Item 9A. Controls and Procedures
Item
9A. Controls and Procedures
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, 2023 and have concluded that our disclosure
controls and procedures were effective as of December 31, 2023.
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, 2023 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, 2023, 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, 2023, 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.
43
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
76
November
2018
Richard
Celeste (1)(2)(3)
Director
86
January
2019
Michael
Cavanaugh
Director
and Chief Executive Officer
49
November
2018 / May 2019
Richard
McKilligan
Chief
Financial Officer and Counsel
60
May
2019
Dr.
Brandon Zipp
Chief
Science Officer
42
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.
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.
44
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 2023, 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, 2023. 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, 2023 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, 100% of the meetings of the Board and any committee of which he or she was a member.
45
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.
46
Board
Leadership Structure
Mr.
Feighan serves as Chairman of the Board, a position he has held since November 2018. 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
Range
Impact, 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, 2023, 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://rangeimpact.com/investors/
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.
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, 2023, except that each of our directors, including our Chief Executive
Officer, failed to timely file a Form 4 reporting their receipt of options to purchase the Company’s common stock under
the under the Range Impact, Inc. 2021 Stock Incentive Plan on December 21, 2023 as reported in a Form 4 filed by each such person on January 12, 2024.
47
Item
11. Executive Compensation
The
following table summarizes all compensation recorded by us during the years ended December 31, 2023 and December 31, 2022, 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 2023 fiscal year
and whose total compensation exceeded $100,000 during the year ended December 31, 2023.
Summary
Compensation Table
Name
Period
Ending
Salary ($)
Option
Awards
(non-cash) (1)
Total ($)
Michael Cavanaugh, Chief Executive Officer (2) (principal executive officer)
Year Ended 12/31/23
236,000
211,800
447,800
Year Ended 12/31/22
236,000
111,300
347,300
Richard McKilligan, Chief Financial Officer (3) (principal financial officer)
Year Ended 12/31/23
180,000
-
180,000
Year Ended 12/31/22
180,000
37,100
217,100
Dr. Brandon Zipp, Chief Science Officer (4)
Year Ended 12/31/23
180,000
-
180,000
Year Ended 12/31/22
180,000
37,100
217,100
(1)
The method used and the assumptions made to calculate the fair value of option awards included in this table are described in Footnote
6 of the financial statements and the accompanying notes for the years ended December 31, 2023 and December 31, 2022 appearing elsewhere
in this Annual Report.
(2)
Based on the fair value of (i) an option to purchase 750,000 shares of common stock with an exercise price of $0.18 per share, granted
in November 2022, and (ii) an option to purchase 1,000,000 shares of common stock with an exercise price of $0.212 per share, granted
in December 2023.
(3)
Based on the fair value of 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 an option to purchase 250,000 shares of common stock with an exercise price of $0.18 per share, granted in
November 2022.
48
Outstanding
Equity Awards at December 31, 2023
Option Awards
Number of securities underlying unexercised option
Option Exercise
Option
Expiration
Grant Date
Exercisable
Unexercisable
Price ($)
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
12/21/2023
1,000,000
0.212
12/21/2033
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, (iv) an option to purchase 750,000 shares of common stock all of which became fully exercisable in November 2022, and (v) an
option to purchase 1,000,000 shares of common stock all of which became fully exercisable in December 2023.
(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, (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, (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.
49
Director
Compensation Table
The
following table shows compensation paid to our non-employee directors during the year ended December 31, 2023:
Name
Fees earned
or paid in
cash
Option
awards
(non-cash) (1)
All other
compensation
Total
Richard Celeste (1)
$ 36,000
$ 52,950
$ -
$ 88,950
Edward Feighan (1)
$ 136,000
$ 52,950
-
$ 188,950
(1)
As
of December 31, 2023, 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, an option to purchase 250,000 shares
of our common stock with an exercise price of $0.18 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, an option to purchase 250,000 shares of our common stock with an exercise price of $0.18 per share, and an option to purchase
250,000 shares of our common stock with an exercise price of $0.212 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 6 of the financial statements and the accompanying
notes for the years ended December 31, 2023 and December 31, 2022 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 Range Impact, 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, 2023, 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)
4,857,584
4.8
Michael Cavanaugh (3)
4,729,791
4.7
Dr. Brandon Zipp (4)
1,334,234
1.3
Richard Celeste (5)
1,250,000
1.2
Richard McKilligan (6)
1,030,234
1.0
All Directors and Executive Officers as a Group (5 persons)
13,201,843
13.1
Joseph E. LoConti (7)
20,827,180
20.6
Indemnity National Insurance Company (8)
21,333,333
21.1
(1)
Based
on 101,023,485 shares of our common stock issued and outstanding as of March 28, 2024. Beneficial ownership is determined in accordance
with the rules of the SEC and generally includes voting or investment power with respect to securities.
(2)
Includes
(i) 2,672,365 shares of the Company’s common stock held directly by Mr. Feighan, (ii) currently exercisable options to purchase
1,500,000 shares of common stock, and (iii) 685,228 shares of the Company’s common stock held by The Feighan Family Fund, LLC
(the “Feighan Fund”), an entity beneficially owned by Mr. Feighan.
50
(3)
Consists of
(i) 1,879,791 shares of common stock and (ii) currently
exercisable options to purchase 2,850,000 shares of common stock.
(4)
Consists
of (i) 64,000 shares of common stock and (ii) currently exercisable options to purchase 1,270,234 shares of common stock.
(5)
Represents
currently exercisable options to purchase 1,250,000 shares of common stock.
(6)
Consists
of (i) 10,000 shares of common stock and (ii) currently exercisable options to purchase 1,020,234 shares of common stock.
(7)
This
information is based solely on the Form 4 filed on Mr. LoConti on December 14, 2023. Mr. LoConti’s address is 200 Park Avenue,
Suite 400, Orange Village, Ohio 44122.
(8)
This information is based solely on the Schedule 13G filed by Indemnity National Insurance
Company (“INIC”) on November 7, 2023. INIC’s address is 238 Bedford Way, Franklin, Tennessee 37064. David Wiley, the
Chairman of INIC, indirectly has sole voting and investment powers with respect to the Company’s shares owned by INIC.
Item
13. Certain Relationships and Related Transactions, and Director Independence
Transactions
with Related Persons
During
the years ended December 31, 2023 and 2022, 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.
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 years ended December 31, 2023 and 2022. All fees described below were approved by our Board of Directors:
For the year ended
December 31, 2023
For the year ended
December 31, 2022
Audit Fees
$ 183,350
$ 143,200
Tax Fees
32,800
13,671
All Other Fees
-
1,900
Total Fees
$ 216,150
$ 158,771
51
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.
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 year ended December 31, 2023.
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.
52
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, 2023 and 2022
F-4
Consolidated Statements of Operations for the years ended December 31, 2023 and 2022
F-5
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2023 and 2022
F-6
Consolidated Statements of Cash Flows for the years ended December 31, 2023 and 2022
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.
53
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.
RANGE
IMPACT, INC.
Date:
August 8, 2024
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
August
8, 2024
Michael
Cavanaugh
(Principal
Executive Officer)
/s/ Patricia Missal
Chief Financial Officer
August 8, 2024
Patricia Missal
(Principal Financial and Accounting Officer)
/s/
Edward Feighan
Director
August
8, 2024
Edward
Feighan
/s/
Richard Celeste
Director
August
8, 2024
Richard
Celeste
54
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.)
10.10
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.)
10.12
Amended and Restated Revolving
Promissory Note, dated as December 4, 2023 , made by the
Company, in favor of Independence Bank in the amount of $1,000,000 *
10.13
Revolving Collateral Note, dated
as June 16, 2023 , made by Range Environmental Resources, Inc. and Range Natural Resources, Inc.,
in favor of Independence Bank in the amount of $1,000,000 *
10.14
Secured Promissory Note, dated
August 31, 2023, made by Collins Building and Contracting, Inc., in favor or Roger Collins in the principal amount of $2,035,250
*
10.15
Secured
Promissory Note, dated August 31, 2023, made by Collins Building and Contracting, Inc., in favor or Roger Collins in the principal
amount of $2,000,000 *
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
95
Mine Safety Disclosures
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.
55
Financial
Statements
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID 314 )
F-2
Consolidated Balance Sheets as of December 31, 2023 and 2022
F-4
Consolidated Statements of Operations for the years ended December 31, 2023 and 2022
F-5
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2023 and 2022
F-6
Consolidated Statements of Cash Flows for the years ended December 31, 2023 and 2022
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
Range
Impact, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Range Impact, Inc. (the “Company”) as of December 31, 2023 and
2022, and the related consolidated statements of operations, stockholders’ equity, and cash flows for the years then ended, 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,
2023 and 2022, and the results of its operations and its cash flows for the years then ended, 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.
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.
F- 2
Critical
Audit Matter Description
During
the year ended December 31, 2023, the Company completed a business acquisition. On August 31, 2023, the Company acquired 100% of the
outstanding common stock of Collins Building & Contracting, Inc., for an aggregate purchase price of $5,035,250. The Company accounted
for this acquisition as a business combination. Accordingly, the purchase price was allocated to the assets acquired at fair value as
of the transaction date. The Company utilized a third-party valuation specialist to assist in determining the fair value of the consideration
granted and assets acquired in the acquisition, specifically the equipment and building assets acquired. The Company also utilized property
tax assessments to assist in determining the fair value of the land assets acquired. We identified the estimation of the fair value of
the consideration transferred and assets acquired, and the gain on bargain purchase in this acquisition as a critical audit matter.
We
identified the valuation of the consideration transferred, assets acquired, and gain on bargain purchase as a critical audit matter because
of the significant estimates and assumptions management made to determine the fair value of certain of these assets. This required a
high degree of auditor judgment and an increased extent of effort when performing audit procedures to evaluate the reasonableness of
valuation methodologies applied and the assumptions used such as market conditions and condition of the equipment and buildings, functionality
of the equipment and buildings, and assessed property valuations from local taxing authorities.
How
the Critical Audit Matter was Addressed in the Audit
Our
audit procedures related to the following:
● We
evaluated management’s and the appraiser’s identification of assets acquired in the appraiser’s
report.
● We
obtained management’s purchase price allocation detailing fair values assigned to acquired
assets.
● We
obtained a valuation report prepared by a certified equipment appraiser engaged by management
to assist in the purchase price allocation, including determination of fair values assigned
to acquired assets, and examined valuation methods used and credentials, qualifications,
and independence of the specialist.
● We
examined the completeness and accuracy of the underlying data supporting the significant
assumptions and estimates used in the valuation report. We evaluated the accuracy and completeness
of the financial statement presentation and disclosures of the acquisition.
In
addition, the audit effort involved the use of professionals with specialized skill and knowledge to assist in the evaluations of the
valuation methodologies deployed and the reasonableness of the significant assumptions used.
/s/
Meaden & Moore, Ltd.
MEADEN
& MOORE, LTD .
We
have served as the Company’s auditor since 2021.
Cleveland,
Ohio
March 29, 2024
F- 3
RANGE
IMPACT, INC.
CONSOLIDATED
BALANCE SHEETS
December 31
2023
2022
Assets
Current Assets
Cash and cash equivalents
$ 2,176,800
$ 442,369
Accounts receivable
7,185,411
981,385
Contract assets
247,310
-
Prepaid expenses
115,324
884
Total current assets
9,724,845
1,424,638
Long-term Assets
Property and equipment, net of accumulated depreciation
13,301,902
6,045,514
Goodwill
751,421
751,421
Deposits
9,976
8,892
Total long-term assets
14,063,299
6,805,827
Total Assets
$ 23,788,144
$ 8,230,465
Liabilities and Stockholders’ Equity
Current Liabilities
Line of credit
$ 2,400,000
$ -
Current portion of long-term debt
2,755,792
1,319,201
Accounts payable
3,714,014
233,808
Accrued expenses
101,283
-
Total current liabilities
8,971,089
1,553,009
Long-term Liabilities
Long-term debt, net of current portion
5,250,027
3,738,013
Total long-term debt
5,250,027
3,738,013
Total liabilities
14,221,116
5,291,022
Stockholders’ Equity
Common stock, par value $ 0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 78,116,814 shares issued and outstanding, respectively
101,023
78,117
Additional paid-in-capital
56,547,804
53,074,180
Accumulated deficit
( 47,081,799 )
( 50,212,854 )
Total stockholders’ equity
9,567,028
2,939,443
Total Liabilities and Stockholders’ Equity
$ 23,788,144
$ 8,230,465
The
accompanying notes are an integral part of these consolidated financial statements.
F- 4
RANGE
IMPACT, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
Year Ended
December 31, 2023
Year Ended
December 31, 2022
Revenues
$ 19,346,306
$ 4,832,278
Cost of services
13,111,497
3,439,026
Gross profit
6,234,809
1,393,252
Operating Expenses:
General and administrative
4,021,556
2,022,882
Research and development
458,889
470,803
Total operating expenses
4,480,445
2,493,685
Income (loss) from operations
1,754,364
( 1,100,433 )
Other income (expense):
Gain on bargain purchase
1,875,150
-
Gain on loan forgiveness
-
109,435
Interest expense
( 505,917 )
( 81,178 )
Interest income
7,458
-
Total other income
1,376,691
28,257
Net income (loss)
$ 3,131,055
$ ( 1,072,176 )
Net income (loss) per share – basic and diluted
$ 0.04
$ ( 0.02 )
Weighted average number of common shares outstanding – basic and diluted
83,129,637
68,112,248
The
accompanying notes are an integral part of these consolidated financial statements.
F- 5
RANGE
IMPACT, INC.
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
Additional
Common Stock
Paid-in-
Accumulated
Shares
Amount
Capital
Deficit
Total
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
Stock based compensation
-
-
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
Balance
78,116,814
$ 78,117
$ 53,074,180
$ ( 50,212,854 )
$ 2,939,443
Shares and warrants issued for cash
20,733,337
20,733
3,089,267
-
3,110,000
Shares issued in exchange for warrants
2,173,334
2,173
( 2,173 )
-
-
Stock based compensation
-
-
386,530
-
386,530
Net income
-
-
-
3,131,055
3,131,055
Net income (loss)
-
-
-
3,131,055
3,131,055
Balance, December 31, 2023
101,023,485
$ 101,023
$ 56,547,804
$ ( 47,081,799 )
$ 9,567,028
Balance
101,023,485
$ 101,023
$ 56,547,804
$ ( 47,081,799 )
$ 9,567,028
The
accompanying notes are an integral part of these consolidated financial statements.
F- 6
RANGE
IMPACT, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
Year Ended
December 31, 2023
Year Ended
December 31, 2022
Cash flows from operating activities:
Net income (loss)
$ 3,131,055
$ ( 1,072,176 )
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Gain on bargain purchase
( 1,875,150 )
-
Fair value of vested stock options
386,530
393,260
Depreciation
1,781,573
395,543
Changes in operating assets and liabilities:
Accounts receivable
( 6,204,026 )
( 91,466 )
Contract assets
( 247,310 )
-
Forgiveness of PPP loan
-
( 109,435 )
Prepaid expense
( 114,440 )
3,000
Accounts payable
3,480,206
( 122,304 )
Accrued expenses
101,283
-
Deposits
( 1,084 )
( 200 )
Net cash provided by (used in) operating activities
438,637
( 603,778 )
Cash flows from investing activities:
Capital expenditures
( 1,118,664 )
( 5,813,057 )
Cash paid in consideration for Collins Building acquisition
( 1,000,000 )
-
Long-term debt issued for Collins Building acquisition
( 4,035,250 )
-
Cash paid for acquisition of land
( 1,008,897 )
Cash acquired in acquisition of Range Environmental Resources
-
15,827
Cash paid for acquisition of Range Environmental Resources
-
( 750,000 )
Net cash used in investing activities
( 7,162,811 )
( 6,547,230 )
Cash provided by financing activities:
Proceeds from issuance of common shares and warrants
3,110,000
3,250,000
Proceeds from notes issued in acquisition of Collins Building
4,035,250
-
Proceeds from long-term debt
564,014
5,091,177
Repayment of long-term debt
( 1,650,659 )
( 277,328 )
Payoff of SBA disaster loan
-
( 158,815 )
Proceeds from (payoff of) line of credit
2,400,000
( 350,000 )
Net cash provided by financing activities
8,458,605
7,555,034
Net increase in cash and cash equivalents
1,734,431
404,026
Cash and cash equivalents - beginning of period
442,369
38,343
Cash and cash equivalents - end of period
$ 2,176,800
$ 442,369
Supplemental disclosure of cash flow information:
Cash paid during the period for:
Income taxes
$ -
$ -
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 )
The
accompanying notes are an integral part of these consolidated financial statements.
F- 7
RANGE
IMPACT, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS
ENDED
DECEMBER 31, 2023 AND 2022
1.
BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Range
Impact, 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.
In
October 2021, the Company changed its name to Malachite Innovations, Inc. and formed 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 impact investing 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.
In
December 2022, Daedalus was merged into the Company as a result of which the Company became the parent of all of its wholly-owned
operating subsidiaries.
In
August 2023, the Company acquired Collins Building & Contracting, Inc., a West Virginia corporation (“Collins
Building”), an environmental services business primarily focus ing on the reclamation of abandoned mine land sites in West
Virginia, as described in more detail in Note 2.
In
December 2023, the Company changed its name to Range Impact, Inc., and reorganized into five operating business segments: (i) Range Reclaim,
(ii) Range Water, (iii) Range Security, (iv) Range Land, and (v) Drug Development.
Basis
of Presentation
The
accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles (GAAP)
and with the instructions to Form 10-K and Article 8 of Regulation S-X. The consolidated financial statements include the accounts of
the Company and its wholly-owned subsidiaries, Catalyst Land Ventures, LLC, CLV Azurite Land LLC, Collins
Building & Contracting, Inc., Graphium Biosciences, Inc., Range Environmental Resources, Inc., Range Land, LLC, Range Minerals,
LLC, Range Natural Resources, Inc., Range Reclaim, LLC, Range Security, LLC, Range Security Resources, LLC, Range Water, LLC, Terra Preta,
LLC, Aether Credit Ventures, Inc. (dissolved in November 2023), Pristine Stream Ventures, Inc. (dissolved in November 2023), NextGen
AgriTech, Inc. (dissolved in November 2023), and Daedalus Ecosciences, Inc. (merged into Range Impact, Inc. in December 2022), 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.
F- 8
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.
Business
Combinations
Business
combinations are accounted for using the purchase method of accounting under ASC 805, “Business Combinations.” This method
requires the Company to record assets and liabilities of the businesses acquired at their estimated fair values as of the acquisition
date. Any excess of the cost of the acquisition over the fair value of the net assets acquired is recorded as goodwill. Any excess of
the fair value of the net assets acquired over the cost of the acquisition is accounted for as a bargain purchase gain. Determining the
fair value requires management to make estimates and assumptions including discount rates, rates of return on assets, and long-term sales
growth rates.
Revenue
Recognition
The
Company recognizes revenue under ASC 606, “Revenue from Contracts with Customers”. The core principle of the ASC 606
revenue recognition 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.
The
Company recognizes revenue on reclamation contracts over time as performance obligations are satisfied due to the continuous transfer
of control to the customer. The Company’s contracts are generally accounted for as a single performance obligation since the Company
is providing a significant service of integrating components into a single project. The Company recognizes revenue using a cost-based
input method, by which actual costs incurred relative to total estimated contract costs determine, as a percentage, progress toward contract
completion. This percentage is applied to the transaction price to determine the amount of revenue to recognize. The Company believes
the cost-based input method is the most faithful depiction of performance because it directly measures the value of the services transferred
to the customer.
Contract
Estimates
Due
to the nature of the Company’s performance obligations, the estimation of total revenue and cost at completion is subject to many
variables and requires significant judgment. Since a significant change in one or more of these variables could affect the profitability
of contracts, the Company reviews and updates contract-related estimates regularly through a review process in which the Company reviews
the progress and execution of performance obligations and the estimated cost at completion.
The
Company recognizes adjustments in estimated profit on contracts under the cumulative catch-up method. Under this method, the impact of
the adjustment on profit recorded to date is recognized in the period the adjustment is identified. Revenue and profit in future periods
of contract performance is recognized using the adjusted estimate. If at any time the estimate of contract profitability indicates an
anticipated loss on the contract, a provision for the entire loss is recognized in the period it is identified.
F- 9
Contract
Modifications
Contract
modifications can occur during the performance of the Company’s contracts. Contracts are modified to account for changes in contract
specifications or requirements. In most instances, contract modifications are for goods or services that are not distinct, and, therefore,
are accounted for as part of the existing contract.
Cost
and Expense Recognition
Contract
costs include all direct labor, materials, equipment mobilization, subcontractor, and equipment costs, and those indirect costs related
to contract performance, such as indirect labor, tools and supplies. For stabilization contracts, costs are generally recognized as incurred.
The
Company recognizes revenue from contracts for financial reporting purposes over time. Progress toward completion of the Company’s
contracts is measured by the percentage of cost incurred to date compared to estimated total costs for each contract. This method is
used because management considers total cost to be the best available measure of progress on contracts. Because of inherent uncertainties
in estimating costs, it is at least reasonably possible that the estimates used will change significantly.
Revenue
earned over time compared to a point in time is as follows for the years ended December 31, 2023 and 2022.
SCHEDULE
OF REVENUE EARNED OVERTIME COMPARED TO A POINT IN TIME
Year ended December 31, 2023
Year ended December 31, 2022
Earned over time
$ 2,824,387
$ -
Point in time
16,521,919
4,832,278
Total revenue
19,346,306
4,832,278
Cost
of Services
Contract
costs include all direct labor, materials, subcontractor, and equipment costs and those indirect costs related to contract performance,
such as indirect labor, tools and supplies. For construction contracts, costs are generally recognized as incurred. Under certain circumstances,
costs incurred in the period related to future activity on contracts may be capitalized.
Costs
incurred that do not contribute to satisfying performance obligations are excluded from the cost input calculation for revenue recognition.
Excluded costs include both uninstalled materials and abnormal costs. Abnormal costs comprise wasted materials, wasted or rework labor
and other resources to fulfill a contract that were not reflected in the price of the contract. A limited allowance for material overages
and labor inefficiencies is typically included in our contract costs estimates (and by extension, in the contract price).
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
Included
as a component of accounts receivable are contract receivables that represent the Company’s unconditional right, subject only to
the passage of time, to receive consideration arising from performance obligations under reclamation contracts with customers. Billed
contract receivables have been invoiced to customers based on contracted amounts. Contract receivables were $ 2,100,255 as of December
31, 2023. There were no reclamation contracts receivable as of December 31, 2022 and 2021.
F- 10
The
Company recognizes an allowance for losses on accounts and contract receivables in an amount equal to the current expected credit losses.
The estimation of the allowance is based on an analysis of historical loss experience, current receivables aging and management’s
assessment of current conditions and reasonable and supportable expectations of future conditions, as well as an assessment of specific
identifiable customer accounts considered at risk or uncollectible. Based on management’s assessment, it has concluded that losses
on balances outstanding as of December 31, 2023 and 2022 will be immaterial and, therefore, no allowances were recorded for the years ended December
31, 2023 or 2022. There were no accounts receivable balances at December 31, 2021. No bad debt expense was accrued in either of the years
ended December 31, 2023 or 2022 and there is no allowance for credit losses as of December 31, 2023 or 2022.
Contract
Assets
Billing
practices are governed by the contract terms of each project based upon costs incurred, achievement of milestones or predetermined
schedules. Billings do not necessarily correlate with revenue recognized over time using the percentage-of-completion method.
Contract assets include unbilled amounts typically resulting from revenue under long-term contracts when the
percentage-of-completion method of revenue recognition is utilized, and revenue recognition exceeds the amount billed to the
customer. The Company’s contract assets are reported on a contract-by-contract basis at the end of each reporting period. The
Company classifies contract assets as current or noncurrent based on whether the revenue is expected to be recognized sooner or
later than one year from the balance sheet date.
Details
of contract assets arising from reclamation contracts in process as of December 31, 2023 are as follows:
SCHEDULE
OF CONTRACT ASSETS
Costs incurred on contracts in progress
$ 425,634
Estimated earnings
340,528
Revenue earned on contracts in progress
766,162
Less: Billings to date
( 518,852 )
Total contract assets
$ 247,310
There
were no contract assets as of December 31, 2022 or 2021.
Property
and Equipment
Property
and 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.
SCHEDULE
OF PROPERTY AND EQUIPMENT
December 31, 2023
December 31, 2022
Equipment
$ 13,835,929
$ 6,637,814
Land
1,563,797
-
Buildings
199,500
-
Property and equipment, gross
199,500
-
Accumulated depreciation
( 2,297,324 )
( 592,300 )
Net book value
13,301,902
6,045,514
Depreciation expense
$ 1,781,573
$ 395,543
The
Company provides for depreciation of property and 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. All of the Company’s buildings were acquired in the purchase
of Collins Building and are also being depreciated over an estimated six -year useful life due to their age at the date of acquisition.
F- 11
The
Company assesses the recoverability of its property and 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.
Goodwill
U.S.
GAAP requires that goodwill be 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 reporting unit is impaired. During interim periods, ASC 350
requires companies to focus on those events and circumstances that affect the significant inputs used to determine the fair value of
the reporting unit to determine whether an interim quantitative impairment test is required.
The
Company performed its annual impairment test for goodwill on December 31, 2023. The Company first assessed certain qualitative factors
to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, and whether
it is therefore necessary to perform the quantitative impairment test. The qualitative analysis
indicated that a quantitative impairment test was not necessary .
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, 2023 or 2022. The laboratory space lease in Rocklin, California was renewed
in March 2022 and ends on March 31, 2023. The space is currently being leased on a month to month basis.
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.
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. The assumptions
used in the Black-Scholes-Merton Option Pricing model could materially affect compensation expense recorded in future periods.
F- 12
Basic
and Diluted Income (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 income (loss) per share is computed by dividing net income (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. 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, 2023
December 31, 2022
Options
11,392,544
9,392,544
Warrants
3,313,335
22,313,335
Total
14,705,879
31,705,879
Anti-dilutive loss per share
14,705,879
31,705,879
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 December 31, 2023, the Company has five operating business segments: (i) Range Reclaim; (ii) Range Water; (iii) Range Security; (iv)
Range Land; and (v) Drug Development. Previously, beginning in October 2021, the Company began operating under two segments: (A) the
Drug Development segment, which reports the operating results of our broad portfolio of glycosylated cannabinoid prodrugs, and (B)
the Range Reclaim segment, which provides land reclamation, water restoration and incidental mining
to mining and non-mining customers throughout Appalachia . The Range Water, Range Security and Range Land business segments began
operations in 2023.
In
accordance with the “Segment Reporting” Topic of ASC 280, the Company’s chief operating decision-maker has been
identified as the Company’s 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- 13
Recent
Accounting Pronouncements
In
June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses. The standard requires a financial asset (including trade
receivables) measured at amortized cost basis to be presented at the net amount expected to be collected. Thus, the income statement
will reflect the measurement of credit losses for newly-recognized financial assets as well as the expected increases or decreases of
expected credit losses that have taken place during the period. This standard was effective for smaller reporting companies for fiscal
years beginning after December 15, 2022. The Company has fully adopted the standard with no material impact to the financial statements.
In
November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment
Disclosures.” This ASU enhances reportable segment disclosures on both an annual and interim basis primarily in regards to the
disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included
within the reported measure(s) of segment profit or loss. In addition, the ASU requires disclosure, by segment, of other items
included in the reported measure(s) of segment profit or loss, including qualitative information describing the composition, nature
and type of each item. The ASU also expands disclosure requirements related to the CODM, including how the reported measure(s) of
segment profit or loss are used to assess segment performance and allocate resources, and the method used to allocate overhead for
significant segment expenses. All current required annual segment reporting disclosures under Topic 280 are now
effective for interim periods. The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within
fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is evaluating the impact of adopting this
ASU.
In
December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” This ASU
enhances income tax disclosures by providing information to better assess how an entity’s operations, related tax risks, tax planning
and operational opportunities affect its tax rate and prospects for future cash flows. This ASU requires additional disclosures to the
annual effective tax rate reconciliation including specific categories and further disaggregated reconciling items that meet the quantitative
threshold. Additionally, the ASU requires disclosures relating to income tax expense and payments made to federal, state, local and foreign
jurisdictions. This ASU is effective for fiscal years and interim periods beginning after December 15, 2024. The Company is evaluating
the impact of adopting this ASU.
2.
ACQUISITION OF COLLINS BUILDING & CONTRACTING
On
August 31, 2023, the Company entered into a stock purchase agreement with the owner of Collins Building & Contracting, Inc. (“Collins
Building”) pursuant to which the owner agreed to sell all of the outstanding common stock of Collins Building to the Company in
exchange for (a) cash consideration of $1,000,000, (b) a five-year secured promissory note in the principal amount of $2,000,000, bearing
interest at 7.0% per annum (the “First Promissory Note”), and (c) a two-year secured promissory note in the principal amount
of $2,035,250, bearing interest at 8.25% per annum (the “Second Promissory Note”) . The First Promissory Note is secured by
the acquired real property and quarry infrastructure, and the Second Promissory Note is secured by the acquired equipment.
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. Because the fair values exceeded the purchase price, we recognized a gain on the purchase of $ 1,875,150 .
The allocation of the purchase price is based on management’s estimates and a third party assessment of the fair value of the equipment
purchased.
SCHEDULE
OF BUSINESS ACQUISITION ALLOCATION OF PURCHASE PRICE
Fair value of assets acquired:
Equipment
$ 6,156,000
Land
554,900
Buildings
199,500
Total assets acquired
6,910,400
Less: Gain on bargain purchase price
( 1,875,150 )
Purchase price
$ 5,035,250
Cash consideration
1,000,000
Long-term notes issued to the seller
4,035,250
Total purchase price
$ 5,035,250
Acquisition transaction costs incurred
$ 167,212
F- 14
Collins
Building contributed revenues of $ 2,833,068 and net income of $ 437,554 to the Company’s consolidated revenues and net income for
the year ended December 31, 2023.
3.
ACQUISITION OF RANGE ENVIRONMENTAL RESOURCES AND RANGE NATURAL RESOURCES
In
May 2022, the Company and its then 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”),
pursuant to which the Company issued a total of 10,000,000
shares of the Company’s common stock to the Range Shareholders and 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 the Company and the Range Reclamation Entities
are reported as wholly-owned direct subsidiaries of the Company in the Company’s
consolidated financial statements made part of this Form 10- K .
The
Company accounted for the above-referenced transactions 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
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.
F- 15
The
Range Reclamation Entities contributed all of the Company’s consolidated revenues of $ 4,832,278 for the year ended December 31,
2022 and contributed $ 997,405 in net income to the Company’s consolidated net income for the year ended December 31, 2022.
4.
GOODWILL
The
increase in goodwill in the year ended December 31, 2022, was driven by the addition of the Range Reclamation Entities in the period
and represents the value of the Range Reclamation Entities’ employee relations . All
Goodwill is included in the Range Reclaim segment as follows:
SCHEDULE OF GOODWILL
December 31, 2023
December 31, 2022
Range Reclaim Segment:
Beginning Balance
$ 751,421
$ -
Acquisitions
-
751,421
Ending Balance
$ 751,421
$ 751,421
5.
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 2022 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 at
a price of $0.60 per share (the “May 2022 Warrants”). The May 2022 Warrants expire on May 10, 2027. The aggregate proceeds
to the Company from the sale of the May 2022 Shares and May 2022 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 3. 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 2022 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 at
a price of $0.60 per share (the “August 2022 Warrants”). The August 2022 Warrants expire on August 26, 2027. The aggregate
proceeds to the Company from the sale of the August 2022 Shares and August 2022 Warrants was $ 250,000 .
In
April 2023, the Company entered into securities purchase agreements providing for the issuance and sale by the Company of (i) 2,733,334
shares of the Company’s common stock (the
“April 2023 Shares”) at a price of $ 0.15
per share and (ii) warrants to purchase up to
an additional 2,733,333
shares of the Company’s common stock at
a price of $0.60 per share (the “April 2023 Warrants”). The April 2023 Warrants expire on April 11, 2028. The aggregate proceeds
to the Company from the sale of the April 2023 Shares and April 2023 Warrants were approximately $ 400,000 .
In
August 2023, the Company entered into a securities purchase agreement providing for the issuance and sale by the Company of 6,666,667
shares of the Company’s common stock (the “August 2023 Shares”) at a price of $ 0.15 per share. After deducting for
fees and expenses, the aggregate net proceeds from the sale of the August 2023 Shares were approximately $ 1,000,000 .
In
October 2023, the Company entered into warrant exchange agreements with certain holders of warrants to exchange warrants to purchase
a total of 21,733,334 shares of the Company’s common stock for an aggregate of 2,173,334 shares of the Company’s common stock.
The warrants that were exchanged were extinguished.
F- 16
In
December 2023, the Company entered into securities purchase agreements providing for the issuance and sale by the Company of 11,333,336
shares of the Company’s common stock (the “December 2023 Shares”) at a price of $ 0.15 per share. The aggregate proceeds
from the sale of the December 2023 Shares were approximately $ 1,700,000 .
6.
STOCK OPTIONS
Stock
options issued during the year ended December 31, 2023
During
the year ended December 31, 2023, the Company granted to directors, advisors, and employees options to purchase an aggregate of 2,050,000
shares of the Company’s common stock with exercise prices of between $ 0.1337
and $ 0.212
per share that expire ten
years from the date of grant. One option granted for 300,000
shares vests over two
years , the other 1,750,000
options 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) a volatility rate of between 269.66 %
and 277.5 %,
(ii) a discount rate of between 1.40 %
and 4.27 %,
(iii) zero
expected dividend yield, and (iv) an 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
directors, advisors, and employees at their grant dates was approximately $ 413,470 ,
$ 386,530
of which was allocated to general and administrative expenses during the year ended December 31, 2023, and $ 26,940
of which will be amortized over two
years from the date of grant. At December 31, 2023, $ 22,450
of the cost of the outstanding stock-based awards remained outstanding and will be amortized over the next two years.
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) a volatility rate of 277.5 %,
(ii) a discount rate of 3.82 %,
(iii) zero
expected dividend yield, and (iv) an 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
directors, advisors, and 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.
A
summary of the Company’s stock option activity during the years ended December 31, 2023 and 2022 is as follows:
SUMMARY
OF STOCK OPTION ACTIVITY
Number
of Underlying
Shares
Weighted
Average
Exercise Price
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
Granted
2,050,000
0.20
Exercised
-
-
Expired
( 50,000 )
3.62
Forfeited
-
-
Balance outstanding at December 31, 2023
11,392,544
$ 0.47
Balance exercisable at December 31, 2023
11,192,544
$ 0.48
At
December 31, 2023, the 11,392,544 outstanding stock options had aggregate intrinsic value of $ 378,030 .
F- 17
A
summary of the Company’s stock options outstanding as of December 31, 2023 is as follows:
SCHEDULE
OF STOCK OPTION OUTSTANDING
Number of
Options
Weighted Average Exercise Price
Weighted Average Grant- Date Stock Price
Options Outstanding, December 31, 2023
100,000
$ 0.1337
$ 0.1337
3,050,000
$ 0.18
$ 0.18
1,550,000
$ 0.212
$ 0.212
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
33,334
$ 3.10 - 3.80
$ 3.10 - 3.80
18,334
$ 4.00 - 4.70
$ 4.00 - 4.70
11,392,544
A
summary of the Company’s stock options outstanding and exercisable as of December 31, 2023 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, 2023
100,000
$ 0.1337
$ 0.1337
2,850,000
$ 0.18
$ 0.18
1,550,000
$ 0.212
$ 0.212
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
33,334
$ 3.10 - 3.80
$ 3.10 - 3.80
18,334
$ 4.00 - 4.70
$ 4.00 - 4.70
11,192,544
7.
WARRANTS
A
summary of warrants to purchase common stock issued during the years ended December 31, 2023 and 2022 is as follows:
SCHEDULE
OF WARRANTS ACTIVITY
Number
of Underlying
Shares
Weighted
Average
Exercise Price
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
Granted
2,733,334
0.60
Exchanged for shares of common stock
( 21,733,334 )
0.60
Exercised
-
-
Expired
-
-
Balance outstanding and exercisable at December 31, 2023
3,313,335
$ 0.66
F- 18
In
October 2023, the Company entered into warrant exchange agreements with certain holders of warrants to exchange warrants to purchase
a total of 21,733,334 shares of the Company’s common stock for an aggregate of 2,173,334 shares of the Company’s common stock.
At
December 31, 2023 and December 31, 2022, the outstanding stock warrants had no intrinsic value.
8.
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 the 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 $ 158,815 , including $ 8,815 in accrued interest.
The
Company had no notes payable outstanding as of December 31, 2023.
9.
LONG-TERM DEBT OBLIGATIONS
Long-term
debt consists of debt on vehicles and equipment, which serves as the collateral, and debt issued as part of the acquisition of Collins
Building.
Interest
rates on the equipment financings range from 3.69 % to 9.95 % for 2023 and mature between 2024 through 2028 .
The
Collins Building debt consists of a five-year secured promissory note with an original principal amount of $ 2,000,000 ,
bearing interest at 7.0 %
per annum (the “First Promissory Note”), and a two-year secured promissory note with an original principal amount of
$ 2,035,250 ,
bearing interest at 8.25 %
per annum (the “Second Promissory Note”, and, together with the First Promissory Note, the “Collins Promissory
Notes”). The First Promissory Note is secured by the acquired real property and quarry
infrastructure and the Second Promissory Note is secured by the acquired equipment. At December 31, 2023, the First Promissory Note
had an outstanding balance of $ 1,887,395
and the Second Promissory Note had an outstanding balance of $ 1,798,633 .
A
summary of payments due under the long-term debt by year is as follows:
SCHEDULE
OF MATURITIES OF LONG TERM DEBT
Equipment Financing
Collins Promissory Notes
2024 – due between January 1, 2024 and December 31, 2024
$ 1,319,219
$ 1,436,573
2025 – due between January 1, 2025 and December 31, 2025
945,890
1,095,081
2026 – due between January 1, 2026 and December 31, 2026
785,023
408,289
2027 – due between January 1, 2027 and December 31, 2027
762,699
437,387
2028 and later – due on January 1, 2028 and thereafter
506,960
308,698
Total long-term debt
$ 4,319,791
$ 3,686,028
F- 19
10.
LINES OF CREDIT
In
November 2022, the Company secured a line of credit with a bank with a limit of $ 1,000,000 . In November 2023, the Company amended and
restated this line of credit. The line of credit has a maturity date of November
30, 2024 , and bears interest at one percent ( 1 %)
above the prime rate ( 9.50 %
at December 31, 2023). As of December 31, 2023, the balance due under the line of credit was $ 1,000,000 .
As of December 31, 2022, the balance due under the line of credit was $ 0 .
In
June 2023, Range Environmental secured a bank loan with a limit of $ 1,000,000 .
In November 2023, the loan amount was increased to $ 1,400,000 .
P rincipal and accrued interest p ayments are required in March, June, September and
December 2024. The loan has a maturity date of December
31, 2024 , and bears interest at the prime rate ( 8.50 %
at December 31, 2023). As of December 31, 2023, the balance due under the loan was $ 1,400,000 .
11.
INCOME TAXES
The
Company had no income tax expense for the year ended December 31, 2023 and 2022 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, 2023
Year-Ended December 31, 2022
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, 2023
December 31, 2022
Net deferred tax assets:
Net operating loss carryforwards
4,718,000
6,690,000
Stock-based compensation
3,506,000
3,514,000
Goodwill
187,000
202,000
Research credits
342,000
86,000
Other Capitalized Costs
208,000
-
Operating lease liability
-
-
Gross deferred tax assets
8,961,000
10,492,000
Less: valuation allowance
( 6,944,000 )
( 9,174,000 )
Total deferred tax assets
2,017,000
1,318,000
Deferred tax liabilities:
Derivative income
1,108,000
1,108,000
Fixed Assets
909,000
210,000
Operating lease right-of-use asset
-
-
Total deferred tax liabilities
2,017,000
1,318,000
Net deferred income tax assets (liabilities)
-
-
F- 20
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 years ended December 31, 2023 and
2022, 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. The valuation allowance
decreased by $ 2.2 million
during the year ended December 31, 2023 and decreased by $ 0.9 million
during the year ended December 31, 2022.
At
December 31, 2023 and December 31, 2022, the Company had available federal and state net operating loss carryforwards (“NOLs”)
to reduce future taxable income. 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.
For Federal purposes, after considering limitations under Section 382, the net operating loss amounts available were approximately $ 16.9
million and $ 18.3
million as of December 31, 2023 and December
31, 2022, respectively. For state purposes, after considering limitations under Section 382, the net operating loss amounts available
were approximately $ 16.6
million as of December 31, 2023 and 2022. NOLs incurred subsequent to the latest change in control are not subject to the limitation. The
Federal carryforwards generated prior to December 31, 2017 expire on various dates through 2037, and Federal carryforwards generated
after December 31, 2017 do not expire but are limited to 80% utilization in a given period.
12.
MAJOR CUSTOMER AND CONCENTRATION OF CREDIT RISK
Sales
to the Company’s two largest customers were 70 % and 24 %, respectively, of total sales for the year ended December 31, 2023, and sales to the Company’s
largest customer were 72 % of total sales for the year ended December 31, 2022.
Accounts
receivable from the same customers were 70 %
and 29 %,
respectively, of total accounts receivable and unbilled receivables as of December 31, 2023 and accounts receivable from the
Company’s largest customer were 62 %
of total accounts receivable and unbilled receivables as of December 31, 2022.
13.
COMMITMENTS AND CONTINGENCIES
From
time to time, the Company is involved in legal matters arising in the ordinary course of business. While the Company believes that such
matters are currently not material, there can be no assurance that matters arising in the ordinary course of business for which the Company
is, or could be, involved in litigation, will not have an adverse effect on its business, financial condition or results of operations.
14.
SEGMENT INFORMATION
ASC
280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent
with the Company’s internal organizational 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) Range Reclaim, (ii) Range Water, (iii) Range Security, (iv)
Range Land, and (v) Drug Development. In accordance with the “Segment Reporting” Topic of the ASC, the Company’s
chief operating decision-maker has been identified as the Company’s 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- 21
The
five reportable segments that result from applying the aggregation criteria are as follows:
●
Range
Reclaim – land reclamation, water restoration, incidental mining and land repurposing
●
Range
Water – biochar product development and water solutions business
●
Range
Security – security services on mine land being reclaimed and repurposed for non-fossil fuel uses
●
Range
Land – mine land being acquired, reclaimed and repurposed for non-fossil fuel uses
●
Drug
Development – glycosylated cannabinoid drug development program
The
Company operated two reportable business segments, Range Reclaim and Drug Development, during the year ended December 31, 2022. The other
business segments began operating in 2023.
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
For the year ended December 31, 2023
Range Reclaim
Range Water
Range Security
Range Land
Drug Development
Corporate
Total
Sales
$ 18,662,111
$ -
$ 684,195
$ -
$ -
$ -
$ 19,346,306
Cost of services
12,808,990
-
302,507
-
-
-
13,111,497
Gross profit
5,853,121
-
381,688
-
-
-
6,234,809
Operating income (loss)
3,784,444
( 69,840 )
269,772
( 13,134 )
( 458,889 )
( 1,757,989 )
1,754,364
Net income (loss)
3,407,546
( 69,840 )
269,548
( 13,134 )
( 458,889 )
( 4,176 )
3,131,055
Total assets
21,079,343
13,859
155,783
1,009,794
8,753
1,520,612
23,788,144
Depreciation
1,769,766
1,706
10,101
-
-
-
1,781,573
Interest expense
376,898
-
224
-
-
128,795
505,917
Capital expenditures for long-lived assets
$ 1,050,640
$ 15,350
$ 52,674
$ 1,008,897
$ -
$ -
$ 2,127,561
For the year ended December 31, 2022
Range Reclaim
Drug Development
Corporate
Total
Revenue
$ 4,832,278
$ -
$ -
$ 4,832,278
Cost of services
3,439,026
-
-
3,439,026
Gross profit
1,393,252
-
-
1,393,252
Operating income (loss)
761,432
( 470,803 )
( 1,391,062 )
( 1,100,433 )
Net income (loss)
816,469
( 470,803 )
( 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
Capital expenditures for long-lived assets
$ 5,813,057
$ -
$ -
$ 5,813,057
F- 22
15.
QUARTERLY DATA (UNAUDITED)
Quarterly
results include all adjustments consisting of normal recurring adjustments that the Company considers necessary for the quarters presented
and are not necessarily indicative of the operating results of any future period. Summarized financial information for each quarter during
the years ended December 31, 2023 and 2022 is below:
SUMMARY OF FINANCIAL INFORMATION QUARTERLY DATA
Quarter ended March 31, 2023
Quarter ended June 30, 2023
Quarter ended September 30, 2023
Quarter ended December 31, 2023
Revenues
$ 3,014,887
$ 3,998,267
$ 5,455,633
$ 6,877,519
Gross profit
649,002
845,101
2,857,766
1,882,940
Income (loss) from operations
( 183,223 )
153,693
1,659,871
124,023
Net income (loss)
( 226,860 )
36,762
3,404,175
( 83,022 )
Net income (loss) per share – basic and diluted
-
-
0.04
-
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 )
( 35,563 )
Net loss
( 447,974 )
( 443,186 )
( 119,616 )
( 61,400 )
Net loss per share – basic and diluted
( 0.01 )
( 0.01 )
-
-
16.
PRO FORMA DATA (UNAUDITED)
The
pro forma sales and net income data gives effect to the acquisition of Collins Building as if it had occurred on January 1, 2023, the
beginning of the Company’s 2023 fiscal year, and to the acquisition of the Range Entities as if it had occurred on January 1, 2022,
the beginning of the Company’s 2022 fiscal year.
SCHEDULE
OF PRO FORMA DATA INFORMATION
For the year ended
December 31, 2023
Sales
Net income
Acquired companies
-
-
Collins Building
$ 4,005,645
$ 324,882
All other companies
16,561,233
2,812,244
Total
$ 20,566,878
$ 3,137,126
For the year ended
December 31, 2022
Sales
Net income (loss)
Acquired companies
-
-
Range Entities
$ 5,848,298
$ 653,172
All other companies
-
( 1,888,645 )
Total
$ 5,848,298
$ ( 1,235,473 )
F- 23