UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FIRST
AMENDED
FORM
10-Q/A
(Mark
One)
☒ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2021
☐ 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 000-55572
Healthy Extracts Inc.
(Exact
name of registrant as specified in its charter)
Nevada
(State
or other jurisdiction of
incorporation
or organization)
47-2594704
(I.R.S.
Employer
Identification
No.)
6445 S. Tenaya Way , Suite B110
Las Vegas , NV
(Address
of principal executive offices)
89113
(Zip
Code)
Registrants
telephone number, including area code (720) 463-1004
Indicate
by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the previous 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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. (Check one):
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated Filer
(Do
not check if a smaller reporting company)
☐
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 ☒
As
of August 13, 2021, there were 318,302,410 shares of common stock, $0.001 par value, issued and outstanding.
Explanatory Note
This
amendment No. 1 to the Quarterly Report on Form 10-Q/A amends the Quarterly Report on Form 10-Q for the quarterly period ended June
30, 2021 of Healthy Extracts Inc. (“Healthy Extracts”), which was filed with the Securities and Exchange Commission on August
16, 2021. The Form 10-Q/A is being filed to correct certain non-material mathematical errors.
Except as
describe above, this Amendment No.1 on Form 10-Q/A is not intended to update or modify any other information presented in Healthy Extracts’
Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2021, as originally filed. This amendment does not reflect events
occurring after the Form 10-Q’s original filing date of August 15, 2021. Accordingly the Form 10-Q/A should be read in conjunction
with our other filings made with the SEC subsequent to the filing of our Quarterly Report on Form 10-Q for the quarterly period ended
June 30, 2021.
For
the convenience of the reader , we have included a complete version of the Amendment, which includes all unchanged portions of the original
filing, within this report.
Table of Contents
HEALTHY
EXTRACTS INC.
TABLE
OF CONTENTS
Page
PART
I – FINANCIAL INFORMATION
1
Item 1.
Financial Statements
2
Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operation s
17
Item 3.
Quantitative and Qualitative Disclosure About Market Risks
21
Item 4.
Controls and Procedures
22
PART
II – OTHER INFORMATION
23
Item 1.
Legal Proceedings
23
Item 1A.
Risk Factors
23
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
23
Item 3.
Defaults Upon Senior Securities
23
Item 4.
Mine Safety Disclosures
23
Item 5.
Other Information
23
Item 6.
Exhibits
24
SIGNATURES
25
Table of Contents
PART
I – FINANCIAL INFORMATION
This
Quarterly Report includes forward-looking statements within the meaning of the Securities Exchange Act of 1934 (the Exchange Act).
These statements are based on managements beliefs and assumptions, and on information currently available to management. Forward-looking
statements include the information concerning our possible or assumed future results of operations set forth under the heading: Managements
Discussion and Analysis of Financial Condition and Results of Operations. Forward-looking statements also include statements in
which words such as expect, anticipate, intend, plan, believe,
estimate, consider or similar expressions are used.
Forward-looking
statements are not guarantees of future performance. They involve risks, uncertainties and assumptions. Our future results and shareholder
values may differ materially from those expressed in these forward-looking statements. Readers are cautioned not to put undue reliance
on any forward-looking statements.
- 1 -
Table of Contents
ITEM
1 Financial
Statements
HEALTHY
EXTRACTS, INC.
CONSOLIDATED
BALANCE SHEETS
(Unaudited)
JUNE 30,
DECEMBER 31,
2021
2020
ASSETS
CURRENT ASSETS
Cash
$ 286,939
$ 59,201
Accounts receivable
40,315
13,274
Inventory
2,581,701
2,417,683
Total current assets
2,908,954
2,490,158
Fixed assets, net of accumulated depreciation of $ 45,944 and $ 36,895 , respectively
3,585
6,135
Patents/Trademarks
499,265
425,877
Goodwill
193,260
193,260
Total other assets
696,109
625,272
TOTAL ASSETS
$ 3,605,063
$ 3,115,430
LIABILITIES AND STOCKHOLDERS DEFICIT
LIABILITIES
Accounts payable
$ 14,722
$ 64,836
Accrued liabilities
89,718
9,054
Notes payable
—
—
Notes payable - related party
170,866
170,866
Convertible debt, net of discount of $0.00 and $0.00, respectively
751,750
6,750
Convertible debt - related party, net of discount of $0.00 and $0.00, respectively
—
—
Accrued interest payable
13,981
2,379
Accrued interest payable - related party
7,280
518
Derivative liabilities
987,427
7,202
Total current and total liabilities
2,035,744
261,604
STOCKHOLDERS EQUITY (DEFICIT)
Preferred stock, $ 0.001 par value,
75,000,000 shares authorized, none and none shares issued and outstanding, respectively
—
—
Common stock, $ 0.001 par value,
2,500,000,000 shares authorized, 318,302,410 and 121,610,085 shares issued and outstanding, respectively
318,302
308,887
Additional paid-in capital
16,058,901
15,501,436
Accumulated deficit
( 14,807,885 )
( 12,956,498 )
Total stockholders equity (deficit)
1,569,319
2,853,826
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY (DEFICIT)
$ 3,605,063
$ 3,115,430
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
- 2 -
Table of Contents
HEALTHY
EXTRACTS, INC.
CONSOLIDATED
STATEMENT OF OPERATIONS
FOR
THE THREE AND SIX MONTH ENDING JUNE 30, 2021
(Unaudited)
FOR THE 3 MONTHS ENDED
FOR THE 6 MONTHS ENDED
JUNE 30,
JUNE 30,
2021
2020
2021
2020
REVENUE
$ 243,886
$ 151,719
$ 414,318
$ 607,558
COST OF REVENUE
33,764
20,589
75,206
216,646
GROSS PROFIT
210,122
131,130
339,112
390,912
OPERATING EXPENSES
General and administrative
464,831
444,318
1,180,918
651,950
Impairment of Assets
—
1,579,883
—
1,579,883
Total operating expenses
464,831
2,024,201
1,180,918
2,231,833
OTHER INCOME (EXPENSE)
Interest expense, net of interest income
( 13,597 )
19,631
( 29,356 )
62,107
Change in fair value on derivative
( 289,445 )
1,472,471
( 980,225 )
857,335
Loss on extinguishment of debt
—
—
—
—
SBA Loan Forgiveness
—
—
—
—
Gain on sale of asset
—
—
—
—
Total other income (expense)
( 303,041 )
1,492,102
( 1,009,581 )
919,442
Net gain/(loss) before income tax provision
( 557,751 )
( 3,385,173 )
( 1,851,387 )
( 2,760,363 )
NET GAIN/(LOSS)
$ ( 557,751 )
$ ( 3,385,173 )
$ ( 1,851,387 )
$ ( 2,760,363 )
Loss per share - basic and diluted
$ ( 0.00 )
$ ( 0.02 )
$ ( 0.01 )
$ ( 0.01 )
Weighted average number of shares outstanding - basic and diluted
315,764,537
182,890,767
317,043,903
223,697,036
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
- 3 -
Table of Contents
HEALTHY
EXTRACTS, INC.
CONSOLIDATED
STATEMENT OF CASH FLOWS
(Unaudited)
FOR THE SIX MONTHS
ENDING
JUNE 30,
2021
2020
Cash Flows from Operating Activities:
Net Gain/(Loss)
$ ( 1,851,387 )
$ ( 2,760,363 )
Adjustments to reconcile net loss to net cash used in
operating activities:
Depreciation and amortization
2,550
4,623
Warrants issued for services
341,880
—
Non-cash compensation
—
—
Change in fair value on derivative liability
980,225
857,335
Loss on extinguishment of debt
—
—
Changes in operating assets and liabilities:
Accounts receivable
( 27,040 )
10,611
Inventory
( 164,018 )
19,362
Accrued interest receivable
—
—
Accounts payable
( 50,113 )
23,145
Accounts payable - related party
—
—
Accrued liabilities
80,664
781
Accrued interest payable
11,602
10,553
Accrued interest payable - related party
6,762
( 11,004 )
Net Cash used in Operating Activities
( 668,875 )
( 1,844,956 )
Cash Flows from Investing Activities:
Purchase of fixed assets
—
—
Trademarks
( 73,388 )
( 26,754 )
Payments of note receivable
—
—
Cash flows provided by (used in) Investing Activities:
( 73,388 )
( 26,754 )
Cash Flows from Financing Activities:
Purchase of BergaMet
—
—
Purchase of UBN
—
( 310,137 )
Proceeds from issuance of common stock
225,000
4,054,428
Proceeds from issuance of convertible debt,
745,000
( 1,341,876 )
Payments for repayment of convertible debt
—
—
Proceeds from issuance of noted payable
—
—
Proceeds from issuance of noted payable - related party
—
—
Payments for repayment of notes payable - related party
—
—
Net Cash provided by Financing Activities
970,000
2,402,415
Increase (decrease) in cash
227,738
530,705
Cash at beginning of period
59,201
133,451
Cash at end of period
$ 286,939
$ 664,156
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
- 4 -
Table of Contents
HEALTHY EXTRACTS, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (DEFICIT)
FOR THE SIX MONTHS ENDING JUNE 2021 AND 2020
(Unaudited)
Additional
Preferred Stock
Common Stock
Paid-In
Accumulated
Shares
Amount
Shares
Amount
Capital
Deficit
Total
Balance - December 31, 2019
—
$ —
121,610,085
$ 121,610
9,392,903
$ ( 10,380,123 )
$ ( 865,610 )
Issuance of shares acquisition of UBN
—
—
90,000,960
90,001
1,800,019
—
1,890,020
Issuance of common stock for debt conversion
—
—
39,248,714
39,249
1,465,159
—
1,504,408
Issuance of common stock for debt conversion
—
—
13,200,000
13,200
646,800
—
660,000
Issuance of common stock for debt conversion
—
—
35,827,651
35,828
1,755,555
—
1,791,383
Issuance of common stock for cash
—
—
5,900,000
5,900
289,100
—
295,000
Issuance of common stock for cash
—
—
800,000
800
39,200
—
40,000
Issuance of common stock for cash
—
—
300,000
300
14,700
—
15,000
Issuance of common stock for cash
—
—
2,000,000
2,000
98,000
—
100,000
Net (loss) gain for the period
—
—
—
—
—
( 2,576,375 )
( 2,576,375 )
Balance - December 31, 2020
—
$ —
308,887,410
$ 308,887
15,501,436
$ ( 12,956,498 )
$ 2,853,826
Issuance of common stock for cash
—
—
900,000
900
44,100
—
45,000
Issuance of common stock for cash
—
—
300,000
300
14,700
—
15,000
Issuance of common stock for cash
—
—
3,300,000
3,300
161,700
—
165,000
Issuance of common stock for cash
—
—
—
—
—
—
—
Issuance of common stock for debt
—
—
1,200,000
1,200
85,200
—
86,400
Issuance of common stock for services
—
—
715,000
715
50,765
—
51,480
Issuance of common stock for services
—
—
2,000,000
2,000
142,000
—
144,000
Issuance of common stock for services
—
—
1,000,000
1,000
59,000
—
60,000
Net (loss) gain for the period
—
—
—
—
—
( 1,851,387 )
( 1,851,387 )
Balance - June 30, 2021
—
$ —
318,302,410
$ 318,302
16,058,901
$ ( 14,807,885 )
$ 1,569,319
The
accompanying notes are an integral part of these financial statements.
- 5 -
Table of Contents
HEALTHY
EXTRACTS INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
June
30, 2021 and 2020
NOTE
1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
Healthy
Extracts Inc. (the Company) was incorporated in the State of Nevada on December 19, 2014 as Grey Cloak Tech Inc. On October
23, 2020 , we changed our name from Grey Cloak Tech Inc. to Healthy Extracts Inc. to more accurately reflect our business. The Company
has acquired BergaMet NA, LLC and Ultimate Brian Nutrients, LLC which market and sell heath supplemental products.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited 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 United States Securities and Exchange Commission (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 Companys management, the accompanying unaudited 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, 2021 and the results of
operations and cash flows for the periods presented. The results of operations for the six months ended June 30, 2021 are not necessarily
indicative of the operating results for the full fiscal year or any future period. These unaudited consolidated financial statements
should be read in conjunction with the financial statements and related notes thereto included in the Companys form 10-K for the
year ended December 31, 2019 filed with the SEC on August 10, 2020.
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 disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash
Cash
includes cash in banks, money market funds, and certificates of term deposits with maturities of less than three months from inception,
which are readily convertible to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk
of loss in value.
- 6 -
Table of Contents
Accounts
Receivables
Accounts
receivables are recorded at the invoice amount and do not bear interest.
Inventory
Inventories
consist of health supplements held for sale in the ordinary course of business. The Company uses the weighted average cost method to
value its inventories at the lower of cost or market. An allowance for inventory was established in 2018 and is evaluated each quarter
to determine if all items are still sellable due to expiration dates. As of June 30, 2021 and 2020, the total of inventory which was
written off as an inventory allowance was $ 1,8543,758 and $ 748,972 .
Property
and Equipment
The
Companys property and equipment are recorded at cost and depreciated using the straight-line method over the useful lives of the
assets, generally from three to seven years. Upon sale or disposal of property and equipment, the related asset cost and accumulated
depreciation or amortization are removed from the respective accounts and any gain or loss is reflected in current operations.
Indefinite-Lived
Intangible Assets
Indefinite-lived
intangible assets established in connection with business combinations consist of patents, trademarks, and trade names. The impairment
test for identifiable indefinite-lived intangible assets consists of a comparison of the estimated fair value of the intangible asset
with its carrying value. If the carrying value exceeds its fair value, an impairment loss is recognized in an amount equal to that excess.
With the combination of Ultimate Brain Nutrients on April 3, 2020 the Company added a purchasing value of $ 315,604 in patents to its
balance sheet.
As
of June 30, 2021, the Company believes that based upon qualitative factors, no impairment of indefinite-lived intangible assets is necessary.
Goodwill
In
accordance with Goodwill and Other Intangible Assets, goodwill is defined as the excess of the purchase price over the fair value assigned
to individual assets acquired and liabilities assumed and is tested for impairment at the reporting unit level on an annual basis in
the Companys fourth fiscal quarter or more frequently if indicators of impairment exist. The performance of the test involves a two-step
process. The first step of the impairment test involves comparing the fair value of the Companys reporting units with each respective
reporting units carrying amount, including goodwill. The fair value of reporting units is generally determined using the income approach.
If the carrying amount of a reporting unit exceeds the reporting units fair value, the second step of the goodwill impairment test is
performed to determine the amount of any impairment loss. The second step of the goodwill impairment test involves comparing the implied
fair value of the reporting units goodwill with the carrying amount of that goodwill. The Company sees the goodwill to have a ten-year
useful life. No goodwill impairment indicators were present, for the goodwill listed on the books as of June 30, 2021, after working
through our analysis of goodwill during the year ending June 30, 2021.
- 7 -
Table of Contents
The
Company has determined that the method applied represents the fair value of the asset group principally because the valuation of the
intangibles with the asset group is based on the anticipated cash flows related to the revenue stream from its customers. The asset group
excludes goodwill, long term non-operational assets and liabilities and cash. As such, the principal value from the asset group relates
to the cash inflows from its customers and the cash outflows required to service these customers. The fair value for the asset group
consists of the following:
● Fair
value of net revenues: computed using the income approach. The key input to these computations is the anticipated cash inflows from customers.
These valuations include 100% of the cash inflows related to the customer base, and taking cash outflows into consideration.
● Fair
value of working capital (including accounts receivable, inventory, accrued expenses, and accounts payables). Due to the short-term nature
of the working capital, book value has been determined to be fair value. These accounts represent either avoided future outflows (inventory,
prepaids) or future cash flows (accrued expense, AP and AR) related to customer sales.
● Fair
value of five years of revenue (2021 to 2025): we discounted our cash flows to the anticipated cash projected to be received. We also
projected the anticipated cash outflows required to service these customers. If the asset group was to be valued as a whole, we would
expect an income approach based on the revenues being generated from the customers and expenses required to service those customers,
appropriately adjusted for the working capital position. The sum of these values reasonably approximates this approach.
The
Companys revenue streams align directly with the intangibles, which were recorded as a result of the BergaMet acquisition in fiscal
2019. For purposes of the Step 2 recoverability test under ASC 360 subsection 2.3., the net revenues from BergaMet customers base were
used. The revenue stream fairly reflects anticipated future cash flows; accordingly, the intangibles associated with these revenue streams
have been tested with the expected cash flows.
Due
to the purchase of Ultimate Brian Nutrients, LLC being a related party transaction and the new division recording no revenue as of June
30, 2020, the Company found the goodwill to be impaired. Due to the impairment the Company expensed the goodwill related to the purchase
as of June 30, 2020.
Revenue
Recognition
Beginning
January 1, 2019, the Company implemented ASC 606, Revenue from Contracts with Customers. Although the new revenue standard
is expected to have an immaterial impact, if any, on our ongoing net income, we did implement changes to our processes related to revenue
recognition and the control activities within them. These included the development of new policies based on the five-step model
provided in the new revenue standard, ongoing contract review requirements, and gathering of information provided for disclosures
The
Company recognizes revenue and cost of goods sold from product sales or services rendered when control of the promised goods are transferred
to our clients in an amount that reflects the consideration to which we expect to be entitled in exchange for those goods and services.
Our recognizes revenue policy includes all sales channels which include the Company website channel or any other selling channel
like Amazon, doctors offices, and walk-in sales. To achieve this core principle, we apply the following five steps: identify
the contract with the client, identify the performance obligations in the contract, determine the transaction price, allocate the transaction
price to performance obligations in the contract and recognize revenues when or as the Company satisfies a performance obligation.
The
Company recognizes revenue and cost of goods sold from each sale upon shipment of the promised goods to the customers.
Concentration
There
is no concentration of revenue for the months ended June 30, 2020 and the months ended June 30, 2021 because the revenue was earned from
multiple customers.
- 8 -
Table of Contents
Income
Taxes
The
Company accounts for income taxes using the asset and liability method in accordance with ASC 740, Accounting for Income Taxes.
The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences
of temporary differences between the financial reporting and tax bases of assets and liabilities and for operating loss and tax credit
carry forwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will be in effect
when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets to the amount that
is believed more likely than not to be realized. For the period ending June 30, 2020 and June 30, 2021, the Company did not have any
amounts recorded pertaining to uncertain tax positions.
Fair
Value Measurements
The
Company adopted the provisions of ASC Topic 820, Fair Value Measurements and Disclosures, which defines fair value
as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value
measurements.
The
estimated fair value of certain financial instruments, including cash and cash equivalents are carried at historical cost basis, which
approximates their fair values because of the short-term nature of these instruments.
ASC
820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement
date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize
the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:
Level
1 — quoted prices in active markets for identical assets or liabilities
Level
2 — quoted prices for similar assets and liabilities in active markets or inputs that are observable
Level
3 — inputs that are unobservable (for example cash flow modeling inputs based on assumptions)
The
derivative liability in connection with the conversion feature of the convertible debt, classified as a Level 3 liability, is the only
financial liability measure at fair value on a recurring basis.
The
change in Level 3 financial instrument is as follows:
Schedule of Fair Value of Financial Liability on Recurring Basis
Balance, January 1, 2021
$ 7,202
Issued during the year ended June 30, 2021
1,176,509
Change in fair value recognized in operations
( 196,284 )
Converted during the year ended June 30, 2021
0
Balance, June 30, 2021
$ 987,427
- 9 -
Table of Contents
Recent
Accounting Pronouncements
In
May 2014, the Financial Accounting Standards Board (FASB) issued ASU No. 2014-09, Revenue from Contracts with Customers
(Topic 606). ASU 2014-09 amends the guidance for revenue recognition to replace numerous, industry specific requirements and converges
areas under this topic with those of the International Financial Reporting Standards. The ASU implements of five–step process for
customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. The amendment
also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with
customers. Other major provisions include the capitalization and amortization of certain contract cost, ensuring the time value of money
is considered in the transaction price, and allowing estimates of variable consideration to be recognized before contingencies are resolved
in certain circumstances. The amendments in this ASU are effective for reporting period beginning after December 15, 2016, and early
adoption is prohibited. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the
date of adoption.
The
Companys revenues are recognized when control of the promised goods or services is transferred to our clients (upon shipment of
goods) in an amount that reflects the consideration to which we expect to be entitled in exchange for those goods and services. To achieve
this core principle, we apply the following five steps: (1) Identify the contract with a client; (2) Identify the performance obligations
in the contract; (3) Determine the transaction price; (4) Allocate the transaction price to performance obligations in the contract;
and (5) Recognize revenues when or as the Company satisfies a performance obligation.
We
adopted ASC 2014-09 on January 1, 2019. Although the new revenue standard is expected to have an immaterial impact, if any, on our ongoing
net income, we did implement changes to our processes related to revenue recognition and the control activities with them.
Convertible
Instruments
The
Company evaluates and account for conversion options embedded in convertible instruments in accordance with ASC 815 Derivatives
and Hedging Activities .
Applicable
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative
financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics and
risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at
fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same
terms as the embedded derivative instrument would be considered a derivative instrument.
The
Company accounts for convertible instruments (when it has been determined that the embedded conversion options should not be bifurcated
from their host instruments) as follows: The Company records when necessary, discounts to convertible notes for the intrinsic value of
conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the
commitment date of the note transaction and the effective conversion price embedded in the note. Debt discounts under these arrangements
are amortized over the term of the related debt to their stated date of redemption.
The
Company accounts for the conversion of convertible debt when a conversion option has been bifurcated using the general extinguishment
standards. The debt and equity linked derivatives are removed at their carrying amounts and the shares issued are measured at their then-current
fair value, with any difference recorded as a gain or loss on extinguishment of the two separate accounting liabilities. During the months
ended June 30, 2021, the Company issued $745,000 of convertible debt with a bifurcated conversion option.
- 10 -
Table of Contents
Common
Stock Purchase Warrants
The
Company classifies as equity any contracts that require physical settlement or net-share settlement or provide a choice of net-cash settlement
or settlement in the Companys own shares (physical settlement or net-share settlement) provided that such contracts are indexed
to our own stock as defined in ASC 815-40 (Contracts in Entitys Own Equity). The Company classifies as assets or liabilities
any contracts that require net-cash settlement (including a requirement to net cash settle the contract if an event occurs and if that
event is outside our control) or give the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or
net-share settlement). The Company assesses classification of common stock purchase warrants and other free-standing derivatives at each
reporting date to determine whether a change in classification is required.
Gain
on Extinguishment of debt
Note
Satisfaction Agreements
The
Company entered into a Note Satisfaction Agreement with each of Auctus Fund, Crown Bridge Partners, LLC, Power Up Lending Group Ltd.,
GS Capital Partners LLC, Oakmore Opportunity Fund I LP, and Adar Bays, LLC. All of these entities were holders of the Companys
convertible debt, and these Note Satisfaction Agreements terminate their convertible notes unless the Company fails to perform its payment
obligations. The Company agreed to pay these note holders an aggregate of $520,658 plus interest. The Company paid an aggregate of $353,908
on or before February 15, 2019. The balance owed and outstanding of $160,000 plus interest was agreed to be purchased by some third-party
individuals. During the third quarter 2020, these third-party individuals decided to convert the outstanding notes into 2,400,000 shares
of the Companys common stock.
Various
other holders of Convertible Promissory Notes agreed to convert their notes for an aggregate of 806,015 shares of common stock. As a result of these transactions, no convertible promissory notes remain outstanding, except for those convertible
notes subject to revival if the Company fails to make payments pursuant to the Note Satisfaction Agreements.
NOTE
3 – GOING CONCERN
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the
realization of assets and the satisfaction of liabilities in the normal course of business. The Company has generated minimal revenues
from operations. Since its inception, the Company has been engaged substantially in financing activities and developing its business
plan and incurring startup costs and expenses. As a result, the Company incurred accumulated net losses from Inception (December 19,
2014) through the period ended June 30, 2021 of $14,747,885. Due to our negative cash flow, the Company has substantial doubt about the
entitys ability to continue as a going concern within one year after the date that the financial statements are issued. In addition,
the Companys development activities since inception have been financially sustained through equity financing. Management plans
to keep seeking funding through debt and equity financing which are intended to mitigate the conditions that have raise substantial doubt
about the entitys ability to continue as a going concern.
- 11 -
Table of Contents
NOTE
4 – RELATED PARTY
For
the months ended June 30, 2021 and 2020, the Company had expenses totaling $ 18,000 and $ 0 respectively, to an officer and director for
salaries, which is included in general and administrative expenses on the accompanying statement of operations. As of June 30, 2021,
there was a total of convertible debt of $0.00 and accrued interest payable of $0.00 due to an officer and director, employees, and shareholders.
NOTE
5 – CONVERTIBLE DEBT – RELATED PARTY
In
2020, the Company converted the outstanding convertible debt which was due to a related party.
NOTE
6 – NOTES PAYABLE
As
of June 30, 2021, the Company had the following:
Schedule of Notes Payable
Unsecured debt with shareholders of the Company, no due date, 0 % interest,
866
Unsecured debt with shareholders of the Company, no due date, 8 % interest,
170,000
TOTAL
$ 170,866
As
of June 30, 2021, the Company has an outstanding total of $ 6,184 in interest accrued for the above note.
NOTE
7 – CONVERTIBLE DEBT
As
of June 30, 2021, the Company had the following:
Unsecured convertible debt, due 01/19/17 , 8 % interest, default interest at 18 % , converts at a 54% discount to market price based on the lowest trading prices in the last 20 days trading price
6,750
Unsecured convertible debt, due 03/17/22 , 10 % interest, default interest at 16 % , converts at $0.05/share.
320,000
13 unsecured convertible debt were issued during the 2 nd quarter 2021, due 03/31/23 , 6 % interest, converts at $0.05/share.
425,000
SUBTOTAL
346,750
Less: Discount
—
TOTAL
$ 751,750
- 12 -
Table of Contents
Below
represent the Black-Scholes Option Pricing Model calculations for the above convertible note payables:
Payee
Number of options valued
Value of Convertible Option
Unsecured Convertible debt #1
279,764
$ 7,841
Unsecured Convertible debt #2
10,620,000
$ 492,165
Unsecured Convertible debt #3
502,000
$ 28,704
Unsecured Convertible debt #4
500,417
$ 28,433
Unsecured Convertible debt #5
1,002,333
$ 57,072
Unsecured Convertible debt #6
501,333
$ 28,559
Unsecured Convertible debt #7
1,007,167
$ 57,727
Unsecured Convertible debt #8
500,750
$ 28,479
Unsecured Convertible debt #9
503,833
$ 28,896
Unsecured Convertible debt #10
503,000
$ 28,787
Unsecured Convertible debt #11
503,833
$ 28,896
Unsecured Convertible debt #12
1,001,500
$ 56,958
Unsecured Convertible debt #13
502,917
$ 28,776
Unsecured Convertible debt #14
1,005,667
$ 57,531
Unsecured Convertible debt #15
501,667
$ 28,604
As
of June 30, 2021, the Company has an outstanding total of $ 13,981 in accrued interest for the above convertible notes.
The
convertible promissory notes #1 is in default but management has not been able to make contact with this party, due to them living out
of the country. We have calculated the derivative liability as if it is in default (but the notes default interest rate stays
the same at 8%) and will still accrue appropriate interest until the note is fully satisfied or converted into the Companys common
stock.
The
Company has determined that the conversion feature embedded in the notes referred to above that contain a potential variable conversion
amount constitutes a derivative which has been bifurcated from the note and recorded as a derivative liability, with a corresponding
discount recorded to the associated debt.
NOTE
8 – STOCKHOLDERS EQUITY
Authorized
Stock
The
Company has authorized 75,000,000 common shares with a par value of $0.001 per share. Each common share entitles the holder to
one vote on any matter on which action of the stockholders of the corporation is sought. During February 2017, the Company increased
the authorized number of shares to 500,000,000 . Also, the Company increased the authorized preferred stock to 75,000,000 shares and designated
25,000,000 shares of preferred stock to Series A Convertible Preferred Stock . During January 2018, the Company increased its authorized
number of common shares to 1,000,000,000 . During April 2018, the Company increased its authorized number of common shares to 2,500,000,000 .
The Board of Directors, in the future, has the authority to increase the authorized capital up to 4,000,000,000 shares based on shareholder
approval.
The
shareholders of the Company approved a reverse stock split at a ratio of between 1-for-100 and 1-for 250. The Company received approval
from FINRA for a reverse stock split of 1-for-250, which was effective as of July 23, 2018.
On
October 16, 2017, the Company filed an Amended and Restated Certificate of Designation of the Rights, Preferences, Privileges and Restrictions
of the Series A Convertible Preferred Stock (the Amended Certificate) with the Secretary of State of the State of Nevada.
The Amended Certificate reduces the number of preferred shares designated as Series A Preferred Stock from 25,000,000 shares to 1,333,334
shares. The Amended Certificate also changes the conversion and voting rights of the Series A Preferred Stock. The Series A Preferred
Stock is now convertible into the number of shares of our common stock equal to 0.00006% of our outstanding common stock upon conversion.
The voting rights of the Series A Preferred Stock are now equal to the number of shares of common stock into which the Series A Preferred
Stock may convert.
- 13 -
Table of Contents
As
of June 30, 2021, there are no outstanding shares of preferred stock. All the preferred stock was converted in common stock on February
4, 2019. See recent developments for details.
Common
Share Issuances
During
the year ended June 30, 2021, the Company issued 4,915,000 shares of common stock. On April 22, 2021, the Company issued 1,000,000 shares
of common stock for consulting and development advertising and promotional items. On March 18, 2021, the Company raised $340,000 note
payable agreement which 1,200,000 shares of the Companys common stock were issued to the note holder. Additionally, 2,000,000
shares of common stock were issued to a company helping secure the note. Finally, 715,000 shares of common stock were issued for marketing
services.
During
the year ended December 31, 2020, the Company issued 41,727,651 shares of common stock. On several dates in September 2020, the Company
raised $295,000 in direct security purchase agreement which equal to 5,900,000 shares of the Companys common stock. During the
fourth quarter of 2020, the Company raised $155,000 in direct security purchase agreement which equal to 3,100,000 shares of the Companys
common stock.
Warrant
Issuances
In
December 2020, the Company issued 7,500,000 warrants to three individuals at $0.05 per share. These warrants will need to be exercised
between the date of issue and three years thereafter. As of June 30, 2021, there were 7,512,000 warrants outstanding, of which 4,000
warrants are fully vested.
Stock
Issued for Services
On
January 28, 2019, the Company entered into a marketing and sales consulting agreement with an individual for a period of six months.
The Company issued 350,000 shares of common stock as the compensation for this agreement. On March 18, 2021, the Company entered into
a marketing consulting agreement with an individual. The Company issued 715,000 shares of common stock as the compensation for this agreement.
Share
Conversion Agreements
All
of the holders of the Companys Series A Convertible Preferred Stock (the Preferred Holders ) entered into
a Preferred Stock Conversion Agreement. Pursuant to the Conversion Agreements, the Preferred Holders converted their shares of preferred
stock into common stock, effective as of the Exchange. As a result, no shares of the Companys Series A Convertible Preferred Stock
are outstanding. An aggregate of 15,592,986 shares of common stock were issued to the Preferred Holders. The Preferred Holders agreed
to convert each share of Series A Convertible Preferred Stock into eighteen (18) shares of common stock and agreed to retire a total
of 467,057 shares of Series A Convertible Preferred Stock. The Company cancelled the retired shares.
Omnibus
Stock Grant and Option Plan
On
May 30, 2020, the Company proposed a stock options agreement in the amount of 10,550,000 shares with a strike price of $0.05 to sixteen
individuals. This plan was approved by the Company by the end of the third quarter 2020. Purchase price under the plan is defined as:
unless otherwise permitted by applicable law, the purchase price of Shares to be offered under the Plan shall not be less than eighty-five
percent (85%) of the Fair Market Value of a Share on the date of grant (100% for 10% shareholders).
- 14 -
Table of Contents
NOTE
9 – ACQUISITIONS
Acquisition
of Ultimate Brain Nutrients, LLC
On
April 3, 2020, the Company entered into a Share Exchange Agreement by and among Grey Cloak Tech Inc., Ultimate Brain Nutrients, LLC,
a Delaware limited liability company ( UBN ), and the members of UBN, whereby we issued and exchanged 90,000,960 shares
of our common stock for all of the outstanding equity securities of UBN. UBN is now our wholly-owned subsidiary. The shares of common
stock issued in the Exchange are equal to approximately 42.5% of our outstanding common stock immediately following the exchange.
The
assets acquired and liabilities assumed as part of our acquisition were recognized at their fair values as of the effective acquisition
date, April 3, 2020. The following table summarizes the fair values assigned to the assets acquired and liabilities assumed.
Schedule of fair value of Assets Acquired and Fair value Assumed
Cash
$ ( 5,466 )
Current assets
315,604
Current liabilities
0
Net assets acquired
$ 310,137
The
purchase price method was used when calculating the fair market value of the UBN purchase. On April 3, 2020 the closing stock price for
GRCK was $ 0.021 . The total number of shares exchanged multiplied by the closing stock price equaled a purchase value of $ 1,890,020 . The
difference between the net assets acquired and the purchase value was recorded as $ 1,579,883 of goodwill for the purchase. Due to the
goodwill impairment, the Company fully expensed the goodwill recorded in this transaction. The Company viewed UBNs balance sheet
as being fairly valued as of April 3, 2020 so no adjustment was needed under the purchase price method of valuation.
NOTE
10 – BUSINESS SEGMENT INFORMATION
As
of June 30, 2021, the Company operated in two reportable segments (Corporate and Health Supplements) supported by a corporate group which
conducts activities that are non-segment specific. The following table presents selected financial information about the Companys
reportable segments for the Months ended June 30, 2021.
Schedule of Reportable segments
CONSOLIDATED
HEALTH SUPPLEMENTS
CORPORATE
BergaMet
UBN
Revenue
414,318
414,318
—
—
Cost of Revenue
75,206
75,206
—
—
Long-lived Assets
692,524
201,298
491,227
—
Gain (Loss) Before Income Tax
( 1,851,387 )
( 283,849 )
( 69,634 )
( 1,497,904 )
Identifiable Assets
2,581,701
2,581,701
—
—
Depreciation and Amortization
2,550
2,550
—
—
- 15 -
Table of Contents
NOTE
11 – SUBSEQUENT EVENTS
Offering
Circular
During
the first part of the 2021, the Company is in the process of filing a Regulation A with the U.S. Securities and Exchange Commission.
We see this filing going through final approval in the month of August 2021.
COVID-19
On
March 11, 2020, the World Health Organization declared the novel strain of coronavirus (COVID-19) a global pandemic and recommended containment
and mitigation measures worldwide. The Company is monitoring this closely, and although operations have not been materially affected
by the coronavirus outbreak to date, the ultimate severity of the outbreak is uncertain. Further the uncertain nature of its spread globally
may impact our business operations resulting from quarantines of employees, customers, and third-party service providers. At this time,
the Company is unable to estimate the impact of this event on its operations.
During
the first half of 2021, the Company engaged with HP Securities Inc. to help raise funding. In exchange for their help, the Company has
agreed to issue them 1,000,000 shares of common stock. The Company estimates those shares will be issued in the 3 rd or 4 th
quarter of 2021.
The
Company evaluated its June 30, 2021 financial statements for subsequent events through August 4, 2021, the date the financial statements
were available to be issued.
- 16 -
Table of Contents
ITEM
2 Managements
Discussion and Analysis of Financial Condition and Results of Operations
Our
Managements Discussion and Analysis contains not only statements that are historical facts, but also statements that are forward-looking
(within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934). Forward-looking
statements are, by their very nature, uncertain and risky. These risks and uncertainties include international, national and local general
economic and market conditions; demographic changes; our ability to sustain, manage, or forecast growth; our ability to successfully
make and integrate acquisitions; raw material costs and availability; new product development and introduction; existing government regulations
and changes in, or the failure to comply with, government regulations; adverse publicity; competition; the loss of significant customers
or suppliers; fluctuations and difficulty in forecasting operating results; changes in business strategy or development plans; business
disruptions; the ability to attract and retain qualified personnel; the ability to protect technology; and other risks that might be
detailed from time to time in our filings with the Securities and Exchange Commission.
Although
the forward-looking statements in this Quarterly Statement reflect the good faith judgment of our management, such statements can only
be based on facts and factors currently known by them. Consequently, and because forward-looking statements are inherently subject to
risks and uncertainties, the actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking
statements. You are urged to carefully review and consider the various disclosures made by us in this report and in our other reports
as we attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of
operations and prospects.
The
following discussion and analysis of financial condition and results of operations of the Company is based upon, and should be read in
conjunction with, its unaudited financial statements and related notes elsewhere in this Form 10-Q, which have been prepared in accordance
with accounting principles generally accepted in the United States.
Summary
Overview
We
were formed in December 2014. We had revenues of $1,276,559 in the year ended December 31, 2020 and $748,377 in the year ended December
31, 2019. As of June 30, 2021, we had revenues of $414,318 for the first six months of 2021.
BergaMet
NA, LLC
On
February 4, 2019, we issued and exchanged shares of our common stock for all of the outstanding equity securities of BergaMet. BergaMet
is now our wholly-owned subsidiary. The shares of common stock issued in the Exchange were equal to approximately 80.1% of our outstanding
common stock immediately following the exchange.
The
acquisition of BergaMet has been extremely beneficial to us. BergaMet was an established company that was already generating revenues
when we acquired it. BergaMet also has unique products that fit nicely with our existing business. We plan on expanding our product line
to other nutraceuticals.
BergaMet
generated all of our revenue in 2020.
- 17 -
Table of Contents
Ultimate
Brain Nutrients, LLC
On
April 3, 2020, we entered into a Share Exchange Agreement with Ultimate Brain Nutrients, LLC, a Delaware limited liability company (UBN),
and the members of UBN. UBN is now our wholly-owned subsidiary. The shares of common stock issued in the Exchange were equal to approximately
42.5% of our outstanding common stock immediately following the exchange.
UBN
is a science-based company that develops unique, plant-based superior health technology neuro-products that provide natural brain solutions.
UBN has numerous proprietary products, with four unique patent-pending formulations and one patent issued.
Financial
results for UBN are included in this Managements Discussion and Analysis.
Going
Concern
As
a result of our financial condition, we have received a report from our independent registered public accounting firm for our financial
statements for the years ended December 31, 2020 and 2019 that includes an explanatory paragraph describing the uncertainty as to our
ability to continue as a going concern. From inception (December 19, 2014) through the end of December 31, 2020, we have incurred accumulated
net losses of $12,956,498. In order to continue as a going concern we must effectively balance many factors and generate more revenue
so that we can fund our operations from our sales and revenues. If we are not able to do this we may not be able to continue as an operating
company. At our current revenue and burn rate, we have an immediate cash need, and thus we must raise capital by issuing debt or through
the sale of our stock. However, there is no assurance that our existing cash flow will be adequate to satisfy our existing operating
expenses and capital requirements.
Results
of Operations for the Three and Six Months Ended June 30, 2021 and 2020
Introduction
We
had revenues of $243,886 and $414,318 for the three and six months ended June 30, 2021, compared to $151,719 and $607,558 for the three
and six months ended June 30, 2020. Revenues for the three months ended March 31, 2021 were $170,452. Our revenues for the three months
ended June 30, 2021 were 43% higher than the immediately preceding quarter.
Our
operating expenses were $464,831 and $1,180,918 for the three and six months ended June 30, 2021, compared to $2,024,201 and $2,231,833
for the three and six months ended June 30, 2020. Our operating expenses for the three months ended June 30, 2021 were 43% lower than
the immediately preceding quarter.
- 18 -
Table of Contents
Revenues
and Net Operating Loss
Our
revenue, operating expenses, net operating loss, and net gain (loss) for the three and six months ended June 30, 2021 and 2020 were as
follows:
Three
Months
Ended
Three
Months
Ended
Six
Months
Ended
Six
Months
Ended
June 30,
June 30,
June 30,
June 30,
2021
2020
2021
2020
Revenue
$ 243,886
$ 151,719
$ 414,318
$ 607,558
Cost of Revenue
33,764
20,589
75,206
216,646
Gross Profit
210,122
131,130
339,112
390,912
Operating expenses:
General and administrative
464,831
444,318
1,180,918
651,950
Impairment of Assets
—
1,579,883
—
1,579,883
Total operating expenses
464,831
2,024,201
1,180,918
2,231,833
Other income (expense)
Interest expenses, net of interest income
(13,597 )
19,631
(29,356 )
62,107
Change in fair value on derivative
(289,445 )
1,472,471
(980,225 )
857,335
Loss on extinguishment of debt
—
—
—
—
SBA Loan Forgiveness
—
—
—
—
Gain on sale of asset
—
—
—
—
Total other income (expense)
(303,041 )
1,492,102
(1,009,581 )
919,442
Net income (loss)
$ (557,751 )
$ (3,385,173 )
$ (1,851,387 )
$ (2,760,363 )
Revenues
We
had revenues of $243,886 and $414,318 for the three and six months ended June 30, 2021, compared to $151,719 and $607,558 for the three
and six months ended June 30, 2020, an increase of $92,167, or 60%, for the three month period and a decrease of $193,240, or 32%, for
the six month period. Revenues for the three months ended March 31, 2021 were $170,452.
Cost
of Revenue
Our
cost of revenue for the three and six months ended June 30, 2021 were $33,764 and $75,206, or 14% and 18% of revenue, respectively, compared
to $20,589 and $216,646, or 14% and 36% of revenue, respectively, for the three and six months ended June 30, 2020.
General
and Administrative
General
and administrative expenses were $464,831 and $1,180,918 for the three and six months ended June 30, 2021, compared to $444,318 and $651,950
for the three and six months ended June 30, 2020. In the three months ended June 30, 2021, general and administrative expenses consisted
mainly of consulting fees $172,500, professional fees $23,301, salary and wages $42,573, advertising $169,994, and postage $7,448. In
the six months ended June 30, 2021, general and administrative expenses consisted mainly of professional fees $392,260, consulting fees
$345,250, salary and wages $73,019, postage $13,934, advertising $252,723, and transfer agent and filing fees of $18,912.
- 19 -
Table of Contents
Impairment
of Assets
In
the three and six months ended June 30, 2020, we recorded impairment of assets of $1,579,883. This is a result of our purchase of Ultimate
Brain Nutrients, LLC being a related party transaction and the new division recording no revenue as of June 30, 2020.
Other
Income (Expense)
Other
income (expense) was $(303,041) and (1,009,581) for the three and six months ended June 30, 2021, compared to $1,492,102 and $919,442
for the three and six months ended June 30, 2020, a decrease of $1,795,143, or 120%, for the three month period and $1,929,023, or 210%,
for the six month period. In the three months ended June 30, 2021, other income (expense) consisted of interest expense, net of interest
income of $(13,597) and change in fair value on derivative of $(289,445). Change in fair value of derivative was related to the conversion
of convertible debts into common stock shares . In the six months ended June 30, 2020, other income
(expense) consisted of interest expense, net of interest income of $(29,356) and change in fair value on derivative of $(980,225).
Net
Income (Loss)
Net
income (loss) was $(557,751) and $(1,851,387), or $0.00 and $0.01 per share, for the three months ended June 30, 2021 and 2020.
Our
net income (loss) various from period to period primarily because of the change in fair value on derivative.
Liquidity
and Capital Resources
Introduction
During
the three months ended March 31, 2021, we were unable to generate sufficient revenues and had negative operating cash flows. Our cash
on hand as of December 31, 2020 was $59,201, as of March 31, 2021 was $232,932, and as of June 30, 2021 was $286,939. The increase in
cash on hand from December 31, 2020 to June 30, 2021 was primarily from our net cash used in operating activities of $(668,875), offset
by net cash provided by financing activities of $970,000. Our monthly cash flow burn rate for 2021 (not including inventory purchases)
was approximately $84,000. We have strong short and medium term cash needs. We anticipate that these needs will be satisfied through
increased revenues and the issuance of debt or the sale of our securities until such time as our cash flows from operations will satisfy
our cash flow needs.
Our
cash, current assets, total assets, current liabilities, and total liabilities as of June 30, 2021 and December 31, 2020, respectively,
are as follows:
June 30,
December 31,
Increase/
2021
2020
(Decrease)
Cash
$ 286,939
$ 59,201
$ 227,738
Total Current Assets
2,908,954
2,490,158
418,796
Total Assets
3,605,063
3,115,430
489,633
Total Current and Total Liabilities
2,035,744
261,604
1,774,140
Our
total current assets and total assets increased during the six months ended June 30, 2021 primarily as a result of our increase in cash
of $227,738 and inventory of $164,018. Our total current and total liabilities increased by $1,774,140 during the six months ended June
30, 2021 primarily because of an increase in convertible debt of $745,000, derivative liabilities of $980,225, and accrued liabilities
of $80,664. Our accumulated deficit increased during the six months ended June 30, 2021 by $1,791,387 to $14,747,885.
- 20 -
Table of Contents
In
order to repay our obligations in full or in part when due, we will be required to raise significant capital from other sources. There
is no assurance, however, that we will be successful in these efforts.
Cash
Requirements
Our
cash on hand as of June 30, 2021 was $286,939. Based on our current level of revenues and monthly burn rate of approximately $84,000
per month, we will need to continue to fund operations by raising capital from the sale of our stock and debt financings.
Sources
and Uses of Cash
Operating
Activities
We
had net cash used in operating activities of $(668,875) for the six months ended June 30, 2021, compared to $(1,844,956) for the six
months ended June 30, 2020. We use our cash for normal business operations. Our net cash used in operating activities for the six months
ended June 30, 2021 consisted of our net loss of $1,791,387, plus a decrease in inventory of $164,018, offset by a change in fair value
on derivative liability of $980,225 and warrants issued for services of $281,880.
Investing
Activities
We
had $(73,388) in cash flows provided by investing activities for the six months ended June 30, 2021, compared to $(26,754) for the six
months ended June 30, 2020. In both cases, these were related to our trademarks.
Financing
Activities
Our
net cash provided by financing activities for the six months ended June 30, 2021 was $970,000, compared to $2,402,415 for the six months
ended June 30, 2020. Our net cash provided by financing activities consisted of proceeds from the issuance of common stock of $225,000
and proceeds from the issuance of convertible debt of $745,000.
ITEM
3 Quantitative
and Qualitative Disclosures About Market Risk
As
a smaller reporting company, we are not required to provide the information required by this Item.
- 21 -
Table of Contents
ITEM
4 Controls
and Procedures
(a) Disclosure
Controls and Procedures
We
conducted an evaluation, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the
design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange
Act of 1934, as amended, or the Exchange Act, as of June 30, 2021, to ensure that information required to be disclosed by us in the reports
filed or submitted by us under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in
the Securities Exchange Commissions rules and forms, including to ensure that information required to be disclosed by us in the
reports filed or submitted by us under the Exchange Act is accumulated and communicated to our management, including our principal executive
and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required
disclosure. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that as of June 30, 2021,
our disclosure controls and procedures were not effective at the reasonable assurance level due to the material weaknesses identified
and described in our Annual Report on Internal Control Over Financial Reporting filed in our Annual Report on Form 10-K.
Our
principal executive officers do not expect that our disclosure controls or internal controls will prevent all errors and all fraud. Although
our disclosure controls and procedures were designed to provide reasonable assurance of achieving their objectives and our principal
executive officers have determined that our disclosure controls and procedures are effective at doing so, a control system, no matter
how well conceived and operated, can provide only reasonable, not absolute assurance that the objectives of the system are met. Further,
the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered
relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance
that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the
realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally,
controls can be circumvented if there exists in an individual a desire to do so. There can be no assurance that any design will succeed
in achieving its stated goals under all potential future conditions.
(b) Changes
in Internal Control over Financial Reporting
No
change in our system of internal control over financial reporting occurred during the period covered by this report, the three month
period ended June 30, 2021, that has materially affected, or is reasonably likely to materially affect, our internal control over financial
reporting.
- 22 -
Table of Contents
PART
II – OTHER INFORMATION
ITEM
1 Legal
Proceedings
We
are not a party to or otherwise involved in any legal proceedings.
In
the ordinary course of business, we are from time to time involved in various pending or threatened legal actions. The litigation process
is inherently uncertain and it is possible that the resolution of such matters might have a material adverse effect upon our financial
condition and/or results of operations. However, in the opinion of our management, other than as set forth herein, matters currently
pending or threatened against us are not expected to have a material adverse effect on our financial position or results of operations.
ITEM
1A Risk
Factors
As
a smaller reporting company, we are not required to provide the information required by this Item.
ITEM
2 Unregistered
Sales of Equity Securities and Use of Proceeds
From
May through August 2021, we issued convertible promissory notes with an aggregate face value of $615,000, plus warrants to acquire an
aggregate of 6,150,000 shares of our common stock, to a total of nineteen (19) investors. The notes are convertible into our common stock
at th election of the holder at $0.05 per share. The warrants are exercisable for a period of five (5) years at $0.075 per share. In
connection with the sale of the notes and warrants to U.S. investors, HP Securities, Inc. was paid ten percent (10%) of the offering
proceeds in cash, and issued one million (1,000,000) shares of our common stock and warrants to acquire 100,000 shares of our common
stock at an exercise price of $0.05 per share.
The
note, warrants, and common stock were offered and sold in reliance on an exemption from registration pursuant to Rule 506(b) of Regulation
D promulgated under Section 4(a)(2) of the Securities Act of 1933, as amended. The investors have acquired the securities for investment
purposes only and not with a view to, or for sale in connection with, any distribution thereof. The securities were not issued through
any general solicitation or advertisement.
ITEM
3 Defaults
Upon Senior Securities
There
have been no events which are required to be reported under this Item.
ITEM
4 Mine
Safety Disclosures
Not
applicable.
ITEM
5 Other
Information
None.
- 23 -
Table of Contents
ITEM
6 Exhibits
(a) Exhibits
Exhibit
No.
Name
and/or Identification of Exhibit
10.1
Form
of Securities Purchase Agreement
10.2
Form
of Promissory Note
10.2
Form
of Warrant
31.1
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32.1
Chief Executive Officer Certification Pursuant to 18 USC, Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
Chief Financial Officer Certification Pursuant to 18 USC, Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
100.INS
XBRL
Instance Document
100.SCH
XBRL
Schema Document
100.CAL
XBRL
Calculation Linkbase Document
100.DEF
XBRL
Definition Linkbase Document
100.LAB
XBRL
Labels Linkbase Document
100.PRE
XBRL
Presentation Linkbase Document
- 24 -
Table of Contents
SIGNATURES
Pursuant
to the requirements 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.
Healthy
Extracts, Inc.
Dated: September
3, 2021
/s/
Kevin Pitts
By:
Kevin
Duke Pitts
Its:
President
- 25 -
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.