NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. DESCRIPTION OF BUSINESS AND HISTORY
Description of business – THC Therapeutics, Inc., (referred to as the “Company”) is focused developing its patented product, the dHydronator®, a sanitizing herb dryer. The main function of the dHydronator is to greatly accelerate the drying time of a herb while sanitizing it. The dHydronator can be used to dry a variety of herbs, but it has been specifically tested for use with cannabis, and it can reduce the drying time for cannabis from 10-14 days to less than 14 hours.
History – The Company was incorporated in the State of Nevada on May 1, 2007, as Fairytale Ventures, Inc., and later changed its name to Aviation Surveillance Systems, Inc. and Harmonic Energy, Inc. On January 23, 2017, the Company changed its name to THC Therapeutics, Inc.
On May 30, 2017, the Company formed Genesis Float Spa LLC, a wholly-owned subsidiary, to market its float spa assets purchased for wellness centers. The Company’s health spa plans are part of the Company’s strategic focus on revenue generation and creating shareholder value.
On January 17, 2018, the Company changed its name to Millennium Blockchain Inc.
On September 28, 2018, the Company changed its name back to THC Therapeutics, Inc.
THC Therapeutics, Inc., together with its subsidiaries, shall herein be collectively referred to as the “Company.”
2. BASIS OF PRESENTATION AND GOING CONCERN
Basis of Presentation – The Company has incurred losses for the past several years while developing infrastructure and its intellectual property. As of April 30, 2020, the Company had a working capital deficit of approximately $2,389,232. In response to these conditions, the Company plans to raise additional capital through the sale of debt and equity securities.
Going Concern – The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred cumulative net losses of $34,973,711 since its inception and requires capital for its contemplated operational and marketing activities to take place. The Company’s ability to raise additional capital through the future issuances of common stock is unknown. The obtainment of additional financing, the successful development of the Company’s contemplated plan of operations, and its transition, ultimately, to the attainment of profitable operations are necessary for the Company to continue operations. The ability to successfully resolve these factors raise substantial doubt about the Company’s ability to continue as a going concern. The consolidated financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.
3. SUMMARY OF SIGNIFICANT POLICIES
The accompanying unaudited interim financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Audited Financial Statements. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim period presented have been reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which would substantially duplicate the disclosures contained in the audited financial statements for the most recent Annual Audited Financial Statements have been omitted.
Principles of Consolidation – The consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompany balances and transactions have been eliminated.
Use of Estimates – The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include estimates used to review the Company’s goodwill, impairments and estimations of long-lived assets, revenue recognition on percentage of completion type contracts, allowances for uncollectible accounts, inventory valuation, and the valuations of non-cash capital stock issuances. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable in the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Cash and Cash Equivalents – For purposes of the statement of cash flows, the Company considers all highly liquid investments and short-term instruments with original maturities of three months or less to be cash equivalents. There are $16,895 and $317,551 in cash and no cash equivalents as of April 30, 2020 and July 31, 2019, respectively.
Concentration Risk – At times throughout the year, the Company may maintain cash balances in certain bank accounts in excess of FDIC limits. As of April 30, 2020, the cash balance in excess of the FDIC limits was $0. The Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk in these accounts.
Fair Value of Financial Instruments – The carrying amounts reflected in the balance sheets for cash, accounts payable and accrued expenses approximate the respective fair values due to the short maturities of these items.
As required by the Fair Value Measurements and Disclosures Topic of the FASB ASC, fair value is measured based on a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
The three levels of the fair value hierarchy are described below:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability;
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity).
Revenue Recognition: We recognize revenue in accordance with generally accepted accounting principles as outlined in the Financial Accounting Standard Board's (“FASB”) Accounting Standards Codification (“ASC”) 606, Revenue From Contracts with Customers, which requires that five steps be followed in evaluating revenue recognition: (i) identify the contract with the customer; (ii) identity the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price; and (v) recognize revenue when or as the entity satisfied a performance obligation.
The company has made an accounting policy election to exclude from the measurement of the transaction price all taxes assessed by governmental authorities that are collected by the company from its customers (sales and use taxes, value added taxes, some excise taxes).
Product Sales – Revenues from the sale of products are recognized when title to the products are transferred to the customer and only when no further contingencies or material performance obligations are warranted, and thereby have earned the right to receive reasonably assured payments for products sold and delivered.
Costs of Revenue – Costs of revenue includes raw materials, component parts, and shipping supplies. Shipping and handling costs is not a significant portion of the cost of revenue.
Goodwill and Intangible Assets – The Company follows Financial Accounting Standard Board’s (FASB) Codification Topic 350-10 (“ASC 350-10”), “Intangibles – Goodwill and Other.” According to this statement, goodwill and intangible assets with indefinite lives are no longer subject to amortization, but rather an annual assessment of impairment by applying a fair-value based test. Fair value for goodwill is based on discounted cash flows, market multiples and/or appraised values as appropriate. Under ASC 350-10, the carrying value of assets are calculated at the lowest level for which there are identifiable cash flows.
Long-Lived Assets – In accordance with the Financial Accounting Standards Board ("FASB") Accounts Standard Codification (ASC) ASC 360-10, "Property, Plant and Equipment," the carrying value of intangible assets and other long-lived assets is reviewed on a regular basis for the existence of facts or circumstances that may suggest impairment. The Company recognizes impairment when the sum of the expected undiscounted future cash flows is less than the carrying amount of the asset. Impairment losses, if any, are measured as the excess of the carrying amount of the asset over its estimated fair value. During the nine months ending April 30, 2020 and 2019 the Company recorded an impairment expense of $0 and $2,429,981, respectively.
Segment Reporting – Operating segments are defined as components of an enterprise for which separate financial information is available and evaluated regularly by the chief operating decision maker, or decision-making group, in deciding the method to allocate resources and assess performance. The Company currently has one reportable segment for financial reporting purposes, which represents the Company's core business.
Income Taxes – The Company accounts for its income taxes in accordance with FASB Codification Topic ASC 740-10, “Income Taxes”, which requires recognition of deferred tax assets and liabilities for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and tax credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the 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 income in the period that includes the enactment date.
Stock-Based Compensation – The Company follows the guidelines in FASB Codification Topic ASC 718-10 “Compensation-Stock Compensation”, which requires the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors including employee stock options and employee stock purchases related to an Employee Stock Purchase Plan based on the estimated fair values.
Stock based compensation expense recognized under ASC 718-10 for the nine months ended April 30, 2020 and 2019, totaled $438,434 and $19,093,205, respectively.
Earnings (Loss) Per Share – The Company reports earnings (loss) per share in accordance with FASB Codification Topic ASC 260-10 “Earnings Per Share.” Basic earnings (loss) per share is computed by dividing income (loss) available to common shareholders by the weighted average number of common shares available. Diluted earnings (loss) per share is computed similar to basic earnings (loss) per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. Diluted earnings (loss) per share has not been presented since the effect of the assumed exercise of options and warrants to purchase common shares (common stock equivalents) would have an anti-dilutive effect.
Advertising Costs – The Company’s policy regarding advertising is to expense advertising when incurred. The Company incurred advertising expenses of $53,093 and $26,383 during the nine months ended April 30, 2020 and 2019, respectively.
Recently Issued Accounting Pronouncements –
The Company has evaluated all recent accounting pronouncements and believes that none of them will have a material effect on the Company's financial position, results of operations or cash flows.
4. FIXED ASSETS
Fixed assets consist of the following as of April 30, 2020 and July 31, 2019:
|
|
April 30,
2020
|
|
|
July 31,
2019
|
|
dHydronator prototype
|
|
$
|
27,100
|
|
|
$
|
27,100
|
|
Float Spa and associated equipment
|
|
|
60,000
|
|
|
|
60,000
|
|
Office furniture and equipment
|
|
|
532
|
|
|
|
532
|
|
Less: accumulated depreciation
|
|
|
(63,170
|
)
|
|
|
(50,489
|
)
|
Fixed assets, net
|
|
$
|
24,462
|
|
|
$
|
37,143
|
|
Depreciation expense for the nine months ended April 30, 2020 and 2019, was $12,681 and $15,882, respectively.
5. INTANGIBLE ASSETS
Intangible assets consist of the following as of April 30, 2020 and July 31, 2019:
|
|
April 30,
2020
|
|
|
July 31,
2019
|
|
Patents and patents pending
|
|
$
|
19,699
|
|
|
$
|
19,699
|
|
Trademarks
|
|
|
1,275
|
|
|
|
1,275
|
|
Website and domain names
|
|
|
15,098
|
|
|
|
15,098
|
|
Less: accumulated depreciation
|
|
|
(14,301
|
)
|
|
|
(10,994
|
)
|
Intangible assets, net
|
|
$
|
21,771
|
|
|
$
|
25,078
|
|
Amortization expense for the nine months ended April 30, 2020 and 2019, was $3,307 and $3,294 respectively.
6. ADVANCES FROM RELATED PARTIES
Our Chief Executive Officer and Harvey Romanek, father of our Chief Executive Officer, previously agreed to advance funds to the Company from time to time to support the ongoing operations of the Company. Advances are due within ten (10) days of demand and bear interest at 5% annually.
Advances from related parties consist of the following as of April 30, 2020:
|
|
Principal as of
|
|
|
Nine Months ending
April 30, 2020
|
|
|
Principal as of
|
|
|
Accrued
interest balance
As of
|
|
|
|
July 31,
2019
|
|
|
Funds
advanced
|
|
|
Funds
repaid
|
|
|
April 30,
2020
|
|
|
April 30,
2020
|
|
B. Romanek, President and CEO
|
|
$
|
33,825
|
|
|
$
|
51,576
|
|
|
$
|
(75,097
|
)
|
|
$
|
10,304
|
|
|
$
|
31
|
|
Shareholder Relative of our President and CEO
|
|
|
70,393
|
|
|
|
-
|
|
|
|
-
|
|
|
|
70,393
|
|
|
|
7,535
|
|
TOTAL
|
|
$
|
104,219
|
|
|
$
|
51,576
|
|
|
$
|
(75,097
|
)
|
|
$
|
80,697
|
|
|
$
|
7,566
|
|
7. RELATED PARTY TRANSACTIONS
On November 1, 2017, we entered into an employment agreement with Brandon Romanek, our Chief Executive Officer. In accordance with this agreement, Mr. Romanek provides services to the Company in exchange for $78,000 per year plus vacation and bonuses as approved annually by the board of directors, as well as reimbursement of expenses incurred. On February 1, 2019, we amended the employment agreement with Brandon Romanek, our Chief Executive Officer. In accordance with this agreement, Mr. Romanek provides services to the Company in exchange for $178,000 per year plus vacation and bonuses as approved annually by the board of directors, as well as reimbursement of expenses incurred.
During the nine months ending April 30, 2020, the Company accrued $140,812 due to Mr. Romanek related to this agreement. As of April 30, 2020, Mr. Romanek has allowed the Company to defer a total of $300,748 in compensation earned to date related to his employment agreements.
On June 15, 2019, the Company entered into an employment agreement with Joshua Halford, a business development analyst for the Company, under the agreement Mr. Halford earns (i) $3,000 in compensation every other week, payable at the Company’s election in cash or in the form of common stock registered with the SEC on Form S-8 with a 50% bonus for stock issuances made in lieu of cash payments at the time of issuance (for example, if the Company filed a registration statement on Form S-8 in the future, the Company could elect to pay Mr. Halford the $3,000 biweekly payment by issuing Mr. Halford $4,500 of S-8 registered Company common stock at the then-current common stock price instead of making a $3,000 cash payment to Mr. Halford), and (ii) 10% sales commissions. On February 18, 2020 the employment agreement was amended to $1,000 in compensation every other week to be paid in cash. During the nine months ended April 30, 2020 Mr. Halford earned $42,000.
8. SECURED NOTES PAYABLE
Notes Payable at consists of the following:
|
|
April 30,
|
|
|
July 31,
|
|
|
|
2020
|
|
|
2019
|
|
On October 29, 2019, the Company issued a $70,000 promissory note; the note carries an interest rate of 6.9% and is due in 180 days from the issuance date.
|
|
|
|
|
|
|
During the quarter ended April 30, 2020 the Company made cash payments totaling $37,500 on the outstanding principal balance of the loan.
|
|
|
32,500
|
|
|
|
-
|
|
The note is secured by the Company’s short-term investments in silver.
|
|
|
|
|
|
|
|
|
On December 11, 2019, the Company issued a $7,000 promissory note; the note carries an interest rate of 6.9% and is due in 180 days from the issuance date.
|
|
|
7,000
|
|
|
|
-
|
|
The note is secured by the Company’s short-term investments in silver.
|
|
|
|
|
|
|
|
|
On December 20, 2019, the Company issued a $7,000 promissory note; the note carries an interest rate of 6.9% and is due in 180 days from the issuance date.
|
|
|
32,333
|
|
|
|
-
|
|
The note is secured by the Company’s short-term investments in silver.
|
|
|
|
|
|
|
|
|
On December 20, 2019, the Company issued a $7,000 promissory note; the note carries an interest rate of 6.9% and is due in 180 days from the issuance date.
|
|
|
8,000
|
|
|
|
-
|
|
The note is secured by the Company’s short-term investments in silver.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
79,833
|
|
|
|
-
|
|
9. CONVERTIBLE NOTES PAYABLE
Convertible Notes Payable at consists of the following:
|
|
April 30,
|
|
|
July 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
On April 4, 2019, we entered into a master convertible promissory note pursuant to which we may borrow up to $250,000 in $50,000 tranches.
On April 19, 2019, we borrowed the first tranche of $50,000, net of debt issuance costs and investor legal fees of $7,000, resulting in the Company receiving $43,000.
On June 19, 2019, we borrowed the second tranche of $50,000, net of debt issuance costs and investor legal fees of $7,000, resulting in the Company receiving $43,000.
On January 27, 2020, we borrowed the third tranche of $35,000, net of debt issuance costs and investor legal fees of $7,000, resulting in the Company receiving $30,500.
On October 31, 2019, the lender converted $9,532 of principle and $500 of fees into 16,500 shares of common stock.
On December 12, 2020, the lender converted $9,700 of principle and $500 of fees into 34,000 shares of common stock.
On February 10, 2020, the lender converted $10,156 of principle and $500 of fees into 120,000 shares of common stock.
On March 24, 2020, the lender converted $7,628 of principle and $500 of fees into 160,000 shares of common stock.
On April 13, 2020, the lender converted $7,900 of principle and $500 of fees into 300,000 shares of common stock.
On April 28, 2020, the lender converted $5,084 of principle, $500 of fees, and $5,000 of interest into 588,000 shares of common stock.
Interest under the convertible promissory note is 10% per annum, and the principal and all accrued but unpaid interest is due on April 4, 2020. The note is convertible at any date after the issuance date at the noteholder’s option into shares of our common stock at a variable conversion price equal to the lesser of (i) the lowest Trading Price during the previous twenty-five (25) Trading Day period ending on the latest complete Trading Day prior to the date of this Note or (ii) Variable Conversion Price of 60% multiplied by the lowest Trading Price for the Common Stock during the twenty-five (25) Trading Day period ending on the last complete Trading Day prior to the Conversion Date.
The Company recorded debt discounts in the amount of $135,000 in connection with the original issuance discount, offering costs and initial valuation of the derivative liability related to the embedded conversion option of each tranche of the Note to be amortized utilizing the effective interest method of accretion over the term of each tranche of the Note. The aggregate debt discount has been accreted and charged to interest expenses as a financing expense in the amount of $78,918 during the nine months ended April 30, 2020.
Further, the Company recognized a derivative liability of $465,748 and an initial loss of $335,248 based on the Black-Scholes pricing model. During the nine months ended, April 30, 2020, the Company recorded a gain on derivative liability of $117,195.
|
|
|
85,000
|
|
|
|
100,000
|
|
Unamortized debt discount
|
|
|
(32,794
|
)
|
|
|
(76,713
|
)
|
Total, net of unamortized discount
|
|
|
52,206
|
|
|
|
23,287
|
|
On June 20, 2019, we entered into a convertible promissory note pursuant to which we borrowed $291,108, net of an Original Issue Discount (“OID”) of $36,108 and investor legal expenses of $5,000 resulting in the Company receiving $250,000.
On October 31, 2019, the lender converted $30,000 of principle into 170,940 shares of common stock.
On March 27, 2020, the lender converted $30,000 of principle into 267,016 shares of common stock.
On April 23, 2020, the lender converted $21,000 of principle into 210,108 shares of common stock.
On April 23, 2020, the lender converted $30,000 of principle into 1,129,816 shares of common stock
Interest under the convertible promissory note is 8% per annum, and the principal and all accrued but unpaid interest is due on June 20, 2020. The note is convertible at any date after the issuance date at the noteholder’s option into shares of our common stock at a conversion price equal to $8.80 (the “Lender Conversion Price”). Additionally, after 6 months from the date the Company receives note funding, the noteholder has the right to demand whole or partial redemption of amounts owed to the noteholder under the note. Payments of redemption amounts by the Company to the noteholder can be made in cash or by converting the redemption amount into shares common stock of the Company, with such conversions occurring at the lower of (i) the Lender Conversion Price, or (ii) a price equal to the 65% of the two lowest Closing Trade Prices during the ten (10) Trading Day period immediately preceding the measurement date.
The Company recorded a debt discount in the amount of $182,499 in connection with the original issuance discount, offering costs and initial valuation of the derivative liability related to the embedded conversion option of the Note to be amortized utilizing the effective interest method of accretion over the term of the Note. The aggregate debt discount has been accreted and charged to interest expenses as a financing expense in the amount of $137,000 during the nine months ended April 30, 2020
Further, the Company recognized a derivative liability of $141,391 and an initial loss of $0 based on the Black-Scholes pricing model. During the nine months ended, April 30, 2020, the Company recorded a loss on derivative liability of $82,472.
|
|
|
180,108
|
|
|
|
291,108
|
|
Unamortized debt discount
|
|
|
(24,500
|
)
|
|
|
(161,500
|
)
|
Total, net of unamortized discount
|
|
|
155,608
|
|
|
|
129,608
|
|
On February 20, 2020, we entered into a convertible promissory note pursuant to which we borrowed $135,680, net of an Original Issue Discount (“OID”) of $7,680 and investor legal expenses of $2,500 resulting in the Company receiving $125,500.
Interest under the convertible promissory note is 10% per annum, and the principal and all accrued but unpaid interest is due on August 15, 2021. The note is convertible at any date after the issuance date at the noteholder’s option into shares of our common stock at a conversion price equal to 71% of the average of the 2 lowest trading prices of the common stock during the 10 completed trading days prior to conversion date.
The Company recorded a debt discount in the amount of $135,680 in connection with the original issuance discount, offering costs and initial valuation of the derivative liability related to the embedded conversion option of the Note to be amortized utilizing the effective interest method of accretion over the term of the Note. The aggregate debt discount has been accreted and charged to interest expenses as a financing expense in the amount of $18,817 during the nine months ended April 30, 2020
Further, the Company recognized a derivative liability of $192,236 and an initial loss of $64,236 based on the Black-Scholes pricing model. During the nine months ended, April 30, 2020, the Company recorded a loss on derivative liability of $251,254.
|
|
|
135,680
|
|
|
|
-
|
|
Unamortized debt discount
|
|
|
(116,863
|
)
|
|
|
-
|
|
Total, net of unamortized discount
|
|
|
18,817
|
|
|
|
-
|
|
On March 26, 2020, we entered into a convertible promissory note pursuant to which we borrowed $3,000, net of legal expenses of $3,000 resulting in the Company receiving $0.
Interest under the convertible promissory note is 0% per annum, and the principal and all accrued but unpaid interest is due on March 26, 2021. The note is convertible at any date after the issuance date at the noteholder’s option into shares of our common stock at a conversion price equal to the average of the closing trading prices of the common stock during the 3 completed trading days prior to conversion date.
The Company recorded a debt discount in the amount of $3,000 in connection with the original issuance discount, offering costs and initial valuation of the derivative liability related to the embedded conversion option of the Note to be amortized utilizing the effective interest method of accretion over the term of the Note. The aggregate debt discount has been accreted and charged to interest expenses as a financing expense in the amount of $288 during the nine months ended April 30, 2020
Further, the Company recognized a derivative liability of $1,500 and an initial loss of $1,500 based on the Black-Scholes pricing model. During the nine months ended, April 30, 2020, the Company recorded a gain on derivative liability of $56.
|
|
|
3,000
|
|
|
|
-
|
|
Unamortized debt discount
|
|
|
(2,712
|
)
|
|
|
-
|
|
Total, net of unamortized discount
|
|
|
288
|
|
|
|
-
|
|
Total, net of unamortized discount
|
|
$
|
226,919
|
|
|
$
|
152,895
|
|
10. CONVERTIBLE NOTES PAYABLE RELATED PARTY
On May 1, 2019, we entered into a convertible promissory note pursuant to which we borrowed $200,000 from Harvey Romanek, the father of the Company’s Chief Executive Officer, Brandon Romanek. Interest under the convertible promissory note is 10% per annum, and the principal and all accrued but unpaid interest is due on May 1, 2021. The note is convertible six months after the issuance date at the noteholder’s option into shares of our common stock at a Variable Conversion Price of 65% multiplied by the lowest Trading Price for the Common Stock during the ten (10) Trading Day period ending on the last complete Trading Day prior to the Conversion Date.
The Company recorded a debt discount in the amount of $200,000 in connection with the original issuance discount, offering costs and initial valuation of the derivative liability related to the embedded conversion option of the Note to be amortized utilizing the effective interest method of accretion over the term of the Note. The aggregate debt discount has been accreted and charged to interest expenses as a financing expense in the amount of $75,068 during the nine months ended April 30, 2020.
Further, the Company recognized a derivative liability of $387,232 and an initial loss of $187,232 based on the Black-Scholes pricing model. During the nine months ended April 30, 2020, the Company also recorded a loss on derivative liability of $311,348.
As of April 30, 2020, convertible notes due to related parties net of unamortized debt discounts of $100,274, was $99,726.
11. DERIVATIVE LIABILITY
The Company accounts for the fair value of the conversion features of its convertible debt in accordance with ASC Topic No. 815-15 “Derivatives and Hedging; Embedded Derivatives” (“Topic No. 815-15”). Topic No. 815-15 requires the Company to bifurcate and separately account for the conversion features as an embedded derivative contained in the Company’s convertible debt. The Company is required to carry the embedded derivative on its balance sheet at fair value and account for any unrealized change in fair value as a component of results of operations. The Company values the embedded derivatives using the Black-Scholes pricing model.
The following table presents a summary of the Company’s derivative liabilities associated with its convertible notes as of April 30, 2020:
|
|
Amount
|
|
Balance July 31, 2019
|
|
$
|
611,265
|
|
Debt discount originated from derivative liabilities
|
|
|
161,500
|
|
Initial loss recorded
|
|
|
147,106
|
|
Adjustment to derivative liability due to debt settlement
|
|
|
(420,591
|
)
|
Change in fair market value of derivative liabilities
|
|
|
946,633
|
|
Balance April 30, 2020
|
|
$
|
1,445,913
|
|
The Black-Scholes model utilized the following inputs to value the derivative liabilities at the date of issuance of the convertible note and at the date of issuance and April 30, 2020:
Fair value assumptions – derivative notes:
|
|
Date of
issuance
|
|
|
April 30,
2020
|
|
Risk free interest rate
|
|
|
.10-20%
|
|
|
|
1.45-1.54%
|
|
Expected term (years)
|
|
|
1.00-0.134
|
|
|
|
0.145-0.99
|
|
Expected volatility
|
|
|
236.46%-458.59%
|
|
|
|
254.68%
|
|
Expected dividends
|
|
|
0
|
|
|
|
0
|
|
12. STOCK WARRANTS
The following is a summary of warrant activity during the nine months ended April 30, 2020 and 2019:
|
|
Number of
Shares
|
|
|
Weighted Average Exercise Price
|
|
Balance, July 31, 2019
|
|
|
1,506,250
|
|
|
$
|
10.34
|
|
|
|
|
|
|
|
|
|
|
Warrants granted and assumed
|
|
|
1,531,311
|
|
|
|
0.088
|
|
Warrants expired
|
|
|
|
|
|
|
-
|
|
Warrants rescinded or canceled
|
|
|
-
|
|
|
|
-
|
|
Warrants exercised
|
|
|
(1,247,190
|
)
|
|
|
0.088
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2020
|
|
|
1,790,371
|
|
|
$
|
8.72
|
|
During the nine months ended April 30, 2020 the Company issued an additional 1,531,311 warrants to a warrant holder in accordance with antidilution provisions. The warrants carried a strike price of $0.088. The Company recorded an expense of 265,934 as a result of the antidilution warrants granted.
1,790,371 of the warrants outstanding as of April 30, 2020 were exercisable.
13. SHAREHOLDERS’ DEFICIT
Overview
The Company’s authorized capital stock consists of 500,000,000 shares of $0.001 par value common stock and 10,000,000 shares of $0.001 par value preferred stock.
As of April 30, 2020, and July 31, 2019, the Company had 18,973,666 and 14,434,098 shares of common stock issued and outstanding, respectively.
As of April 30, 2020, and July 31, 2019, the Company had 218,000 and 217,000 shares of Series A Preferred Stock issued and outstanding, respectively.
As of April 30, 2020, and July 31, 2019, the Company had 0 and 0 shares of Series B Preferred Stock issued and outstanding, respectively.
The Company also has 1,219,816 shares payable in relation to prior agreements which were valued based upon their respective agreement dates at $221,700.
Series A Preferred Stock
On January 24, 2017, pursuant to Article III of our Articles of Incorporation, the Company designated a class of preferred stock, the “Series A Preferred Stock,” consisting of three million (3,000,000) shares, par value $0.001.
Under the Certificate of Designation, holders of the Series A Preferred Stock are entitled at their option to convert their preferred shares into common stock at a conversion rate of one hundred (100) shares of common stock for every one (1) share of Series A Preferred Stock. The holders are further entitled to vote together with the holders of the Company’s common stock on all matters submitted to shareholders at a rate of one hundred (100) votes for each share held. The holders are entitled to equal rights with our common stockholders as it relates to liquidation preference.
Issuances of Common and Preferred Stock for the nine months ended April 30, 2019
On August 27, 2018, the Company agreed to issue 1,000 shares of the Company's Series A Preferred Stock to a legal consultant for services rendered in the quarter ending October 31, 2018. The shares were deemed fully earned at the date of grant. In accordance with ASC 820, the Company valued the shares issued based upon the unadjusted quoted prices of its common stock on the execution date of the agreement to which the preferred stock issued as consideration are convertible and determined the value to be $3.148 per common share or $314.80 per preferred share or $314,800.
On September 28, 2018, the Company agreed to issue 50,000 shares of common stock to a financial consultant for accounting services rendered during the quarter ending October 31, 2018. The shares were fair valued at $35,000 at the date of grant. The shares vested immediately upon issuance.
On November 28, 2018, the Company agreed to issue 25,000 shares of common stock to a health care consultant for services rendered as the Company’s medical director during the quarter ended January 31, 2019. The shares were fair valued at $26,225 at the date of grant. The shares vested immediately upon issuance. As of July 31, 2019, the shares had not yet been issued and have been recorded as stock payable.
On November 29, 2018, the Company agreed to issue 15,000 shares of common stock and 20,000 warrants to purchase shares of the Company’s common stock at a price of $5.00 for a period of two years to a new business advisory consultant for convention management consulting services rendered during the quarter ended January 31, 2019. The shares and warrants were fair valued at $35,089 at the date of grant. The shares vested immediately upon issuance. 12,500 shares were issued, and 2,500 shares remain payable to the Consultant and are recorded as stock payable as of July 31, 2019.
On November 29, 2018, the Company agreed to issue 12,500 shares of common stock and 20,000 warrants to purchase shares of the Company’s common stock at a price of $5.00 for a period of two years to a new business advisory consultant for research and development services rendered during the quarter ended January 31, 2019. The shares and warrants were fair valued at $32,567 at the date of grant. The shares vested immediately upon issuance.
On January 4, 2019, the Company and a lender agreed to settle a $10,747 promissory note and associated accrued interest of $1,373. The Company agreed to issue 99,880 shares of the Company’s common stock. In return for the consideration the lender agreed to release the Company from all amounts owed. 80 shares have not been issued and have been recorded as stock payable as of July 31, 2019.
On January 29, 2019, the Company agreed to issue 100,000 shares of common stock to a new business advisory consultant for business development services rendered in the quarter ending January 31, 2019. The shares were fair valued at $70,000 at the date of grant. The shares vested immediately upon issuance.
On February 14, 2019, the Company issued 60,000 shares of common stock to a new investor relations advisory firm for services rendered during February 2019. The shares were fair valued at $78,000 at the date of grant. The shares vested immediately upon issuance.
On March 14, 2019, the Company issued 50,000 shares of common stock to the same investor relations advisory firm for services rendered during March 2019. The shares were fair valued at $339,000 at the date of grant. The shares vested immediately upon issuance.
On April 14, 2019, the Company issued 50,000 shares of common stock to the same investor relations advisory firm for services rendered during April 2019. The shares were fair valued at $547,500 at the date of grant. The shares vested immediately upon issuance.
On April 25, 2019, a lender elected to convert principal and accrued interest of $150,000 and $5,474, respectively into 304,042 shares of the Company’s common stock in accordance with the rights under their convertible promissory note dated January 4, 2019.
On April 25, 2019, Fiorenzo “Enzo” Villani was appointed a member of the Company’s Board of Directors. The Company issued 13,000 shares of the Company’s Series A Preferred Stock to Mr. Villani in consideration of his appointment as a member of the Company’s Board of Directors. The shares were deemed fully earned at the date of grant. In accordance with ASC 820, the Company valued the shares issued based upon the unadjusted quoted prices of its common stock on the execution date of the agreement to which the preferred stock issued as consideration are convertible and determined the value to be $13.55 per common share or $1,355 per preferred share or $17,615,000.
On or about December 23, 2019, the Company rescinded its agreement dated April 25, 2019, with Fiorenzo “Enzo” Villani, a member of the Company’s Board of Directors. The Company rescinded the issuance of 13,000 shares of the Company’s Series A Preferred Stock to Mr. Villani in consideration of his appointment as a member of the Company’s Board of Directors. As a result of the rescission, the 13,000 shares of Series A Preferred Stock was returned to the Company and cancelled.
Issuances of Common and Preferred Stock for the nine months ended April 30, 2020
On October 1, 2019, the Company issued a total of 267,241 shares of common stock to settle $358,269 in a stock payable.
On September 10, 2019, a shareholder converted 1,000 shares of Series A Preferred Stock into 100,000 shares of common stock.
On October 9, 2019, the Company agreed to issue 50,000 shares of common stock to a financial consultant for accounting services. The shares were fair valued at $112,500 at the date of grant. The shares vested immediately upon issuance.
On October 18, 2019, a convertible note holder converted $10,032 in principal and fees into 16,500 shares of common stock at a conversion price of $0.608 per share.
On December 9, 2019, the Company agreed to issue 25,000 shares of common stock to a consultant for services. The shares were fair valued at $20,000 at the date of grant. The shares have not been issued and are recorded as stock payable as of April 30, 2020.
On December 12, 2019, a convertible note holder converted $10,200 in principal and fees into 34,000 shares of common stock at a conversion price of $0.30 per share.
On January 1, 2020, a convertible note holder converted $30,000 in principal into 170,940 shares of common stock at a conversion price of $0.1755 per share.
On February 12, 2020, a convertible note holder converted $10,656 in principal and fees into 120,000 shares of common stock at a conversion price of $0.0888 per share.
On March 26, 2020, a convertible note holder converted $8,128 in principal and fees into 160,000 shares of common stock at a conversion price of $0.0508 per share.
On March 27, 2020 the Company issued 375,000 shares in a cashless warrant exercise.
On March 30, 2020 a convertible note holder converted $30,000 in principal and fees into 267,016 shares of common stock at a conversion price of $0.112353 per share.
On April 3, 2020, the Company agreed to issue 500,000 shares of common stock to a consultant for services. The shares were fair valued at $40,000 at the date of grant. The shares vested immediately upon issuance.
On April 14, 2020 the Company issued 425,000 shares in a cashless warrant exercise.
On April 13, 2020 a convertible note holder converted $8,400 in principal and fees into 300,000 shares of common stock at a conversion price of $0.028 per share.
On April 23, 2020 a convertible note holder converted $21,000 in principal and fees into 790,871 shares of common stock at a conversion price of $0.026553 per share.
On April 23, 2020 a convertible note holder converted $30,000 in principal and fees into 1,129,816 shares of common stock at a conversion price of $0.026553 per share. As of April 30, 2020 the shares were not issued and recorded as stock payable.
On April 29, 2020 the Company issued 425,000 shares in a cashless warrant exercise.
On April 28, 2020 a convertible note holder converted $10,584 in principal and fees into 588,000 shares of common stock at a conversion price of $0.018 per share
On March 26, 2020 the Company issued 15,00 shares of Series A preferred stock valued at $240,000 to settle unpaid legal fees totaling approximately $75,000. The Company recorded a loss on settlement of debt of $165,000 in connection with the issuance.
14. SUBSEQUENT EVENTS
In accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to April 30, 2020, to the date these financial statements were available to be issued and has determined that it does not have any material subsequent events to disclose in these financial statements other the events disclosed below.
Issuance of convertible promissory notes
On April 29, 2020, we entered into a convertible promissory note pursuant to which we borrowed $66,780, net of an Original Issue Discount (“OID”) of $3,780 and financing fees of $3,000, resulting in the Company receiving $60,000. The funding under the note was received on until May 7, 2020. Interest under the convertible promissory note is 10% per annum, and the principal and all accrued but unpaid interest is due on October 29, 2021. The note is convertible 180 days following the issuance date at the noteholder’s option into shares of our common stock at a conversion price equal to the 71% of the lowest Closing Trade Price during the fifteen (15) Trading Day period immediately preceding the measurement date.
On May 1, 2020 we entered into a $100,000 convertible promissory note pursuant with a consultant as prepayment of $100,000 of consulting services to be provided over the next six-months. Interest under the note is 10% per annum, and the principal and all accrued but unpaid interest is due on February 1, 2021. The note is convertible immediately upon issuance at the noteholder’s option into shares of our common stock at a conversion price equal to 65% of the average of the three lowest closing prices in the ten (10) trading days prior to the conversion.
Conversion of convertible debt
On May 26, 2020, one of the Company’s lenders converted $13,500 of principle and fees into 750,000 shares of common stock.
On May 28, 2020, one of the Company’s lenders converted $35,000 of principle and fees into 1,318,118 shares of common stock.