ITEM
1. FINANCIAL STATEMENTS
AMERICAN
CANNABIS CORPORATION
|
BALANCE
SHEETS (Unaudited)
|
|
|
|
|
|
|
|
|
|
June
30, 2016
|
|
|
|
December
31, 2015
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current
Assets
|
|
|
|
|
|
|
|
|
Cash
and equivalents
|
|
$
|
228,654
|
|
|
$
|
555,780
|
|
Accounts
receivable, net of allowance $2,486 and $8,419, respectively
|
|
|
151,736
|
|
|
|
48,285
|
|
Deposits
|
|
|
6,500
|
|
|
|
9,345
|
|
Inventory
|
|
|
67,728
|
|
|
|
67,435
|
|
Prepaid
expenses and other current assets
|
|
|
50,763
|
|
|
|
32,117
|
|
Total
Current Assets
|
|
|
505,381
|
|
|
|
712,962
|
|
|
|
|
|
|
|
|
|
|
Property
and equipment - net
|
|
|
12,633
|
|
|
|
13,448
|
|
|
|
|
|
|
|
|
|
|
Other
Assets
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
4,500
|
|
|
|
4,500
|
|
Total
Other Assets
|
|
|
4,500
|
|
|
|
4,500
|
|
|
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
|
$
|
522,514
|
|
|
$
|
730,910
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND SHAREHOLDER'S DEFICIT
|
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
71,843
|
|
|
$
|
218,334
|
|
Advances
from clients
|
|
|
115,550
|
|
|
|
220,966
|
|
Convertible
note, net of discount of $10,935 and $11,248, repectively
|
|
|
139,065
|
|
|
|
60,252
|
|
Accrued
and other current liabilities
|
|
|
71,750
|
|
|
|
93,468
|
|
Total
Current Liabilities
|
|
|
398,208
|
|
|
|
593,020
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
398,208
|
|
|
|
593,020
|
|
|
|
|
|
|
|
|
|
|
Commitments
and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholder's
deficit
|
|
|
|
|
|
|
|
|
Common
stock, $0.00001 par value; 100,000,000 shares authorized; 46,585,814 and 44,808,731 issued and outstanding at June
30, 2016 and December 31, 2015, respectively
|
|
|
465
|
|
|
|
448
|
|
Additional
paid-in capital
|
|
|
4,353,439
|
|
|
|
4,268,708
|
|
Accumulated
deficit
|
|
|
(4,229,598
|
)
|
|
|
(4,131,266
|
)
|
Total
Shareholder's deficit
|
|
|
124,306
|
|
|
|
137,890
|
|
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AND SHAREHOLDER'S DEFICIT
|
|
$
|
522,514
|
|
|
$
|
730,910
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
AMERICAN
CANNABIS CORPORATION
|
RESULTS
OF OPERATIONS
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
For
the three months ended June 30,
|
|
For
the six months ended June 30,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting
Services
|
|
$
|
211,863
|
|
|
$
|
268,488
|
|
|
$
|
459,473
|
|
|
$
|
464,058
|
|
Product
and equipment
|
|
|
231,785
|
|
|
|
200,257
|
|
|
|
524,579
|
|
|
|
448,354
|
|
Total
Revenues
|
|
|
443,648
|
|
|
|
468,745
|
|
|
|
984,052
|
|
|
|
912,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of consulting services
|
|
|
51,278
|
|
|
|
88,632
|
|
|
|
99,800
|
|
|
|
146,483
|
|
Cost
of products and equipment
|
|
|
145,848
|
|
|
|
176,347
|
|
|
|
380,857
|
|
|
|
401,998
|
|
Total
Cost of Revenues
|
|
|
197,126
|
|
|
|
264,979
|
|
|
|
480,657
|
|
|
|
548,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
|
246,522
|
|
|
|
203,766
|
|
|
|
503,395
|
|
|
|
363,931
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative
|
|
|
307,953
|
|
|
|
130,454
|
|
|
|
531,440
|
|
|
|
252,578
|
|
Investor
Relations
|
|
|
893
|
|
|
|
56,286
|
|
|
|
18,068
|
|
|
|
187,702
|
|
Selling
and marketing
|
|
|
19,662
|
|
|
|
113,224
|
|
|
|
40,477
|
|
|
|
207,529
|
|
Research
and development
|
|
|
1,413
|
|
|
|
11,350
|
|
|
|
1,413
|
|
|
|
41,722
|
|
Total
Operating expenses
|
|
|
329,921
|
|
|
|
311,314
|
|
|
|
591,398
|
|
|
|
689,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from Operations
|
|
|
(83,399
|
)
|
|
|
(107,548
|
)
|
|
|
(88,003
|
)
|
|
|
(325,600
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain
on debt extinguishment
|
|
|
0
|
|
|
|
72,771
|
|
|
|
0
|
|
|
|
72,771
|
|
Interest
Income (expense)
|
|
|
(1,376
|
)
|
|
|
(8,837
|
)
|
|
|
(10,329
|
)
|
|
|
(17,623
|
)
|
Total
Other Income (expense)
|
|
|
(1,376
|
)
|
|
|
63,934
|
|
|
|
(10,329
|
)
|
|
|
55,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss before taxes
|
|
|
(84,775
|
)
|
|
|
(43,614
|
)
|
|
|
(98,332
|
)
|
|
|
(270,452
|
)
|
Income
Tax expense (benefit)
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
LOSS
|
|
$
|
(84,775
|
)
|
|
$
|
(43,614
|
)
|
|
$
|
(98,332
|
)
|
|
$
|
(270,452
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted net loss per common share
*
|
|
($
|
0.00
|
)
|
|
($
|
0.00
|
)*
|
|
($
|
0.00
|
)*
|
|
($
|
0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted weighted average common shares outstanding
|
|
|
46,375,168
|
|
|
|
45,752,033
|
|
|
|
45,628,580
|
|
|
|
45,275,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
denotes a loss of less than $(0.01).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements
.
AMERICAN
CANNABIS CORPORATION
|
STATEMENT
OF CASHFLOWS
|
FOR
THE 6 MONTHS ENDED JUNE 30, 2016 AND 2015
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
$
|
(98,332
|
)
|
|
$
|
(270,452
|
)
|
Net
loss
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile net loss) to net cash (used in)
|
|
|
|
|
|
|
|
|
operating
activities:
|
|
|
|
|
|
|
|
|
Bad
debt expense
|
|
|
13,344
|
|
|
|
0
|
|
Depreciation
|
|
|
2,477
|
|
|
|
1,474
|
|
Amortization
of discount on convertible notes payable
|
|
|
10,372
|
|
|
|
17,704
|
|
Stock-based
compensation to employees
|
|
|
14,422
|
|
|
|
80,394
|
|
Stock-based
compensation to service providers
|
|
|
9,198
|
|
|
|
107,385
|
|
Gain
on debt extinguishment
|
|
|
—
|
|
|
|
(72,771
|
)
|
Changes
in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(116,795
|
)
|
|
|
(44,842
|
)
|
Deposits
|
|
|
2,845
|
|
|
|
102,202
|
|
Inventory
|
|
|
(293
|
)
|
|
|
(25,600
|
)
|
Prepaid
expenses and other current assets
|
|
|
(18,646
|
)
|
|
|
(5,606
|
)
|
Advances
from clients
|
|
|
(105,416
|
)
|
|
|
(144,115
|
)
|
Accrued
and other current liabilities
|
|
|
(31,214
|
)
|
|
|
(1,511
|
)
|
Accounts
payable
|
|
|
(146,491
|
)
|
|
|
80,370
|
|
Net
Cash used in Operating Activities
|
|
|
(464,529
|
)
|
|
|
(175,368
|
)
|
|
|
|
|
|
|
|
|
|
CASH
FLOWS USED INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Purchases
of property and equipment
|
|
|
(1,662
|
)
|
|
|
(12,332
|
)
|
Net
Cash Used in Investing Activities
|
|
|
(1,662
|
)
|
|
|
(12,332
|
)
|
|
|
|
|
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds
from issuance of convertible notes payable
|
|
|
139,065
|
|
|
|
0
|
|
Proceeds
from issuance of common shares
|
|
|
0
|
|
|
|
250,000
|
|
Net
Cash Provided by Financing Activities
|
|
|
139,065
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
NET
(DECREASE) INCREASE IN CASH
|
|
|
(327,126
|
)
|
|
|
62,300
|
|
|
|
|
|
|
|
|
|
|
CASH
AT BEGINNING OF PERIOD
|
|
|
555,780
|
|
|
|
165,213
|
|
|
|
|
|
|
|
|
|
|
CASH
AT END OF YEAR
|
|
$
|
228,654
|
|
|
$
|
227,513
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
Cash
paid during the period for interest
|
|
$
|
—
|
|
|
$
|
(80
|
)
|
Cash
paid (received) during the period for income taxes, net
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-Cash
Investing and financing activities with Debt Conversion
|
|
|
|
|
|
|
|
|
Conversion
of notes payable to shares of common stock
|
|
$
|
71,500.00
|
|
|
$
|
—
|
|
Payment
of notes payable via Conversion to shares of common stock
|
|
$
|
(71,500.00
|
)
|
|
$
|
—
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
AMERICAN
CANNABIS COMPANY, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE THREE AND SIX MONTHS ENDED JUNE 30, 2016 and 2015
(Unaudited)
Note 1.
Description of the Business
American Cannabis
Company, Inc. and its subsidiary Company, Hollister & Blacksmith, Inc., doing business as American Cannabis Consulting (“American
Cannabis Consulting”), (collectively “the “Company”) are based in Denver, Colorado and operate a fully-integrated
business model that features end-to-end solutions for businesses operating in the regulated cannabis industry in states and countries
where cannabis is regulated and/or has been de-criminalized for medical use and/or legalized for recreational use. The Company
provides advisory and consulting services specific to this industry, designs industry-specific products and facilities, and manages
a strategic group partnership that offers both exclusive and non-exclusive customer products commonly used in the industry. American
Cannabis Company, Inc. is a publicly listed company quoted on the OTCQB under the symbol “AMMJ”.
Note 2.
Summary of Significant Accounting Policies
Basis of
Accounting
The financial statements
are prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP").
The Company has elected a fiscal year ending on December 31. Certain balance sheet reclassifications have been made to prior period
balances to reflect the current period’s presentation format; such reclassifications had no impact on the Company’s
consolidated statements of operations or consolidated statements of cash flows and had no material impact on the Company’s
consolidated balance sheets.
Reclassifications
Prior year amounts
have been reclassified to conform to the current year presentation.
Use of Estimates
in Financial Reporting
The preparation
of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts of assets
and liabilities and disclosures of contingent assets and liabilities as of the date of the financial statements and reported amounts
of revenues and expenses during the periods presented. Actual results could differ from these estimates. Estimates and assumptions
are reviewed periodically and the effects of revisions are reflected in the financial statements in the period they are deemed
to be necessary. Significant estimates made in the accompanying financial statements include but are not limited to following:
those related to revenue recognition, allowance for doubtful accounts and unbilled services, lives and recoverability of equipment
and other long-lived assets, contingencies and litigation. The Company is subject to uncertainties, such as the impact of future
events, economic, environmental and political factors, and changes in the business climate; therefore, actual results may differ
from those estimates. When no estimate in a given range is deemed to be better than any other when estimating contingent liabilities,
the low end of the range is accrued. Accordingly, the accounting estimates used in the preparation of the Company's financial
statements will change as new events occur, as more experience is acquired, as additional information is obtained and as the Company's
operating environment changes. Changes in estimates are made when circumstances warrant. Such changes and refinements in estimation
methodologies are reflected in reported results of operations; if material, the effects of changes in estimates are disclosed
in the notes to the financial statements.
Unaudited
Interim Financial Statements
The accompanying
unaudited financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the
instructions to Form 10-Q and Regulation S-X. Accordingly, the financial statements do not include all of the information
and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management,
all adjustments consisting of normal recurring entries necessary for a fair statement of the periods presented for: (a) the financial
position; (b) the result of operations; and (c) cash flows, have been made in order to make the financial statements presented
not misleading. The results of operations for such interim periods are not necessarily indicative of operations for a full year.
Significant
Clients and Customers
For the three months
ended June 30, 2016, four customers individually accounted for $494,003 of the Company’s total revenues; these customers
accounted for approximately 79% of the Company’s total revenues for the period. For the six months ended June 30, 2016,
six customers individually accounted for $834,907 of the Company’s total revenues; these customers accounted for approximately
71% of the Company’s total revenues for the period.
For the three months
ended June 30, 2015, two customers individually accounted for 10% or more of the Company’s revenues; these customers accounted
for approximately 63% of the Company’s total revenues for the period. For the six months ended June 30, 2015, three customers
individually accounted for 10% or more of the Company’s revenues; these customers accounted for approximately 70% of the
Company’s total revenues for the period. For the three months ended June 30, 2014, three customers individually accounted
for 10% or more and 65% in aggregate of the Company’s total revenues. For the six months ended June 30, 2014, three customers
individually accounted for 10% or more and 66% in aggregate of the Company’s total revenues.
Net Income
(Loss) Per Common Share
The Company reports
net income (loss) per common share in accordance with FASB ASC 260, “Earnings per Share”. This statement requires
dual presentation of basic and diluted earnings with a reconciliation of the numerator and denominator of the earnings per share
computations. Basic net income (loss) per share is computed by dividing net income attributable to common stockholders by the
weighted average number of shares of common stock outstanding during the period and excludes the effects of any potentially dilutive
securities. Diluted net income (loss) per share gives effect to any dilutive potential common stock outstanding during the period.
The computation does not assume conversion, exercise or contingent exercise of securities that would have an anti-dilutive effect
on earnings.
Due to the Company’s
net losses for the three and six months ended June 30, 2016 and June 30, 2015, any potentially dilutive shares outstanding as
of June 30, 2016 and June 30, 2015 respectively, were not presented in the EPS computations, as their effect would have been antidilutive.
Recent
Accounting Pronouncements
The
Company has reviewed all the recently issued, but not yet effective, accounting pronouncements and it does not believe any of
these pronouncements will have a material impact on the Company.
Reclassifications
Prior
year amounts have been reclassified to conform to the current year presentation.
Note 3. Accounts
Receivable, net
Accounts receivable,
net, was comprised of the following as of June 30, 2016 and December 31, 2015:
|
|
|
30-Jun-16
|
|
|
|
31-Dec-15
|
|
|
|
|
|
|
|
|
|
|
Gross
accounts receivable
|
|
$
|
154,222
|
|
|
$
|
56,704
|
|
Less:
allowance for doubtful accounts
|
|
|
(2,486
|
)
|
|
|
(8,419
|
)
|
Accounts
receivable, net
|
|
$
|
151,736
|
|
|
$
|
48,285
|
|
The Company had
bad debt expense during the six months ended June 30, 2016 and 2015 of $13,344 and $0, respectively. During the six months ended
June 30, 2016 and 2015, the Company wrote-off old receivables and their related allowances for bad debts of $19,277 and $0, respectively.
Note
4. Deposits
Deposits
were comprised of the following as of June 30, 2016 and December 31, 2015:
Inventory
deposits as of June 30, 2016 and December 31, 2015 reflect down payments made to suppliers or manufacturers under inventory purchase
agreements.
Note
5. Inventory
Inventory
as of June 30, 2016 and December 31, 2015 of $67,728 and $67,435, respectively, was fully comprised of finished goods.
Note
6. Prepaid expenses and other current assets
Prepaid
expenses and other current assets was comprised of the following as of June 30, 2016 and December 31, 2015:
|
|
|
30-Jun-16
|
|
|
|
31-Dec-15
|
|
|
|
|
|
|
|
|
|
|
Inventory
deposits
|
|
$
|
6,500
|
|
|
$
|
9,345
|
|
Operating
lease deposits included in other Assets
|
|
|
4,500
|
|
|
|
4,500
|
|
Deposits
|
|
$
|
11,000
|
|
|
$
|
13,845
|
|
Note
7. Property and Equipment, net
Property
and equipment, net, was comprised of the following as of June 30, 2016 and December 31, 2015:
|
|
|
30-Jun-16
|
|
|
|
31-Dec-15
|
|
Office
equipment
|
|
$
|
9,275
|
|
|
$
|
7,472
|
|
Furniture
and fixtures
|
|
|
8,635
|
|
|
|
8,777
|
|
Machinery
and equipment
|
|
|
2,337
|
|
|
|
2,336
|
|
Property
and equipment, gross
|
|
|
20,247
|
|
|
|
18,585
|
|
Less:
accumulated depreciation
|
|
|
(7,614
|
)
|
|
|
(5,137
|
)
|
Property
and equipment, net
|
|
$
|
12,633
|
|
|
$
|
13,448
|
|
The
Company recorded depreciation expense of $1,256 and $758 during the three months ended June 30, 2016 and 2015, respectively. During
the six months ended June 30, 2016 and 2015, the Company recorded depreciation expense of $2,470 and $1,474, respectively.
Note
8. Notes Payable
As
of June 30, 2016 and December 31, 2015, the Company reflected convertible notes payable as follows:
|
|
|
Principal
balance
|
|
|
|
Loan
Discount
|
|
|
|
Accrued
Interest
|
|
|
|
Total
|
|
Balance as of December 31,
2015
|
|
$
|
71,500
|
|
|
|
(11,248
|
)
|
|
|
|
|
|
$
|
60,252
|
|
Issued in the period
|
|
|
150000
|
|
|
|
(10,235
|
)
|
|
|
473
|
|
|
|
140,238
|
|
Converted into shares of common shares
|
|
|
(71,500
|
)
|
|
|
10,075
|
|
|
|
|
|
|
|
(61,425
|
)
|
Balance as of June 30, 2016
|
|
$
|
150,000
|
|
|
|
(11,408
|
)
|
|
$
|
473
|
|
|
$
|
139,065
|
|
The
Company had convertible debentures which were originally issued on April 24, 2014, maturing on April 24, 2016, paid zero interest,
and were convertible until maturity at the holders’ discretion into shares of the Company’s common stock at $0.08
per share. On April 11th, 2016, the maturity date on this note was renegotiated to April 24th, 2018. On April 12, 2016, the Company
received notice of a partial conversion of this note in the amount of $58,000 that was converted into 725,000 shares of common
stock at a price of $0.08 per share. On May 6, 2016, the Company received notice for the conversion of the balance of the note
in the amount of $13,500 that was converted into 168,750 shares of common stock at a price of $0.08 per share. Based on this conversion,
as of June 30, 2016, the Company had remaining convertible debentures in the total amount of $0, and any unamortized debt discount
remaining on the date of conversion was amortized in full to interest expense.
On
June 23, 2016, the Company entered into two convertible promissory notes: one for $50,000 and one for $330,000 . As
of the date of this filing, the Company received $150,000 in proceeds recorded a discount of $10,935. The maturity date for each
note is February 14, 2017. Each note pays 8% fixed interest and is convertible at the holder’s discretion into shares of
the Company’s common stock at a fixed price of $0.1135 per share. On August 4, 2016 the notes were amended and restated
to delete portions of the notes that originally provided for a conversion formula used to determine the price per share and to
delete a provision that provided for repayment of the notes through a separate investment agreement providing for the Company
to sell its registered shares to an investor (See Subsequent Events Note 14).
Note
9. Accrued and Other Current Liabilities
Accrued
and other current liabilities was comprised of the following at June 30, 2016 and December 31, 2015:
|
|
|
30-Jun-16
|
|
|
|
31-Dec-15
|
|
|
|
|
|
|
|
|
|
|
Accrued
payroll liabilities
|
|
$
|
9,808
|
|
|
$
|
18,185
|
|
Accrual for products
sold and shipped (in transit)
|
|
|
46,417
|
|
|
|
64,050
|
|
Other
accruals
|
|
|
15,525
|
|
|
|
11,233
|
|
Accrued
and other current liabilities
|
|
$
|
71,750
|
|
|
$
|
93,468
|
|
Note
10. Related Party Transactions
During
the six months ended June 30, 2016, the Company incurred $14,500 of expense for accounting services payable to JDE Development
LLC, a company in which Jesus M Quintero, the Company’s Chief Financial Officer, is an owner.
Note
11. Commitments and Contingent Liabilities
On
March 1, 2016, the Company retained Brian Johnson as a consultant for an initial term of three months until May 31, 2016, and
agreed to pay Mr. Johnson 10,000 shares of its restricted common stock per month for the three-month term payable on May 31, 2016,
subject to adjustment for actual hours of service rendered. On June 1, 2016, the Company and Mr. Johnson agreed to an extension
of the consulting engagement for an additional one-month term, ending on June 30, 2016. Mr. Johnson provided additional services
and upon the termination of the engagement on June 30, 2016, the Company agreed to issue Mr. Johnson 87,600 shares of common stock
as a final payment for services rendered from inception through June 30, 2016 at a value of $9,198. As of the date of this filing
the shares have not been issued.
On
January 20, 2016, we were named as a defendant in a civil suit entitled: Anthony Baroud vs. Hollister & Blacksmith, Inc.,
dba American Cannabis Company filed in the Circuit Court of Cook County, Illinois. The lawsuit originally sought damages of $100,000
related to an employment contract. The Company filed a motion with the Court to dismiss the complaint and refer the Company and
Mr. Baroud to arbitration. On May 18, 2016 the Court granted the Company’s motion and dismissed Mr. Baroud’s complaint.
Mr. Baroud has not pursued arbitration as of the date of this filing.
Note
12. Stock-based Compensation
Warrants
As
of June 30, 2016 and December 31, 2015, the Company issued fully-vested warrants to the Company’s independent board member
to purchase up to two hundred and fifty thousand (250,000) shares of common stock at an exercise price of sixty-three cents ($0.63)
per share were outstanding, exercisable within five (5) years of the date of issuance on November 19, 2014. The grant date fair
value of the warrants, as calculated based on the Black-Scholes valuation model, was $0.59 per share. There were no outstanding
unvested warrants or new issuances of warrants during the three months ended June 30, 2016; consequently, no stock-based compensation
expense associated with warrant was recorded during the six months ended June 30, 2016.
As
of June 30, 2016 and December 31, 2015, as the exercise price per share exceeded the price per share of our common shares, there
was no aggregate intrinsic value of outstanding warrants. As of June 30, 2016 and December 31, 2015, the warrants had 3.6 and
3.3 years remaining until expiration, respectively. No warrants were issued or outstanding during or preceding the six months
ended June 30, 2016.
Stock
Options
In
addition to the warrants as described above, the Company’s independent board member shall be eligible to receive options
for 400,000 shares of common stock under the Company’s incentive plan, as and when duly approved by the Board of Directors.
Stock
Issuable in Compensation for Professional Services
From
time to time, the Company enters into agreements whereby a professional service provider will be compensated for services rendered
to the Company by shares of common stock in lieu of cash.
On
March 1, 2016, the Company retained Brian Johnson as a consultant for an initial term of three months until May 31, 2016, and
agreed to pay Mr. Johnson 10,000 shares of its restricted common stock per month for the three-month term payable on May 31, 2016,
subject to adjustment for actual hours of service rendered. On June 1, 2016, the Company and Mr. Johnson agreed to an extension
of the consulting engagement for an additional one-month term, ending on June 30, 2016. Mr. Johnson provided additional services
and upon the termination of the engagement on June 30, 2016, the Company agreed to issue Mr. Johnson 87,600 shares of common stock
as a final payment for services rendered from inception through June 30, 2016 at a value of $9,198 (See Note 11). . As of the
date of this filing the shares have not been issued.
Note
13. Stockholders’ Equity
Preferred
Stock
American
Cannabis Company, Inc. is authorized to issue 5,000,000 shares of preferred stock at $0.01 par value. No shares of preferred
stock were issued and outstanding during the six months ended June 30, 2016 and 2015, respectively.
Common
Stock
American
Cannabis Company, Inc. is authorized to issue 100,000,000 common shares at $0.00001 par value per share.
Note
14. Subsequent Events
The
Company previously entered into an Investment Agreement with Tangiers Global, LLC, a Wyoming Limited Liability Company, on June
23, 2016.
On
August 4, 2016, the Company and Tangiers Global, LLC, amended and restated the two fixed convertible promissory notes disclosed
in Note 8. The amendments deleted portions of the notes that originally provided for a conversion formula used to determine the
conversion price per share, and deletes provisions for the repayment of the notes through sales of the Company’s registered
shares to Tangiers .
We
previously reported an expense payable to New Era CPAs, an accounting firm in which Antonio Migliarese, the Company’s former
Chief Financial Officer, is a partner. The expense is payable in common stock. As of June 30, 2016 the Company owed Mr. Migliarese
77,660 shares, reflected as a liability. On July 29, 2016 the Company issued 77,660 shares due Mr. Migliarese.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
statements contained in this report that are not statements of historical fact, including without limitation, statements containing
the words “believes,” “expects,” “anticipates” and similar words, constitute forward-looking
statements that are subject to a number of risks and uncertainties. From time to time we may make other forward-looking statements.
Investors are cautioned that such forward-looking statements are subject to an inherent risk that actual results may materially
differ as a result of many factors, including the risks discussed from time to time in this report, including the risks described
under “Risk Factors” in any filings we have made with the SEC.
Our
discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have
been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial
statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses.
On an on-going basis, we evaluate these estimates, including those related to useful lives of real estate assets, cost reimbursement
income, bad debts, impairment, net lease intangibles, contingencies and litigation. We base our estimates on historical experience
and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis
for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. There
can be no assurance that actual results will not differ from those estimates.
Background
American
Cannabis Company, Inc. and subsidiary company, Hollister & Blacksmith, Inc., doing business as American Cannabis Consulting
(“American Cannabis Consulting”), (collectively “the “Company”, “we”, “us”,
or “our”) are based in Denver, Colorado and operate a fully-integrated business model that features end-to-end solutions
for businesses operating in the regulated cannabis industry in states and countries where cannabis is regulated and/or has been
de-criminalized for medical use and/or legalized for recreational use. We provide advisory and consulting services specific to
this industry, design industry-specific products and facilities, and manage a strategic group partnership that offers both exclusive
and non-exclusive customer products commonly used in the industry. We are a publicly listed company quoted on the OTCQB under
the symbol “AMMJ”.
We
were incorporated in the State of Delaware on September 24, 2001 under the name Naturewell, Inc. to develop and market clinical
diagnostic products using immunology and molecular biologic technologies.
Results
of Operations:
|
|
|
For
the three months ended June 30, 2016
|
|
|
|
%
of Revenues
|
|
|
|
For
the three months ended June 30, 2015
|
|
|
|
%
of Revenues
|
|
|
|
$
Change
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting
Services
|
|
$
|
211,863
|
|
|
|
47.8
|
|
|
$
|
268,488
|
|
|
|
57.3
|
|
|
($
|
56,625
|
)
|
Product
and equipment
|
|
|
231,785
|
|
|
|
52.2
|
|
|
|
200,257
|
|
|
|
42.7
|
|
|
|
31,528
|
|
Total
Revenues
|
|
|
443,648
|
|
|
|
100.0
|
|
|
|
468,745
|
|
|
|
100.0
|
|
|
|
(25,097
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of consulting services
|
|
|
51,278
|
|
|
|
11.6
|
|
|
|
88,632
|
|
|
|
18.9
|
|
|
|
(37,354
|
)
|
Cost
of products and equipment
|
|
|
145,848
|
|
|
|
32.9
|
|
|
|
176,347
|
|
|
|
37.6
|
|
|
|
(30,499
|
)
|
Total
Cost of Revenues
|
|
|
197,126
|
|
|
|
44.4
|
|
|
|
264,979
|
|
|
|
56.5
|
|
|
|
(67,853
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
|
246,522
|
|
|
|
55.6
|
|
|
|
203,766
|
|
|
|
43.5
|
|
|
|
42,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative
|
|
|
307,953
|
|
|
|
69.4
|
|
|
|
130,454
|
|
|
|
27.8
|
|
|
|
177,499
|
|
Investor
Relations
|
|
|
893
|
|
|
|
0.2
|
|
|
|
56,286
|
|
|
|
12.0
|
|
|
|
(55,393
|
)
|
Selling
and marketing
|
|
|
19,662
|
|
|
|
4.4
|
|
|
|
113,224
|
|
|
|
24.2
|
|
|
|
(93,562
|
)
|
Research
and development
|
|
|
1,413
|
|
|
|
0.3
|
|
|
|
11,350
|
|
|
|
2.4
|
|
|
|
(9,937
|
)
|
Total
Operating expenses
|
|
|
329,921
|
|
|
|
74.4
|
|
|
|
311,314
|
|
|
|
66.4
|
|
|
|
18,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from Operations
|
|
|
(83,399
|
)
|
|
|
(18.8
|
)
|
|
|
(107,548
|
)
|
|
|
(22.9
|
)
|
|
|
24,149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
on debt extinguishment
|
|
|
0
|
|
|
|
0.0
|
|
|
|
72,771
|
|
|
|
15.5
|
|
|
|
(72,771
|
)
|
Interest
Income (expense)
|
|
|
(1,376
|
)
|
|
|
(0.3
|
)
|
|
|
(8,837
|
)
|
|
|
(1.9
|
)
|
|
|
7,461
|
|
Total
Other Income (expense)
|
|
|
(1,376
|
)
|
|
|
(0.3
|
)
|
|
|
63,934
|
|
|
|
13.6
|
|
|
|
(65,310
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss before taxes
|
|
|
(84,775
|
)
|
|
|
(19.1
|
)
|
|
|
(43,614
|
)
|
|
|
(9.3
|
)
|
|
|
(41,161
|
)
|
Income
Tax expense (benefit)
|
|
|
0
|
|
|
|
0.0
|
|
|
|
0
|
|
|
|
0.0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
LOSS
|
|
($
|
84,775
|
)
|
|
|
(19.1
|
)
|
|
($
|
43,614
|
)
|
|
|
(9.3
|
)
|
|
($
|
41,161
|
)
|
Revenues
Total
revenues were $443,648 for the three months ended June 30, 2016, compared to $468,745 for the three months ended June 30, 2015,
a decrease of $25,097. The decrease in consulting revenues is due to our consulting clients being in various early stages of their
projects, which results in periodic fluctuations of cyclical consulting revenues as of June 30, 2016 and June 30, 2015. However,
we did continue to grow in the product and equipment sales as our ongoing clients required products for their strategic growth
and development. We expect to see growth in the future as more states allow for the medical and recreational use and sale of cannabis. We
continue to establish our products and equipment offerings and growth in our client base and volume of operations as our business
has matures following commencement of business operations in April 2013. For the three months ended June 30, 2016, consulting
services revenue were $211,863, or 47.8% of total revenue, compared to $268,488, or 57.3% of total revenues for the three months
ended June 30, 2015. This is mainly attributed to fewer new clients on board for the three months ended June 30, 2016 compared
to the three months ended June 30, 2015. For the three months ended June 30, 2016, products and equipment revenue were $231,785,
or 52.2% of total revenues, compared to $200,257, or 42.7% of total revenues for the three months ended June 30, 2015.
Costs
of Revenues
Costs
of revenues primarily consist of labor, travel, and other costs directly attributable to providing services or products. During
the three months ended June 30, 2016, our total costs of revenues were $197,126, or 44.4% of total revenues. This compares to
total costs of revenues for the three months ended June 30, 2015 of $264,979 or 56.5% of total revenues. The decrease in costs
of revenues of $67,853 was primarily due to a decrease in consulting sales volume discussed above and a reduction
in our internal infrastructure development. For the three months ended June 30, 2016, consulting-related costs were $51,278, or
11.6% of total revenue, as compared to costs of $88,632, or 18.9% of revenue for the three months ended June 30, 2015. Costs associated
with products and equipment were $145,848, or 32.9% of total revenue for the three months ended June 30, 2016 as compared to $176,347,
or 37.6% of total revenue for the three months ended June 30, 2015. As a percentage of revenues, the decreases were primarily
due to lower sales volume during the three months ended June 30, 2016, as certain primarily-fixed costs such as labor made up
a comparably smaller percentage of revenues as compared to the three months ended June 30, 2015.
Gross
Profit
Total
gross profit was $246,522 for the three months ended June 30, 2016, comprised of consulting services gross profit of $160,585
and products and equipment gross profit of $85,937. This compares to total gross profit of $203,766 for the three months ended
June 30, 2015, comprised of consulting services gross profit of $179,856 and products and equipment gross profit of $23,910. These
decrease of $19,271 for consulting services gross profit and an increase of $62,027 for products and equipment gross profit were
primarily due to less new clients in our client base and further establishment of our products and equipment offerings. As a percentage
of total revenues, gross profit was 56.6% for the three months ended June 30, 2016 and 43.5% for the three months ended June 30,
2015. This increase was primarily driven by the higher sales volume in products and equipment sales volume during the three months
ended June 30, 2016.
Operating
Expenses
Total
operating expenses were $329,921, or 74.4% of total revenues for the three months ended June 30, 2016, compared to $311,314, or
66.4% of total revenues for the three months ended June 30, 2015. This increase was primarily due to an increase in general and
administrative expenses attributable to higher bad debt expense and by higher accounting, auditing and legal fees associated with
the costs of running a public company. The increase was further driven by higher payroll costs as lower labor amounts were allocated
to projects for the three months ended June 30, 2016 as compared to June 30, 2015. Also, the Company has reduced selling and marketing
efforts due to achieving a stronger brand recognition in the market place during the three months ended June 30, 2016 as compared
with the three months ended June 30, 2015, which has resulted in lower expenditures for trade shows and conferences.
Other
Income (Expense)
Other
income (expense) for the three months ended June 30, 2016 was expense of $1,376 as compared with $63,934 income for the three
months ended June 30, 2015. For the three months ended June 30, 2016 the Company incurred a non-cash interest expense reflecting
$2,076 related to convertible notes payable discount amortization for the period, which was partially offset by other income as
compared to $8,837 expense for the three months ended June 30, 2015. aThe Company incurred a gain on extinguishment of debt of
$72,771 for the three months ended June 30, 2015.
Income
Tax Expense (Benefit)
Although
our tax status changed from a non-taxable pass-through entity (S-Corporation) to a taxable entity (C-Corporation) during the year
ended December 31, 2014, due to cumulative losses since we became a C-Corporation, we recorded a valuation allowance against our
related deferred tax asset which netted our deferred tax asset and benefit for income taxes to zero for the three months ended
June 30, 2016.
Net
Income (Loss)
As
a result of the factors discussed above, net income (expense) for the three months ended June 30, 2016 was net loss of $84,775,
or 19.1% of total revenues for the period, as compared to a net loss of $43,614, or 9.3% of total revenues for the three months
ended June 30, 2015.
Results
of Operations:
|
|
|
For
the six months ended June 30, 2016
|
|
|
|
%
of Revenues
|
|
|
|
For
the six months ended June 30, 2015
|
|
|
|
%
of Revenues
|
|
|
|
$
Change
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting
Services
|
|
$
|
459,473
|
|
|
|
46.7
|
|
|
$
|
464,058
|
|
|
|
50.9
|
|
|
($
|
4,585
|
)
|
Product
and equipment
|
|
|
524,579
|
|
|
|
53.3
|
|
|
|
448,354
|
|
|
|
49.1
|
|
|
|
76,225
|
|
Total
Revenues
|
|
|
984,052
|
|
|
|
100.0
|
|
|
|
912,412
|
|
|
|
100.0
|
|
|
|
71,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of consulting services
|
|
|
99,800
|
|
|
|
10.1
|
|
|
|
146,483
|
|
|
|
16.1
|
|
|
|
(46,683
|
)
|
Cost
of products and equipment
|
|
|
380,857
|
|
|
|
38.7
|
|
|
|
401,998
|
|
|
|
44.1
|
|
|
|
(21,141
|
)
|
Total
Cost of Revenues
|
|
|
480,657
|
|
|
|
48.8
|
|
|
|
548,481
|
|
|
|
60.1
|
|
|
|
(67,824
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
|
503,395
|
|
|
|
51.2
|
|
|
|
363,931
|
|
|
|
39.9
|
|
|
|
139,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative
|
|
|
531,440
|
|
|
|
54.0
|
|
|
|
252,578
|
|
|
|
27.7
|
|
|
|
278,862
|
|
Investor
Relations
|
|
|
18,068
|
|
|
|
1.8
|
|
|
|
187,702
|
|
|
|
20.6
|
|
|
|
(169,634
|
)
|
Selling
and marketing
|
|
|
40,477
|
|
|
|
4.1
|
|
|
|
207,529
|
|
|
|
22.7
|
|
|
|
(167,052
|
)
|
Research
and development
|
|
|
1,413
|
|
|
|
0.1
|
|
|
|
41,722
|
|
|
|
4.6
|
|
|
|
(40,309
|
)
|
Total
Operating expenses
|
|
|
591,398
|
|
|
|
60.1
|
|
|
|
689,531
|
|
|
|
75.6
|
|
|
|
(98,133
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from Operations
|
|
|
(88,003
|
)
|
|
|
(8.9
|
)
|
|
|
(325,600
|
)
|
|
|
(35.7
|
)
|
|
|
237,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
on debt extinguishment
|
|
|
0
|
|
|
|
0.0
|
|
|
|
72,771
|
|
|
|
8.0
|
|
|
|
(72,771
|
)
|
Interest
Income (expense)
|
|
|
(10,329
|
)
|
|
|
(1.0
|
)
|
|
|
(17,623
|
)
|
|
|
(1.9
|
)
|
|
|
7,294
|
|
Total
Other Income (expense)
|
|
|
(10,329
|
)
|
|
|
(1.0
|
)
|
|
|
55,148
|
|
|
|
6.0
|
|
|
|
(65,477
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss before taxes
|
|
|
(98,332
|
)
|
|
|
(10.0
|
)
|
|
|
(270,452
|
)
|
|
|
(29.6
|
)
|
|
|
172,120
|
|
Income
Tax expense (benefit)
|
|
|
0
|
|
|
|
0.0
|
|
|
|
0
|
|
|
|
0.0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
LOSS
|
|
($
|
98,332
|
)
|
|
|
(10.0
|
)
|
|
($
|
270,452
|
)
|
|
|
(29.6
|
)
|
|
$
|
172,120
|
|
Revenues
Total
revenues were $984,052 for the six months ended June 30, 2016, compared to $912,412 for the six months ended June 30, 2015, an
increase of $71,640. This increase was driven by growth in our sales of products and equipment as our business matured following
commencement of business operations in April 2013. For the six months ended June 30, 2016, consulting services revenue was $459,473,
or 46.7% of total revenue, compared to $464,058, or 50.9% of total revenues for the six months ended June 30, 2015. This reduction
is mainly due to fewer new clients for the six months ended June 30, 2016 as compared with the six months ended June 30, 2015.
For the six months ended June 30, 2016, products and equipment revenue were $524,579, or 53.3% of total revenues, compared to
$448,354, or 49.1% of total revenues for the six months ended June 30, 2015.
Costs
of Revenues
Costs
of revenues primarily consist of labor, travel, and other costs directly attributable to providing services or products. During
the six months ended June 30, 2016, our total costs of revenues were $480,657, or 48.8% of total revenues. This compares to total
costs of revenues for the six months ended June 30, 2015 of $548,481 or 60.1% of total revenues. The decrease in costs of revenues
of $67,824 was primarily due to the overall increase in sales volume discussed above and a reduction in our internal infrastructure
development. For the six months ended June 30, 2016, consulting-related costs were $99,800, or 10.1% of total revenue, as compared
to costs of $146,483 or 16.1% of revenue for the six months ended June 30, 2015. Costs associated with products and equipment
were $380,857, or 38.1% of total revenue for the six months ended June 30, 2016 as compared to $401,998, or 44.1% of total revenue
for the six months ended June 30, 2015. As a percentage of revenues, the decreases were primarily due to level of sales volume,
as discussed above, during the six months ended June 30, 2016, as certain labor intensive services made up a comparably smaller
percentage of revenues as compared to the six months ended June 30, 2015.
Gross
Profit
Total
gross profit was $503,395 for the six months ended June 30, 2016, comprised of consulting services gross profit of $359,673 and
products and equipment gross profit of $143,723. This compares to total gross profit of $363,931 for the six months ended June
30, 2015, comprised of consulting services gross profit of $317,575 and products and equipment gross profit of $46,356. These
increases of $42,098 in consulting services gross profit and $97,367 in products and equipment gross profit were primarily due
to lower labor intensive services on the consulting revenues, and growth in sales of our products and equipment offerings. As
a percentage of total revenues, gross profit was 51.2% for the six months ended June 30, 2016 and 39.9% for the six months ended
June 30, 2016. This increase was primarily due to higher sales volume during the six months ended June 30, 2016.
Operating
Expenses
Total
operating expenses were $591,398, or 60.1% of total revenues for the six months ended June 30, 2016, compared to $689,531, or
75.6% of total revenues for the six months ended June 30, 2015. This decrease was primarily due to a decrease in investor relations
expenses as the Company is currently utilizing internal resources for this function instead of outside sources; also the
Company has not invested in research and development projects during the six months ended June 30, 2016. In addition, the Company
has reduced selling and marketing efforts due to achieving a stronger brand recognition in the market place during the six months
ended 2016, which has resulted in lower expenditures for trade shows and conferences as compared to the six months ended June
30, 2015. However, there was an increase in general and administrative expenses which was attributed to bad debts expense in 2016
for which there was $0 in 2015, along with increase in professional fees such as accounting, auditing and legal services, which
are all needed to run a public company, as well as an increase in payroll costs as the Company allocated less labor to projects
for the six months ended June 30, 2016 as compared to June 30, 2015.
Other
Income (Expense)
Other
income (expense) for the six months ended June 30, 2016 was expense of $10,329 as compared with income of $55,148 for the six
months ended June 30, 2015. For the six months ended June 30, 2016 the Company incurred non-cash interest expense reflecting $10,329
related to convertible notes payable discount amortization for the period, which was partially offset by interest income as compared
to $17,623 expense for the six months ended June 30, 2015. The Company recognized a gain on extinguishment of debt of $72,771
for the six months ended June 30, 2015.
Income
Tax Expense (Benefit)
Although
our tax status changed from a non-taxable pass-through entity (S-Corporation) to a taxable entity (C-Corporation) during the year
ended December 31, 2014, due to cumulative losses since we became a C-Corporation, we recorded a valuation allowance against our
related deferred tax asset which netted our deferred tax asset and benefit for income taxes to zero for the six months ended June
30, 2016.
Net
Income (Loss)
As
a result of the factors discussed above, net loss for the six months ended June 30, 2016 was $98,332 or 10.0% of total revenues
and net loss for the six months ended June 30, 2015 was $270,452 or 29.6% of total revenues.
Liquidity
and Capital Resources
As
of June 30, 2016, our primary internal sources of liquidity were our working capital, which included cash and cash equivalents
of $228,654 and accounts receivable of $151,736. We also have the ability to raise additional capital as needed through external
equity financing transactions. For the six months ended June 30, 2016, primarily as a result of non-cash expenses, the Company’s
operating cash flows were a use of $464,529 due to an increase in accounts receivable of $116,795, a decrease in advances from
clients of $105,416 and a decrease in accounts payable of $146,491. Additionally, considering that our fixed overhead costs are
low, we have the ability to issue stock to compensate employees and management, and the level of future revenue we expect to generate
from executed client contracts, we believe our liquidity and capital resources to be adequate to fund our operational and general
and administrative expenses for at least the next 12 months without needing to raise additional debt or equity funding. There
is no guarantee we will have the ability to raise additional capital as needed through external equity financing transactions
if required.
Operating
Activities
Net
cash used in operating activities for the six months June 30, 2016 and 2015 was $464,529 and $175,368, respectively. The $464,529
use of cash was due to an increase in accounts receivable of $116,795, a decrease in advances from clients of $105,416 and a decrease
in accounts payable of $146.491. Net cash used in operating activities for the six months ended June 30, 2015 was $175,368, consisting
of net loss of $270,452, non-cash adjustments reconciling net income to net cash used in operating activities of $134,186 and
a net use of cash of $39,102 from changes in operating assets and liabilities. The net non-cash adjustments of $134,186 were due
to amortization of the discount on convertible notes payable of $17,704, employee stock-based compensation of $80,394, professional
services compensated in shares of common stock of $107,385 and depreciation of $1,474, partially offset by a gain on debt extinguishment
related to a negotiated settlement of legal fees of $72,771. Changes in operating assets and liabilities, a net use of cash of
$39,102, were the result of a decrease in deferred revenue of $144,115, an increase in accounts receivable of $44,842 on higher
sales volume, an increase in inventory of $25,600 primarily related to Satchels, an increase in prepaid expenses and other current
assets of $5,606 and a decrease in accrued and other current liabilities of $1,511, mostly offset by a decrease in deposits of
$102,202 primarily due to the receipt of Satchels during the period and an increase in accounts payable of $80,370.
Investing
Activities
For
the six months ended June 30, 2016 and 2015, investing activities were a use of cash of $1,662 and $12,332, respectively. This
was due to purchases of office furniture and computer equipment during the six months ended June 30, 2016 and 2015, respectively.
Financing
Activities
For
the six months ended June 30, 2016 and 2015, the net cash from financing activities was $139,065 and $250,000, respectively. During
the six months ended June 30, 2016 the Company received proceeds of $139,065 from one convertible promissory note. Net cash
provided by financing activities of $250,000 for the six months ended June 30, 2015 reflected the sale of 833,333 shares of common
stock to an investor during the period.
Off
Balance Sheet Arrangements
As
of June 30, 2016 and December 31, 2015, we did not have any off balance sheet arrangements that have or are reasonably likely
to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of
operations, liquidity, capital expenditures or capital resources.
Non-GAAP
Financial Measures
We
use Adjusted EBITA, a non-GAAP metric, to monitor our overall business performance. We define Adjusted EBITA as net income (loss)
before interest expense, net, provision for (benefit from) income taxes, stock-based compensation and certain non-recurring expenses,
which to date have been limited to costs associated with the Reverse Merger. We believe that such adjustments to arrive at Adjusted
EBITA provides us with a more comparable measure for managing our business. We also believe that it is a useful measure for securities
analysts, investors, and other interested parties in the evaluation of our Company.
A
reconciliation of net income (loss) to Adjusted EBITA is provided below.
|
|
|
For
three months ended June 30, 2016
|
|
|
|
For
three months ended June 30, 2015
|
|
|
|
For
six months ended June 30, 2016
|
|
|
|
For
six months ended June 30, 2015
|
|
Adjusted
EBITA reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (los)
|
|
($
|
84,775
|
)
|
|
($
|
43,614
|
)
|
|
($
|
98,332
|
)
|
|
($
|
270,425
|
)
|
Interest
expenese (loss)
|
|
|
1,376
|
|
|
|
8,837
|
|
|
|
10,329
|
|
|
|
17,623
|
|
Tax expense
(benefit)
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
Stock-based
compensation expense
|
|
|
12991
|
|
|
|
80,667
|
|
|
|
23,620
|
|
|
|
187,779
|
|
Reverse
merger-related expenses
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITA
|
|
$
|
(68,408
|
)
|
|
|
45,890
|
|
|
($
|
64,383
|
)
|
|
$
|
65,050
|
|