Financial Statements and Supplementary Data
−Removed: to Financial Statements Required by Article 8 of Regulation S-X:
−Removed: Financial Statements:
−Removed: Report of Independent Registered Public Accounting Firm;
−Removed: Consolidated Balance Sheets as of December 31, 2022 and 2021;
−Removed: Consolidated Statements of Operations for the years ended December 31, 2022 and 2021;
−Removed: Consolidated Statement of Stockholders’ Equity for the years ended December 31, 2022;
−Removed: Consolidated Statement of Stockholders’ Equity for the year ended December 31, 2021;
−Removed: Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021;
−Removed: Notes to Consolidated Financial Statements
−Removed: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
−Removed: the Board of Directors and
−Removed: Resonate Blends Inc.
−Removed: Agoura Road, Suite 200
−Removed: on the Financial Statements
−Removed: have audited the accompanying consolidated balance sheets of Resonate Blends, Inc.
−Removed: (the Company) as of December 31, 2022, and the related
−Removed: consolidated statements of income, stockholders’ equity, and cash flows for the year ended December 31, 2022, and the related notes
−Removed: (collectively referred to as the financial statements).
−Removed: In our opinion, the financial statements present fairly, in all material respects,
−Removed: the financial position of the Company as of year ended December 31, 2022, and the results of its operations and its cash flows for each
−Removed: of the year ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
−Removed: doubt about the Company’s ability to continue as a going concern
−Removed: accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
−Removed: As discussed in Note
−Removed: 1 to the consolidated financial statements, the Company’s continuing operating losses and accumulated deficit raise substantial
−Removed: doubt about its ability to continue as a going concern.
−Removed: Management’s plans in regard to these matters are also described in Note
−Removed: The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
−Removed: financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s
−Removed: financial statements based on our audits.
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight Board
−Removed: (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S.
−Removed: federal securities
−Removed: laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit to obtain
−Removed: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
−Removed: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
−Removed: As part of our audits,
−Removed: we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
−Removed: on the effectiveness of the Company’s internal control over financial reporting.
−Removed: Accordingly, we express no such opinion.
−Removed: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
−Removed: or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence regarding
−Removed: the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting principles used and significant
−Removed: estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audits
−Removed: provide a reasonable basis for our opinion.
−Removed: Audit Matters
−Removed: critical audit matter is a matter arising from the current period audit of the financial statements that were communicated or required
−Removed: to be communicated to the audit committee or the Company’s governance and that:
−Removed: (1) relate to accounts or disclosures that are
−Removed: material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments.
−Removed: The communication
−Removed: of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating
−Removed: a critical audit, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
−Removed: have determined there are critical matters related to the Company’s convertible debentures.
−Removed: described in Notes 2 and 4 to the consolidated financial statements, the Company had convertible debentures that required accounting
−Removed: considerations and significant estimates.
−Removed: Company determined that variable conversion features issued in connection with certain convertible debentures required derivative liability
−Removed: classification.
−Removed: These variable conversion features were initially measured at fair value and subsequently have been remeasured to fair
−Removed: value at each reporting period.
−Removed: The Company determined the fair value of the embedded derivatives using the Black-Scholes-Merton option
−Removed: pricing model.
−Removed: The value of the embedded derivative liabilities related to the convertible debentures was $72,487 and gain recognized
−Removed: from the change of derivative liability was $2,213,527 at December 31, 2022.
−Removed: identified the accounting considerations and related valuations, including the related fair value determinations of the embedded derivative
−Removed: liabilities of such as a critical audit matter.
−Removed: The principal considerations for our determination were:
−Removed: (1) the accounting consideration
−Removed: in determining the nature of the various features (2) the evaluation of the potential derivatives and potential bifurcation in the instruments,
−Removed: and (3) considerations related to the determination of the fair value of the various debt and equity instruments and the conversion features
−Removed: that include valuation models and assumptions utilized by management.
−Removed: An audit of these elements is especially challenging and requires
−Removed: auditor judgement due to the nature and extent of audit effort required to address these matters, including the extent of specialized
−Removed: skill or knowledge needed.
−Removed: audit procedures related to management’s conclusion on the evaluation and related valuation of embedded derivatives, included the
−Removed: following, among others:
−Removed: (1) evaluating the relevant terms and conditions of the various financings, (2) assessing the appropriateness
−Removed: of conclusions reached by the Company with respect to the accounting for the convertible debt, and the assessment and accounting for
−Removed: potential derivatives and (3) independently recomputing the valuations determined by Management.
−Removed: accompanying consolidated balance sheet of Resonate Blends, Inc.
−Removed: as of December 31, 2021, the related consolidated statements of operations,
−Removed: changes in stockholders’ (deficit), and cash flows for the year ended December 31, 2021, and the related notes were audited by
−Removed: another Independent Registered Public Accounting Firm, Boyle CPA, LLC.
−Removed: have served as the Company’s auditor since 2022.
−Removed: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
−Removed: the Shareholders and Board of Directors of
−Removed: on the Financial Statements
−Removed: have audited the accompanying consolidated balance sheets of Resonate Blends, Inc.
−Removed: (the “Company”) as of December 31, 2021,
−Removed: the related consolidated statements of operations, stockholders’ deficit, and cash flows for the year ended December 31, 2021,
−Removed: and the related notes (collectively referred to as the “financial statements”).
−Removed: In our opinion, the financial statements
−Removed: present fairly, in all material respects, the financial position of the Company as of December 31, 2021, and the results of its operations
−Removed: and its cash flows for the year ended December 31, 2021, in conformity with accounting principles generally accepted in the United States
−Removed: Doubt About the Company’s Ability to Continue as a Going Concern
−Removed: discussed in Note 1 to the consolidated financial statements, the Company’s continuing operating losses and accumulated deficit
−Removed: raise substantial doubt about its ability to continue as a going concern for a period of one year from the issuance of the financial
−Removed: Management’s plans are also described in Note 1.
−Removed: The financial statements do not include adjustments that might result
−Removed: from the outcome of this uncertainty.
−Removed: financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s
−Removed: financial statements based on our audit.
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight Board
−Removed: (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with U.S.
−Removed: securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: conducted our audit in accordance with standards of the Public Company Accounting Oversight Board (United States).
−Removed: Those standards require
−Removed: that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement,
−Removed: whether due to fraud or error.
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control
−Removed: over financial reporting.
−Removed: As part of our audit we are required to obtain an understanding of internal control over financial reporting
−Removed: but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
−Removed: Accordingly, we express no such opinion.
−Removed: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
−Removed: fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence regarding
−Removed: the amounts and disclosures in the financial statements.
−Removed: Our audit also included evaluating the accounting principles used and significant
−Removed: estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audit provides
−Removed: a reasonable basis for our opinion.
−Removed: Boyle CPA, LLC
−Removed: served as the Company’s auditor from 2018 to 2022.
−Removed: Newman Springs Road
−Removed: 1, 4 th Floor, Suite 143
−Removed: (732) 784-1582
−Removed: Bank, NJ 07701
−Removed: (732) 510-0665
−Removed: TEXTMUNICATION HOLDINGS, INC.)
−Removed: BALANCE SHEET
−Removed: December 31,2022
−Removed: December 31, 2021
−Removed: Current assets
−Removed: Cash and cash equivalents
−Removed: Advances to Suppliers
−Removed: Other receivable
−Removed: Total current assets
−Removed: Fixed assets, net
−Removed: Derivative Valuation allowance
−Removed: Investment in equity method investee
−Removed: LIABILITIES AND STOCKHOLDERS’ DEFICIT
−Removed: Current liabilities
−Removed: Accounts payable and accrued liabilities
−Removed: Due to related parties
−Removed: Convertible notes payable, net of discount
−Removed: Derivative liability
−Removed: Settlement liability
−Removed: Current liabilities of discontinued operations
−Removed: Total current liabilities
−Removed: Total liabilities
−Removed: Stockholders’ deficit
−Removed: Preferred stock, 10,000,000
−Removed: shares authorized, $ 0.0001
−Removed: shares issued.
−Removed: Series B - Preferred stock, 66,667 shares authorized, $ 0.0001 par value, 0 issued.
−Removed: Series C - Preferred stock, 2,000,000 shares authorized, $ 0.0001 par value, 2,000,000 issued and outstanding
−Removed: Series D Preferred stock 40,000 shares authorized, $ 0.0001 par value 40,000 and 0 issued and outstanding, respectively
−Removed: Preferred Stock Value
−Removed: Common stock;
−Removed: shares authorized;
−Removed: and 45,046,637
−Removed: shares issued and outstanding as of December 31, 2022 and December 31, 2021 , respectively.
−Removed: Stock subscription receivable
−Removed: Additional paid-in capital
−Removed: Accumulated deficit
−Removed: ( 25,320,424 )
−Removed: ( 25,974,051 )
−Removed: Total Stockholders’ deficit
−Removed: ( 1,146,730 )
−Removed: ( 4,101,931 )
−Removed: TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
−Removed: accompanying notes are an integral part of these consolidated financial statements
−Removed: STATEMENT OF OPERATION
−Removed: December 31 2022
−Removed: December 31 2021
−Removed: The Year ended
−Removed: December 31 2022
−Removed: December 31 2021
−Removed: COST OF REVENUES
−Removed: Operating expenses
−Removed: General and administrative expenses
−Removed: Legal and Professional fees
−Removed: Officer Compensation
−Removed: Salaries and Related
−Removed: Depreciation and amortization
−Removed: Impairment of in house software
−Removed: Non cash management fees
−Removed: Total operating expenses
−Removed: Loss from operations
−Removed: ( 1,389,395 )
−Removed: ( 2,531,405 )
−Removed: Other Income (expense)
−Removed: Interest expense
−Removed: Gain (Loss) on change of derivative liability
−Removed: ( 2,011,881 )
−Removed: Amortization of debt discount
−Removed: Amortization of issuance costs
−Removed: Gain (loss) on settlement of derivative liabilities
−Removed: Legal settlement
−Removed: (Loss) Gain on settlement of notes payable
−Removed: Total other Income (expense)
−Removed: ( 2,341,651 )
−Removed: Income (loss) from investment in equity method investee
−Removed: NET INCOME (LOSS) from continuing operations
−Removed: ( 4,873,056 )
−Removed: NET INCOME (LOSS) from discontinued operations
−Removed: NET INCOME (LOSS)
−Removed: ( 4,873,056 )
−Removed: Basic weighted average common shares outstanding
−Removed: Net Income (loss) per common share:
−Removed: basic and diluted
−Removed: accompanying notes are an integral part of these consolidated financial statements
−Removed: STATEMENTS OF STOCKHOLDERS’ DEFICIT
−Removed: FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021
−Removed: Preferred Stock Series A
−Removed: Preferred stock - Series C
−Removed: Total Stockholders’
−Removed: Balance December 31, 2021
−Removed: $ ( 25,974,051 )
−Removed: $ ( 4,101,931 )
−Removed: Issuance of common stock in private placement
−Removed: Issuance of common stock for debt conversions
−Removed: Stock issuance for services
−Removed: Balance December 31, 2022
−Removed: $ ( 25,320,424
−Removed: $ ( 1,146,730
−Removed: Preferred Stock Series A
−Removed: Preferred stock - Series C
−Removed: Total Stockholders’
−Removed: Balance December 31, 2020
−Removed: $ ( 21,100,995 )
−Removed: $ ( 996,339 )
−Removed: $ ( 21,100,995 )
−Removed: $ ( 996,339 )
−Removed: Issuance of common stock in private placement
−Removed: Issuance of common stock for debt conversions
−Removed: Non-cash compensation
−Removed: Exercise of warrant
−Removed: Net Income (Loss)
−Removed: Balance December 31, 2021
−Removed: $ ( 25,974,051 )
−Removed: $ ( 4,101,931 )
−Removed: $ ( 25,974,051 )
−Removed: $ ( 4,101,931 )
−Removed: accompanying notes are an integral part of these consolidated financial statements
−Removed: STATEMENTS OF CASH FLOWS
−Removed: FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021
−Removed: Cash Flows from Operating Activities
−Removed: Net Income (loss)
−Removed: $ ( 4,873,056 )
−Removed: Net loss from discontinued operations
−Removed: Adjustments to reconcile
−Removed: Amortization and depreciation
−Removed: (Gain) Loss on derivative liability
−Removed: ( 2,213,527 )
−Removed: Non cash interest expense
−Removed: Stock subscription receivable
−Removed: Share professional fees/ compensation
−Removed: Share-based compensation
−Removed: Gain on settlement of Derivative liabilities
−Removed: Changes in assets and liabilities
−Removed: Advances to suppliers
−Removed: Other receivables
−Removed: Accounts payable and accrued expenses
−Removed: Derivative liabilities
−Removed: Due to Related party
−Removed: Net cash used by operating activities
−Removed: ( 1,428,467 )
−Removed: ( 2,782,102 )
−Removed: Net cash provided by discontinued operations
−Removed: Net cash provided by used in operating activities
−Removed: ( 1,428,467 )
−Removed: ( 2,782,102 )
−Removed: Cash Flows from investing activities
−Removed: Purchase of fixed assets
−Removed: Net cash used by investing activities
−Removed: Cash Flows from Financing Activities
−Removed: Proceeds from subscription
−Removed: Proceeds from convertible notes (net)
−Removed: Payments on convertible notes payable
−Removed: Net cash provided by financing activities
−Removed: Net increase in cash
−Removed: Cash, beginning of period
−Removed: Cash, end of period
−Removed: Supplemental disclosure of cash flow information
−Removed: Cash paid for interest
−Removed: Non-Cash investing and financing transactions
−Removed: Conversion of debt for common stock
−Removed: accompanying notes are an integral part of these consolidated financial statements
−Removed: TO THE CONSOLIDATED FINANCIAL STATEMENTS
−Removed: THE YEARS ENDED DECEMBER 31, 2022 and 2021
−Removed: 1 – BASIS OF PRESENTATION AND GOING CONCERN
−Removed: formerly Textmunication Holdings, Inc.
−Removed: (the “Company”) was incorporated on in October 1984 in the State of Georgia
−Removed: as Brock Control Systems.
−Removed: Founded by Richard T.
−Removed: Brock, the Company was in the sales automation market and an early developer of enterprise
−Removed: customer management systems.
−Removed: The Company went public at the end of March of 1993.
−Removed: In February of 1996, the Company changed its name to
−Removed: Brock International Inc., and in March of 1998, the Company again changed our name to Firstwave Technologies, Inc.
−Removed: 2007, the Company deregistered its common stock in order to avoid the expenses of being a public company.
−Removed: The Company reported briefly
−Removed: on the OTC Disclosure & News Service in 2008 but not for long.
−Removed: The Company again changed its name to FSTWV, Inc.
−Removed: October 28, 2013, the Company held a shareholder meeting to reincorporate the company in the State of Nevada and concurrently change
−Removed: its name to Textmunication Holdings, Inc.
−Removed: The Company also voted to approve a 1 for 5 reverse split of its outstanding common stock.
−Removed: November 16, 2013, the Company entered into a Share Exchange Agreement (SEA) with Textmunication, Inc.
−Removed: a California corporation, whereby
−Removed: the sole shareholder of the Company received 65,640,207 new shares of common stock of the Company in exchange for 100 % of the Textmunication’s
−Removed: issued and outstanding shares.
−Removed: Textmunication
−Removed: is an online mobile marketing platform service that will connect merchants with their customers and allow them to drive loyalty and repeat
−Removed: business in a non-intrusive, value added medium.
−Removed: For merchants we provide a mobile marketing platform where they can always send the
−Removed: most up-to-date offers/discounts/alerts/events schedule, such as happy hours, trivia night, and other campaigns.
−Removed: The consumer can also
−Removed: access specials and promotions that merchants choose to distribute through Textmunication by opting into keywords designated to the merchant’s
−Removed: July 9, 2018, the 1 – 1,000 Reverse Split of the Company’s common stock took effect at the open of business.
−Removed: All shares and
−Removed: per share amounts have been retroactively adjusted to reflect the reverse split.
−Removed: June 25, 2019, the Company issued a press release announcing it plans to change its business direction from its current SMS technology
−Removed: business to focus on the emerging national cannabis market.
−Removed: The Company planned on using its mobile texting platform to enhance communication
−Removed: efforts with the potential acquisitions.
−Removed: October 25, 2019, the Company entered into a Membership Interest Purchase Agreement (the “Resonate Purchase Agreement”) with
−Removed: Resonate Blends, LLC, a California limited liability company (“Resonate”), and the members of Resonate.
−Removed: As a result of the
−Removed: transaction, Resonate became a wholly owned subsidiary of the Company.
−Removed: In accordance with the terms of the Purchase Agreement, at the
−Removed: closing an aggregate of 5 % of the Company’s outstanding shares of common stock for a total of 665,072 shares were issued to the
−Removed: holders of Resonate in exchange for their membership interests of Resonate.
−Removed: These shares have anti-dilution protection.
−Removed: agreed as part of the purchase price to issue:
−Removed: (ii) such number of shares of Series E Preferred Stock that will convert into 5% of the
−Removed: outstanding shares of common stock in the Company on a fully-diluted basis upon an annualized revenue run rate of Ten Million Dollars
−Removed: ($10,000,000.00) for any three (3) consecutive month trailing period;
−Removed: and (iii) such number of shares of Series E Preferred Stock that
−Removed: will convert into 5% of the outstanding shares of common stock in the Company on a fully-diluted basis upon the occurrence of the Company’s
−Removed: public market value reaching One Hundred Million US Dollars ($100,000,000).
−Removed: The shares in (ii) and (iii) shall have anti-dilution protections,
−Removed: except that this provision only applies for 2.5% of the outstanding shares acquired under each subsection.
−Removed: on October 25, 2019, the Company entered into a Membership Interest Purchase Agreement (the “Entourage Labs Purchase Agreement”)
−Removed: with Entourage Labs, LLC, a California limited liability company (“Entourage Labs”), and the members of Entourage Labs.
−Removed: a result of the transaction, Entourage Labs became a wholly owned subsidiary of the Company.
−Removed: In accordance with the terms of the Purchase
−Removed: Agreement, at the closing an aggregate of 5 % of the Company’s outstanding shares of common stock for a total of 665,072 shares
−Removed: were issued to the holders of Entourage Labs in exchange for their membership interests of Entourage Labs.
−Removed: These shares have anti-dilution
−Removed: We have also agreed as part of the purchase price to issue:
−Removed: (ii) such number of shares of Series E Preferred Stock that will
−Removed: convert into 5% of the outstanding shares of common stock in the Company on a fully-diluted basis upon an annualized revenue run rate
−Removed: of Ten Million Dollars ($10,000,000.00) for any three (3) consecutive month trailing period;
−Removed: and (iii) such number of shares of Series
−Removed: E Preferred Stock that will convert into 5% of the outstanding shares of common stock in the Company on a fully-diluted basis upon the
−Removed: occurrence of the Company’s public market value reaching One Hundred Million US Dollars ($100,000,000).
−Removed: The shares in (ii) and
−Removed: (iii) shall have anti-dilution protections, except that this provision only applies for 2.5% of the outstanding shares acquired under
−Removed: each subsection.
−Removed: addition, the Company entered into an Agreement of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations (the “Conveyance
−Removed: Agreement”) with Mark S.
−Removed: Johnson and the Company’s 49 % owned subsidiary, Aspire Consulting Group, LLC, a Virginia limited
−Removed: liability company.
−Removed: Pursuant to the Conveyance Agreement, the Company transferred all assets and business operations associated with its
−Removed: IT consulting solutions, including all of the capital stock of Aspire Consulting, to Mr.
−Removed: In exchange, Mr.
−Removed: Johnson agreed to
−Removed: cancel 20,000 shares of common stock in the Company and to assume and cancel all liabilities relating to the Company’s former business.
−Removed: the Company entered into Employment Agreements with the following persons:
−Removed: (i) Geoffrey Selzer as Chief Executive Officer (CEO) of the
−Removed: Company with an annual salary of $ 180,000 ;
−Removed: and (ii) Pamela Kerwin as Chief Operating Officer (COO) of the Company with an annual salary
−Removed: of $ 120,000 .
−Removed: Both are eligible for salary increases upon milestone achievements and other benefits.
−Removed: The Employment Agreement for the
−Removed: CEO has a term of 2 years and can’t be terminated without cause.
−Removed: Severance of six (6) weeks is available for termination of the
−Removed: COO without cause before one-year of service and eight (8) weeks after one-year of service.
−Removed: December 16, 2019 the Company filed Articles of Merger with the Secretary of State of Nevada in order to effectuate a merger with its
−Removed: wholly owned subsidiary;
−Removed: Resonate Blends, Inc.
−Removed: Shareholder approval was not required under Section 92A.180 of the Nevada Revised Statutes.
−Removed: As part of the merger, the Company’s board of directors authorized a change in our name to “Resonate Blends, Inc.”
−Removed: and the Company’s Articles of Incorporation have been amended to reflect this name change.
−Removed: connection with the name change, the Company’s symbol was changed to “KOAN” that more resembles the Company’s
−Removed: new business focus.
−Removed: January 20, 2020, Wais Asefi resigned as Chairman and as a member of our Board of Directors.
−Removed: Asefi’s resignation is in support
−Removed: of Resonate Blends strategic direction of becoming a pure play cannabis company.
−Removed: The Company does not believe that Mr.
−Removed: Asefi has any
−Removed: disagreements on matters relating to our operations, policies or practices.
−Removed: Also, on January 20, 2020, our Board of Directors appointed
−Removed: Geoffrey Selzer as our Chairman.
−Removed: May 22, 2020, Resonate Blends, Inc.
−Removed: (the “Company”) entered into a Stock Purchase Agreement (the “SPA”) with
−Removed: Wais Asefi, Nick Miniello, Juleon Asefi, and Curt Byers (collectively, the “Asefi Group”) to sell to the Asefi Group its
−Removed: subsidiary, Textmunication, Inc., a California corporation (“Textmunication”).
−Removed: Textmunication operates the Company’s
−Removed: SMS business activities.
−Removed: The Company will retain its cannabis operations based in Calabasas, California.
−Removed: consideration for the sale of Textmunication consists of the cancellation by the Asefi Group of 4,822,029 shares of common stock (the
−Removed: “Shares”) of the Company.
−Removed: The Shares have a market value of $ 337,542 , based on our last sales price of $ 0.07 per share as
−Removed: of May 26, 2020.
−Removed: Upon the cancellation of the Shares, the Company agreed to execute a general release in favor of Mr.
−Removed: on May 22, 2020, the Company entered into a Separation and Release Agreement (the “Separation Agreement”) with Wais Asefi.
−Removed: Pursuant to the Separation Agreement, Mr.
−Removed: Asefi agreed to separate from all officer positions and as a director of the Company and to
−Removed: further accept the payment of $ 200,000 from the Company’s future fundraising as consideration of all debts outstanding under Mr.
−Removed: Asefi’s employment agreement with the Company.
−Removed: Asefi further agreed to cancel his 4,000,000 shares of Series A Preferred Stock
−Removed: and to transfer his 2,000,000 shares of Series C Preferred Stock to Geoffrey Selzer, the Company’s current CEO and Director.
−Removed: Asefi further released the Company of all claims.
−Removed: on May 22, 2020, Mr.
−Removed: Selzer signed a Voting Agreement and agreed to vote his newly acquired 2,000,000 shares of Series C Preferred Stock
−Removed: in favor of the sale of Textmunication to the Asefi Group.
−Removed: May 22, 2020, Resonate Blends, Inc.
−Removed: (the “Company”) entered into a Stock Purchase Agreement (the “SPA”) with
−Removed: Wais Asefi, Nick Miniello, Juleon Asefi, and Curt Byers (collectively, the “Asefi Group”) to sell to the Asefi Group its
−Removed: subsidiary, Textmunication, Inc., a California corporation (“Textmunication”).
−Removed: Textmunication operates the Company’s
−Removed: SMS business activities.
−Removed: July 20, 2020, the parties closed on the transactions contained in the SPA.
−Removed: The Asefi Group cancelled 4,755,209 shares of common stock
−Removed: (the “Shares”) of the Company.
−Removed: The Shares have a market value of $ 332,842 , based on our last sales price of $ 0.07 per share
−Removed: as of May 26, 2020.
−Removed: The Company also executed a general release in favor of Mr.
−Removed: of Presentation
−Removed: financial statements are presented in conformity with accounting principles generally accepted in the United States of America, as reported
−Removed: on our fiscal years ending on December 31, 2022 and 2021.
−Removed: We have summarized our most significant accounting policies.
−Removed: consolidated financial statements have been prepared in accordance with generally accepted accounting principles applicable to a going
−Removed: concern, which contemplates the realization of assets and the satisfaction of liabilities and commitments in the normal course of business.
−Removed: As of December 31, 2022 the Company has an accumulated deficit of $ 25,320,424 .
−Removed: The company’s ability to continue as a going concern is contingent upon the successful completion of additional financing arrangements
−Removed: and its ability to achieve and maintain profitable operations.
−Removed: While the Company is expanding its best efforts to achieve the above plans,
−Removed: there is no assurance that any such activity will generate funds that will be available for operations.
−Removed: These conditions raise substantial
−Removed: doubt about the Company’s ability to continue as a going concern for a period of one year from the issuance of these financial
−Removed: These consolidated financial statements do not include any adjustments that might arise from this uncertainty.
−Removed: 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
−Removed: Company considers all highly liquid instruments purchased with an original maturity of three months or less to be cash equivalents.
−Removed: Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution.
−Removed: The balance at times may exceed federally insured limits.
−Removed: On December 31, 2022 and 2021 no cash balances exceeded the federally insured
−Removed: receivable and allowance for doubtful accounts
−Removed: receivables are stated at the amount management expects to collect.
−Removed: The Company generally does not require collateral to support customer
−Removed: The Company provides an allowance for doubtful accounts based upon a review of the outstanding accounts receivable, historical
−Removed: collection information and existing economic conditions.
−Removed: As of December 31, 2022, and 2021 there’s no allowance for doubtful accounts
−Removed: and bad debts.
−Removed: Company’s policy is that revenues will be recognized when control of the product is transferred to our customers, in an amount
−Removed: that reflects the consideration we expect to be entitled to in exchange for those services.
−Removed: for reporting periods beginning after January 1, 2020 are presented under Topic 606, while prior period amounts are not adjusted and
−Removed: continue to be reported in accordance with our historic accounting under Topic 605.
−Removed: We did not have any cumulative impact as a result
−Removed: of applying Topic 606.
−Removed: Value of Financial Instruments
−Removed: carrying amounts reflected in the balance sheets for cash, accounts payable and accrued expenses approximate the respective fair values
−Removed: due to the short maturities of these items.
−Removed: required by the Fair Value Measurements and Disclosures Topic of the FASB ASC, fair value is measured based on a three-tier fair value
−Removed: hierarchy, which prioritizes the inputs used in measuring fair value as follows:
−Removed: (Level 1) observable inputs such as quoted prices in
−Removed: active markets;
−Removed: (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly;
−Removed: and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
−Removed: three levels of the fair value hierarchy are described below:
−Removed: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities,
−Removed: Quoted prices in markets that are not active, or inputs that is observable, either directly or indirectly, for substantially the full
−Removed: term of the asset or liability,
−Removed: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported
−Removed: by little or no market activity).
−Removed: fair value of the accounts receivable, accounts payable, notes payable are considered short term in nature and therefore their value
−Removed: is considered fair value.
−Removed: assets and liabilities measured at fair value on a recurring basis are summarized below for the year ended December 31, 2022 and 2021:
−Removed: OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
−Removed: As of December 31, 2022
−Removed: Derivative Liabilities
−Removed: As of December 31, 2021
−Removed: Derivative Liabilities
−Removed: income (loss) per Common Share
−Removed: net income (loss) per share is computed by dividing the net loss attributable to the common stockholders by the weighted average number
−Removed: of shares of common stock outstanding during the period.
−Removed: Fully diluted loss per share is computed similar to basic loss per share except
−Removed: that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential
−Removed: common shares had been issued and if the additional common shares were dilutive.
−Removed: and equipment
−Removed: and equipment are stated at cost, less accumulated depreciation provided on the straight-line method over the estimated useful lives
−Removed: of the assets, which range from three to seven years .
−Removed: Expenditures for renewals or betterments are capitalized, and repairs and maintenance
−Removed: are charged to expense as incurred the cost and accumulated depreciation of assets sold or otherwise disposed of are removed from the
−Removed: accounts, and any gain or loss thereon is reflected in operations.
−Removed: Company policy capitalizes property and equipment for cost over $ 1,000 ,
−Removed: asset acquired under $ 1,000 are charge to operations.
−Removed: taxes are computed using the asset and liability method.
−Removed: Under the asset and liability method, deferred income tax assets and liabilities
−Removed: are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using
−Removed: the currently enacted tax rates and laws.
−Removed: A valuation allowance is provided for the amount of deferred tax assets that, based on available
−Removed: evidence, are not expected to be realized.
−Removed: Because the Company has no net income, the tax benefit of the accumulated net loss has been
−Removed: fully offset by an equal valuation allowance.
−Removed: preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
−Removed: and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
−Removed: date the financial statements and the reported amount of revenues and expenses during the reporting period.
−Removed: Actual results could differ
−Removed: from those estimates.
−Removed: Company accounts for employee stock-based compensation in accordance with the guidance of FASB ASC Topic 718, Compensation – Stock
−Removed: Compensation which requires all share-based payments to employees, including grants of employee stock options, to be recognized in the
−Removed: financial statements based on their fair values.
−Removed: The fair value of the equity instrument is charged directly to compensation expense
−Removed: and credited to additional paid-in capital over the period during which services are rendered.
−Removed: Company follows ASC Topic 505-50, formerly EITF 96-18, “Accounting for Equity Instruments that are Issued to Other than Employees
−Removed: for Acquiring, or in Conjunction with Selling Goods and Services,” for stock options and warrants issued to consultants and other
−Removed: non-employees.
−Removed: In accordance with ASC Topic 505-50, these stock options and warrants issued as compensation for services provided to
−Removed: the Company are accounted for based upon the fair value of the services provided or the estimated fair market value of the option or
−Removed: warrant, whichever can be more clearly determined.
−Removed: The fair value of the equity instrument is charged directly to compensation expense
−Removed: and additional paid-in capital over the period during which services are rendered.
−Removed: expenses are included in General and administrative expenses in the Statements of Operations and are expensed as incurred.
−Removed: incurred $ 378,706 and $ 611,914 in advertising expenses for the years ended December 31, 2022 and 2021, respectively.
−Removed: Accounting Pronouncements
−Removed: January 2016, the FASB issued ASU 2016-01, Financial Instruments-Overall:
−Removed: Recognition and Measurement of Financial Assets and Financial
−Removed: ASU 2016-01 addresses certain aspects of recognition, measurement, presentation, and disclosure of financial instruments
−Removed: including requirements to measure most equity investments at fair value with changes in fair value recognized in net income, to perform
−Removed: a qualitative assessment of equity investments without readily determinable fair values, and to separately present financial assets and
−Removed: liabilities by measurement category and by type of financial asset on the balance sheet or the accompanying notes to the financial statements.
−Removed: ASU 2016-01 will be effective for the Company beginning on January 1, 2018 and will be applied by means of a cumulative effect adjustment
−Removed: to the balance sheet, except for effects related to equity securities without readily determinable values, which will be applied prospectively.
−Removed: Management has reviewed this pronouncement and has determined that it would not have a material impact to the consolidated financial
−Removed: February 2016, the FASB issued ASU 2016-02, Leases , which requires an entity to recognize long-term lease arrangements as assets
−Removed: and liabilities on the balance sheet of the lessee.
−Removed: Under ASU 2016-02, a right-of-use asset and lease obligation will be recorded for
−Removed: all long-term leases, whether operating or financing, while the income statement will reflect lease expense for operating leases and
−Removed: amortization/interest expense for financing leases.
−Removed: The amendments also require certain new quantitative and qualitative disclosures
−Removed: regarding leasing arrangements.
−Removed: ASU 2016-02 will be effective for the Company beginning on January 1, 2019.
−Removed: Lessees must apply a modified
−Removed: retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented
−Removed: in the financial statements.
−Removed: Early adoption is permitted.
−Removed: Management does not believe the adoption of ASU 2016-02 will have a material
−Removed: impact on the Company’s consolidated financial statements.
−Removed: March 2016, the FASB issued ASU 2016-05, Derivatives and Hedging:
−Removed: Effect of Derivative Contract Novations on Existing Hedge Accounting
−Removed: Relationships, which clarifies that a change in the counterparty to a derivative instrument that has been designated as a hedging instrument
−Removed: would not, in and of itself, be considered a termination of the derivative instrument, provided that all other hedge accounting criteria
−Removed: continue to be met.
−Removed: ASU 2016-05 is effective for the Company beginning on January 1, 2017.
−Removed: Early adoption is permitted, including in
−Removed: an interim period.
−Removed: Management evaluated ASU 2016-05 and determined that the adoption of this new accounting standard did not have a material
−Removed: impact on the Company’s consolidated financial statements.
−Removed: March 2016, the FASB issued ASU 2016-06, Derivatives and Hedging (Topic 815):
−Removed: Contingent Put and Call Options in Debt Instruments, which
−Removed: aims to reduce the diversity of practice in identifying embedded derivatives in debt instruments.
−Removed: ASU 2016-06 clarifies that the nature
−Removed: of an exercise contingency is not subject to the “clearly and closely” criteria for purposes of assessing whether the call
−Removed: or put option must be separated from the debt instrument and accounted for separately as a derivative.
−Removed: ASU 2016-06 is effective for the
−Removed: Company beginning on January 1, 2017.
−Removed: Management evaluated ASU 2016-06 and determined that the adoption of this new accounting standard
−Removed: did not have a material impact on the Company’s consolidated financial statements.
−Removed: March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation:
−Removed: Improvements to Employee Share-Based Payment Accounting.
−Removed: ASU 2016-09 simplifies several aspects of the accounting and presentation of share-based payment transactions, including the accounting
−Removed: for related income taxes consequences and certain classifications within the statement of cash flows.
−Removed: ASU 2016-09 is effective for the
−Removed: Company beginning on January 1, 2017.
−Removed: Management evaluated the impact of adopting ASU 2016-09 and determined that the new accounting
−Removed: standard did not have a material impact on the Company’s consolidated financial statements.
−Removed: August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230):
−Removed: Classification of Certain Cash Receipts and Cash
−Removed: Payments” (“ASU 2016-15”).
−Removed: ASU 2016-15 will make eight targeted changes to how cash receipts and cash payments are
−Removed: presented and classified in the statement of cash flows.
−Removed: ASU 2016-15 is effective for fiscal years beginning after December 15, 2017.
−Removed: The new standard will require adoption on a retrospective basis unless it is impracticable to apply, in which case it would be required
−Removed: to apply the amendments prospectively as of the earliest date practicable.
−Removed: November 2016, the FASB issued ASU 2016-18, “Statement of Cash Flows (Topic 230)”, requiring that the statement of cash flows
−Removed: explain the change in the total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents.
−Removed: This guidance is effective for fiscal years, and interim reporting periods therein, beginning after December 15, 2017 with early adoption
−Removed: The provisions of this guidance are to be applied using a retrospective approach which requires application of the guidance
−Removed: for all periods presented.
−Removed: Management has reviewed this pronouncement and has determined that it would not have a material impact to
−Removed: the consolidated financial statements.
−Removed: May 2017, the FASB issued ASU 2017-09, Compensation-Stock Compensation (Topic 718), Scope of Modification Accounting.
−Removed: The amendments
−Removed: in this Update provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply
−Removed: modification accounting in Topic 718.
−Removed: The amendments in this Update are effective for all entities for annual periods, and interim periods
−Removed: within those annual periods, beginning after December 15, 2017.
−Removed: Early adoption is permitted, including adoption in any interim period,
−Removed: for (1) public business entities for reporting periods for which financial statements have not yet been issued and (2) all other entities
−Removed: for reporting periods for which financial statements have not yet been made available for issuance.
−Removed: Management has reviewed this pronouncement
−Removed: and has determined that it would not have a material impact to the consolidated financial statements.
−Removed: July 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No.
−Removed: Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480), Derivatives and Hedging (Topic 815).
−Removed: The amendments
−Removed: in Part I of this Update change the classification analysis of certain equity-linked financial instruments (or embedded features) with
−Removed: down round features.
−Removed: When determining whether certain financial instruments should be classified as liabilities or equity instruments,
−Removed: a down round feature no longer precludes equity classification when assessing whether the instrument is indexed to an entity’s
−Removed: The amendments also clarify existing disclosure requirements for equity-classified instruments.
−Removed: As a result, a freestanding
−Removed: equity-linked financial instrument (or embedded conversion option) no longer would be accounted for as a derivative liability at fair
−Removed: value as a result of the existence of a down round feature.
−Removed: For freestanding equity classified financial instruments, the amendments
−Removed: require entities that present earnings per share (EPS) in accordance with Topic 260 to recognize the effect of the down round feature
−Removed: when it is triggered.
−Removed: That effect is treated as a dividend and as a reduction of income available to common shareholders in basic EPS.
−Removed: Convertible instruments with embedded conversion options that have down round features are now subject to the specialized guidance for
−Removed: contingent beneficial conversion features (in Subtopic 470-20, Debt—Debt with Conversion and Other Options), including related
−Removed: EPS guidance (in Topic 260).
−Removed: The amendments in Part II of this Update recharacterize the indefinite deferral of certain provisions of
−Removed: Topic 480 that now are presented as pending content in the Codification, to a scope exception.
−Removed: Those amendments do not have an accounting
−Removed: For public business entities, the amendments in Part I of this Update are effective for fiscal years, and interim periods within
−Removed: those fiscal years, beginning after December 15, 2018.
−Removed: For all other entities, the amendments in Part I of this Update are effective
−Removed: for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020.
−Removed: adoption is permitted for all entities, including adoption in an interim period.
−Removed: If an entity early adopts the amendments in an interim
−Removed: period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period.
−Removed: 3 – RELATED PARTY TRANSACTIONS
−Removed: of December 31, 2021, the Company completed the notes payable to a related party.
−Removed: On May 22, 2020, the Company entered into a Separation
−Removed: and Release Agreement (the “Separation Agreement”) with Wais Asefi.
−Removed: Pursuant to the Separation Agreement, Mr.
−Removed: to separate from all officer positions and as a director of the Company and to further accept the payment of $ 200,000 from the Company’s
−Removed: future fundraising as consideration of all debts outstanding under Mr.
−Removed: Asefi’s employment agreement with the Company.
−Removed: further agreed to cancel his 4,000,000 shares of Series A Preferred Stock and to transfer his 2,000,000 shares of Series C Preferred
−Removed: Stock to Geoffrey Selzer, the Company’s current CEO and Director.
−Removed: Asefi further released the Company of all claims.
−Removed: May 22, 2020, the 4,000,000 shares of Series A Preferred Stock were returned to the Company’s transfer agent and cancelled and
−Removed: on May 22, 2020 the 2,000,000 shares of Series C Preferred Stock were transferred to Mr.
−Removed: The parties to the Separation Agreement
−Removed: agreed to a payment schedule of $ 200,000 based on future monies raised by the Company - and not on a specific date – as follows:
−Removed: $ 12,500 when the initial $ 250,000 is raised by the
−Removed: $ 12,500 when a total of $ 500,000 is raised by the Company;
−Removed: $ 10,000 when a total of $ 750,000 is raised by the Company;
−Removed: $ 35,000 when a total of $ 1,750,000 is raised by the
−Removed: $ 35,000 when a total of $ 2,750,000 is raised by the
−Removed: $ 35,000 when a total of $ 3,750,000 is raised by the
−Removed: $ 35,000 when a total of $ 4,750,000 is raised by the
−Removed: $ 25,000 when a total of $ 5,750,000 is raised by the
−Removed: May 13, 2021, we amended the Separation Agreement to state the parties desire to reduce the total amount payable to Wais Asefi from $ 200,000
−Removed: USD to $ 142,500 USD.
−Removed: In addition to the earlier payments made to Mr.
−Removed: Asefi, a payment of $ 40,000 was made on May 14, 2021 and another
−Removed: payment on June 27, 2021 for $ 40,000 .
−Removed: The final payment due on August 11, 2021 was for $ 25,000 .
−Removed: The final payment was made on August
−Removed: 11, 2021 and settled this agreement in full.
−Removed: Further under the amendment, Mr.
−Removed: Asefi nominated Textmunication, Inc., our prior subsidiary,
−Removed: as the recipient of the funds due under the Separation Agreement.
−Removed: outstanding balances as of December 31, 2022 and December 31, 2021 are $ 38,500
−Removed: respectively.
−Removed: The remaining balance as of December
−Removed: 31, 2022 is due to Mr.
−Removed: Selzer, CEO of Resonate, as he has provided several loans to the Company.
−Removed: 4 - CONVERTIBLE NOTE PAYABLE
−Removed: notes payable consists of the following as of December 31, 2022 and December 31, 2021:
−Removed: OF CONVERTIBLE NOTES PAYABLE
−Removed: December 31, 2022
−Removed: December 31, 2021
−Removed: Convertible notes face value
−Removed: Debt issuance cost
−Removed: Net convertible notes
−Removed: convertible notes as of December 31, 2022 are 8 %
−Removed: Unsecured Convertible Promissory Notes (“Notes”) from various accredited investors issued from January 1, 2021 to March 16,
−Removed: notes have an automatic conversion into equity on the maturity date, which was July
−Removed: or if a Qualified Financing (QF) of $ 5,000,000
−Removed: achieved, whichever occurs first.
−Removed: The maturity date pricing is $0.10.
−Removed: A QF converts into equity at the lesser of $1.00 or 75% of the
−Removed: average selling price of the aggregate offering.
−Removed: outstanding balance as of December 31, 2022 for this Unsecured Convertible Promissory Notes amounts to $ 200,000 .
−Removed: The remaining noteholder has expressed to the Company not to convert his Note into shares in the near term.
−Removed: Consequently, we have mutually
−Removed: agreed not to accrue interest on the this Note going forward.
−Removed: January 28, 2022, we entered into Securities Purchase Agreements (the “Purchase Agreements”) with two accredited investors,
−Removed: pursuant to which we issued and sold to the investors two convertible promissory notes, dated January 28, 2022, each in the principal
−Removed: amount of $ 275,000 for an aggregate principal amount of $ 550,000 .
−Removed: We received $ 500,000 from the Notes after applying the original issue
−Removed: discount to the Notes.
−Removed: Purchase Agreements allow for additional notes to be issued to investors up to $ 750,000 .
−Removed: On February 4, 2022, we issued and sold to two
−Removed: accredited investors (the “Investors”) convertible promissory notes in the principal amount of $ 55,000 under a Securities
−Removed: Purchase Agreement of the same date.
−Removed: We received $ 150,000 from the Notes after applying the original issue discount to the Notes.
−Removed: March 3, 2022, we issued and sold to an accredited investor a convertible promissory note the principal amount of $ 55,000 under a Securities
−Removed: Purchase Agreement of the same date.
−Removed: We received $ 50,000 from the Note after applying the original issue discount to the Note.
−Removed: maturity date for repayment of the Notes is nine months from issuance and the Notes bear interest at 10 % per annum.
−Removed: principal and accrued interest on the Notes are convertible into shares of our common stock.
−Removed: The conversion price shall equal a fixed
−Removed: price of $ 0.15 per share or, at the option of the Investor in the event that we fail to complete a Qualified Offering before the five
−Removed: (5) month anniversary of the issue date, the Registration Conversion Price.
−Removed: The “Registration Conversion Price” shall mean
−Removed: 75% multiplied by the volume weighted average of the Common Stock during the twenty (20) Trading Day period ending on the latest complete
−Removed: Trading Day prior to the Conversion Date.
−Removed: The Investors shall be entitled to add to the principal amount of the Note $750.00 for each
−Removed: conversion to cover investor’s deposit fees associated with each Notice of Conversion.
−Removed: “Qualified Offering” means any
−Removed: offer and sale by us of an original issuance of equity securities, comprised of either Common Stock or preferred stock of the Company,
−Removed: in a single transaction to investors pursuant to which at least an aggregate of $ 2,000,000.00 gross proceeds are received by the Company.
−Removed: connection with the investment, we issued Commitment Shares to the Investors in the amount of 650,000 shares collectively and we also
−Removed: issued a warrant (the “Warrant”) to the Investors to purchase 812,500 shares collectively of our common stock at an exercise
−Removed: price of $ 0.40 per share.
−Removed: Securities Purchase Agreement contain a most favored nation provision that allows the Investor to claim any lower price from any future
−Removed: securities six months after this closing and a blocker on issuing variable rate investments.
−Removed: June 27, 2022, we issued and sold to an accredited investor a convertible promissory note the principal amount of $ 138,800 under a Securities
−Removed: Purchase Agreement of the same date.
−Removed: We received $ 128,500 from the Note after applying the original issue discount to the Note.
−Removed: Notes are convertible into shares of common stock, $ 0.0001 par value per share, of the Company upon the terms and subject to the limitations
−Removed: and conditions set forth in such Note.
−Removed: On the Closing Date (i) the Buyer shall pay the purchase price for the Note to be issued and sold
−Removed: to it at the Closing (as defined below) (the “Purchase Price”) by wire transfer of immediately available funds to the Company,
−Removed: in accordance with the Company’s written wiring instructions, against delivery of the Note in the principal amount equal to the
−Removed: Purchase Price as is set forth immediately below the Buyer’s name on the signature pages hereto, and (ii) the Company shall deliver
−Removed: such duly executed Note on behalf of the Company, to the Buyer, against delivery of such Purchase Price .
−Removed: on September 8, 2022, we issued and sold a senior secured convertible promissory note to AJB Capital Investments LLC for a principal
−Removed: amount of $ 600,000 ,
−Removed: together with guaranteed interest of 12 %
−Removed: per year calendar from the date hereof.
−Removed: All Principal and Interest owing hereunder, along with any and all other amounts, shall be
−Removed: due and owing on the Maturity Date March
−Removed: Maturity Date may be extended at the sole discretion of the Borrower up to six (6) months following the date of the original Maturity
−Removed: Date hereunder.
−Removed: In the event that the Maturity Date is extended, the interest rate shall equal fifteen percent (15%) per annum for any
−Removed: period following the original Maturity Date, payable monthly.
−Removed: received $ 540,000 from the Note after applying the original issue discount to the Note.
−Removed: connection with the investment, we issued Commitment Shares to the Investors in the amount of 5,571,429 shares collectively.
−Removed: of 3,000,000 of those shares can be returned to treasury if the Note is paid off within six (6) months.
−Removed: of December 31, 2022 and 2021 accrued interest payable on notes payable were $ 265,480 and $ 134,758 respectively.
−Removed: Company accounts for the fair value of the conversion features of its convertible debt in accordance with ASC Topic No.
−Removed: 815-15 “Derivatives
−Removed: Embedded Derivatives” (“Topic No.
−Removed: 815-15 requires the Company to bifurcate and separately
−Removed: account for the conversion features as an embedded derivative contained in the Company’s convertible debt.
−Removed: The Company is required
−Removed: to carry the embedded derivative on its balance sheet at fair value and account for’ any unrealized change in fair value as a component
−Removed: of results of operations.
−Removed: The Company values the embedded derivatives using the Black-Scholes pricing model.
−Removed: 5 – COMMITMENTS AND CONTINGENCIES
−Removed: October 16, 2019, the Company signed a lease agreement that expires on thirty days’ notice.
−Removed: Rent expense was approximately $ 10,591
−Removed: and $ 3,239 for the years ended December 31, 2022 and 2021, respectively .
−Removed: Employment Agreement
−Removed: October 25, 2019 the Company entered into Employment Agreements with the following persons:
−Removed: (i) Geoffrey Selzer as Chief Executive Officer
−Removed: (CEO) of the Company with an annual salary of $ 180,000 ;
−Removed: (ii) Pamela Kerwin as Chief Operating Officer (COO) of the Company with an annual
−Removed: salary of $ 120,000 ;
−Removed: (iii) David Thielen as Chief Investment Officer (CIO) of the Company with an annual salary of $ 120,000 .
−Removed: All are eligible
−Removed: for salary increases upon milestone achievements and other benefits.
−Removed: The Employment Agreement for the CEO has a term of 2 years and can’t
−Removed: be terminated without cause.
−Removed: Severance of six (6) weeks is available for termination of the COO and CIO without cause before one-year
−Removed: of service and eight (8) weeks after one-year of service.
−Removed: 6 – INCOME TAXES
−Removed: the year ended December 31, 2022, the cumulative net operating loss carry-forward from continuing operations is approximately $ 25,604,413
−Removed: and will expire beginning in the year 2030 .
−Removed: cumulative tax effect at the expected rate of 21% of significant items comprising our net deferred tax amount is as follows as of December
−Removed: 31, 2022 and December 31, 2021:
−Removed: OF DEFERRED TAX ASSETS
−Removed: Deferred tax attributable to:
−Removed: Net Operating loss carry over
−Removed: Valuation allowance
−Removed: Net deferred tax assets
−Removed: to the enactment of the Tax Reform Act of 2017, the corporate tax rate for those tax years beginning with 2018 has been reduced to 21 %.
−Removed: 7 – STOCKHOLDERS’ EQUITY
−Removed: Company is authorized to issue an aggregate of 200,000,000 shares of common stock with a par value of $ 0.0001 .
−Removed: The Company is also authorized
−Removed: to issue 10,000,000 shares of “blank check” preferred stock with a par value of $ 0.0001 .
−Removed: board of directors of the Company has designated, out of the 10,000,000 shares of preferred stock authorized, the following series of
−Removed: preferred stock:
−Removed: 4,000,000 shares of Series A Preferred Stock, 66,667 shares of Series B Preferred Stock, 2,000,000 shares of Series
−Removed: C Preferred Stock, 40,000 shares of Series D Preferred Stock and 10,000 shares of Series E Preferred Stock.
−Removed: October 25, 2019, 66,667 outstanding shares of Series B Preferred Stock was returned to the Company’s transfer agent and cancelled.
−Removed: December 9, 2019, the Company exercised its right to redeem the 40,000 outstanding shares of Series D Preferred Stock by paying the holders
−Removed: $ 260,000 or 130 % of the amount paid for the shares, as called for under the Securities Purchase Agreement.
−Removed: May 22, 2020, 4,000,000 outstanding shares of Series A Preferred Stock were returned to the Company’s transfer agent and cancelled,
−Removed: were 2,000,000 shares of Series C Preferred Stock issued and outstanding as of December 31, 2022.
−Removed: There were 10,000 shares of Series E Preferred Stock
−Removed: authorized and 0 outstanding as of December 31, 2022.
−Removed: There are no other series of preferred stock outstanding as of December 31, 2022.
−Removed: the year ended December 31, 2018,
−Removed: the Company’s Board
−Removed: of Directors approved a one to one thousand (1:1000) reverse stock split , which became effective July 9, 2018.
−Removed: The Company consolidated
−Removed: financial statements have been retroactively restated to the reflect the effect of the stock split
−Removed: the Company entered into
−Removed: a subscription agreement for 9.98 % of the company common shares outstanding for $ 100,000 .
−Removed: the year ended December 31, 2018, the Company issued 1,380,933 shares of common stock with a fair value of $ 354,010 for the conversion
−Removed: of convertible notes payable.
−Removed: The converted portion of the notes also had associated derivative liabilities with fair values on the date
−Removed: of conversion of 866,361 .
−Removed: The conversion of the derivative liabilities has been recorded through additional paid-in capital
−Removed: the first quarter of 2019 the company issued a total of 6,685,000 shares to employees and vendors for compensation and services rendered.
−Removed: The fair market value of the share issues accounted as expenses as follows:
−Removed: OF COMPENSATION AND SERVICES RENDERED
−Removed: Management Fees
−Removed: Professional Fees
−Removed: Payment to obtain loan
−Removed: Payment to management staff
−Removed: Payment to subcontractor
−Removed: the second quarter of 2019 the company issued 40,000 shares of preferred stock warrants for $ 200,000 cash.
−Removed: the third quarter of 2019 the company issued 1,280,000 common stocks in settlement of liabilities.
−Removed: The fair market value of the liabilities
−Removed: accounted as additional paid in capital of $ 164,033 .
−Removed: the year ended December 31, 2019, we entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with
−Removed: the purchasers identified therein (collectively, the “Purchasers”) providing for the issuance and sale to the Purchasers
−Removed: of an aggregate of up to 40,000 shares of our Series D Convertible Preferred Stock (the “Preferred Shares”) and related warrants
−Removed: for gross proceeds to the Company of $ 200,000 .
−Removed: On December 9, 2019, we exercised our right to redeem the Preferred Shares by paying the
−Removed: Purchasers $260,000 or 130% of the amount paid for the Preferred Shares, as called for under the Securities Purchase Agreement.
−Removed: the last quarter year end December 31, 2019, the company issued 4,274,936 shares of common stocks to acquire Resonate Blends, LLC, and
−Removed: Entourage LLC, both California limited liability companies.
−Removed: As a result of the transaction, both companies became wholly owned subsidiaries
−Removed: of the Company.
−Removed: The Company recognized a loss of $ 834,022 on the acquisitions.
−Removed: the year ended December 31, 2021 the company issued a total of 3,427,990 shares of common stock to management and vendors for compensation
−Removed: and services rendered.
−Removed: The fair market value of the share issues accounted as expenses as follows:
−Removed: Professional Fees
−Removed: Payment to obtain loan
−Removed: Payment to management staff
−Removed: the year ended December 31, 2022 the company issued a total 1,004,666 shares of common stock to management and vendors for compensation
−Removed: and services rendered.
−Removed: The fair market value of the share issues accounted as expenses as follows:
−Removed: Professional Fees
−Removed: 8 – DISCONTINUED OPERATIONS
−Removed: July 20, 2020, the Company finalized a Stock Purchase Agreement (the “SPA”) with Wais Asefi, Nick Miniello, Juleon Asefi,
−Removed: and Curt Byers (collectively, the “Asefi Group”) to sell to the Asefi Group its subsidiary, Textmunication, Inc., a California
−Removed: corporation (“Textmunication”).
−Removed: Textmunication operates the Company’s SMS business activities.
−Removed: The Company retained
−Removed: its cannabis operations based in Calabasas, California.
−Removed: The Company has accounted for this spinout as a discontinued operation and retroactively
−Removed: reclassified all previously presented financial information.
−Removed: The following summarizes the results of operations for Textmunication, Inc.
−Removed: OF DISCONTINUED OPERATIONS
−Removed: Cost of revenues
−Removed: Operating expenses
−Removed: Income (loss) from operations
−Removed: Loss from operations of discontinued operation
−Removed: Gain on disposal of discontinued operations
−Removed: Gain (loss) from discontinued operations
−Removed: $ ( 108,748 )
−Removed: 9 – SUBSEQUENT EVENTS
−Removed: accordance with FASB ASC 855-10, Subsequent Events, the Company has analyzed its operations subsequent to December 31, 2022 to the date
−Removed: these financial statements were issued and has determined that it does not have any material subsequent events to disclose in these consolidated
−Removed: financial statements.
+Added: see our Financial Statements beginning on page F-1 of this Annual Report.
Changes In and Disagreements with Accountants on Accounting and Financial Disclosure
1 unchanged sentence
as our independent registered public accounting firm.
−Removed: The engagement of the Victor Mokuolu was approved by our Board of Directors.
+Added: The engagement of Victor Mokuolu, CPA PLLC was approved by our Board of Directors.
information required by Item 304(b) of Regulation S-K concerning the above change in accounting firm is set forth in the Current Report
1 unchanged sentence
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.