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 quarter ended: June 30, 2018
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period from ___________ to____________
Commission File Number: 333-197749
BLOCKCHAIN SOLUTIONS, INC.
(Exact name of registrant as specified in its charter)
Nevada | | 45-5546647 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
319 Clematis Street, Suite 714, West Palm Beach FL 33401
(Address of principal executive offices) (zip code)
(561) 379-4428
(Registrant’s telephone number, including area code)
Not applicable.
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for 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 | ☑ |
(Do not check if a smaller reporting company) | Emerging growth company | ☑ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☑ Yes ☐ No
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
None | | N/A | | N/A |
As of September 17, 2019, there were 1,200,043 shares outstanding of the registrant’s common stock, $0.001 par value per share.
FORWARD-LOOKING STATEMENTS
This quarterly report on Form 10-Q contains forward-looking statements regarding our business, financial condition, results of operations and prospects. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” and similar expressions or variations of such words are intended to identify forward-looking statements, but are not deemed to represent an all-inclusive means of identifying forward-looking statements as denoted in this quarterly report on Form 10-Q. Additionally, statements concerning future matters are forward-looking statements.
Although forward-looking statements in this quarterly report on Form 10-Q reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by us. Consequently, forward-looking statements are inherently subject to risks and uncertainties and actual results and outcomes may differ materially from the results and outcomes discussed in or anticipated by the forward-looking statements. Factors that could cause or contribute to such differences in results and outcomes include, without limitation, those specifically addressed in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our annual report on Form 10-K for the fiscal year ended December 31, 2017, in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this quarterly report on Form 10-Q and in other reports that we file with the Securities and Exchange Commission (the “SEC”). You are urged not to place undue reliance on these forward-looking statements, which speak only as of the date of this quarterly report on Form 10-Q.
We file reports with the SEC. The SEC maintains a website (www.sec.gov) that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC, including us. You can also read and copy any materials we file with, or furnish to, the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. You can obtain additional information about the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330.
We undertake no obligation to revise or update any forward-looking statements in order to reflect any event or circumstance that may arise after the date of this quarterly report on Form 10-Q, except as required by law. Readers are urged to carefully review and consider the various disclosures made throughout the entirety of this quarterly report, which are designed to advise interested parties of the risks and factors that may affect our business, financial condition, results of operations and prospects.
BLOCKCHAIN SOLUTIONS, INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(UNAUDITED) |
| | | | |
| | June 30, | | December 31, |
| | 2018 | | 2017 |
| | | | |
ASSETS | | | | | | | | |
| | | | | | | | |
Current Assets: | | | | | | | | |
Cash and cash equivalents | | $ | 37,921 | | | $ | 13,582 | |
Prepaid assets and other | | | — | | | | 718 | |
Total current assets | | | 37,921 | | | | 14,300 | |
| | | | | | | | |
Land and property, furniture and fixtures and equipment, net of accumulated depreciation of $3,545 (2018) and $3,504 (2017) | | | 180,193 | | | | 180,234 | |
Total assets | | $ | 218,114 | | | $ | 194,534 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' DEFICIT | | | | | | | | |
| | | | | | | | |
Current Liabilities: | | | | | | | | |
Accounts payable and accrued expenses | | $ | 755,450 | | | $ | 516,997 | |
Accounts payable and accrued expenses, related | | | 36,353 | | | | 16,351 | |
Note payable | | | 170,000 | | | | 170,000 | |
Convertible notes payable, related party | | | 1,458,391 | | | | 1,379,245 | |
Derivative liability | | | 2,468,861 | | | | 2,538,644 | |
Liabilities of discontinued operations | | | 123,440 | | | | 122,947 | |
Total current liabilities | | | 5,012,495 | | | | 4,744,184 | |
| | | | | | | | |
Stockholders' Deficit: | | | | | | | | |
Common stock, $0.001 par value; 300,000,000 shares authorized; 1,200,043 shares issued and outstanding | | | 1,200 | | | | 1,200 | |
Preferred stock, $0.001 par value; 10,000,000 shares authorized Series A preferred stock, $0.001 par value; 100 shares issued and outstanding | | | — | | | | — | |
Additional paid-in capital | | | 5,141,459 | | | | 5,141,459 | |
Accumulated deficit | | | (9,937,040 | ) | | | (9,692,309 | ) |
| | | | | | | | |
Total stockholders' deficit | | | (4,794,381 | ) | | | (4,549,650 | ) |
| | | | | | | | |
| | $ | 218,114 | | | $ | 194,534 | |
BLOCKCHAIN SOLUTIONS, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
(Unaudited) |
| | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2018 | | 2017 | | 2018 | | 2017 |
| | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | |
Professional fees | | $ | 4,000 | | | $ | 22,000 | | | $ | 20,938 | | | $ | 46,194 | |
General and administrative | | | 31,267 | | | | 5,245 | | | | 68,821 | | | | 14,007 | |
Depreciation and amortization | | | 20 | | | | 21 | | | | 41 | | | | 132 | |
Loss on fixed asset disposal | | | — | | | | — | | | | — | | | | 1,242 | |
Loss from operations | | | (35,287 | ) | | | (27,266 | ) | | | (89,800 | ) | | | (61,575 | ) |
| | | | | | | | | | | | | | | | |
Other income (expenses): | | | | | | | | | | | | | | | | |
Rental income - related party | | | 3,000 | | | | 3,000 | | | | 6,000 | | | | 6,000 | |
Gain (loss) on changes in fair value of derivative liability | | | (1,474 | ) | | | 7,594,070 | | | | 168,358 | | | | 554,315 | |
Interest expense | | | (159,065 | ) | | | (104,981 | ) | | | (329,289 | ) | | | (212,635 | ) |
Total other income (expense), net | | | (157,539 | ) | | | 7,492,089 | | | | (154,931 | ) | | | 347,680 | |
| | | | | | | | | | | | | | | | |
Net income (loss) from continuing operations | | | (192,826 | ) | | | 7,464,823 | | | | (244,731 | ) | | | 286,105 | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Loss from discontinued operations, net of income taxes | | | — | | | | — | | | | — | | | | — | |
Net income (loss) | | $ | (192,826 | ) | | $ | 7,464,823 | | | $ | (244,731 | ) | | $ | 286,105 | |
| | | | | | | | | | | | | | | | |
Basic and diluted net income (loss) per share: | | | | | | | | | | | | | | | | |
Continuing operations | | $ | (0.16 | ) | | $ | 6.22 | | | $ | (0.20 | ) | | $ | 0.24 | |
Discontinued operations | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | | |
| | $ | (0.16 | ) | | $ | 6.22 | | | $ | (0.20 | ) | | $ | 0.24 | |
Weighted average number of common shares outstanding | | | | | | | | | | | | | | | | |
Basic and diluted | | | 1,200,043 | | | | 1,200,043 | | | | 1,200,043 | | | | 1,200,043 | |
BLOCKCHAIN SOLUTIONS, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Unaudited) |
| | | | |
| | Six months ended June 30, |
| | 2018 | | 2017 |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | |
Net income (loss) | | $ | (244,731 | ) | | $ | 286,105 | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | |
Loss on disposal of fixed assets | | | — | | | | 1,242 | |
Depreciation | | | 41 | | | | 132 | |
Amortization of discounts on convertible notes | | | 71,951 | | | | 40,694 | |
Change in fair value of derivative liabilities | | | (168,358 | ) | | | (554,315 | ) |
Other non cash interest expense | | | 33,819 | | | | 5,620 | |
Expenses paid by related party | | | 35,344 | | | | 3,104 | |
Changes in operating assets and liabilities: | | | | | | | | |
Decrease (increase) in : | | | | | | | | |
Rent receivable, related party | | | — | | | | — | |
Prepaid assets and other | | | 718 | | | | 4,000 | |
Increase in : | | | | | | | | |
Accounts payable and accrued expenses | | | 255,059 | | | | 218,926 | |
Accounts payable and accrued expenses, stockholder | | | 20,002 | | | | — | |
Net cash provided by operating activities- continuing operations | | | 3,845 | | | | 5,508 | |
Net cash provided by (used in) operating activities- discontinued operations | | | 494 | | | | 492 | |
Net cash provided by operating activities | | | 4,339 | | | | 6,000 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Net cash used in investing activities- discontinued operations | | | — | | | | — | |
Net cash used in investing activities | | | — | | | | — | |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Proceeds from issuance of convertible debt from related party | | | 20,000 | | | | — | |
Net cash used in financing activities- continuing operations | | | 20,000 | | | | — | |
Net cash used in financing activities- discontinued operations | | | — | | | | — | |
Net cash used in financing activities | | | 20,000 | | | | — | |
| | | | | | | | |
Net increase in cash | | | 24,339 | | | | 6,000 | |
Cash, beginning | | | 13,582 | | | | 1,582 | |
| | | | | | | | |
Cash, ending | | $ | 37,921 | | | $ | 7,582 | |
| | | | | | | | |
Supplemental disclosure of cash flow information: | | | | | | | | |
| | | | | | | | |
Cash paid for interest | | $ | — | | | $ | — | |
| | | | | | | | |
Cash paid for income taxes | | $ | — | | | $ | — | |
| | | | | | | | |
Schedule of non-cash financing activities: | | | | | | | | |
Original issue discount on convertible promissory notes | | $ | 33,819 | | | $ | 5,620 | |
| | | | | | | | |
Accounts payable paid directly by related party lender | | $ | 16,607 | | | $ | 53,097 | |
| | | | | | | | |
Debt discount for derivatives | | $ | 71,951 | | | $ | 40,694 | |
BLOCKCHAIN SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2018
(Unaudited)
NOTE 1 - ORGANIZATION
BUSINESS
Blockchain Solutions, Inc. (the “Company” or “Blockchain”), was originally formed as Cabinet Grow, Inc. (“CGNV”) and began operations in California in 2008, doing business as Universal Hydro (“Hydro”). Prior to April 2014, CGNV was a sole proprietorship owned by its’ former chief operating officer and stockholder. On April 28, 2014, the Company registered with the Secretary of State of California as Cabinet Grow, Inc. (CGCA), and all of the business, assets and liabilities of Hydro were assigned to CGCA. On May 14, 2014, the Company filed Articles of Incorporation with the Nevada Secretary of State. On May 15, 2014, CGCA merged with CGNV, with CGNV being the surviving entity.
On June 13, 2017, the Company formed a wholly owned subsidiary, Data420 and filed Articles of Incorporation with the Nevada Secretary of State. Also, on June 13, 2017, the Company formed a wholly owned subsidiary, 420 Data Sciences L.L.C. (“420 Data”) and filed Articles of Organization Limited-Liability Company, with the Nevada Secretary of State. On June 16, 2017, 420 Data filed an Amendment to the Articles of Organization changing the name of 420 Data to Data420 Sciences, LLC (“Data420 Sciences”). On November 8, 2017, the Company filed Articles of Merger (the “Merger”) by and between the Company and its wholly owned subsidiary, Data420, with the Nevada Secretary of State. Pursuant to the Merger, Cabinet Grow, Inc. was the surviving entity and effectuated a name change in the State of Nevada to Data420.
On February 2, 2018, the Company formed and filed Blockchain with the Nevada Secretary of State, as a wholly owned subsidiary of the Company. On February 5, 2018, the Company filed Articles of Merger (the “Merger”) by and between the Company and Blockchain, with the Nevada Secretary of State, and Amended and Restated Articles of Incorporation were filed pursuant to the Merger to reflect the Company was the surviving entity and as part of the Merger, the Company effectuated a name change to Blockchain Solutions, Inc. The name change was effective March 6, 2018.
Blockchain is a company focused on developing blockchain technologies to deliver advanced solutions to industry-specific problems. The company has identified opportunities in markets including cannabis, insurance, and healthcare. In the cannabis industry, the Company is developing a blockchain solution to help government entities collect taxes through smart contracts. Across all market opportunities, the Company seeks to deliver security, efficiency, and integration through blockchain technology.
On March 18, 2016, the Board of Directors (the “Board”) of the Company, acting pursuant to a Majority Consent of Stockholders, approved an amendment to the Articles of Incorporation (the “Amended and Restated Articles”) to among other matters, clarify that of the 310,000,000 shares of authorized capital stock of the Company, 300,000,000 shares are designated as common stock and 10,000,000 shares are designated as preferred stock, and to clarify that of the 10,000,000 shares of preferred stock, 100 have been designated as Class A Preferred Stock. Additionally, the Board has the authority to create and designate the rights and preferences of, additional series of preferred stock, without further stockholder approval. The Board also approved a resolution giving the Board the authority to effect between a 1:10 and a 1:250 consolidation of the outstanding common stock at any time before December 31, 2016, and to leave the authorized shares of common stock unchanged at 300,000,000. On May 2, 2016, the Company filed the Amended and Restated Articles with the Nevada Secretary of State. On December 30, 2016, the Board authorized a consolidation, whereby every 250 shares of the Company’s common stock would be consolidated into 1 share. The consolidation became effective on March 9, 2017. All share amounts for all periods presented have been retroactively adjusted to reflect the Reverse Split.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of the Company’s management, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present the financial position of the Company as of June 30, 2018, and the results of operations and cash flows for the periods presented. The results of operations for the three and six months ended June 30, 2018, are not necessarily indicative of the operating results for the full fiscal year or any future period. These unaudited condensed consolidated financial statements should be read in conjunction with the financial statements and related notes thereto included in theCompany’s Current Report on Form 10-K filed on August 13, 2019.
EMERGING GROWTH COMPANY
We qualify as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended (the “Securities Act”), for complying with new or revised accounting standards. As an emerging growth company, we can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of the benefits of this extended transition period.
USE OF ESTIMATES
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reported period. Actual results could differ from those estimates.
DISCONTINUED OPERATIONS
On December 31, 2015, the Company’s Board of Directors approved the purchase of certain real property as described in Note 1. As a result of the purchase, the Company’s prior business operations have been (re)classified as discontinued operations on a retrospective basis for all periods presented herein.
CASH AND CASH EQUIVALENTS
The Company considers all highly liquid investments with an original term of three months or less to be cash equivalents.
LAND, PROPERTY AND EQUIPMENT
Property and equipment are stated at cost, and depreciation is provided by use of straight-line methods over the estimated useful lives of the assets. The estimated useful lives of property and equipment are as follows:
Manufacturing equipment | 10 years |
Office equipment and furniture | 7 years |
Computer hardware and software | 3 years |
The Company's property and equipment consisted of the following at June 30, 2018 and December 31, 2017:
| | June 30, 2018 | | December 31, 2017 |
Manufacturing equipment | | $ | 826 | | | $ | 826 | |
Software | | | 2,912 | | | | 2,912 | |
Land | | | 180,000 | | | | 180,000 | |
Accumulated depreciation | | | (3,545 | ) | | | (3,504 | ) |
Balance | | $ | 180,193 | | | $ | 180,234 | |
Depreciation expense for the three and six months ended June 30, 2018 was $20 and $41, respectively, and for the three and six months ended June 30, 2017 was $21 and $132, respectively.
REVENUE RECOGNITION
The Company recognizes revenue in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 605, “Revenue Recognition.” ASC 605 requires that the following four basic criteria are met: (1) persuasive evidence of an arrangement exists, (2) delivery of products and services has occurred, (3) the fee is fixed or determinable and (4) collectability is reasonably assured. The Company recognizes revenue from leased property during the month the tenant is responsible for payment. Revenues from the sale of cabinets are included in net loss from discontinued operations for all periods presented herein.
FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair value measurements are determined under a three-level hierarchy for fair value measurements that prioritizes the inputs to valuation techniques used to measure fair value, distinguishing between market participant assumptions developed based on market data obtained from sources independent of the reporting entity (“observable inputs”) and the reporting entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (“unobservable inputs”).
Fair value is the price that would be received to sell an asset or would be paid to transfer a liability (i.e., the “exit price”) in an orderly transaction between market participants at the measurement date. In determining fair value, the Company primarily uses prices and other relevant information generated by market transactions involving identical or comparable assets (“market approach”). The Company also considers the impact of a significant decrease in volume and level of activity for an asset or liability when compared with normal activity to identify transactions that are not orderly.
The highest priority is given to unadjusted quoted prices in active markets for identical assets (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). Financial instruments are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
The three hierarchy levels are defined as follows:
Level 1 – Quoted prices in active markets that is unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2 – Quoted prices for identical assets and liabilities in markets that are not active, quoted prices for similar assets and liabilities in active markets or financial instruments for which significant inputs are observable, either directly or indirectly;
Level 3 – Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.
Credit risk adjustments are applied to reflect the Company’s own credit risk when valuing all liabilities measured at fair value. The methodology is consistent with that applied in developing counterparty credit risk adjustments, but incorporates the Company’s own credit risk as observed in the credit default swap market.
The Company's financial instruments consist primarily of cash, accounts receivable, accounts payable and accrued expenses, note payable and convertible debt. The carrying amounts of such financial instruments approximate their respective estimated fair value due to the short-term maturities and approximate market interest rates of these instruments. The Company’s derivative liability (conversion option and warrant derivative) is valued using the level 3 inputs. The estimated fair value is not necessarily indicative of the amounts the Company would realize in a current market exchange or from future earnings or cash flows.
The following table represents the Company’s financial instruments that are measured at fair value on a recurring basis as of June 30, 2018, and December 31, 2017, for each fair value hierarchy level:
June 30, 2018 | | Derivative Liability | | Total |
Level I | | $ | — | | | $ | — | |
Level II | | $ | — | | | $ | — | |
Level III | | $ | 2,468,861 | | | $ | 2,468,861 | |
December 31, 2017 | | | | | | | | |
Level I | | $ | — | | | $ | — | |
Level II | | $ | — | | | $ | — | |
Level III | | $ | 2,538,644 | | | $ | 2,538,644 | |
INCOME TAXES
Prior to May 2014, the Company was organized as a sole proprietorship and was not subject to income taxes. Rather, the Company’s sole stockholder was subject to income taxes on the Company’s taxable activity. In May 2014, the Company became subject to income taxes and will be subject to Federal and State income taxes as a corporation.
The Company accounts for income taxes in accordance with ASC 740-10, “Income Taxes.” Deferred tax assets and liabilities are recognized to reflect the estimated future tax effects, calculated at the tax rate expected to be in effect at the time of realization. A valuation allowance related to a deferred tax asset is recorded when it is more likely than not that some portion of the deferred tax asset will not be realized. Deferred tax assets and liabilities are adjusted for the effects of the changes in tax laws and rates of the date of enactment.
ASC 740-10 prescribes a recognition threshold that a tax position is required to meet before being recognized in the financial statements and provides guidance on recognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition issues. Interest and penalties are classified as a component of interest and other expenses. To date, the Company has not been assessed, nor paid, any interest or penalties.
Uncertain tax positions are measured and recorded by establishing a threshold for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Only tax positions meeting the more-likely-than-not recognition threshold at the effective date may be recognized or continue to be recognized.
EARNINGS (LOSS) PER SHARE
The Company reports earnings (loss) per share in accordance with ASC 260, "Earnings per Share." Basic earnings per share is computed by dividing net income by the weighted-average number of shares of common stock outstanding during each period. Diluted earnings per share is computed by dividing net income by the weighted-average number of shares of common stock, common stock equivalents and other potentially dilutive securities outstanding during the period. For the periods ending ended June 30, 2018, and 2017, 531,933 and 3,688,377 shares of common stock, respectively, underlying convertible debt and warrants have been excluded from the computation diluted earnings per share because they are antidilutive.
RECENT ACCOUNTING PRONOUNCEMENTS
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, “Leases (Topic 842).” Under this guidance, an entity is required to recognize right-of-use assets and lease liabilities on its balance sheet and disclose key information about leasing arrangements. This guidance offers specific accounting guidance for a lessee, a lessor and sale and leaseback transactions. Lessees and lessors are required to disclose qualitative and quantitative information about leasing arrangements to enable a user of the financial statements to assess the amount, timing and uncertainty of cash flows arising from leases. This guidance is effective for annual reporting periods beginning after December 15, 2018, including interim periods within that reporting period, and requires a modified retrospective adoption, with early adoption permitted. The Company is currently evaluating the impact of the adoption of this standard will have on our consolidated financial statements.
In January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805) Clarifying the Definition of a Business” (“ASU 2017-01”). The Amendments in this Update clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting, including acquisitions, disposals, goodwill, and consolidation. The guidance is effective for annual periods beginning after December 15, 2018, including interim periods within those periods. Early adoption of this standard is permitted. The Company adopted ASU 2017-01 on January 1, 2018, with no significant impact on the consolidated financial statements.
With the exception of the new standard discussed above, there have been no other recent accounting pronouncements or changes in accounting pronouncements during the six months ended June 30, 2018, that are of significance or potential significance to the Company.
NOTE 3 – CONVERTIBLE NOTES PAYABLE
THE DOVE FOUNDATION, RELATED PARTY
On June 3, 2014, the Board authorized the Company to enter into a Securities Purchase Agreement (“SPA”) with Chicago Venture Partners, L.P. (“CVP”). Pursuant to the SPA, the Company agreed to issue to CVP a Secured Convertible Promissory Note in the principal amount of $1,657,500 (the “Note”).
On April 29, 2016, CVP and Tonaquint sold and transferred all of their ownership and rights under the CVP SPA and Note and the Tonaquint SPA and related Purchase documents to The Dove Foundation (“Dove”).
On June 6, 2014, the Company executed the SPA with CVP, for the sale of the Company Note in the principal amount of up to $1,657,500 (which included CVP’s legal expenses in the amount of $7,500 and a $150,000 OID) for $1,500,000, consisting of $500,000 paid in cash on June 11, 2014 (the “Closing Date”), two $250,000 secured promissory notes and two $250,000 promissory notes (the “Investor Notes”), aggregating $1,000,000, bearing interest at the rate of 10% per annum. The Investor Notes were due 30 months from the Closing Date.
A summary of the convertible note payable balance as of June 30, 2018, and December 31, 2017 is as follows:
| | June 30, 2018 | | December 31, 2017 |
Beginning balance | | $ | 1,379,245 | | | $ | 1,229,360 | |
Additional fundings | | | 79,146 | | | | 149,885 | |
Total | | $ | 1,458,391 | | | $ | 1,379,245 | |
The newly issued funded amounts for the six months ended June 30, 2018, were made comprised of $51,951 paid directly to various vendors from CVP and $20,000 advanced to the Company and includes $7,195 of OID. The Company has also not recorded the remaining balance of the Investor Notes issued by CVP to the Company. The OID is amortized immediately to interest expense, due to the Note being in default. The embedded conversion feature was bifurcated from the debt host and accounted for as a derivative liability. Accordingly, the fair value of the derivative instruments for the fundings of the Note that occurred during the six months ended June 30, 2018, were recorded as a liability on the consolidated balance sheet with the corresponding amount recorded as a discount to the Note. The discount was amortized immediately to interest expense, due to the Note being in default. The change in the fair value of the liability for derivative contracts are recorded in other income or expenses in the consolidated statements of operations at the end of each quarter, with the offset to the derivative liability on the balance sheet.
As security for the Note, the Company’s former CEO and former COO each pledged to CVP their 50 shares of Class A Preferred Stock (see Note 8). On August 5, 2016, Dove acquired all of the Class A Preferred Stock.
Pursuant to the terms of the Note, the Company was required to deliver the Installment Amount (as defined in the Note) on or before each Installment Date (as defined in the Note) until the Note was repaid. The Company failed to deliver the Installment Amount in June 2015, July 2015 and August 2015 (each, a “Breach” and collectively, the “Breaches”). Each such Breach would constitute a separate event of default pursuant to the terms of the Note if so declared by the Lender.
The Company began trading as a public Company on July 13, 2015, and on that date the Company determined that the conversion feature of the Note represented an embedded derivative since the Note contains provisions that automatically reduce the conversion price. Accordingly, on July 13, 2015, the Note was not considered to be conventional debt under ASC 815 and the embedded conversion feature was bifurcated from the debt host and accounted for as a derivative liability. Accordingly, the fair value of the derivative instruments for the fundings of the Note that occurred prior to July 13, 2015, were recorded as a liability on July 13, 2015, on the consolidated balance sheet with the corresponding amount recorded as a discount to the Note. The discount was amortized from the date of issuance to the maturity date of the Note. The change in the fair value of the liability for derivative contracts are recorded in other income or expenses in the consolidated statements of operations at the end of each quarter, with the offset to the derivative liability on the balance sheet.
On September 10, 2015, the Company entered into a forbearance and standstill agreement (the “Forbearance and Standstill Agreement”) with CVP and Matt Lee and Sam May, pursuant to which CVP agreed to refrain and forbear temporarily from exercising and enforcing remedies under the Note.
On April 29, 2016, CVP and Tonaquint sold and transferred all of their ownership and rights under the CVP SPA and Note and the Tonaquint SPA and related Purchase documents to The Dove Foundation (“Dove”). On May 17, 2016, the Company received notification that Dove waived the 9.99% ownership limitation contained in the CVP Note.
On July 27, 2016, the Company received a Notice of Breach of Secured Convertible Promissory Note from Dove regarding the December 2015 and January 2016 installment payments. Pursuant to the terms and conditions of the default, the lender elected to multiply the outstanding balance by 125%, or $270,056 for the December 2015 default and $344,654 for the January 2016 default. The Lender also increased the interest rate to 22% per annum pursuant to the default. Also, on July 27, 2016, Dove sent the Company a conversion notice to issue 1,051,779 shares of common stock in exchange for the cancellation of $920,306 of interest and principal due. Immediately after the conversion Dove owned approximately 87.6% of the common stock of the Company.
On May 7, 2018, the Company consented to an Assignment and Assumption Agreement, whereby Dove assigned all of its rights and interests in and to the Securities and the Tonaquint Note to CVP. The Securities as defined in the Securities Purchase Agreement by and between Dove and CVP include the June 6, 2014 CVP Note and the CVP Warrant.
The Note may be converted at the option of the holder, on the date that is six months from the Trading Date (defined in the Purchase Agreement as the date on which the Common Stock is first trading on an Eligible Market, but in any event the Company shall cause its Common Stock to be trading on an Eligible Market within nine months of the Closing Date of June 11, 2014) or at any time thereafter at a conversion price of $0.1976. The conversion price is equal to $6,500,000 divided by 33,000,000 (the amount of fully diluted shares of Common Stock of the Company on the date the Company filed its’ Registration Statement). In the event the Company elects to prepay all or any portion of the Company Note, the Company is required to pay to CVP an amount in cash equal to 125% multiplied by the sum of all principal, interest and any other amounts owing.
WARRANT
The Company also issued a five- year warrant to CVP (the “CVP Warrant”) to purchase the number of shares equal to $420,000 divided by 70% of the average of the three lowest closing bid prices in the 20 trading days immediately after becoming public (the “Market Price”). Since the Company was not public and could not determine the Market Price, based on the current discounted cash flow valuation, the Company initially estimated that CVP can purchase 24,000 shares of common stock, with an exercise price of $50 per share. As of June 30, 2018, and December 31, 2017, based on the Market Price, the Company estimated the number of shares that CVP can purchase to be 6,545.
Accounting Standard Codification “ASC” 815 – Derivatives and Hedging, which provides guidance on determining what types of instruments or embedded features in an instrument issued by a reporting entity can be considered indexed to its own stock for the purpose of evaluating the first criteria of the scope exception in the pronouncement on accounting for derivatives. These requirements can affect the accounting for warrants issued by the Company. As the detachable warrants issued with the Note do not have fixed settlement provisions because their exercise prices may be lowered if the Company issues securities at lower prices in the future, we have concluded that the warrants are not indexed to the Company’s stock and are to be treated as derivative liabilities.
On June 30, 2018, and December 31, 2017, the Company revalued the warrant at $46,771 and $9,745, respectively, using the Black- Scholes option pricing model and recorded a derivative liability expense of $37,026 for the six months ended June 30, 2018, and increased the derivative liability by $37,026 on the balance sheet as of June 30, 2018.
NOTE 4 –DERIVATIVE LIABILITIES
The change in the fair value of the liability for derivative contracts are recorded in other income or expenses in the consolidated statements of operations at the end of each quarter, with the offset to the derivative liability on the balance sheet.
A summary of the derivative liability balance as of June 30, 2018, and December 31, 2017, is as follows:
| | June 30, 2018 | | December 31, 2017 |
Beginning balance | | $ | 2,538,644 | | | $ | 954,884 | |
Newly issued initial derivative liability | | | 98,575 | | | | 183,921 | |
Fair value change | | | (168,358 | ) | | | 1,399,839 | |
Total | | $ | 2,468,861 | | | $ | 2,538,644 | |
The fair value on the commitment dates for the Note fundings from January 1, 2018 through June 30, 2018, and the re-measurement date for the Company’s derivative liabilities were based upon the following management assumptions:
| | | Commitment Date | | | | Re-Measurement Date | |
Expected dividends | | | -0- | | | | -0- | |
Expected volatility | | | 261%-371% | | | | 287% | |
Expected term | | | .5 years | | | | .5 years | |
Risk free interest | | | 1.64%-1.93% | | | | 2.06% | |
NOTE 5 – RELATED PARTY TRANSACTIONS
As of June 30, 2018, and December 31, 2017, the Company owed $37,190 to former officers of the Company (included in liabilities of discontinued operations). As of June 30, 2018, and December 31, 2017, $36,353 and $16,351, respectively, is owed to related parties, of which $16,351 for each period is owed to the current CEO, (included in accounts payable and accrued expenses, related parties).
NOTE PAYABLE, STOCKHOLDER
The Company’s former COO loaned the Company various amounts for Company expenses. The Company recorded interest expense of $246 and $493 for the three and six months ended June 30, 2018 and $246 and $493 for the three and six months ended June 30, 2017, respectively. As of June 30, 2018, and December 31, 2017, the former COO was owed accrued interest of $6,088 and $5,595, respectively, which is included liabilities of discontinued operations on the balance sheets presented herein. As of June 30, 2018, and December 31, 2017, the loan balance was $12,482, which is included in liabilities of discontinued operations.
NOTE PAYABLE, RELATED PARTY
On December 31, 2015, the Company agreed to purchase a 100% membership interest (the “Membership Interest”) in Quasar, LLC, a Utah limited liability company (“Quasar”), from Tonaquint, Inc., (“Tonaquint”) a Utah corporation (“Seller”). Tonaquint is a related party to CVP as the same person is the control person of both Tonaquint and CVP. The Company has agreed to purchase (the “Purchase”) the Membership Interest from the Seller for a purchase price of $180,000 pursuant to the terms of a Membership Interest Purchase Agreement (the “Purchase Agreement”).
The Company paid for the Purchase by delivering to Seller at the closing a Secured Promissory Note (the “Note”). The Note is secured by the Company’s pledge of the Membership Interest pursuant to a Membership Interest Pledge Agreement (the “Pledge Agreement”) and by a first position Deed of Trust, Security Agreement and Financing Statement in favor of Seller encumbering certain real property owned by Quasar (the “Trust Deed,” and together with the Purchase Agreement, the Note, the Pledge Agreement, and all other documents entered into in conjunction therewith, the “Purchase Documents”). On November 17, 2017, the maturity of the Note was extended from June 30, 2016 to June 30, 2018. On August 31, 2018, the maturity of the Note was extended from June 30, 2018, to December 31, 2018. On February 6, 2019, the Secured Promissory Note was extended from December 31, 2018 to December 31, 2019. As of June 30, 2018, and December 31, 2017, the principal balance of the Note was $170,000.
Also, on December 31, 2015, Quasar entered into a one- year lease, with automatic month to month renewals, thereafter, of the property to Miller Fabrication, LLC (“Miller”). Miller is controlled by the same individual as Tonaquint and CVP, and therefore is a related party to the Company. The lease can be terminated by either party by giving the other party, not less than thirty (30) days of its’ intention to terminate the lease.
NOTE 6 – COMMITMENTS AND CONTINGENCIES
LEASE AGREEMENTS
Effective August 1, 2014, the Company moved into a 4,427 square foot facility under a new lease agreement, in an industrial complex in Irvine California. The Company entered into a 26 month lease, pursuant to which, there is no base rent for the first two months, beginning October 1, 2014, the monthly lease is $4,870 plus CAM charges of $354 and rent increases to $5,091 on October 1, 2015 for the final twelve months. The Company was straight lining the 24 months costs over the 26 month term of the lease through December 31, 2015, and in January 2016, the Company realized as an expense the remainder of the lease and recorded a liability. For public reporting purposes and corporate correspondences regarding such, the Company utilizes the office address of a company controlled by our CEO in West Palm Beach, Florida at no charge.
NOTE 7 – STOCKHOLDERS’ EQUITY
COMMON STOCK
On March 18, 2016, the Board of Directors of the Company, acting pursuant to a Majority Consent of Stockholders, approved an amendment to the Articles of Incorporation (the “Amended and Restated Articles”) to among other matters, clarify that of the 310,000,000 shares of authorized capital stock of the Company, 300,000,000 shares are designated as common stock and 10,000,000 shares are designated as preferred stock, and to clarify that of the 10,000,000 shares of preferred stock, 100 have been designated as Class A Preferred Stock. Additionally, the Board has the authority to create and designate the rights and preferences of, additional series of preferred stock, without further stockholder approval. On May 2, 2016, the Company filed the Amended and Restated Articles with the Nevada Secretary of State. The Board also approved a resolution giving the Board the authority to effect between a 1:10 and a 1:250 consolidation of the outstanding common stock at any time before December 31, 2016, and to leave the authorized shares of common stock unchanged at 300,000,000. On December 30, 2016, the Board authorized a consolidation, whereby every 250 shares of the Company’s common stock would be consolidated into 1 share. The consolidation become effective on March 9, 2017.
As of June 30, 2018, and December 31, 2017, there are 1,200,043 shares of common stock outstanding.
CLASS A PREFERRED STOCK
On June 3, 2014, the Company’s Board of Directors adopted and approved the Class A Preferred Stock Certificate of Designation, establishing the terms, conditions and relative rights of the Class A Preferred Stock, including that the holders of the Class A Preferred Stock (the “Class A Holders”) shall have limited voting rights and powers compared to the voting rights and powers of holders of Common Stock and other series of Preferred Stock. The Class A Holders shall be entitled to notice of any shareholders meeting in accordance with the Bylaws of the Corporation, and shall be entitled to vote, but only with respect to the following matters (collectively, the “Class A Voting Matters”): (i) the appointment and/or removal of any member of the Company’s board of directors, (ii) any matter related to or transaction (or series of transactions) pursuant to which the Company would sell or license all or substantially all of its assets or the stockholders of the Company would sell all or substantially all of their shares of the Company’s stock or where the Company would merge with or into any other entity, (iii) causing the Company to register its Common Stock for trading pursuant to the Securities Exchange Act of 1934, as amended, including by filing a Registration Statement on Form S-1 with the Securities Exchange Commission and filing and obtaining FINRA approval of a Form 15c2-11, and (iv) with respect to any matter involving a transaction whereby the Company will become part of or merge into an existing public company. For so long as Class A Preferred Stock is issued and outstanding, the holders of Class A Preferred Stock shall vote together as a single class with the holders of the Corporation’s Common Stock and the holders of any other class or series of shares entitled to vote with the Common Stock, with the holders of Class A Preferred Stock being entitled to fifty-one percent (51%) of the total votes on only Class A Preferred Voting Matters regardless of the actual number of shares of Class A Preferred Stock then outstanding, and the holders of Common Stock and any other shares entitled to vote being entitled to their proportional share of the remaining 49% of the total votes based on their respective voting power for any Class A Preferred Voting Matter. The Board also approved the issuance of 50 shares each of the Class A Preferred Stock to the Company’s Chief Executive Officer and Chief Operating Officer. The issued shares of the Class A Preferred Stock were valued at $428,000 based primarily on management’s estimate of the fair value of the control features embedded in the Class A preferred stock. On July 8, 2016, in two private transactions, Dove purchased in the aggregate, 100 shares of Class A Preferred Stock from two shareholders (50 shares each), representing 100% of the issued and outstanding Class A Preferred Stock. As of June 30, 2018, and December 31, 2017, there are 100 shares of Series A Preferred Stock outstanding.
NOTE 8 – DISCONTINUED OPERATIONS
In December 2015, the Company’s board of directors approved the purchase of certain real property and completed the purchase on December 31, 2015. In January 2016, the Company ceased its’ prior business activity of marketing, manufacturing and selling horticulture cabinets.
ASC 205-20 “Discontinued Operations” establishes that the disposal or abandonment of a component of an entity or a group of components of an entity should be reported in discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results. As a result, the Company’s results of operations have been reclassified as discontinued operations on a retrospective basis for all periods presented. Accordingly, the assets and liabilities of this component are separately reported as “assets and liabilities of discontinued operations” as of June 30, 2018 and December 31, 2017. The results of operations of this component, for all periods, are separately reported as “discontinued operations”.
The Company did not have any activity in discontinued operations for the three and six months ended June 30, 2018, and 2017.
The following table presents the reconciliation of carrying amounts of major classes of assets and liabilities of the Company classified as discontinued operations in the consolidated balance sheets at June 30, 2018, and December 31, 2017:
| | June 30, 2018 | | December 31, 2017 |
Carrying amounts of major classes of assets included as part of discontinued operations | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | — | |
Accounts receivable, net | | | — | | | | — | |
Prepaid expenses and other current assets | | | — | | | | — | |
Total current assets included in the assets of discontinued operations | | $ | — | | | $ | — | |
| | | | |
Carrying amounts of major classes of liabilities included as part of discontinued operations | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable and accrued expenses | | $ | 67,680 | | | $ | 67,680 | |
Accounts payable and accrued expenses, stockholders | | | 43,278 | | | | 42,785 | |
Customer deposits | | | — | | | | — | |
Note payable, stockholder | | | 12,482 | | | | 12,482 | |
Total current liabilities included in the liabilities of discontinued operations | | $ | 123,440 | | | $ | 122,947 | |
NOTE 9 – GOING CONCERN
The accompanying financial statements have been prepared assuming the Company will continue as a going concern. As of June 30, 2018, the Company had an accumulated deficit of $9,937,040 and as of June 30, 2018, a working capital deficit of $4,974,574. These conditions, among others, raise substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Management’s Plans
As a result of a working capital deficiency the Company ceased its prior business as a manufacturer and distributor of cabinet-based horticultural systems operations. On December 31, 2015, the Company agreed to purchase a 100% membership interest (the “Membership Interest”) in Quasar, LLC, a Utah limited liability company (“Quasar”), from Tonaquint, Inc., a Utah corporation (“Seller”). Quasar (prior to the purchase) and Tonaquint are related parties to CVP, the Company’s main lender. The Company purchased the Membership Interest from the Seller for a purchase price of $180,000 pursuant to the terms of a Membership Interest Purchase Agreement. The Company now operates in the land leasing business andis also focused on developing blockchain technologies to deliver advanced solutions to industry-specific problems. The company has identified opportunities in markets including cannabis, insurance, and healthcare. In the cannabis industry, the Company is developing a blockchain solution to help government entities collect taxes through smart contracts. Across all market opportunities, the Company seeks to deliver security, efficiency, and integration through blockchain technology.
NOTE 10 – INCOME TAXES
A reconciliation of the provision for income taxes at the United States federal statutory rate compared to the Company’s income tax expense as reported is as follows:
| | June 30, 2018 | | June 30, 2017 |
| | | | |
Net loss before income taxes | | $ | (314,514 | ) | | $ | (227,516 | ) |
Income tax rate | | | 34 | % | | | 34 | % |
Income tax recovery | | | (106,935 | ) | | | 77,355 | |
Non-deductible | | | — | | | | — | |
Valuation allowance change | | | 106,935 | | | | (77,355 | ) |
| | | | | | | | |
Provision for income taxes | | $ | — | | | $ | — | |
The significant component of deferred income tax assets at June 30, 2108, and December 31, 2017, is as follows:
| | June 30, 2018 | | December 31, 2017 |
Net operating loss carry-forward | | $ | 5,024,413 | | | $ | 4,917,478 | |
Valuation allowance | | | (5,024,413 | ) | | | (4,917,478 | ) |
| | | | | | | | |
Net deferred income tax asset | | $ | — | | | $ | — | |
The amount taken into income as deferred income tax assets must reflect that portion of the income tax loss carry forwards that is more likely-than-not to be realized from future operations. The Company has chosen to provide a full valuation allowance against all available income tax loss carry forwards. The Company has recognized a valuation allowance for the deferred income tax asset since the Company cannot be assured that it is more likely than not that such benefit will be utilized in future years. The valuation allowance is reviewed annually. When circumstances change and which cause a change in management’s judgment about the realizability of deferred income tax assets, the impact of the change on the valuation allowance is generally reflected in current income.
As of June 30, 2018, and December 31, 2017, the Company has no unrecognized income tax benefits. The Company’s policy for classifying interest and penalties associated with unrecognized income tax benefits is to include such items as tax expense. No interest or penalties have been recorded during the three and six months ended June 30, 2018, and 2017, and no interest or penalties have been accrued as of June 30, 2018, and December 31, 2017. As of June 30, 2018, and December 31, 2017, the Company did not have any amounts recorded pertaining to uncertain tax positions.
The tax years from 2016 and forward remain open to examination by federal and state authorities due to net operating loss and credit carryforwards. The Company is currently not under examination by the Internal Revenue Service or any other taxing authorities.
NOTE 11 – SUBSEQUENT EVENTS
On August 31, 2018, the maturity of the Secured Promissory Note (see Note 5) was extended from June 30, 2018 to December 31, 2018, and on February 6, 2019, the Secured Promissory Note was extended from December 31, 2018 to December 31, 2019.
Since July 1, 2018, expenses of the Company had been funded by CVP. As of June 30, 2019, the approximate balance of the CVP convertible note is $1,510,000.
In accordance with ASC 855-10, the Company has analyzed its operations subsequent to June 30, 2018, to the date these financial statements were issued, and has determined that it does not have any material subsequent events to disclose in these financial statements other than the events described above.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
On November 24, 2015, the Company announced as a result of a working capital deficiency the Company has significantly reduced operations, including the layoff of all non-executive employees and has stopped taking new orders from customers.
On December 31, 2015, the Company agreed to purchase a 100% membership interest (the “Membership Interest”) in Quasar, LLC, a Utah limited liability company (“Quasar”), from Tonaquint, Inc., a Utah corporation (“Seller”). The Company has agreed to purchase (the “Purchase”) the Membership Interest from the Seller for a purchase price of $180,000.00 pursuant to the terms of a Membership Interest Purchase Agreement (the “Purchase Agreement”).
The Company paid for the Purchase by delivering to Seller at the closing a Secured Promissory Note (the “Note”). The Note is secured by the Company’s pledge of the Membership Interest pursuant to a Membership Interest Pledge Agreement (the “Pledge Agreement”) and by a first position Deed of Trust, Security Agreement and Financing Statement in favor of Seller encumbering certain real property owned by Quasar (the “Trust Deed,” and together with the Purchase Agreement, the Note, the Pledge Agreement, and all other documents entered into in conjunction therewith, the “Purchase Documents”).
In conjunction with the Purchase, other than the sale of 3 cabinets in January 2016, the Company ceased its prior business as a manufacturer and distributor of cabinet-based horticultural systems and began operations in the land leasing business.
On June 13, 2017, the Company formed a wholly owned subsidiary, Data420 and filed Articles of Incorporation with the Nevada Secretary of State. Also, on June 13, 2017, the Company formed a wholly owned subsidiary, 420 Data Sciences L.L.C. (“420 Data”) and filed Articles of Organization Limited-Liability Company, with the Nevada Secretary of State. On June 16, 2017, 420 Data filed an Amendment to the Articles of Organization changing the name of 420 Data to Data420 Sciences, LLC (“Data420 Sciences”). On November 8, 2017, the Company filed Articles of Merger (the “Merger”) by and between the Company and its wholly owned subsidiary, Data420, with the Nevada Secretary of State. Pursuant to the Merger, Cabinet Grow, Inc. was the surviving entity and effectuated a name change in the State of Nevada to Data420.
On February 2, 2018, the Company formed and filed BlockChain with the Nevada Secretary of State, as a wholly owned subsidiary of the Company. On February 5, 2018, the Company filed Articles of Merger (the “Merger”) by and between the Company and Blockchain, with the Nevada Secretary of State, and Amended and Restated Articles of Incorporation were filed pursuant to the Merger to reflect the Company was the surviving entity and as part of the Merger, the Company effectuated a name change to Blockchain Solutions, Inc. The name change was effective March 6, 2018.
Results of Operations
For the three and six months ended June 30, 2018, compared to the three and six months ended June 30, 2017
Operating Expenses
Operating expenses for the three and six months ended June 30, 2018 were $35,287 and $89,800, respectively, compared to $27,266 and $61,575 for the three and six months ended June 30, 2017. The expenses were comprised of the following:
| | Three months ended June 30, | | Six months ended June 30, |
Description | | 2018 | | 2017 | | 2018 | | 2017 |
Professional fees | | $ | 4,000 | | | $ | 22,000 | | | $ | 20,938 | | | $ | 46,194 | |
Depreciation | | | 20 | | | | 21 | | | | 41 | | | | 132 | |
Loss on fixed asset disposal | | | — | | | | — | | | | — | | | | 1,242 | |
Other general and administrative | | | 31,267 | | | | 5,245 | | | | 68,821 | | | | 14,007 | |
Total | | $ | 35,287 | | | $ | 27,266 | | | $ | 89,800 | | | $ | 61,575 | |
Other Income Expenses, net
Other expenses for the three and six months ended June 30, 2018, were $157,539 and $154,931, respectively, compared to other income of $7,492,089 and $347,680 for the three and six months ended June 30, 2017. Included in other expenses for the three and six months ended June 30, 2018, was an expense of $1,474 and a credit of $168,358 for the fair value change in derivative liabilities compared to a credit of $7,594,070 and $554,315 for the three and six months ended June 30, 2017. Other income - related party for the three and six months ended June 30, 2018, and 2017, was $3,000 and $6,000, respectively, pursuant to a lease, whereby effective December 31, 2015, Quasar LLC, the Company’s wholly owned subsidiary, entered into a one- year lease agreement with automatic month to month renewals, unless cancelled by either party, with a related party tenant. Pursuant to the lease the tenant will pay $1,000 per month to Quasar. Interest expense, other for the three and six months ended June 30, 2018 and 2017 was as follows:
| | Three months ended June 30, | | Six months ended June 30, |
Description | | 2018 | | 2017 | | 2018 | | 2017 |
Amortization of discount on convertible notes | | $ | 30,229 | | | $ | 15,562 | | | $ | 71,951 | | | $ | 40,694 | |
Face value of issued interest, convertible notes | | | 113,922 | | | | 83,749 | | | | 217,926 | | | | 160,429 | |
Other | | | 14,914 | | | | 5,670 | | | | 39,412 | | | | 11,512 | |
Total | | $ | 159,065 | | | $ | 104,981 | | | $ | 329,289 | | | $ | 212,635 | |
Net Loss
Net loss for the three and six months ended June 30, 2018, was $192,826 and $244,731, respectively, compared to net income for the three and six months ended June 30, 2017, of $7,464,823 and $286,105, respectively. The 2018 loss included a credit for the change in the fair value of derivatives of $168,358 for the six months ended June 30 2108, while the 2017 results were primarily as a result of decreases of $7,594,070 and $554,315 in the fair value of derivative liabilities for the three and six months ended June 30, 2017, respectively
Capital Resources and Liquidity
Liquidity is the ability of an enterprise to generate adequate amounts of cash to meet its needs for cash requirements. As of June 30, 2018, we had $37,921 in cash on hand. At June 30, 2018, we had current liabilities of $5,012,495 compared to current assets of $37,921 which resulted in a negative working capital position of $4,974,574. The current liabilities are comprised principally of accounts payable, accrued expenses, convertible note payable (related party), derivative liabilities and note payable to a stockholder.
Operating Activities
Cash from operating activities for the six months ending June 30, 2018, was $3,845 compared to $5,508 for the six months ended June 30, 2017. For the six months ended June 30, 2018, non-cash activity included; $168,358 of a credit for the fair value change in derivative liabilities and $71,951 of amortization of discounts and fees on convertible notes, non-cash interest expense of $33,819 and $35,344 of expenses paid by a related party as well as the increase in accounts payable and accrued expenses of $275,061 were major factors to adjust net loss to net cash provided by operating activities. For the six months ended June 30, 2017, non-cash activity included; $554,315 of a credit to derivative liability expense and $40,694 of amortization of discounts and fees on convertible notes, were major factors to adjust net loss to net cash used in operating activities.
Investing Activities
There was no cash flow activity from continuing operations related to investing activities for the six months ended June 30, 2018, and 2017, respectively.
Financing Activities
For the six months ended June 30, 2018, the Company received $20,000 in fundings of the CVP convertible promissory note and there was no activity from financing activities for the six months ended June 30, 2017.
OFF BALANCE SHEET ARRANGEMENTS
We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition or results of operations.
GOING CONCERN
The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
As reflected in the accompanying unaudited condensed financial statements, the Company had an accumulated deficit at June 30, 2018 and a net loss for the reporting period then ended. These conditions raise substantial doubt about its ability to continue as a going concern.
The Company’s cash position is not sufficient to support its daily operations. The Company relies solely on CVP for paying all of the Company’s expenses. The ability of the Company to continue as a going concern is dependent upon its ability to further implement its business plan and generate sufficient revenues and in its ability to raise additional funds.
The unaudited condensed consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
CRITICAL ACCOUNTING POLICIES
We have identified the following policies below as critical to our business and results of operations. Our reported results are impacted by the application of the following accounting policies, certain of which require management to make subjective or complex judgments. These judgments involve making estimates about the effect of matters that are inherently uncertain and may significantly impact quarterly or annual results of operations. For all of these policies, management cautions that future events rarely develop exactly as expected, and the best estimates routinely require adjustment. Specific risks associated with these critical accounting policies are described in the following paragraphs.
Basis of Presentation
The accompanying condensed financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments necessary to present the financial position, results of operations and cash flows for the stated periods have been made. Except as described below, these adjustments consist only of normal and recurring adjustments. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed financial statements should be read in conjunction with a reading of the Company’s consolidated financial statements and notes thereto. Interim results of operations for the three and six months ended June 30, 2018 and 2017 are not necessarily indicative of future results for the full year. Certain amounts from the 2017 period have been reclassified to conform to the presentation used in the current period.
Emerging Growth Company
We qualify as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended (the “Securities Act”), for complying with new or revised accounting standards. As an emerging growth company, we can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of the benefits of this extended transition period.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reported period. Actual results could differ from those estimates.
Cash and Cash Equivalents
The Company considers all highly liquid investments with an original term of three months or less to be cash equivalents.
Revenue Recognition
The Company recognizes revenue in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 605, “Revenue Recognition.” ASC 605 requires that the following four basic criteria are met: (1) persuasive evidence of an arrangement exists, (2) delivery of products and services has occurred, (3) the fee is fixed or determinable and (4) collectability is reasonably assured. The Company recognizes revenue from leased property during the month the tenant is responsible for payment. Revenues from the sale of cabinets are included in net loss from discontinued operations for all periods presented herein.
Fair Value of Financial Instruments
The Company's financial instruments consist primarily of cash, accounts receivable, accounts payable and accrued expenses, note payable and convertible debt. The carrying amounts of such financial instruments approximate their respective estimated fair value due to the short-term maturities and approximate market interest rates of these instruments. The estimated fair value is not necessarily indicative of the amounts the Company would realize in a current market exchange or from future earnings or cash flows.
Earnings (loss) Per Share
The Company reports earnings (loss) per share in accordance with ASC 260, "Earnings per Share." Basic earnings per share is computed by dividing net income by the weighted-average number of shares of common stock outstanding during each period. Diluted earnings per share is computed by dividing net income by the weighted-average number of shares of common stock, common stock equivalents and other potentially dilutive securities outstanding during the period. For the periods ending ended June 30, 2018, and 2017, 531,933 and 3,688,377 shares of common stock, respectively, underlying convertible debt and warrants have been excluded from the computation diluted earnings per share because they are antidilutive.
Recent Accounting Pronouncements
Recent accounting pronouncements issued by the FASB and the SEC did not have, or are not believed by management to have, a material impact on the Company's present or future financial statements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable to smaller reporting companies.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) that are designed to ensure that information required to be disclosed in our filings under the Exchange Act is recorded, processed, summarized and reported within the periods specified in the rules and forms of the SEC. This information is accumulated to allow our management to make timely decisions regarding required disclosure. Our principal executive officer and principal financial officer evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report and they determined that our disclosure controls and procedures were not effective as of June 30, 2018, due to a control deficiency. During the period we did not have additional personnel to allow segregation of duties to ensure the completeness or accuracy of our information. Due to the size and operations of the Company, we are unable to remediate this deficiency until we acquire or merge with another company.
Changes in Internal Control over Financial Reporting
There were no changes in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rule 13a-15 or 15d-15 of the Exchange Act that occurred during the quarter ended June 30, 2018 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II. OTHER INFORMATION
Item 1. LEGAL PROCEEDINGS
We are not a party to any material litigation, nor, to the knowledge of management, is any litigation threatened against us that may materially affect us.
ITEM 1A. RISK FACTORS
We are a smaller reporting company as defined by Rule 12b-2 of the Securities Act of 1934 and are not required to provide the information under this item.
ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
None
ITEM 3.Defaults upon Senior Securities
None
Item 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5.Other Information
None
ITEM 6. EXHIBITS
Exhibit Number | | Description of Exhibit |
3.1 | | Articles of Incorporation filed with the California Secretary of State on April 28, 2014. (Incorporated herein by reference to Exhibit 3.1 as part of the Company’s Registration Statement on Form S-1 as filed with the SEC on July 31, 2014). |
3.2 | | Articles of Incorporation filed with the California Secretary of State on April 28, 2014. (Incorporated herein by reference to Exhibit 3.2 as part of the Company’s Registration Statement on Form S-1 as filed with the SEC on July 31, 2014). |
3.3 | | Bylaws of Cabinet Grow, Inc. (California Corporation). (Incorporated herein by reference to Exhibit 3.3 as part of the Company’s Registration Statement on Form S-1 as filed with the SEC on July 31, 2014). |
3.4 | | Articles of Merger and Agreement and Plan of Merger filed with the Nevada Secretary of State on May 16, 2014. (Incorporated herein by reference to Exhibit 3.4 as part of the Company’s Registration Statement on Form S-1 as filed with the SEC on July 31, 2014). |
3.5 | | Bylaws of Cabinet Grow, Inc. (Nevada corporation). (Incorporated herein by reference to Exhibit 3.5 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
3.6 | | Amended and Restated Articles of Incorporation as filed with the Nevada Secretary of State on May 2, 2016.(Incorporated herein by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K as filed with the SEC on May 6, 2016). |
4.1 | | Certificate of Designation Class A Preferred Stock. (Incorporated herein by reference to Exhibit 4.1 as part of the Company’s Registration Statement on Form S-1 as filed with the SEC on July 31, 2014). |
4.2 | | Class A Preferred Stock Purchase Agreement between Cabinet Grow, Inc. and Sam May dated June 6, 2014. (Incorporated herein by reference to Exhibit 4.2 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.3 | | Class A Preferred Stock Purchase Agreement between Cabinet Grow, Inc. and Matt Lee dated June 6, 2014. (Incorporated herein by reference to Exhibit 4.3 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.4 | | $22,000 Convertible Promissory Note with Gary Gilman. (Incorporated herein by reference to Exhibit 4.4 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.41 | | $22,000 Convertible Promissory Note with Sean Cook. (Incorporated herein by reference to Exhibit 4.41 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.42 | | $22,000 Convertible Promissory Note with Maureen Lee. (Incorporated herein by reference to Exhibit 4.42 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.5 | | Security Purchase Agreement (“SPA”) Chicago between Cabinet Grow, Inc. and Chicago Venture Partners, L.P. dated June 6, 2014. (Includes Exhibit N). (Incorporated herein by reference to Exhibit 4.5 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.6 | | Secured Convertible Promissory Note between Cabinet Grow, Inc. and Chicago Venture Partners, L.P. dated June 6, 2014. (Incorporated herein by reference to Exhibit 4.6 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.7 | | Pledge Agreement between Sam May and Chicago Venture Partners, L.P. dated June 6, 2014. (Incorporated herein by reference to Exhibit 4.7 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.8 | | Pledge Agreement between Matt Lee and Chicago Venture Partners, L.P. dated June 6, 2014. (Incorporated herein by reference to Exhibit 4.8 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
|
4.9 | | Warrant to Purchase Common Stock between Cabinet Grow, Inc. and Chicago Venture Partners, L.P. dated June 6, 2014. (Incorporated herein by reference to Exhibit 4.9 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.10 | | Amended form of Subscription Agreement. (Incorporated herein by reference to Exhibit 4.10 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.11 | | Membership Interest Pledge Agreement (Buyer Pledge Agreement). (Incorporated herein by reference to Exhibit 4.11 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.12 | | Allocation of Purchase Price. (Incorporated herein by reference to Exhibit 4.12 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.13 | | Secured Buyer Note #2. (Incorporated herein by reference to Exhibit 4.13 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.14 | | Secured Buyer Note #4. (Incorporated herein by reference to Exhibit 4.14 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.15 | | Security Agreement. (Incorporated herein by reference to Exhibit 4.15 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.16 | | Irrevocable Transfer Agent Instructions. (Incorporated herein by reference to Exhibit 4.16 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.17 | | Secretary’s Certificate. (Incorporated herein by reference to Exhibit 4.17 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
4.18 | | Share Issuance Resolution. (Incorporated herein by reference to Exhibit 4.18 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
10.1 | | Agreement to Assign Assets between Cabinet Grow, Inc. and Matt Lee dated April 30, 2014. (Incorporated herein by reference to Exhibit 10.1 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
10.2 | | Merger Agreement. (Incorporated herein by reference to Exhibit 10.2 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
10.3 | | Promissory Note between Cabinet Grow, Inc. and Matt Lee dated April 29, 2014. (Incorporated herein by reference to Exhibit 10.3 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
10.4 | | Secured Buyer Note #1. (Incorporated herein by reference to Exhibit 10.4 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
10.5 | | Secured Buyer Note #3. (Incorporated herein by reference to Exhibit 10.5 as part of the Company’s Registration Statement on Form S-1 Amendment No. 1 as filed with the SEC on September 26, 2014). |
10.6+ | | Cabinet Grow, Inc. 2015 Equity Compensation Plan. (Incorporated herein by reference to Exhibit 10.6 to the Company’s Quarterly Report on Form 10-Q as filed with the SEC on May 15, 2015). |
10.7+ | | Form of Stock Option Agreement under the Cabinet Grow, Inc. 2015 Equity Compensation Plan. (Incorporated herein by reference to Exhibit 10.7 to the Company’s Quarterly Report on Form 10-Q as filed with the SEC on May 15, 2015). |
10.8+ | | Form of Stock Award Agreement for Restricted Stock under the Cabinet Grow, Inc. 2015 Equity Compensation Plan. (Incorporated herein by reference to Exhibit 10.8 to the Company’s Quarterly Report on Form 10-Q as filed with the SEC on May 15, 2015). |
10.9 | | Forbearance and Standstill Agreement dated September 10, 2015 by and among Chicago Venture Partners, L.P., Cabinet Grow, Inc., Matt Lee and Sam May (Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the SEC on September 24, 2015). |
10.10 | | Membership Interest Purchase Agreement, dated as of December 31, 2015, between Cabinet Grow, Inc. and Tonaquint, Inc.(Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the SEC on January 6, 2016). |
|
10.11 | | Secured Promissory Note issued by Cabinet Grow, Inc. to Tonaquint, Inc. (Incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K as filed with the SEC on January 6, 2016). |
10.12 | | Membership Interest Pledge Agreement, dated as of December 31, 2015, between Cabinet Grow, Inc. and Tonaquint, Inc. (Incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K as filed with the SEC on January 6, 2016). |
10.13 | | Deed of Trust, Security Agreement and Financing Statement, dated as of December 31, 2015, between Cabinet Grow, Inc. and Tonaquint, Inc. (Incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K as filed with the SEC on January 6, 2016). |
31.1* | | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer and Chief Financial Officer |
32.1* | | Section 1350 Certification of Chief Executive Officer and Chief Financial Officer |
101.INS** | | XBRL Instance |
101.SCH** | | XBRL Taxonomy Extension Schema |
101.CAL** | | XBRL Taxonomy Extension Calculation Linkbase |
101.DEF** | | XBRL Taxonomy Extension Definition Linkbase |
101.LAB** | | XBRL Taxonomy Extension Labels Linkbase |
101.PRE** | | XBRL Taxonomy Extension Presentation Linkbase |
* Filed herewith.
+Management contract or compensatory plan or arrangement.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Dated: September 18, 2019 | BLOCKCHAIN SOLUTIONS, INC. |
| |
| By:/s/ Barry Hollander |
| Barry Hollander |
| Chief Executive Officer (principal executive officer) |
| Chief Financial Officer (principal accounting officer) |
22