Item 9A. Controls and Procedures
Item
9A. Controls and Procedures
46
Evaluation
of Disclosure Controls and Procedures
We
have established disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports
filed or submitted under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the rules
and forms of the SEC, and that information relating to the Company is accumulated and communicated to management, including our principal
officers, as appropriate to allow timely decisions regarding required disclosure. Our Chief Executive Officer and Chief Financial Officer
have evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2022 and have concluded that our disclosure
controls and procedures were effective as of December 31, 2022.
Management’s
Annual Report on Internal Control over Financial Reporting
Our
management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Exchange
Act Rule 13a-15. Internal control over financial reporting is defined in Rule 13a-15(f) and 15(d)-15(f) under the Exchange Act as a process
designed to provide reasonable assurance to the Company’s management and Board of Directors regarding the preparation and fair
presentation of published financial statements. Management conducted an assessment of the Company’s internal control over financial
reporting as of December 31, 2022 based on the framework and criteria established by the Committee of Sponsoring Organizations of the
Treadway Commission in Internal Control-Integrated Framework (COSO). Based on the assessment, management concluded that, as of December
31, 2022, the Company’s internal controls over financial reporting were effective.
Changes
in Internal Control over Financial Reporting
There
are no changes in our internal control over financial reporting during the year ended December 31, 2022, that have materially affected,
or is reasonably likely to materially affect, our internal control over financial reporting.
Item
9B. Other Information
None.
Item
9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
Not applicable.
47
PART
III
Item
10. Directors, Executive Officers and Corporate Governance
Set
forth below is certain information regarding our current directors and executive officers:
Name
Position
Age
Director/Executive
Officer Since
Edward
Feighan (2)(3)
Chairman
of the Board of Directors
75
November
2018
Richard
Celeste (1)(2)(3)
Director
85
January
2019
Michael
Cavanaugh
Director
and Chief Executive Officer
48
November
2018 / May 2019
Richard
McKilligan
Chief
Financial Officer and Counsel
59
May
2019
Dr.
Brandon Zipp
Chief
Science Officer
41
September
2020
(1)
Member of Audit Committee
(2)
Member of Compensation Committee
(3)
Member of Nomination and Corporate Governance Committee
Business
Experience
The
following is a brief account of the education and business experience of our current directors and executive officers:
Edward
Feighan, Chairman, is currently the Chairman and CEO of Covius LLC, a privately-held firm providing a range of services to the mortgage
securitization industry. Mr. Feighan has been an owner and Director of Continental Heritage Insurance Company, an early leader in the
cannabis insurance market which provides surety bonds and other insurance solutions to the emerging cannabis markets, for more than twenty
years. Previously, Mr. Feighan served as Chairman and CEO of ProCentury Insurance Corporation (NASDAQ: PROS) from its IPO in 2004 until
the sale of the company to another public insurance group in 2008. In 1996, Mr. Feighan was the founding CEO of Century Business Services
(NYSE: CBZ). Mr. Feighan held elective office in Cleveland, Ohio for twenty consecutive years from 1973 to 1993. After being elected
to three terms in the Ohio House of Representatives from 1973 to 1979, Mr. Feighan served a four-year term as a Cuyahoga County Commissioner
in the State of Ohio. Subsequently, Mr. Feighan served five terms as a Member of the United States House of Representatives from 1983
to 1993. During those ten years, Mr. Feighan served on the U.S. House Judiciary Committee and Foreign Affairs Committee. Mr. Feighan
earned his law degree from Cleveland State University in 1978. The Board believes Mr. Feighan’s extensive operational and executive
experience with growth companies pursuing business combination transactions, as well as his fundraising and regulatory insight and public
service experience, provides the Company a critical voice and perspective as the Company continues to develop its business and grow its
operations.
Richard
Celeste, Director, is a consultant and Founding Chair and Member of the Board of the US Olympic Museum (Colorado Springs, CO), Chair
of the Board of Global Communities (Silver Spring, MD), Chair of Organic India Pvt Ltd. (India), and Chair of Organic India USA (Boulder,
CO). In addition, Mr. Celeste serves on the Boards of Battelle for Kids (Columbus, OH), The Gates Family Foundation (Denver, CO), and
Fabindia Ltd. (India). Mr. Celeste served as the Director of the Peace Corps from 1979-1981, as Governor of Ohio from 1983 to 1991, and
as the United States Ambassador to India from 1997 to 2001. Mr. Celeste also served as the President of Colorado College from 2002-2011.
The Board believes Mr. Celeste’s fundraising and regulatory insight and public service experience provides the Company a critical
voice and perspective as the Company continues to develop its business and grow its operations.
48
Michael
Cavanaugh, Chief Executive Officer and Director, is currently the Chief Investment Officer of Tower 1 Partnership, LLC, an investment
firm focused on private and public investments in a variety of industries and manager of several affiliated investment partnerships.
In 2018, Mr. Cavanaugh was Managing Director and Chief Financial Officer of Kaulig Companies, a single-member family office with interests
in private equity, real estate and wealth management. From 2016 to 2018, Mr. Cavanaugh was Managing Director of Conway MacKenzie, a national
turnaround consulting firm, where he established and managed the firm’s Cleveland, Ohio office and provided interim management
and restructuring services to distressed and underperforming businesses. From 2006 to 2009 and 2011 to 2015, Mr. Cavanaugh was an executive
with Resilience Capital Partners, a private equity firm focused on special situation control equity investments, where he served in several
capacities, including as a Partner and member of the firm’s Investment Committee and as an officer and director of numerous portfolio
companies. Mr. Cavanaugh received a B.A. from Columbia University in 1996, an M.B.A. from the University of Michigan Business School
in 2003, and a J.D. from the University of Michigan Law School in 2003. The Board believes Mr.
Cavanaugh’s extensive executive management experience and financial, legal and capital raising expertise will be valuable to the
Company as it continues to develop its business and grow its operations.
Richard
McKilligan, Chief Financial Officer and Counsel, joined the Company in April 2012 as Controller, Counsel and Secretary. Mr. McKilligan
is also a director of Bristol Investment Fund, Ltd, a private investment fund. He served as Chief Financial Officer, General Counsel
and Secretary of Research Solutions, Inc. (NASDAQ: RSSS) from 2007 to 2011 and Chief Compliance Officer and Counsel to Bristol Capital
Advisors, LLC, an SEC-registered investment adviser, from 2006 to 2008. Mr. McKilligan earned his law degree from Cornell Law School,
his MBA from the University of Chicago Booth School of Business, and his undergraduate degree in Accountancy from the University of Illinois
at Urbana-Champaign. He is a member of the State Bar of California, the New York State Bar Association and the Florida Bar.
Dr.
Brandon Zipp, Chief Science Officer, joined the Company in December 2012 as Staff Scientist. Dr. Zipp became Director of Research
and Development in 2014, and was appointed as Chief Science Officer in 2020. Dr. Zipp received a Ph.D. in Biochemistry and Molecular
Biology and a B.S. in Molecular and Cellular Biology from the University of California at Davis.
Term
of Office
In
accordance with our Bylaws, our directors are elected at each annual meeting of stockholders and serve until the next annual meeting
of stockholders or until their successor has been duly elected and qualified, or until their earlier death, resignation or removal.
Director
Independence
Pursuant
to its charter, the Nomination and Corporate Governance Committee reviews the independence of each director annually and makes
recommendations to the Board based on its findings. During these reviews, the Nomination and Corporate Governance Committee is to
consider transactions and relationships between each director (and his or her immediate family and affiliates) and the Company and
our management in order to determine whether any such transactions or relationships are inconsistent with a determination that the
director was independent under the independence standards established by the Board from time to time and under the applicable rules
of any applicable stock exchange, except to the extent permitted by such rules. While the Nomination and Corporate Governance
Committee did not conduct its annual review of director independence in 2022, the Board has determined that all of our directors are
independent other than Mr. Cavanaugh, our Chief Executive Officer. Accordingly, our Board of Directors is comprised of a majority of
independent directors.
Board
and Committee Meetings
The
Board of Directors held four meetings during the year ended December 31, 2022. The directors also, on occasion, communicate informally
to discuss the affairs of the Company and, when appropriate, take formal action by written consent of all of the directors, in accordance
with our Certificate of Incorporation, Bylaws and Nevada law. Our Board has three standing committees: the Audit Committee, the Compensation
Committee and the Nomination and Corporate Governance Committee. Members of such committees met formally and informally from time to
time throughout the year ended December 31, 2022 on committee matters, with the Audit Committee holding four meetings, the Compensation
Committee holding one meeting, and the Nomination and Corporate Governance Committee holding no meetings. Each director attended, in
person or by telephone, at least 75% of the meetings of the Board and any committee of which he or she was a member.
49
Attendance
at Annual Meeting
Although
the Company does not have a policy with respect to attendance by members of the Board of Directors at its annual meeting of stockholders,
all directors are encouraged to attend.
Committees
General .
The Board of Directors has three standing committees: an Audit Committee, a Compensation Committee, and a Nomination and Corporate Governance
Committee.
Audit
Committee . Mr. Celeste is currently the sole member of our Audit Committee. Our Board has determined that Mr. Celeste is independent
within the meaning of applicable SEC rules and qualifies as an audit committee financial expert, as such term is defined in Item 407(d)(5)(ii)
of SEC Regulation S-K. The Audit Committee has oversight responsibilities for, among other things: the preparation of our financial statements;
oversight of our financial reporting and disclosure processes; the administration, maintenance and review of our system of internal controls
regarding accounting compliance; the appointment of our independent registered public accounting firm and review of its qualifications
and independence; the review of reports, written statements and letters from our independent registered public accounting firm; and our
compliance with legal and regulatory requirements in connection with the foregoing.
Compensation
Committee . The Compensation Committee currently consists of Messrs. Feighan and Celeste, with Mr. Feighan serving as Chairman.
Our Board has determined that Messrs. Feighan and Celeste meet the definition of a “non-employee director” under Rule 16b-3
under the Securities Exchange Act of 1934, as amended, the requirements of Section 162(m) of the Internal Revenue Code for “outside
directors.” The duties of our Compensation Committee include, without limitation: reviewing, approving and administering our compensation
programs and arrangements to ensure that they are effective in attracting and retaining key employees and reinforcing business strategies
and objectives; determining the objectives of our executive officer compensation programs and the specific objectives relating to CEO
compensation, including evaluating the performance of the CEO in light of those objectives; approving the compensation of our other executive
officers and our directors; review and recommend for approval by the Board the frequency with which the Company should submit to the
stockholders an advisory vote on the compensation of the Company’s named executive officers, taking into account any prior stockholder
advisory vote on the frequency with which the Company shall hold a stockholder advisory vote on compensation of the Company’s named
executive officers; and administering our as-in-effect incentive-compensation and equity-based plans. In making its compensation decisions
and recommendations (other than with respect to the compensation of our Chief Executive Officer), the Compensation Committee takes into
account the recommendation of our Chief Executive Officer. Other than giving his recommendation, our Chief Executive Officer does not
participate in the Compensation Committee’s decisions regarding his own compensation.
Nomination
and Corporate Governance Committee . The Nomination and Corporate Governance Committee of our Board of Directors currently consists
of Messrs. Feighan and Celeste, with Mr. Feighan serving as Chairman. The responsibilities of the Nomination and Corporate Governance
Committee include, without limitation: assisting in the identification of nominees for election to our Board of Directors, consistent
with approved qualifications and criteria; determining the composition of the Board of Directors and its committees; recommending to
the Board of Directors the director nominees for the annual meeting of stockholders; establishing and monitoring a process of assessing
the effectiveness of the Board of Directors; developing and overseeing a set of corporate governance guidelines and procedures; and overseeing
the evaluation of our directors and executive officers. In considering potential new directors, the Committee may review individuals
from various disciplines and backgrounds. Among the qualifications to be considered in the selection of candidates are broad experience
in business, finance or administration; familiarity with the Company’s industry; and prominence and reputation. Our Board of Directors
does not assign specific weights to particular criteria and no particular criterion is a prerequisite for each prospective nominee. Our
Board of Directors does not have a policy with regard to the consideration of diversity in identifying director candidates, but our Board
of Directors believes that the backgrounds and qualifications of its directors, considered as a whole, should provide a composite mix
of experience, knowledge, and abilities that will allow our Board of Directors to fulfill its responsibilities. The Board does not currently
use an independent search firm in identifying candidates for service on the Board.
50
Board
Leadership Structure
Mr.
Feighan serves as Chairman of the Board, a position he has held since November 2019. The Company has determined its current structure
to be most effective as the Chairman serves as a liaison between its directors and management and helps to maintain communication and
discussion among the Board and management, while allowing the CEO to focus on the execution of business strategy, growth and development.
The Chairman serves in a presiding capacity at Board meetings and has such other duties as are determined by the Board from time to time.
The
Board’s Role in Risk Oversight
Our
Board oversees the Company’s risk management efforts by reviewing information provided by management in order to oversee risk identification,
risk management, and risk mitigation strategies. Our Board committees assist the Board in overseeing our material risks by focusing on
risks related to the particular area of concentration of that committee. For example, our Compensation Committee oversees risks related
to our executive compensation plans and arrangements, our Audit Committee oversees the financial reporting, internal control and related-party
transaction risks, and our Nomination and Corporate Governance Committee oversees risks associated with the business conduct of the Company.
Each committee reports its discussions of the applicable relevant risks at such Board meetings as appropriate. The full Board of Directors
incorporates the insight provided by these reports into its overall risk management analysis.
Communications
with Directors
Stockholders
may communicate their concerns directly to the entire Board of Directors or specifically to non-management directors. Such communication
can be confidential or anonymous, if so designated, and may be submitted in writing to the following address:
Board
of Directors
Malachite
Innovations, Inc.
c/o
Richard McKilligan, Corporate Secretary
200
Park Avenue, Suite 400
Cleveland,
Ohio 44122
All
communications received as described above will be opened by our Secretary for the sole purpose of determining whether the contents constitute
a communication to our directors. Any contents that are not in the nature of advertising, promotions of a product or service, or patently
offensive material will be forwarded promptly to the director or directors to whom it is addressed. In the case of communications to
our Board of Directors or to any group of directors, our Secretary will make sufficient copies of the contents to send to each addressee.
Compensation
Committee Interlocks and Insider Participation
During
the year ended December 31, 2022, none of our executive officers or directors was a member of the board of directors of any other
company where the relationship would be construed to constitute an interlocking relationship (as described in Item 407(e)(iii) of
SEC Regulation S-K).
Code
of Business Conduct and Ethics
The
Company’s Code of Business Conduct and Ethics applies to all of its employees, including its Chief Executive Officer and its Chief
Financial Officer. The Code of Business Conduct and Ethics and all Committee charters are posted on the Company’s website at https://malachiteinnovations.com/wp-content/uploads/2021/10/Malachite-Innovations-Code-of-Business-Conduct.pdf
Section
16(a) Beneficial Ownership Reporting Compliance
Section
16(a) of the Exchange Act requires our directors and executive officers and persons who own more than 10% of a registered class of our
equity securities (the “Reporting Persons”) to file with the SEC reports on Forms 3, 4 and 5 concerning their ownership of
and transactions in our common stock and other equity securities.
51
Based
solely on a review of SEC filings and other procedures performed as deemed necessary, we believe that all Reporting Persons complied
with these requirements during the year ended December 31, 2022, except that each of our reporting officers and directors failed to file a timely Form 4 reporting their receipt
of options to purchase the Company’s common stock under the under the Malachite Innovations, Inc. 2021 Stock Incentive Plan on November
30, 2022 as reported in a Form 5 filed by each such reporting officer and director on March 31, 2023.
Item
11. Executive Compensation
The
following table summarizes all compensation recorded by us during the year ended December 31, 2022, the nine months ended December 31,
2021 and the year ended March 31, 2021 for (i) our current principal executive officer and principal financial officer, and (ii) our
next most highly compensated executive officer other than our principal executive officer and principal financial officer serving as
an executive officer at the end of our 2022 fiscal year and whose total compensation exceeded $100,000 during the year ended December
31, 2022.
Summary
Compensation Table
Name
Period
Ending
Salary
($)
Option
Awards
(non-cash) (1)
Total
($)
Michael
Cavanaugh, Chief Executive Officer (2) (principal executive officer)
Year
Ended 12/31/22
236,000
111,300
347,300
Transition
Period Ended 12/31/21
177,000
110,102
287,102
Fiscal
Year
Ended 3/31/21
256,000
113,489
369,489
Richard
McKilligan, Chief Financial Officer (3) (principal financial officer)
Year
Ended 12/31/22
180,000
37,100
217,100
Transition
Period Ended 12/31/21
135,000
15,828
150,828
Fiscal
Year
Ended 3/31/21
185,000
34,198
219,198
Dr.
Brandon Zipp, Chief Science Officer (4)
Year
Ended 12/31/22
180,000
37,100
217,100
Transition
Period Ended 12/31/21
135,000
13,319
148,319
(1)
The method used and the assumptions made to calculate the fair value of option awards included in this table are described in Footnote
5 of the financial statements and the accompanying notes for the year ended December 31, 2022 and the nine months ended December 31,
2021 appearing elsewhere in this Annual Report.
(2)
Based on the fair value of (i) an option to purchase 500,000 shares of common stock with an exercise price of $0.35 per share, granted
in May 2019, (ii) an option to purchase 250,000 shares of common stock with an exercise price of $0.30 per share, granted in June 2019,
(iii) an option to purchase 350,000 shares of common stock with an exercise price of $0.277 per share, granted in December 2021, and
(iv) an option to purchase 750,000 shares of common stock with an exercise price of $0.18 per share, granted in November 2022.
(3)
Based on the fair value of (i) an option to purchase 75,000 shares of common stock with an exercise price of $1.81 per share, granted
in December 2017, (ii) an option to purchase 250,000 shares of common stock with an exercise price of $0.30 per share, granted in June
2019, (iii) an option to purchase 150,000 shares of common stock with an exercise price of $0.277 per share, granted in December 2021,
and (iv) an option to purchase 250,000 shares of common stock with an exercise price of $0.18 per share, granted in November 2022.
(4)
Based on the fair value of (i) an option to purchase 500,000 shares of common stock with an exercise price of $0.35 per share, granted
in May 2019, and (ii) an option to purchase 150,000 shares of common stock with an exercise price of $0.277 per share, granted in December
2021, and (iv) an option to purchase 250,000 shares of common stock with an exercise price of $0.18 per share, granted in November 2022.
52
Outstanding
Equity Awards at December 31, 2022
Option
Awards
Number
of securities underlying unexercised option
Option
Exercise
Option
Expiration
Grant
Date
Exercisable
Unexercisable
Price
($)
Date
Michael
Cavanaugh (1)
5/8/2019
500,000
-
0.35
5/8/2029
6/27/2019
250,000
-
0.30
6/27/2029
12/10/2021
350,000
-
0.277
12/10/2031
11/30/2022
750,000
0.18
11/30/2032
Richard
McKilligan (2)
7/18/2016
370,234
-
0.50
7/18/2026
6/27/2019
250,000
-
0.30
6/27/2029
12/10/2021
150,000
-
0.277
12/10/2031
11/30/2022
250,000
0.18
11/30/2032
Brandon
Zipp (3)
7/18/2016
370,234
-
0.50
7/18/2026
5/8/2019
500,000
-
0.35
5/8/2029
12/10/2021
150,000
-
0.277
12/10/2031
11/30/2022
250,000
0.18
11/30/2032
(1)
Granted
under the Company’s Equity Incentive Plan, the awards consist of (i) an option to purchase 500,000 shares of common stock,
250,000 of which became fully exercisable in May 2020 and 250,000 of which became fully exercisable in May 2021, (ii) an option to
purchase 250,000 shares of common stock, 125,000 of which became fully exercisable in June 2020 and 125,000 of which became fully
exercisable in June 2021, (iii) an option to purchase 350,000 shares of common stock, all of which became fully exercisable in December
2021, and (iv) an option to purchase 750,000 shares of common stock all of which became fully exercisable in November 2022.
(2)
Granted
under the Company’s Equity Incentive Plan, the awards consist of (i) an option to purchase 370,234 shares of common stock,
all of which became fully exercisable in July 2018, (ii) an option to purchase 250,000 shares of common stock, 125,000 of which became
fully exercisable in June 2020 and 125,000 of which became fully exercisable in June 2021, and (iii) an option to purchase 150,000
shares of common stock, all of which became fully exercisable in December 2021, and (iv) an option to purchase 250,000 shares of
common stock all of which became fully exercisable in November 2022.
(3)
Granted
under the Company’s Equity Incentive Plan, the awards consist of (i) an option to purchase 370,234 shares of common stock,
all of which were became fully exercisable in July 2018, (ii) an option to purchase 500,000 shares of common stock, 250,000 of which
became fully exercisable in May 2020, and 250,000 of which became fully exercisable in May 2021, and (iii) an option to purchase
150,000 shares of common stock, all of which became fully exercisable in December 2021, and (iv) an option to purchase 250,000 shares
of common stock all of which became fully exercisable in November 2022.
Compensation
of Directors
Directors
receive a combination of cash and equity awards as compensation for their service. There are no additional fees paid for meetings attended
although our directors are entitled to reimbursement for reasonable travel and other out-of-pocket expenses incurred in connection with
attendance at meetings of our Board of Directors and committees.
53
Director
Compensation Table
The
following table shows compensation paid to our non-employee directors during the year ended December 31, 2022:
Name
Fees
earned
or
paid in
cash
Option
awards
(non-cash) (1)
All
other
compensation
Total
Richard
Celeste (1)
$ 36,000
$ 37,100
$ -
$ 73,100
Edward
Feighan (1)
$ 136,000
$ 37,100
-
$ 173,100
(1)
As
of December 31, 2022, the aggregate number of stock and option awards held by each of our non-employee directors was as follows:
(i) Mr. Celeste held an option award to purchase 500,000 shares of our common stock with an exercise price of $0.35 per share, an
option to purchase 250,000 shares of our common stock with an exercise price of $0.277 per share, and an option to purchase 250,000
shares of our common stock with an exercise price of $0.18 per share, all of which are fully vested, and (ii) Mr. Feighan held an
option award to purchase 500,000 shares of our common stock with an exercise price of $0.35 per share, an option to purchase 250,000
shares of our common stock with an exercise price of $0.30 per share, and an option to purchase 250,000 shares of our common stock
with an exercise price of $0.277 per share, and an option to purchase 250,000 shares of our common stock with an exercise price of
$0.18 per share, all of which are fully vested. The method used and the assumptions made to calculate the fair value of the options
are described in Footnote 5 of the financial statements and the accompanying notes for the year ended December 31, 2022 and the nine
months ended December 31, 2021 appearing elsewhere in this Annual Report.
Item
12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
The
following table sets forth certain information regarding the beneficial ownership of our common stock by (i) each person who, to our
knowledge, beneficially owns more than 5% of our common stock, (ii) each of our directors and named executive officers, and (iii) all
of our current executive officers and directors as a group. Unless otherwise indicated in the footnotes to the following table, the address
of each person named in the table is: c/o Malachite Innovations, Inc., 200 Park Avenue, Suite 400, Cleveland, Ohio 44122. Shares of our
common stock subject to options, warrants or other rights currently exercisable or exercisable within 60 days after December 31, 2022, are
deemed to be beneficially owned and outstanding for computing the share ownership and percentage of the person holding such options,
warrants, convertible notes or other rights, but are not deemed outstanding for computing the beneficial ownership percentage of any
other person.
Name
of Beneficial Owner
Number
of
Shares
Beneficially
Owned
Percentage
Beneficially
Owned
(1)
Directors
and Named Executive Officers:
Edward
Feighan (2)
3,940,917
5.0
Richard
Celeste (3)
1,000,000
1.3
Michael
Cavanaugh (4)
2,729,791
3.5
Richard
McKilligan (5)
1,030,234
1.3
Dr.
Brandon Zipp (6)
1,334,234
1.7
All
Directors and Executive Officers as a Group (5 persons)
10,035,176
12.8
Joseph
LoConti (7)
20,053,730
25.7
Indemnity
National Insurance Company (8)
13,333,333
17.1
(1)
Based
on 78,116,814 shares of our common stock issued and outstanding as of March 30, 2023. Except as otherwise indicated, we believe
that the beneficial owners of the common stock listed above, based on information furnished by such owners, have sole investment
and voting power with respect to such shares, subject to community property laws where applicable. Beneficial ownership is determined
in accordance with the rules of the SEC and generally includes voting or investment power with respect to securities.
54
(2)
Includes
(i) 502,500 shares of the Company’s common stock acquired in connection with a Securities Purchase Agreement dated October
19, 2018, (ii) 100,376 shares of the Company’s common stock acquired in connection with a Share Exchange Agreement dated October
19, 2018, (iii) 1,402,813 shares of the Company’s common stock acquired in connection with an a mendment
dated January 18, 2019 to the Securities Purchase Agreement dated October 19, 2018 , and (iv) options to purchase 1,250,000
shares of common stock, all of which are fully vested. Also includes (x) 167,500 shares of the Company’s common stock acquired
by The Feighan Family Fund, LLC (the “Feighan Fund”), an entity beneficially owned by Mr. Feighan in connection with
a Securities Purchase Agreement dated October 19, 2018, (y) 50,124 shares of the Company’s common stock acquired by the Feighan
Fund in connection with a Share Exchange Agreement dated October 19, 2018, and (z) 467,604 shares of the Company’s common stock
acquired by the Feighan Fund in connection with an a mendment dated January 18, 2019 to the
Securities Purchase Agreement dated October 19, 2018.
(3)
Represents
options to purchase 1,000,000 shares of common stock, all of which are fully vested.
(4)
Includes
(i) 50,000 shares of the Company’s common stock acquired in connection with a Securities Purchase Agreement dated October 19,
2018, (ii) 257,500 shares of the Company’s common stock acquired in connection with a Share Exchange Agreement dated October
19, 2018, (iii) 572,291 shares of the Company’s common stock acquired in connection with an a mendment
dated January 18, 2019 to the Securities Purchase Agreement dated October 19, 2018 , and (iv) options to purchase 1,850,000
shares of common stock, all of which are fully vested.
(5)
Includes
(i) a grant of 10,000 shares of restricted common stock, which is fully vested, and (ii) options to purchase 1,020,234 shares of
common stock, all of which are fully vested.
(6)
Includes
(i) 64,000 shares of common stock, 14,000 of which represent a grant of restricted common stock, which is fully vested, and (ii)
options to purchase 1,270,234 shares of common stock, all of which are fully vested.
(7)
This
information is based solely on the Form 4 filed on August 26, 2021, and Amendment No. 3 to Schedule 13D filed on May 27, 2022. Joseph
LoConti has reported the sole power to vote and dispose of 7,256,584 shares of the Company’s common stock and the shared power
to vote and dispose of 19,463,813 shares of the Company’s common stock, 6,666,667 of which are warrant shares. Mr. LoConti’s
address is 200 Park Avenue, Suite 400, Orange Village, Ohio 44122.
(8)
This
information is based solely on the Form 13G filed on June 1, 2022. Indemnity National Insurance Company has reported the sole power
to vote and dispose of 26,666,666 shares of the Company’s common stock, 13,333,333 of which are warrant shares. Indemnity National
Insurance Company’s address is 238 Bedford Way, Franklin, Tennessee 37064.
Item
13. Certain Relationships and Related Transactions, and Director Independence
Transactions
with Related Persons
During
the year ended December 31, 2022 and the nine months ended December 31, 2021, and through the filing of this Annual Report, there have
been no transactions, and there are no currently proposed transactions, in which we were or are to be a participant and the amount involved
exceeds the lesser of $120,000 or one percent of the average of our total assets at year-end for the last two completed fiscal years
and in which any related person had or will have a direct or indirect material interest.
Director
Independence
Our
Board of Directors has determined that Messrs. Feighan and Celeste would qualify as “independent” as that term is defined
by Nasdaq Listing Rule 5605(a)(2). Mr. Cavanaugh would not qualify as “independent” because he currently serves as our Chief
Executive Officer.
55
Item
14. Principal Accounting Fees and Services
Independent
Registered Public Accounting Firm’s Fee Summary
The
following table provides information regarding the fees billed to us by Meaden & Moore, Ltd., our independent registered public accounting
firms, for services rendered in the year ended December 31, 2022 and the nine months ended December 31, 2021. All fees described below
were approved by our Board of Directors:
For
the year ended
December 31, 2022
For
the nine
months ended
December 31, 2021
Audit
Fees
$ 143,200
$ 48,500
Tax
Fees
13,671
29,921
All
Other Fees
1,900
-
Total
Fees
$ 158,771
$ 78,421
Audit
Fees. The fees identified under this caption were for professional services rendered by Meaden & Moore, Ltd. for the audit of
our annual financial statements. The fees identified under this caption also include fees for professional services rendered by Meaden
& Moore, Ltd. for the review of the financial statements included in our quarterly reports on Forms 10-Q. In addition, the amounts
include fees for services that are normally provided by the auditor in connection with regulatory filings and engagements for the years
identified.
Audit-Related
Fees. The fees identified under this caption consist of assurance and related services reasonably related to the performance of the
audit or review of financial statements and not reported under the caption “ Audit Fees ”. We incurred no such fees
during the year ended December 31, 2022 and the nine months ended December 31, 2021.
Tax
Fees. Tax fees consist principally of assistance related to tax compliance and reporting.
All
Other Fees . These fees consist primarily of accounting consultation fees related to potential collaborative agreements. We incurred
no such fees during the nine months ended December 31, 2021.
Pre-Approval
Policies and Procedures
Our
Audit Committee’s charter requires our Audit Committee to pre-approve all audit and permissible non-audit services to be performed
for the Company by our independent registered public accounting firm, giving effect to the “de minimis” exception for ratification
of certain non-audit services allowed by the applicable rules of the SEC, in order to assure that the provision of such services does
not impair the auditor’s independence. Since the establishment of our Audit Committee on August 24, 2012, the Audit Committee approved
in advance all services provided by our independent registered public accounting firm. All engagements of our independent registered
public accounting firm for 2012 entered into prior to the establishment of the Audit Committee were pre-approved by the Board of Directors.
56
PART
IV
Item
15. Exhibits, Financial Statement Schedules
(a)
(1)
The
financial statements filed as a part of this Annual Report are as follows:
Report
of Independent Registered Public Accounting Firm (PCAOB ID 314)
F-2
Consolidated
Balance Sheets as of December 31, 2022 and December 31, 2021
F-4
Consolidated
Statements of Operations for the year ended December 31, 2022 and the nine months ended December 31, 2021
F-5
Consolidated
Statements of Stockholders’ Equity for the year ended December 31, 2022 and the nine months ended December 31, 2021
F-6
Consolidated
Statements of Cash Flows for the year ended December 31, 2022 and the nine months ended December 31, 2021
F-7
Notes
to Consolidated Financial Statements
F-8
(2)
Schedules
are omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.
(3)
The
exhibits filed with this Annual Report are set forth in the Exhibit Index included at the end of this Annual Report, which is incorporated
herein by reference.
Item
16. Form 10-K Summary
None.
57
Signatures
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
MALACHITE
INNOVATIONS, INC.
Date:
March 31, 2023
By:
/s/
Michael Cavanaugh
Michael
Cavanaugh
Chief
Executive Officer
(Principal
Executive Officer)
KNOW
ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints Michael Cavanaugh as his or her
true and lawful attorney-in-fact and agent, each with full power of substitution and resubstitution, for him or her and in his or her
name, place and stead, in any and all capacities, to sign any and all amendments to this report and to file the same, with all exhibits
thereto and all documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact and
agent full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises,
as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that such attorney-in-fact
and agent, or his or her substitute or substitutes, may lawfully do or cause to be done by virtue hereof.
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report is signed below by the following persons on behalf of the Registrant
and in the capacities and on the dates indicated.
SIGNATURE
TITLE
DATE
/s/
Michael Cavanaugh
Chief
Executive Officer and Director
March 31, 2023
Michael
Cavanaugh
(Principal
Executive Officer)
/s/
Edward Feighan
Director
March 31, 2023
Edward
Feighan
/s/
Richard Celeste
Director
March 31, 2023
Richard
Celeste
58
EXHIBIT
INDEX
2.1
Agreement
and Plan of Merger, dated September 14, 2011, by and between Stevia First Corp. and Legend Mining Inc. (Incorporated by reference
to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 14, 2011.)
3.1.1
Articles
of Incorporation of Stevia First Corp. (Incorporated by reference to Exhibit 3.1 to the registrant’s Registration Statement
on Form S-1 filed with the SEC on August 6, 2008 (File No. 333-152830).)
3.1.2
Certificate
of Amendment of Articles of Incorporation of Vitality Biopharma, Inc. (Incorporated by reference to Exhibit 3.1 to the registrant’s
Current Report on Form 8-K filed with the SEC on July 19, 2016.)
3.1.3
Articles
of Merger, effective October 10, 2011 (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form
8-K filed with the SEC on October 14, 2011.)
3.1.4
Certificate
of Change, effective October 10, 2011 (Incorporated by reference to Exhibit 3.2 to the registrant’s Current Report on Form
8-K filed with the SEC on October 14, 2011.)
3.1.5
Articles
of Merger, dated as of September 30, 2021, (Incorporated by reference to Exhibit 2.1.1 to the registrant’s Current Report on
Form 8-K filed with the SEC on October 12, 2021.)
3.2.1.
Bylaws
of Stevia First Corp. (Incorporated by reference to Exhibit 3.2 to the registrant’s Registration Statement on Form S-1 filed
with the SEC on August 6, 2008 (File No. 333-152830).)
3.2.2
Certificate
of Amendment of Bylaws of Stevia First Corp. (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on
Form 8-K filed with the SEC on February 7, 2012.)
3.2.3.
Bylaws
of Malachite Innovations, Inc., effective as of November 10, 2021 (Incorporated by reference to Exhibit 3.2.3 to the registrant’s
Quarterly Report on Form 10-Q filed with the SEC on November 15, 2021.)
10.2
Securities
Purchase Agreement, dated October 19, 2018 by and among Vitality Biopharma, Inc., and the Purchasers listed on the signature pages
thereto (Incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October
23, 2018.)
10.3
Securities
Exchange Agreement, dated October 19, 2018 by and among Vitality Biopharma, Inc., and the Shareholders listed on the signature pages
thereto (Incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on October
23, 2018.)
10.4
Amendment
to Securities Purchase Agreement, dated as of January 18, 2019 by and among Vitality Biopharma, Inc. and the Investors listed on
the signature pages thereto (Incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed
with the SEC on January 22, 2019.)
10.5
Separation
Agreement and Release, dated May 8, 2019, by and between the registrant and Robert Brooke. (Incorporated by reference to Exhibit
10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on May 14, 2019.)
10.6#
Third
Amendment to Vitality Biopharma, Inc. 2012 Stock Incentive Plan (Incorporated by reference to Exhibit 10.2 to the registrant’s
Current Report on Form 8-K filed with the SEC on May 14, 2019.)
10.7#
Employment
Agreement between the Company and Dr. Brandon Zipp, dated September 24, 2020 (Incorporated by reference to Exhibit 10.1 to the registrant’s
Current Report on Form 8-K filed with the SEC on September 25, 2020.)
10.8#
Employment
Agreement between the Company and Richard McKilligan, dated September 24, 2020 (Incorporated by reference to Exhibit 10.2 to the
registrant’s Current Report on Form 8-K filed with the SEC on September 25, 2020.)
10.9
Securities
Purchase Agreement, dated as of August 19, 2021, by and between the registrant, Triton Funds, LP and Triton Funds, LLC (Incorporated
by reference to Exhibit 10.9 to the registrant’s Registration Statement on Form S-1 filed with the SEC on August 31, 2021 (File
No. 333-259010).
10.10
Form
of Common Stock Purchase Warrant (Incorporated by reference to Exhibit 10.10 to the registrant’s Registration Statement on
Form S-1 filed with the SEC on August 31, 2021 (File No. 333-259010).
10.11#
Vitality
Biopharma, Inc. 2021 Stock Incentive Plan (Incorporated by reference to Exhibit 99.1 to the registrant’s Registration Statement
on Form S-8 filed with the SEC on September 3, 2021.)
21.1*
Subsidiaries
23.1*
Consent
of Meaden & Moore, Ltd.
23.3*
Power
of Attorney (included on the signature page to this Annual Report.)
31.1*
Certification
of Principal Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities and Exchange Act of 1934
31.2*
Certification
of Principal Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities and Exchange Act of 1934
32.1*
Certification
of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
32.2*
Certification
of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
*
Filed
herewith
#
Management
contract or compensatory plan or arrangement.
59
Financial
Statements
Page
Report
of Independent Registered Public Accounting Firm (PCAOB ID 314 )
F-2
Consolidated
Balance Sheets as of December 31, 2022 and 2021
F-4
Consolidated
Statements of Operations for the year ended December 31, 2022 and the nine months ended December 31, 2021
F-5
Consolidated
Statements of Stockholders’ Equity for the year ended December 31, 2022 and nine months ended December 31, 2021
F-6
Consolidated
Statements of Cash Flows for the year ended December 31, 2022 and the nine months ended December 31, 2021
F-7
Notes
to Consolidated Financial Statements
F-8
F- 1
Report
of Independent Registered Public Accounting Firm
To
the Stockholders and Board of Directors of
Malachite
Innovations, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Malachite Innovations, Inc. (the “Company”) as of December 31,
2022 and 2021, and the related consolidated statements of operations, stockholders’ equity, and cash flows for the year ended December
31, 2022 and the nine months ended December 31, 2021, and the related notes and schedules (collectively referred to as the “consolidated
financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial
position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for the year ended December
31, 2022 and the nine months ended December 31, 2021, in conformity with accounting principles generally accepted in the United States
of America.
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on these consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting
Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with
the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part
of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing
an opinion on the effectiveness of the entity’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due
to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.
F- 2
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements
that were communicated or required to be communicated to the audit committee and that: (1) related to accounts or disclosures that are
material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgements. The
communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole,
and we are not, by communicating the critical matters below, providing separate opinions on the critical audit matters or on the accounts
or disclosures to which they relate.
Going
Concern:
The
Company has experienced recurring losses from operations and negative cash flows from operations which raise substantial doubt about
its ability to continue as a going concern. However, management believes the substantial doubt is alleviated, based on the acquisition
of a revenue-generating subsidiary and additional debt financing via a revolving credit facility, that provides the Company with enough
funds to ensure continuing operations as a stand-alone entity for a period of at least one year from the issuance of these consolidated
financial statements.
We
determined the Company’s ability to continue as a going concern is a critical audit matter due to the estimation and uncertainty
regarding the Company’s future cash flows and the risk of bias in management’s judgments and assumptions in their determination.
The evaluation of certain assumptions used in the Company’s estimate of its cash inflows and outflows used in its forecasted model
of liquidity for at least 12 months beyond the date of the issuance of the consolidated financial statements involved a high degree of
subjective auditor judgment. Our audit procedures related to the Company’s assertion on its ability to continue as a going concern
included the following, among others:
●
We gained an understanding of the internal controls over the Company’s going concern evaluation, including the inputs and assumptions
used in forecasted results.
●
We assessed whether the Company’s determination that there is no substantial doubt about the entity’s ability to continue
as a going concern was adequately disclosed, including adequate disclosure of detail related to management’s plan.
●
We tested the reasonableness of the forecasted operating expenses, including uses and sources of cash used in management’s assessment
of whether the Company has sufficient liquidity to fund operations for at least one year from the consolidated financial statement issuance
date. This testing included inquiries with management, testing of revenue transactions, comparison of prior period forecasts to actual
results, consideration of positive and negative evidence impacting management’s forecasts, the Company’s financing arrangements
in place as of the report date, market and industry factors, and consideration of the Company’s relationships with its financing
partners.
/s/
Meaden & Moore, Ltd
MEADEN
& MOORE, LTD.
We
have served as the Company’s auditor since 2021.
Cleveland,
Ohio
March
31, 2023
F- 3
MALACHITE
INNOVATIONS, INC.
CONSOLIDATED
BALANCE SHEETS
December
31
2022
2021
Assets
Current
Assets
Cash
and cash equivalents
$ 442,369
$ 38,343
Accounts
receivable
981,385
-
Prepaid
expenses
884
3,884
Total
current assets
1,424,638
42,227
Long-term
Assets
Equipment,
net of accumulated depreciation
6,045,514
-
Goodwill
751,421
-
Deposits
8,892
8,692
Total
long-term assets
6,805,827
8,692
Total
Assets
$ 8,230,465
$ 50,919
Liabilities
and Stockholders’ Equity
Current
Liabilities
Accounts
payable
$ 233,808
$ 82,560
Current
portion of long-term debt
1,319,201
-
Line
of credit
-
350,000
Total
current liabilities
1,553,009
432,560
Long-term
Liabilities
Long-term
debt, net of current portion
3,738,013
-
Total
long-term debt
3,738,013
-
Total
liabilities
5,291,022
432,560
Stockholders’
Equity
Common
stock, par value $ 0.001 per share; 1,000,000,000 shares authorized; 78,116,814 and 51,450,147 shares issued and outstanding, respectively
78,117
51,450
Additional
paid-in-capital
53,074,180
48,707,587
Accumulated
deficit
( 50,212,854 )
( 49,140,678 )
Total
stockholders’ equity (deficit)
2,939,443
( 381,641 )
Total
Liabilities and Stockholders’ Equity
$ 8,230,465
$ 50,919
The
accompanying notes are an integral part of these consolidated financial statements.
F- 4
MALACHITE
INNOVATIONS, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
Year
Ended
December
31, 2022
Nine
Months Ended December 31, 2021
Revenues
$ 4,832,278
$ -
Cost
of services
3,439,026
-
Gross
profit
1,393,252
-
Operating
Expenses:
General
and administrative
2,022,882
1,413,774
Research
and development
470,803
298,925
Total
operating expenses
2,493,685
1,712,699
Loss
from operations
( 1,100,433 )
( 1,712,699 )
Other
income (expense):
Gain
on loan forgiveness
109,435
-
Interest
expense
( 81,178 )
-
Other
income (expense)
-
( 270 )
Total
other income (expense)
28,257
( 270 )
Net
loss
$ ( 1,072,176 )
$ ( 1,712,969 )
Net
loss per share – basic and diluted
$ ( 0.02 )
$ ( 0.03 )
Weighted
average number of common shares outstanding – basic and diluted
68,112,248
50,968,292
The
accompanying notes are an integral part of these consolidated financial statements.
F- 5
MALACHITE
INNOVATIONS, INC.
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
YEAR
ENDED DECEMBER 31, 2022 AND THE NINE MONTHS ENDED DECEMBER 31, 2021
Additional
Common
Stock
Paid-in-
Accumulated
Shares
Amount
Capital
Deficit
Total
Balance,
March 31, 2021
50,840,147
$ 50,840
$ 48,240,263
$ ( 47,427,709 )
$ 863,394
Cancellation of shares
( 140,000 )
( 140 )
140
-
-
Shares
and warrants issued for cash
750,000
750
169,200
-
169,950
Fair
value of vested stock options
-
-
297,984
-
297,984
Net
Loss
-
-
-
( 1,712,969 )
( 1,712,969 )
Balance,
December 31, 2021
51,450,147
$ 51,450
$ 48,707,587
$ ( 49,140,678 )
$ ( 381,641 )
Shares
and warrants issued for cash
21,666,667
21,667
3,228,333
-
3,250,000
Shares
issued in exchange for Range
5,000,000
5,000
745,000
-
750,000
Fair
value of vested stock options
-
-
393,260
-
393,260
Net
Loss
-
-
-
( 1,072,176 )
( 1,072,176 )
Balance,
December 31, 2022
78,116,814
$ 78,117
$ 53,074,180
$ ( 50,212,854 )
$ 2,939,443
The
accompanying notes are an integral part of these consolidated financial statements.
F- 6
MALACHITE
INNOVATIONS, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
Year
Ended
December 31, 2022
Nine
Months Ended
December 31, 2021
Cash
flows from operating activities:
Net
loss
$ ( 1,072,176 )
$ ( 1,712,969 )
Adjustments
to reconcile net loss to net cash used in operating activities:
Fair
value of vested stock options
393,260
297,984
Depreciation
395,543
-
Changes
in operating assets and liabilities:
Accounts
receivable
( 91,466 )
-
Forgiveness
of PPP loan
( 109,435 )
-
Prepaid
expense and other current assets
3,000
( 689 )
Accounts
payable and accrued liabilities
( 122,304 )
49,120
Deposits
( 200 )
810
Net
cash used in operating activities
( 603,778 )
( 1,365,744 )
Cash
flows from investing activities:
Cash
acquired in acquisition of Range Environmental Resources
15,827
-
Equipment
purchases
( 5,813,057 )
-
Cash
paid for acquisition of Range Environmental Resources
( 750,000 )
-
Net
cash used in investing activities
( 6,547,230 )
-
Cash
provided by financing activities:
Proceeds
from issuance of common shares and warrants
3,250,000
169,950
Proceeds
from long-term debt
5,091,177
350,000
Repayment
of long-term debt
( 277,328 )
-
Payoff
of SBA disaster loan
( 158,815 )
-
Payoff
of line of credit
( 350,000 )
-
Net
cash provided by financing activities
7,555,034
519,950
Net
increase (decrease) in cash and cash equivalents
404,026
( 845,794 )
Cash
and cash equivalents - beginning of period
38,343
884,137
Cash
and cash equivalents - end of period
$ 442,369
$ 38,343
Supplemental
disclosure of cash flow information:
Cash
paid during the period for:
Income
taxes
$ -
$ 2,400
Supplemental
non-cash investing and financing activities:
Shares
issued for acquisition
$ 750,000
$ -
Long-term
debt from Range Reclamation Entities acquisition
$ 243,365
$ -
Forgiveness of PPP loan
$ ( 109,435 )
-
Cancellation
of shares
$ -
$ ( 140 )
The
accompanying notes are an integral part of these consolidated financial statements.
F- 7
MALACHITE
INNOVATIONS, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2022 AND THE NINE MONTHS ENDED DECEMBER 31, 2021
1.
BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Malachite
Innovations, Inc. (the “Company”, “we”, “us” or “our”), was incorporated in the State
of Nevada on June 29, 2007.
Originally
founded in 2007 as Legend Mining Inc., the Company began operations as a mineral extraction exploration business. In 2011, the Company
changed its name to Stevia First Corp and pursued a new strategy focused on developing stevia-based additives for the food and beverage
industry. In 2015, the Company changed its name to Vitality Biopharma, Inc. and pursued a new strategy focused on developing cannabinoid-based
prodrugs anticipated to treat inflammatory conditions of the gastrointestinal tract by unlocking the therapeutic properties of cannabinoids
but without their unwanted psychoactive side effects.
In
October 2021, the Company changed its name to Malachite Innovations, Inc. and reorganized its corporate structure and created the
following two wholly-owned operating subsidiaries: (i) Graphium Biosciences, Inc., a Nevada corporation (“Graphium”),
into which the Company contributed all of its drug development assets; and (ii) Daedalus Ecosciences, Inc., a Nevada corporation
(“Daedalus”) which was formed to serve as a holding company for the Company’s future ESG operating
businesses.
In May 2022, Daedalus acquired Range
Environmental Resources, Inc., a West Virginia corporation (“Range Environmental”) and Range Natural Resources, Inc., a West
Virginia corporation (“Range Natural” and together with Range Environmental, the “Range Reclamation Entities”).
The Range Reclamation Entities provide land reclamation, water restoration and environmental consulting services to mining and non-mining
customers throughout the Appalachian region with the goal of returning land to pre-mining conditions or repurposing the land for natural,
commercial, agricultural or recreational use. The Range Reclamation Entities’ water restoration services seek to improve rivers,
streams and discharges through novel and innovative treatment applications to help customers meet their various regulatory standards and
requirements. The Range Reclamation Entities also provide environmental consulting services to customers typically in connection with
land reclamation and water restoration projects and as an additional value-add service, sells water treatment chemicals manufactured by
third parties to their customers. Range Natural also provides resource mining services for customers incidental to the reclamation and
repurposing of mine sites.
On
December 31, 2022, Daedalus was merged into Malachite Innovations, Inc., leaving Malachite Innovations, Inc., as the parent company with
full ownership of all of its wholly-owned operating subsidiaries, including the Range Reclamation Entities, Terra Preta, Pristine Stream,
Range Security and Graphium.
Going
Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement
of liabilities and commitments in the normal course of business. As reflected in the accompanying financial statements, during the year
ended December 31, 2022, the Company incurred a net loss of $ 1,072,176 and used $ 603,778 of cash in the Company’s operating activities.
These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year of the date that
the financial statements are issued. The financial statements do not include any adjustments that might be necessary should the Company
be unable to continue as a going concern.
The
ability to continue as a going concern is dependent on the Company attaining and maintaining profitable operations in the future and/or
raising additional capital to meet its obligations and repay its liabilities arising from normal business operations when they come due.
The Company estimates, as of December 31, 2022, that it has sufficient funds to operate the business for 12 months given its cash balance
of $ 442,369 , line of credit availability of $ 1,000,000 , and revenues being generated by the Range Reclamation Entities. Although the Company’s
existing cash balances are estimated to be sufficient to fund its currently planned level of operations, the Company is actively seeking
additional financing and other sources of capital to accelerate the funding and execution of its growth strategy and value creation plan.
However, these estimates could differ if the Company encounters unanticipated difficulties, or if its estimates of the amount of cash
necessary to operate its business prove to be wrong, and the Company uses its available financial resources faster than it currently
expects. No assurance can be given that any future financing or capital, if needed, will be available or, if available, that it will
be on terms that are satisfactory to the Company.
F- 8
Basis
of Presentation
The
consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Graphium Biosciences, Inc.,
Range Environmental Resources, Inc., Range Natural Resources, Inc., Terra Preta, Inc., Pristine Stream Ventures, Inc., Range
Security Resources, Inc., Daedalus Ecosciences, Inc. (merged into Malachite Innovations, Inc. on December 31, 2022), and Vitality
Healthtech, Inc. (dissolved in May 2021), and have been prepared in accordance with accounting principles generally accepted in the
United States of America. Intercompany balances and transactions have been eliminated in consolidation. The Company’s fiscal
year end is December 31.
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual
results could differ from those estimates.
Revenue
Recognition
The
Company recognizes revenue under ASC 606, “Revenue from Contracts with Customers”. The core principle of the revenue standard
is that a company should recognize revenue by analyzing the following five steps; (1) identify the contract with the customer; 2) identify
the performance obligations in the contract; 3) determine the transaction price; 4) allocate the transaction price to the performance
obligations; and 5) recognize revenue when (or as) each performance obligation is satisfied. The Company primarily invoices customers
and recognizes revenue on a periodic basis for equipment and labor hours provided to a customer on a particular job based on an agreed-upon
hourly rate sheet or a fixed amount for a project. The Company also invoices customers and recognizes revenue for equipment mobilization
fees and materials and supplies required to complete a project. The Company invoices for the sales of chemicals and recognizes revenue
when the products are delivered to the customer’s designated site. Costs for equipment, labor and chemicals are generally expensed
as incurred since the projects are generally short-term and not subject to a contract. All revenue is recognized at a point in time.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less at the date of acquisition to be cash
equivalents. From time to time, the Company’s cash account balances exceed the balances covered by the Federal Deposit Insurance
System. The Company has never suffered a loss due to such excess balances.
Accounts
Receivable
Trade
accounts receivable are stated at the amount management expects to collect from the balances outstanding at the end of each fiscal period
reflected in the consolidated balance sheets. Based on management’s assessment, it has concluded that losses on balances outstanding
as of those dates will be immaterial and, therefore, no allowances were recorded for the year ended December 31, 2022 or the nine months
ended December 31, 2021. Accounts receivable were $ 981,385 at December 31, 2022. There were no accounts receivable balances at December
31, 2021 or March 31, 2021. No bad debt expense was accrued in either the year ended December 31, 2022 or the nine months ended December
31, 2021 and there is no allowance for doubtful accounts as of December 31, 2022 or December 31, 2021.
Equipment
Equipment
is carried at cost. Expenditures for maintenance and repairs are charged to cost of services. Additions and betterments are capitalized.
The cost and related accumulated depreciation of equipment sold or otherwise disposed of are removed from the accounts and any gain or
loss is reflected in the current year’s earnings.
F- 9
SCHEDULE
OF EQUIPMENT
December
31, 2022
December
31, 2021
Equipment
$ 6,637,814
$ -
Accumulated
depreciation
592,300
-
Net
book value
6,045,514
-
Depreciation
expense
$ 395,543
$ -
The
Company provides for depreciation of equipment using the straight-line method for both financial reporting and federal income tax purposes
over the estimated six-year useful lives of the equipment.
The
Company assesses the recoverability of its equipment by determining whether the depreciation of the assets over their remaining lives
can be recovered through projected future cash flows generated by the assets. There were no assets identified for impairment.
Delivery
Costs
Delivery
costs are classified as cost of sales.
Goodwill
Goodwill
is tested for impairment annually and more frequently if events or changes in circumstances indicate that it is more likely than not
(i.e., a likelihood greater than 50%) that the intangible asset is impaired.
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes. Under this method, deferred income tax assets and liabilities
are recognized for the estimated tax consequences attributable to differences between the financial statement carrying values and their
respective income tax basis (temporary differences). The effect on deferred income tax assets and liabilities of a change in tax rates
is recognized as income (loss) in the period that includes the enactment date.
Leases
The
Company determines whether a contract is, or contains, a lease at inception. Right-of-use assets represent the Company’s right
to use an underlying asset during the lease term, and lease liabilities represent the Company’s obligation to make lease payments
arising from the lease. Right-of-use assets and lease liabilities are recognized at lease commencement based upon the estimated present
value of unpaid lease payments over the lease term. The Company uses its incremental borrowing rate based on the information available
at lease commencement in determining the present value of unpaid lease payments. The Company had no lease commitments for longer than
one year as of December 31, 2022. The laboratory space lease in Rocklin, California was renewed in March 2022 and ends on March 31, 2023.
Stock-Based
Compensation
The
Company periodically issues stock options and restricted stock awards to employees and non-employees in non-capital raising transactions
for services. The Company accounts for such grants issued and vesting based on ASC 718, Compensation-Stock Compensation whereby the value
of the award is measured on the date of grant and recognized for employees as compensation expense on the straight-line basis over the
vesting period. Recognition of compensation expense for non-employees is in the same period and manner as if the Company had paid cash
for the services. The Company recognizes the fair value of stock-based compensation within its Consolidated Statements of Operations
with classification depending on the nature of the services rendered.
F- 10
The
fair value of the Company’s stock options is estimated using the Black-Scholes-Merton Option Pricing model, which uses certain
assumptions related to risk-free interest rates, expected volatility, expected life of the stock options or restricted stock, and future
dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes-Merton Option Pricing model and based
on actual experience. The assumptions used in the Black-Scholes-Merton Option Pricing model could materially affect compensation expense
recorded in future periods.
Basic
and Diluted Loss Per Share
Basic
loss per share is computed by dividing the net loss applicable to common stockholders by the weighted average number of outstanding common
shares during the period. Shares of restricted stock are included in the basic weighted average number of common shares outstanding from
the time they vest. Diluted loss per share is computed by dividing net loss applicable to common stockholders by the weighted average
number of common shares outstanding plus the number of additional common shares that would have been outstanding if all dilutive potential
common shares had been issued. Shares of restricted stock are included in the diluted weighted average number of common shares outstanding
from the date they are granted unless they are antidilutive. Diluted loss per share excludes all potential common shares if their effect
is anti-dilutive. The following potentially dilutive shares were excluded from the shares used to calculate diluted earnings per share
as their inclusion would be anti-dilutive:
SCHEDULE OF ANTI-DILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
December
31, 2022
December
31, 2021
Options
9,392,544
6,882,544
Warrants
22,313,335
646,668
Total
31,705,879
7,529,212
Patents
and Patent Application Costs
Although
the Company believes that its patents and underlying technology have continuing value, the amount of future benefits to be derived from
the patents is uncertain. Accordingly, patent costs are expensed as incurred.
Research
and Development
Research
and development costs consist primarily of fees paid to consultants and outside service providers, patent fees and costs, and other expenses
relating to the acquisition, design, development and testing of the Company’s treatments and product candidates. Research and development
costs are expensed as incurred.
Fair
Value of Financial Instruments
FASB
ASC 825, “Financial Instruments” requires that the Company disclose estimated fair values of financial instruments. Financial
instruments held by the Company include, among others, accounts receivable, accounts payable and long-term debt. The carrying amounts
reported in the balance sheets for assets and liabilities qualifying as financial instruments are a reasonable estimate of fair value.
Segments
As
of October 1, 2021, we began operating under two segments: (i) Graphium Biosciences, Inc., a wholly-owned subsidiary of the Company,
reports the operating results of our cannabinoid drug development segment, which is advancing a broad portfolio of glycosylated cannabinoid
prodrugs that have been developed to unlock the rebalancing effects of the endocannabinoid system to address numerous chronic conditions,
and (ii) the Range Reclamation Entities, which are wholly-owned subsidiaries of the Company, report the operating results of the Environmental
Services segment, which provides land reclamation, water restoration and environmental consulting services to mining and non-mining customers .
Three other operating business segments (i) Biochar Products and Solutions, (ii) Stream Mitigation Banking, and (iii) Environmental Security
Services, began operations in the first quarter of 2023.
In
accordance with the “Segment Reporting” Topic of the ASC, the Company’s chief operating decision maker has been identified
as the Chief Executive Officer, who reviews operating results to make decisions about allocating resources and assessing performance
for the entire Company. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to
report selected segment information quarterly and to report annually entity-wide disclosures about products and services, major customers,
and the countries in which the entity holds material assets and reports revenue. All material operating units qualify for aggregation
under “Segment Reporting” due to their similar customer base and similarities in: economic characteristics; nature of products
and services; and procurement, manufacturing, and distribution processes.
F- 11
Recent
Accounting Pronouncements
In
June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments . ASU 2016-13 requires entities to
use a forward-looking approach based on current expected credit losses to estimate credit losses on certain types of financial instruments,
including trade receivables. This may result in the earlier recognition of allowances for losses. ASU 2016-13 is effective for the Company
beginning January 1, 2023, and early adoption is permitted. The Company does not believe the potential impact of the new guidance and
related codification improvements will be material to its financial position, results of operations and cash flows.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public
Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s
present or future financial statements.
2.
ACQUISITION OF RANGE ENVIRONMENTAL RESOURCES AND RANGE NATURAL RESOURCES
In
May 2022, the Company and its wholly-owned subsidiary, Daedalus Ecosciences, Inc., entered into a share purchase agreement with Range
Environmental Resources, Inc. (“Range Environmental”), and Range Natural Resources, Inc. (“Range Natural”, and
collectively with Range Environmental, the “Range Reclamation Entities”), and the two (2) shareholders of the Range Reclamation Entities (the “Range
Shareholders”) (the “Share Purchase Agreement”), under which the Company issued a total of 10,000,000 shares of the
Company’s common stock to the Range Shareholders and Daedalus Ecosciences paid cash consideration of $ 1,000,000 to the Range Shareholders
for 80 % of the outstanding common stock of each of the Range Reclamation Entities.
Subsequent
to entering into the Share Purchase Agreement, the Company discovered that Joshua Justice, one of the Range Shareholders (“Justice”),
made certain misrepresentations in the Share Purchase Agreement. On July 12, 2022, the Company entered into a Separation Agreement, by
and among the Company, Daedalus Ecosciences, the Range Reclamation Entities, and Justice and his spouse (the “Separation Agreement”)
pursuant to which Justice: a) acknowledged that his employment with the Range Reclamation Entities was terminated for cause effective June 30, 2022;
b) returned the 5,000,000 shares of the Company’s common stock that had been issued to him under the terms of the Share Purchase
Agreement; c) transferred his 10% interest in each of the Range Reclamation Entities to Daedalus Ecosciences; and d) paid Daedalus Ecosciences cash
in an amount of $250,000. As a result, only 5,000,000 of the Company’s common stock issued to the Range Shareholders is considered
to have been issued in exchange for 90% of the outstanding common stock of each of the Range Reclamation Entities .
Subsequently,
on October 11, 2022, Daedalus Ecosciences and Jeremy Starks, the remaining Range Shareholder (“Starks”), entered into a share
purchase agreement, effective as of May 11, 2022 (the “Starks Agreement”), pursuant to which Starks exchanged his 10 % common
stock ownership of the Range Reclamation Entities for 10 % of the Cash Dividends and Sale Proceeds (as both terms are defined in the Starks Agreement)
of the Range Reclamation Entities, as a result of which, the Range Reclamation Entities are now wholly-owned subsidiaries of Daedalus Ecosciences and the Range Reclamation Entities are reported as wholly-owned indirect subsidiaries of the Company in the financial statements made part of this Form 10-Q. No
other changes were made to the consideration received by Starks as part of the Share Purchase Agreement and he remains as President of
each of the Range Reclamation Entities.
The
Company accounted for the transaction as a business combination in accordance ASC 805 “Business Combinations”. The Company
has performed an allocation of the purchase price paid for the assets acquired and the liabilities assumed. The fair values of the assets
acquired are set forth below. The allocation of the purchase price is based on management’s estimates.
SCHEDULE
OF BUSINESS ACQUISITION ALLOCATION OF PURCHASE PRICE
F- 12
Fair
value of assets acquired:
Cash
$ 15,827
Accounts
receivables
889,919
Property
and equipment
628,000
Goodwill
751,421
Total
assets acquired
2,285,167
Fair
value of liabilities assumed
( 785,167 )
Purchase
price
$ 1,500,000
Cash
consideration
750,000
Common
stock consideration
750,000
Total
purchase price
$ 1,500,000
Acquisition
transaction costs incurred
$ 20,592
Goodwill
has an assigned value of $ 751,421 and represents the value of the Range Reclamation Entities’ brand reputation,
customer base and employee relations.
3.
GOODWILL
Goodwill
increased to $ 751,421 at December 31, 2022. There had been no goodwill at December 31, 2021. The increase in goodwill was driven by the
addition of the Range Reclamation Entities in the period and represents the value of the Range Reclamation Entities’ employee relations . Goodwill by reportable segment is as follows:
SCHEDULE
OF GOODWILL
December 31, 2022
December
31, 2021
Range Reclamation Entities:
Beginning
Balance
$ -
$ -
Acquisitions
751,421
-
Adjustments
-
-
Ending
Balance
$ 751,421
$ -
4.
EQUITY
Issuance
of Common Stock and Warrants
In
May 2022, the Company entered into two securities purchase agreements providing for the issuance and sale by the Company of (i) 20,000,000
shares of the Company’s common stock (the “May Shares”) at a price of $ 0.15 per share and (ii) warrants to purchase
up to an additional 20,000,000 shares of the Company’s common stock (the “May Warrants”, and the shares issuable upon
exercise of the Warrants, the “May Warrant Shares”) at a price of $ 0.60 per share. The May Warrants expire on May 10, 2027.
The aggregate proceeds to the Company from the sale of the May Shares and May Warrants was $ 3,000,000 .
In
May 2022, the Company purchased 90% of the outstanding common stock of each of the Range Reclamation Entities for a combination of Company
shares and cash, as described in Note 2. Only 5,000,000 of the Company’s common stock issued to the Range Shareholders is considered
outstanding as of December 31, 2022, in order to reflect the effects of the Separation Agreement.
In
August 2022, the Company entered into a securities purchase agreement providing for the issuance and sale by the Company of (i) 1,666,667
shares of the Company’s common stock (the “August Shares”) at a price of $ 0.15 per share and (ii) warrants to purchase
up to an additional 1,666,667 shares of the Company’s common stock (the “August Warrants”, and the shares issuable
upon exercise of the Warrants, the “August Warrant Shares”) at a price of $ 0.60 per share. The August Warrants expire on
August 26, 2027. The aggregate proceeds to the Company from the sale of the August Shares and August Warrants was $ 250,000 .
F- 13
5.
STOCK OPTIONS
Stock
options issued during the year ended December 31, 2022
During
the year ended December 31, 2022, the Company granted to directors, advisors, and employees options to purchase an aggregate of 2,650,000
shares of the Company’s common stock with exercise prices of $ 0.18 per share that expire ten years from the date of grant, and
vested upon grant. The fair value of each option award was estimated on the date of grant using the Black-Scholes-Merton Option Pricing
model based on the following assumptions: (i) volatility rate of 277.5 %, (ii) discount rate of 3.82 %, (iii) zero expected dividend yield,
and (iv) expected life of 5 years, which is the average of the term of the options and their vesting periods. The total fair value of
the option grants to employees at their grant dates was approximately $ 393,260 , all of which was allocated to general and administrative
expenses during the year ended December 31, 2022.
Stock
options issued during the nine months ended December 31, 2021
During
the nine months ended December 31, 2021, the Company granted to directors and employees options to purchase an aggregate of 1,150,000
shares of the Company’s common stock with exercise prices of $ 0.277 per share that expire ten years from the date of grant, and
vested upon grant. The fair value of each option award was estimated on the date of grant using the Black-Scholes-Merton Option Pricing
model based on the following assumptions: (i) volatility rate of 385.62 %, (ii) discount rate of 1.25 %, (iii) zero expected dividend yield,
and (iv) expected life of 5 years, which is the average of the term of the options and their vesting periods. The total fair value of
the option grants to employees at their grant dates was approximately $ 251,455 , all of which was allocated to general and administrative
expenses during the nine months ended December 31, 2021. During the nine months ended December 31, 2021, we cancelled options to purchase
265,000 shares of common stock that had been issued to two employees under the prior stock incentive plan. These options were exchanged
for options to purchase 242,256 shares of common stock and the new options are included in the options to purchase 1,150,000 shares of
common stock described above.
During
the year ended December 31, 2022 and the nine months ended December 31, 2021, total stock-based compensation expense related to vested
stock options was $ 393,260 and $ 297,984 , respectively. At December 31, 2022, there was no remaining unamortized cost of the outstanding
stock-based awards.
A
summary of the Company’s stock option activity during the year ended December 31, 2022 and the nine months ended December 31, 2021
is as follows:
SUMMARY OF STOCK OPTION ACTIVITY
Shares
Weighted
Average
Exercise
Price
Balance
outstanding at March 31, 2021
5,997,544
$ 0.91
Granted
1,150,000
0.277
Exchanged
( 265,000 )
Exercised
-
-
Expired
-
-
Forfeited
-
-
Balance outstanding
at December 31, 2021
6,882,544
$ 0.69
Granted
2,650,000
0.18
Exercised
-
-
Expired
( 140,000 )
1.12
Forfeited
-
-
Balance
outstanding at December 31, 2022
9,392,544
$ 0.54
Balance
exercisable at December 31, 2022
9,392,544
$ 0.54
At
December 31, 2022, the 9,392,544 outstanding stock options had no intrinsic value.
F- 14
A
summary of the Company’s stock options outstanding and exercisable as of December 31, 2022 is as follows:
SCHEDULE OF STOCK OPTIONS OUTSTANDING AND EXERCISABLE
Number
of Options
Weighted
Average Exercise Price
Weighted
Average Grant- date Stock Price
Options
Outstanding and exercisable, December 31, 2022
2,650,000
$ 0.18
$ 0.18
1,150,000
$ 0.277
$ 0.277
750,000
$ 0.30
$ 0.30
2,000,000
$ 0.35
$ 0.35
1,664,542
$ 0.50
$ 0.50
128,000
$ 0.96
$ 0.96
350,834
$ 1.50
- 1.95
$ 1.50
- 1.95
597,500
$ 2.00
- 2.79
$ 2.00
- 2.79
83,334
$ 3.10
- 3.80
$ 3.10
- 3.80
18,334
$ 4.00
- 4.70
$ 4.00
- 4.70
9,392,544
6.
WARRANTS
A
summary of warrants to purchase common stock issued during the year ended December 31, 2022 and the nine months ended December 31, 2021
is as follows:
SCHEDULE OF WARRANTS ACTIVITY
Shares
Weighted
Average
Exercise
Price
Balance
outstanding at March 31, 2021
146,668
$ 3.00
Granted
500,000
0.32
Exercised
-
-
Expired
-
-
Balance outstanding
at December 31, 2021
646,668
$ 1.08
Granted
21,666,667
0.60
Exercised
-
-
Expired
-
-
Balance
outstanding and exercisable at December 31, 2022
22,313,335
$ 0.61
At
December 31, 2022, the 22,313,335 outstanding stock warrants had no intrinsic value and at December 31, 2021, the 646,668 outstanding
stock warrants had no intrinsic value.
7.
NOTES PAYABLE
Range
Environmental was granted a loan (the “PPP loan”) from United Bank for $ 109,435 on March 9, 2021, pursuant to the Paycheck
Protection Program (the “PPP”) under the CARES Act. The PPP loan had a maturity date of March 9, 2023 and bore interest at
a rate of 1 % per annum, with the first six months of interest deferred. On August 19, 2022, Range
Environmental received notice that the U.S. Small Business Administration (“SBA”) had reviewed the forgiveness application
of Range Environmental’s PPP loan and provided forgiveness of the entire principal of the PPP loan plus accrued interest.
The Company recognized a gain on forgiveness of the PPP loan of $ 109,435 during the year ended December 31, 2022.
On
June 17, 2020, Range Environmental was granted an SBA Disaster Loan in the amount of $ 150,000 with an interest rate of 3.75 % per annum.
On September 14, 2022, the Company paid the entire balance
due on this loan of $ 162,575 , including $ 12,575 in accrued interest.
The
Company had no notes payable outstanding as of December 31, 2022.
F- 15
8.
LINE OF CREDIT
In
November 2022, the Company secured a line of credit with a bank with a limit of $ 1,000,000 . The line of credit has a maturity date of
November 30, 2023 , and bears interest at one percent ( 1 %) above the prime rate. As of December 31, 2022, the balance due under the line
of credit was $ 0 .
9.
EQUITY LINE
In
August 2021, the Company entered into a $ 5,000,000 equity line transaction with Triton Funds, LP (“Triton”) providing for
the issuance and sale by the Company to Triton of a number of shares of the Company’s common stock having an aggregate value of
up to $ 5,000,000 and warrants to purchase up to an equal number of shares of the Company’s common stock. In its sole discretion
and subject to certain agreed upon funding conditions, the Company may submit, from time to time, notices obligating Triton to purchase
shares with a value of up to $250,000 until the financing arrangement expires on December 31, 2022 or Triton has purchased the $5,000,000
of shares pursuant to the equity line transaction. On December 31, 2022, this equity line expired with $169,950 of the $5,000,000 available financing used.
10.
INCOME TAXES
The Company had no income tax expense for the year ended December 31, 2022 and the nine months ended December 31,
2021 due to its history of operating losses. The following is a reconciliation of the statutory federal income tax rate to the Company’s
effective tax rate:
SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION
Year
Ended
December
31, 2022
Nine
Months Ended
December
31, 2021
Federal
statutory tax rate
( 21 )%
( 21 )%
State
tax rate, net of federal benefit
( 7 )%
( 7 )%
Total
federal and state tax rate
( 28 )%
( 28 )%
Valuation
allowance
28 %
28 %
Effective
tax rate
- %
- %
Deferred
tax assets and liabilities consist of the following:
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
December
31, 2022
December
31, 2021
Net
deferred tax assets:
Net
operating loss carryforwards
$ 6,690,000
$ 5,938,000
Stock-based
compensation
3,514,000
3,284,000
Goodwill
202,000
-
Research
credits
86,000
64,000
Operating
lease liability
-
-
Gross
deferred tax assets
10,492,000
9,286,000
Less:
valuation allowance
( 9,174,000 )
( 8,178,000 )
Total
deferred tax assets
1,318,000
1,108,000
Deferred
tax liabilities:
Derivative
income
1,108,000
1,108,000
Fixed assets
210,000
-
Operating
lease right-of-use asset
-
-
Total
deferred tax liabilities
1,318,000
1,108,000
Net
deferred income tax assets (liabilities)
$ -
$ -
The provisions of ASC Topic 740, Accounting for Income Taxes, require an assessment of both positive and negative
evidence when determining whether it is more likely than not that deferred tax assets are recoverable. For the year ended December 31,
2022 and the nine months ended December 31, 2021, based on all available objective evidence, including the existence of cumulative losses,
the Company determined that it was more likely than not that the net deferred tax assets were not fully realizable. Accordingly, the Company
established a full valuation allowance against its net deferred tax assets. The Company intends to maintain a full valuation allowance
on net deferred tax assets until sufficient positive evidence exists to support reversal of the valuation allowance. During the year ended
December 31, 2022 and the nine months ended December 31, 2021, the valuation allowance increased by $ 996,000 and $ 491,000 , respectively.
F- 16
At December 31, 2022 and December 31, 2021, the Company had available Federal and state net operating loss carryforwards
(“NOLs”) to reduce future taxable income. For Federal purposes, the amounts available were approximately $ 24.0 million and
$ 22.8 million, respectively. For state purposes, approximately $ 23.4 million and $ 22.9 million was available at December 31, 2022 and
December 31, 2021, respectively. The Federal carryforwards expire on various dates through 2042 and the state carryforwards expire through
2039 . Due to restrictions imposed by Internal Revenue Code Section 382 regarding substantial changes in ownership of companies with loss
carryforwards, the utilization of the Company’s NOLs may be limited as a result of changes in stock ownership. NOLs incurred subsequent
to the latest change in control are not subject to the limitation.
The
Company’s operations are based in California and Ohio and it is subject to Federal, California and Ohio state income tax. Tax years
after 2016 are open to examination by United States and state tax authorities.
The
Company adopted the provisions of ASC 740, which requires companies to determine whether it is “more likely than not”
that a tax position will be sustained upon examination by the appropriate taxing authorities before any tax benefit can be recorded
in the financial statements. ASC 740 also provides guidance on the recognition, measurement, classification and interest and
penalties related to uncertain tax positions. As of December 31, 2022 and December 31, 2021, no
liability for unrecognized tax benefits was required to be recorded or disclosed.
11.
LONG-TERM DEBT OBLIGATIONS
Long-term
debt consists of debt on vehicles and equipment, which serves as the collateral. Interest rates range from 3.69 % to 9.95 % for 2022. The
debt matures from 2023 through 2028.
A
summary of payments due under the long-term debt by year is as follows:
SCHEDULE
OF MATURITIES OF LONG TERM DEBT
2023
$ 1,319,201
2024
1,048,133
2025
862,958
2026
677,950
2027
638,957
2028
and later
510,015
Total
long-term debt
$ 5,057,214
12.
MAJOR CUSTOMER AND CONCENTRATION OF CREDIT RISK
Sales
to the Company’s largest customer were 72 % of total sales for the year ended December 31, 2022, respectively.
Accounts
receivable from the same customer were 62 % of total accounts receivable and unbilled receivables as of December 31, 2022.
13.
COMMITMENTS AND CONTINGENCIES
The
Company received a letter in February 2021 from counsel for the Company’s director’s and officer’s insurance carrier
(the “insurer”) demanding that the Company reimburse the insurer for sums advanced by the insurer to a former director of
the Company as defense costs in connection with a claim purportedly arising under a previous directors and officers insurance policy.
The Company believes it has no liability for this claim on the basis of, among other things, Nevada law, the Company’s governing
documents and the language of the policy. Accordingly, as of December 31, 2022, no contingent liability has been recorded in the Company’s
consolidated statements of financial condition for this matter.
F- 17
14.
SEGMENT INFORMATION
ASC
280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent
with the Company’s internal organization structure as well as information about services, categories, business segments and
major customers in financial statements. The Company has five
reportable segments that are based on the following business units: (i) Environmental Services, (ii) Biochar Products and
Services, (iii) Stream Mitigation Banking, (iv) Environmental Security Services, and (v) Cannabinoid Drug
Development. In accordance with the “Segment Reporting” Topic of the ASC,
the Company’s chief operating decision maker has been identified as the Chief Executive Officer, who reviews operating results
to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based on
a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report
annually entity-wide disclosures about products and services, major customers and the countries in which the entity holds material
assets and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their
similar customer base and similarities in: economic characteristics; nature of products and services; and procurement, manufacturing
and distribution processes. The Company operated two reportable business segments during the year ended December 31, 2022, the
Cannabinoid Drug Development and Environmental Services segments. The other business segments began operating in 2023.
●
Cannabinoid
Drug Development – glycosylated cannabinoid drug development program
●
Environmental
Services – land reclamation, water restoration and environmental consulting services
●
Biochar
Products and Solutions - biochar product development and environmental solutions business
●
Stream
Mitigation Banking – mitigation banks to restore waterways
and support economic development
●
Environmental
Security Services – security services on mines transitioning to next generation industries
The
Company had no inter-segment sales for the periods presented.
Summarized
financial information concerning the Company’s reportable segments is shown as below:
SCHEDULE
OF FINANCIAL INFORMATION OF REPORTABLE SEGMENT
By
Categories
Drug
Development
Environmental
Services
Corporate
Total
For
the year ended December 31, 2022
Drug
Development
Environmental
Services
Corporate
Total
Sales
$ -
$ 4,832,278
$ -
$ 4,832,278
Gross
profit
-
1,393,252
-
1,393,252
Net
income (loss)
( 470,803 )
816,469
( 1,417,842 )
( 1,072,176 )
Total
assets
-
6,056,568
2,173,897
8,230,465
Depreciation
-
395,543
-
395,543
Interest
expense
-
54,402
26,776
81,178
Tax
expense
-
-
-
-
Capital
expenditures for long-lived assets
$ -
$ 5,813,057
$ -
$ -
F- 18
Drug
Development
Environmental
Services
Corporate
Total
For
the nine months ended December 31, 2021
Drug
Development
Environmental
Services
Corporate
Total
Net
Loss
$ ( 298,925 )
$ ( 17,484 )
$ ( 1,396,560 )
$ ( 1,712,969 )
Net
income (loss)
$ ( 298,925 )
$ ( 17,484 )
$ ( 1,396,560 )
$ ( 1,712,969 )
Total
assets
8,134
-
42,785
50,919
Depreciation
-
-
-
-
Other
expense
-
-
270
270
Tax
expense
-
-
-
-
Capital
expenditures for long-lived assets
$ -
$ -
$ -
$ -
15.
QUARTERLY DATA (UNAUDITED)
Summarized
financial information for each quarter during the year ended December 31, 2022 and the nine months ended December 31, 2021 is below:
SUMMARY OF FINANCIAL INFORMATION QUARTERLY DATA
Quarter
ended March 31, 2022
Quarter
ended June 30, 2022
Quarter
ended September 30, 2022
Quarter
ended December 31, 2022
Revenues
$ -
$ 639,359
$ 1,547,258
$ 2,645,661
Gross
profit
-
64,952
357,783
970,517
Loss
from operations
( 443,671 )
( 423,197 )
( 198,002 )
( 25,563 )
Net
loss
( 447,974 )
( 443,186 )
( 119,616 )
( 51,400 )
Net
loss per share – basic and diluted
( 0.01 )
( 0.01 )
-
-
Quarter
ended June 30, 2021
Quarter
ended September 30, 2021
Quarter
ended December 31, 2021
Revenues
$ -
$ -
-
Gross
profit
-
-
-
Income
(loss) from operations
( 612,249 )
( 504,361 )
( 596,089 )
Net
income (loss)
( 612,235 )
( 504,358 )
( 596,376 )
Net
income (loss) per share – basic and diluted
( 0.01 )
( 0.01 )
( 0.01 )
16.
PRO FORMA DATA (UNAUDITED)
In
May 2022, the Company acquired the “Range Reclamation Entities, which primarily
focus on the reclamation of former coal mines, and the remediation of non-compliant streams and waterways .
The acquired business contributed revenue of $ 4,832,278 and net income of $ 816,469 for the period from May 12, 2022 to December
31, 2022. The following unaudited pro forma summary presents the consolidated information of the Company as if the acquisition had occurred
on January 1, 2022:
SCHEDULE
OF PRO FORMA DATA INFORMATION
Pro
forma year ended December 31, 2022
Revenues
$ 5,848,298
Gross
profit
1,636,284
Net
income (loss)
( 1,235,473 )
17.
SUBSEQUENT EVENTS
In
March 2023, the Company entered into a lease of our office and laboratory space at 2224A Sierra Meadows Drive, Rocklin, California 95677,
which requires a lease payment of approximately $ 3,000 per month and expires on March 31, 2024 .
F- 19
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.