Results of Operations
For the year ended December 31, 2021, the Company generated $12,630 in annual
revenue compared to $48,044 in 2020. During the year ended December 31, 2020,
the Company's revenue was positively impacted due to the sale of our ETP patches
to a single customer, which decreased in 2021.
Cost of sales was $12,655 for the year ended December 31, 2021 and $48,090 for
the year ended December 31, 2020, reflecting the decrease in sales of ETP
patches.
Our operating expenses in the year ended December 31, 2021 amounted to $343,121
as compared to $294,411 for the year ended December 31, 2020. Major operating
expenses for the year ended December 31, 2021 of $ 343,121 include officers
compensation of $ 151,000, amortization expense of $ 5,000, professional fees of
$ 48,699, filings and recording fees of $19,780, research and development cost
of $ 75,000 and bad debt expense of $ 6,750.
Other income and (expenses) was $ (259,080) for the year ended December 31, 2021
as compared to $ (656,713) for the year ended December 31, 2020. Derivative
liability income decreased by $ 810,719, loss on conversion of notes payable and
accrued interest to common stock decreased by $ 912,170, amortization of debt
discounts decreased by $ 746,749 and gain from Surrender Agreement was zero as
compared to $ 472,170 in year 2020.
Our net loss in the year ended December 31, 2021 was $602,226 as compared to the
net loss of $951,170 during the year ended December 31, 2020.
The amounts presented in the financial statements do not provide for the effect
of inflation on our operations or our financial position. Amounts shown for
costs and expenses reflect historical cost and do not necessarily represent
replacement cost. The net operating losses shown would be greater than reported
if the effects of inflation were reflected either by charging operations with
amounts that represent replacement costs or by using other inflation
adjustments.
Liquidity and Capital Resources
We had $377,520 cash on hand at December 31, 2021, compared to $112,953 at
December 31, 2020.
At December 31, 2021, we had $467,060 in principal amount of outstanding
convertible notes compared to $22,875 at December 31, 2020.
The proceeds from loans, convertible debentures as well as cash on hand is being
used to fund the operations of our current operations. During 2021, we entered
into the following financing transaction:
On March 15, 2021, the Company entered into a securities purchase agreement (the
"Securities Purchase Agreement") with FirstFire Global Opportunities Fund, LLC
("FFG") pursuant to which it issued an initial 6% convertible promissory note
(an "FFG Note") to FFG in the principal amount of $272,500, of which $22,500
constituted an original issue discount. On June 28, 2021, the Company issued a
second FFG Note to FFG in the principal amount of $272,500, of which $22,500
constituted an original issue discount..
The FFG Notes bear interest at the rate of six percent (6%) per annum, which
accrues from the date of funding of and was scheduled to mature on March 11,
2022. The Company is currently seeking to negotiate with FFG an extension of the
maturity date of the FFG Notes and a waiver of any default thereunder.
The FFG Notes may be pre-paid in whole or in part by paying FFG the following
premiums:
PREPAY DATE PREPAY AMOUNT
? 30 days 105% * (Principal + Interest ("P+I")
31- 60 days 110% * (P+I)
61-90 days 115% * (P+I)
91-120 days 120% * (P+I)
121-150 days 125% * (P+I)
151-180 days 130% * (P+I)
Any amount of principal or interest on the FFG Notes, which is not paid when due
shall bear interest at the rate of twenty-four (24%) per annum from the due date
thereof until the same is paid ("Default Interest").
FFG has the right beginning on September 15, 2021 (one hundred eighty (180) days
following the issuance of the first FFG Note) to convert all or any part of the
outstanding and unpaid principal amount of the FFG Notes and accrued but unpaid
interest thereon into shares of our common stock at a conversion price equal to
seventy percent (70%) of the average closing price of the Company's common stock
for the five prior (5) trading days prior to the date that the registration
statement of which this prospectus forms a part is declared effective by the SEC
(the "Conversion Price"). The Conversion Price of the FFG Notes is subject to
adjustment for stock splits, stock dividends, recapitalizations or other
customary events. In the case of an Event of Default (as defined in the FFG
Notes), the FFG Notes shall become immediately due and payable in an amount (the
"Default Amount") equal to the principal amount then outstanding plus accrued
interest (including any Default Interest) through the date of full repayment,
multiplied by one hundred twenty-five percent (125%). and interest shall accrue
at the rate of Default Interest. Certain events of default will result in
further penalties. As of June 30, 2021, the note no longer carries variable
conversion features and as such, the derivative was reduced to zero.
Pursuant to the Securities Agreement, on March 15, 2021, the Company also issued
three warrants to FFG (the "Warrants") to purchase 25,000,000, 15,000,000 and
10,000,000 shares of our common stock, respectively. The Warrants are
exercisable for a period of eighteen (18) months from issuance, at exercise
prices of $0.025, $0.05 and $0.075, respectively. The exercise prices are
subject to adjustment for stock splits, stock dividends, recapitalizations or
other customary events.
7
The following table provides detailed information about our net cash flows for
the twelve months ended December 31, 2021 and 2020.
31-Dec-21 31-Dec-20
Net cash (used in) operating activities $ (235,433 ) $ (289,627 )
Net cash (used in) investing activities
- (61,750 )
Net cash provided by financing activities 500,000 439,668
Net increase (decrease) in cash
$ 264,567 $ 88,291
Trends
The factors that will most significantly affect our future operating results,
liquidity and capital resources will be:
? Government regulation of the marijuana industry;
? Revision of Federal banking regulations for the marijuana industry; and
? Legalization of the use of marijuana for medical or recreational use in other
states.
Other than the foregoing, we do not know of any trends, events or uncertainties
that have had, or are reasonably expected to have, a material impact on:
? revenues or expenses;
? any material increase or decrease in liquidity; or
? expected sources and uses of cash.
Critical Accounting Policies and Estimates
The SEC issued Financial Reporting Release No. 60, "Cautionary Advice Regarding
Disclosure About Critical Accounting Policies" suggesting that companies provide
additional disclosure and commentary on their most critical accounting policies.
In Financial Reporting Release No. 60, the SEC has defined the most critical
accounting policies as the ones that are most important to the portrayal of a
company's financial condition and operating results and require management to
make its most difficult and subjective judgments, often as a result of the need
to make estimates of matters that are inherently uncertain. Based on this
definition, we have identified the following significant policies as critical to
the understanding of our financial statements. The preparation of financial
statements in conformity with generally accepted accounting principles requires
management to make a variety of estimates and assumptions that affect (i) the
reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities as of the date of the financial statements and (ii) the reported
amounts of revenues and expenses during the reporting periods covered by the
financial statements. Our management expects to make judgments and estimates
about the effect of matters that are inherently uncertain. As the number of
variables and assumptions affecting the future resolution of the uncertainties
increase, these judgments become even more subjective and complex. Although we
believe that our estimates and assumptions are reasonable, actual results may
differ significantly from these estimates. Changes in estimates and assumptions
based upon actual results may have a material impact on our results.
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, changes in
financial condition, revenues or expenses, results of operations, liquidity,
capital expenditures or capital resources that are material to investors.
© Edgar Online, source Glimpses