense
For the nine months ended September 30, 2016, we had total other expense of $2,256,675, compared to $2,088 for the nine months ended September 30, 2015. For the nine months ended September 30, 2016, we recorded interest expense of $29,204, amortization of debt discount of $502,140, a loss on the issuance of convertible debt of $907,090, a loss on the write down of assets of $258,766, impairment loss on investment of $599,475, and a $40,000 gain on the forgiveness of debt. In the prior period, we recorded only $2,088 of interest expense.
Net Loss
For the nine months ended September 30, 2016, we had a net loss of $3,516,144, as compared to a net loss of $864,265 in the prior period. This increase is the direct result of stock-based compensation, interest expense for debt discount, and the loss on issuance of convertible debt, as discussed above.
Liquidity and Capital Resources
During the nine months ended September 30, 2016, we used cash of $307,860 in operating activities and received $302,000 from financing activities.
Our current business expenses average approximately $30,000 per month, excluding capital expenditures specific to new product launches. We continue to focus on reducing our monthly business expenses through cost reductions and operational streamlining. Currently, we do not have enough cash on hand to sustain our business operations and, alongside expected revenue, we expect to access external capital resources in the near future. At the moment, we are seeing increased adoption across our business lines, but we cannot guarantee this will continue.
We anticipate also accessing the capital markets in order to fund future research and development, as well as expand product offerings to include future versions of products and possible acquisitions of ancillary products and services. We have budgeted $1 million for capital expenditures and other costs during the next 12 months, consisting of $200,000 for enhanced software development and marketing in the coming six months, $200,000 in overhead, $500,000 for debt retirement, and $100,000 for legal, audit and accounting expenses. We have budgeted $500,000 for debt retirement and, if necessary, to provide for refinancing or extensions of our existing debt, including principal and any interest due under the terms of our current financing agreements with our capital partners. We do plan to raise additional debt financing, although we cannot guarantee what structures our sources of financing may choose in the future, and there is no guarantee we will be able to secure additional funding. In addition, the vast majority of our debt is convertible into common stock, in which case we will not have to retire it; the investors are able to convert the debt into our shares. If we were to retire all of our outstanding debt, including the convertible promissory notes, and pay the maximum potential interest due, we would need to budget approximately $700,000.
Our efforts are focused on increasing revenue while we explore external funding alternatives as our current cash is insufficient to fund operations for the next 12 months. Although our independent auditors have expressed substantial doubt about our ability to continue as a going concern, we feel that our revenue potential is sufficient for our business to continue as a going concern. However, in order to expand our product offerings, we expect that we will require additional investments and revenue.
As we continue to develop new products and identify specific commercialization opportunities, we will focus on those product markets and opportunities for which we might be able to get external funding through joint venture agreements, strategic partnerships, or other direct investments.
Going Concern
Our interim unaudited financial statements have been prepared on the going concern basis, which assumes that adequate sources of financing will be obtained as required and that our assets will be realized and liabilities settled in the ordinary course of business. Accordingly, the interim unaudited financial statements do not include any adjustments related to the recoverability of assets and classification of assets and liabilities that might be necessary should we not be unable to continue as a going concern.
Off Balance Sheet Arrangements
As of September 30, 2016, there were no off balance sheet arrangements.
Critical Accounting Policies
We have identified the policies outlined below as critical to our business operations and an understanding of our results of operations. The list is not intended to be a comprehensive list of all of our accounting policies. In many cases, the accounting treatment of a particular transaction is specifically dictated by U.S. GAAP, with no need for management's judgment in their application. The impact and any associated risks related to these policies on our business operations is discussed throughout Management's Discussion and Analysis of Financial Condition and Results of Operations when such policies affect our reported and expected financial results. For a detailed discussion on the application of these and other accounting policies, see the notes to our December 31, 2015, financial statements. Note that our preparation of the financial statements requires us to make estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of our financial statements, and the reported amounts of revenue and expenses during the reporting period. We cannot assure that actual results will not differ from those estimates.
Stock-based Compensation
We account for equity-based transactions with nonemployees under the provisions of Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 505-50, Equity-Based Payments to Non-Employees. ASC 505-50 establishes that equity-based payment transactions with non-employees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The fair value of common stock issued for payments to nonemployees is measured at the market price on the date of grant. The fair value of equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize the fair value of the equity instruments issued as deferred stock compensation and amortize the cost over the term of the contract.
We account for employee stock-based compensation in accordance with the guidance of ASC 718, Compensation—Stock Compensation, which requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair values. The fair value of the equity instrument is charged directly to compensation expense and credited to additional paid-in capital over the period during which services are rendered.
Revenue Recognition
We follow ASC 605-10-S99-1, Revenue Recognition, for revenue recognition. We will recognize revenue when it is realized or realizable and earned. We consider revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) the product has been shipped or the services have been rendered to the customer; (iii) the sales price is fixed or determinable; and (iv) collectability is reasonably assured.
Income Taxes
We follow ASC 740-10-30, Income Taxes-Initial Measurement, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the fiscal year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the fiscal years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Income in the period that includes the enactment date.
We adopted ASC 740-10-25, Income Taxes—Recognition. ASC 740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under ASC 740-10-25, we may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. ASC 740-10-25 also provides guidance on derecognition, classification, interest and penalties on income taxes, and accounting in interim periods and requires increased disclosures. We had no material adjustments to our liabilities for unrecognized income tax benefits according to the provisions of ASC 740-10-25.
As a smaller reporting company, we are not required to provide the information required by this item.
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit to the Securities and Exchange Commission under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified by the Securities and Exchange Commission's rules and forms, and that information is accumulated and communicated to our management, including our principal executive and principal financial officer (whom we refer to in this periodic report as our Certifying Officer), as appropriate to allow timely decisions regarding required disclosure. Our management evaluated, with the participation of our Certifying Officer, the effectiveness of our disclosure controls and September as of September 30, 2016, pursuant to Rule 13a-15(b) under the Securities Exchange Act. Based upon that evaluation, our Certifying Officer concluded that, as of September 30, 2016, our disclosure controls and procedures were effective.
There were no changes in our internal control over financial reporting that occurred during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
During the quarter ended September 30, 2016, we issued:
· | 75,000 shares of our common stock upon conversion of principal of $3,075, at $0.041 per share, pursuant to a promissory note to an unaffiliated noteholder. |
· | 158,183 shares of our common stock upon conversion of principal of $3,717, at $0.023 per share, pursuant to a promissory note to an unaffiliated noteholder. |
The issuances of the shares to the above parties were made in reliance on the exemption from registration provided in Section 4(a)(2) of the Securities Act of 1933, as amended, for transactions not involving any public offering. The parties confirmed the foregoing and acknowledged, in writing, that (i) the securities must be acquired and held for the buyer's own account and not with a present view towards the public sale or distribution thereof, except pursuant to sales registered or exempted from registration under the Securities Act, and (ii) the buyers are accredited investors under the meaning of Rule 506 of Regulation D under the Securities Act. All certificates evidencing the shares issued bear or will bear a restrictive legend until such time as the shares have been registered under the Securities Act or may be sold pursuant to Rule 144 under the Securities Act without any restriction. No underwriter participated in the offer and sale of these securities, and no commission or other remuneration was paid or given directly or indirectly in connection therewith.
As of September 30, 2016, a promissory note for $33,717 with a former employee pursuant to the terms of the employment separation agreement was in default with a balance of $20,217.
As of September 30, 2016, a promissory note for $50,000 with an accredited investor is in default. The note principal was $50,000 with accrued interest of $500 through September 30, 2016.
As of September 30, 2016, a promissory note for $75,000 with an accredited investor is in default. The note principal was $75,000 with accrued interest of $487, through September 30, 2016.
ITEM 6. EXHIBITS
The following exhibits are filed as a part of this report:
Exhibit Number* | Title of Document | Location | ||
Item 3 | Articles of Incorporation and Bylaws | |||
3.03 | Certificate of Designation | Incorporated by reference from current report on Form 8-K filed August 2, 2016 | ||
3.04 | Certificate of Amendment filed September 22, 2016 | Incorporated by reference from Definitive Information Statement on Schedule 14C filed September 6, 2016 | ||
Item 10 | Material Contracts | |||
10.53 | First Amendment to 8% Convertible Redeemable Notes executed July 12, 2016 | Incorporated by reference from current report on Form 8-K filed July 26, 2016 | ||
10.54 | Securities Purchase Agreement between CannaSys, Inc. and Auctus Fund LLC, dated July 20, 2016 | Incorporated by reference from current report on Form 8-K filed July 27, 2016 | ||
10.55 | Convertible Promissory Note in the amount of $45,750 Payable to Auctus Fund, LLC | Incorporated by reference from current report on Form 8-K filed July 27, 2016 | ||
10.56 | Share Exchange Agreement between CannaSys, Inc., and F-Squared Enterprises LLC, effective July 27, 2016 | Incorporated by reference from current report on Form 8-K filed August 2, 2016 | ||
10.57 | Asset Purchase Agreement, together with exhibits, between CannaSys, Inc. and Beta Killers LLC, dated August 10, 2016 | Incorporated by reference from current report on Form 8-K filed August 16, 2016 | ||
10.58 | Amendment No. 1 to Transaction Documents between CannaSys, Inc. and Kodiak Capital Group, LLC, dated August 18, 2016 | Incorporated by reference from current report on Form 8-K filed August 24, 2016 | ||
10.59 | Agreement of Termination, Compromise, Settlement, and Mutual Release of Claims between CannaSys, Inc. and National Concessions Group, Inc. effective September 30, 2016 | Incorporated by reference from current report on Form 8-K filed October 11, 2016 | ||
10.60 | Agreement of Termination between CannaSys, Inc. and Loyl.Me, LLC effective September 30, 2016 | Incorporated by reference from current report on Form 8-K filed October 11, 2016 | ||
Item 31 | Rule 13a-14(a)/15d-14(a) Certifications | |||
31.01 | Certification of Principal Executive and Principal Financial Officer Pursuant to Rule 13a-14 | This filing. | ||
Item 32 | Section 1350 Certifications | |||
31.02 | Certification of 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 | This filing. | ||
Exhibit Number* | Title of Document | Location | ||
Item 101** | Interactive Data File | |||
101.INS | XBRL Instance Document | This filing. | ||
101.SCH | XBRL Taxonomy Extension Schema | This filing. | ||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | This filing. | ||
101.DEF | XBRL Taxonomy Extension Definition Linkbase | This filing. | ||
101.LAB | XBRL Taxonomy Extension Label Linkbase | This filing. | ||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase | This filing. |
_______________
* | All exhibits are numbered with the number preceding the decimal indicating the applicable SEC reference number in Item 601 and the number following the decimal indicating the sequence of the particular document. Omitted numbers in the sequence refer to documents previously filed as an exhibit. |
** | Users of this data are advised that, pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or Annual Report for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Exchange Act of 1934 and otherwise are not subject to liability. |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this amended report to be signed on its behalf by the undersigned hereunto duly authorized.
CANNASYS, INC. | ||
Registrant | ||
Dated: November 21, 2016 | By: | /s/ Michael A. Tew |
Michael A. Tew, Chief Executive Officer, | ||
Chief Financial Officer, Secretary, | ||
and Treasurer |
27