UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
AMENDMENT NO. 1 TO FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities
Exchange Act of 1934
Date of Report (Date of earliest event reported):
September 27, 2017
|
SanSal Wellness Holdings, Inc.
|
|
(Exact name of registrant as specified in charter)
|
|
Nevada
|
|
333-191251
|
|
99-0375676
|
|
(State or other Jurisdiction
of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.)
|
|
6610 North University Drive #220, Fort Lauderdale, FL
|
|
33321
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Registrant’s telephone number,
including area code: (
954) 722-1300
|
(Former name or former address, if changed since
last report)
|
|
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of Company under any of the following provisions:
|
☐
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
☐
|
|
Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b))
|
|
☐
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
☐
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Indicate by check mark whether the registrant is an emerging growth
company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act
of 1934 (17 CFR §240.12b-2).
Emerging growth company
☒
If an emerging growth
company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any
new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
☐
|
EXPLANATORY NOTE
As used in this Form 8-K/A Amendment No. 1 to
Current Report on Form 8-K (this
“Report
”), originally filed with the Securities and Exchange Commission
on October 2, 2017 and unless otherwise indicated, the terms “
the Company
,” “
we
,”
“
us
” and “
our
” refer to SanSal Wellness Holdings, Inc. f/k/a Armeau Brands Inc. and,
unless the context otherwise requires, its subsidiary, 271 Lake Davis Holdings, LLC, a Delaware limited liability company
d/b/a/ SanSal Wellness (“
SanSal
”). All share and per share information in this Report gives pro
forma effect to the implementation of a six for one forward stock split effective November 9, 2017.
This Report amends the original filing to disclose
(a) the historical financial statements of SanSal and the proforma financial information required by Items 9.01 (a) and (b) of
Form 8-K; and (b) a change in the Company’s fiscal year.
|
Item 1.01
|
Entry into a Material Definitive Agreement.
|
The disclosure set forth in
Item 2.01
of this Report is incorporated
into this item by reference.
|
Item 2.01
|
Completion of Acquisition or Disposition of Assets.
|
On September 27, 2017 (“
Closing
”),
the Company entered into a Securities Exchange Agreement (the “
Exchange Agreement
”) with all the members of
SanSal (the “
Members
”), pursuant to which SanSal became a wholly-owned subsidiary of the Company (the “
SanSal
Acquisition
”).
Founded in 2015, SanSal is a Colorado-based producer
of natural rich-hemp products, using strict natural protocols and materials yielding broad spectrum phytocannabinoid rich hemp
oils, distillates and isolates. On the SanSal farm located in the high-altitude foothills of the Rocky Mountains in southwest Colorado,
SanSal grows hemp plants rooted in purity. SanSal’s proprietary genetic plants are cultivated from tissue cultures and clones
using sustainable farming practices that preserve soil integrity and conserve precious Rocky Mountain water. SanSal uses neither
any pesticides nor any non-natural fertilizers. SanSal is committed to natural cultivation and protecting the soil. SanSal believes
that it offers superior quality natural-grown whole plant broad spectrum phytocannabinoid hemp oils and extracts in various strengths
and formulations, including oils formulated to customer specifications. SanSal is licensed by the Colorado Department of Agriculture
to grow industrial hemp pursuant to Federal law on its farm.
Pursuant to the Exchange Agreement, we acquired
all the outstanding limited liability company interests of SanSal in exchange for the issuance to SanSal’s members,
pro
rata
, of 46,800,000 “
restricted
” shares of our common stock, whereupon the holder of the Company’s
currently outstanding 45,000,000 “
restricted
” shares of common stock contributed those shares to the capital
of the Company for cancellation. As a result of completion of the SanSal Acquisition, a “
Change in Control
”
of the Company has taken place.
At Closing, Alexander M. Salgado and Erduis Sanabria,
the members of SanSal’s management team, were appointed to the Company’s board of directors and as the Company’s
Chief Executive Officer and Executive Vice President, respectively. Jaitegh Singh, Armeau’s President, then stepped down
from such office and as a director, but continues with the Company as Vice President and Secretary.
Alexander M. Salgado
,
51, co-founded SanSal and his served as its Chief Executive Officer since its inception in January 2015. From 2013 to 2015,
Mr. Salgado was the Chief Operating Officer of IXE Agro USA LLC, a division of a multi-national conglomerate of firms involved
in the agricultural industry focused on the growing, marketing, shipping and selling of fresh produce throughout the Americas. From
2006 to 2013, Mr. Salgado was the President of Protex Investment Group LLC from 2006 to 2013, a real estate acquisition and management
consultation company. Since 2000, Mr. Salgado, a board licensed Certified Public Accountant has also served as President of Alexander
M. Salgado, CPA, PA, an accounting, tax and consulting firm located in Miami, Florida. Mr. Salgado holds a Bachelor’s degree
in Accounting from Florida International University.
Erduis Sanabria
,
45, co-founded SanSal and has served as its Executive Vice President since its inception in January 2015. From December 2012
to August 2014, Mr. Sanabria served as the Managing Member of Pam Exchange Recycling, LLC, a company he co-founded engaged in the
business of recycling aluminum products in the Dominican Republic. During that same period, Mr. Sanabria served as Manager
of Pam Exchange, LLC, a South Florida based diamond and watch trading company he founded in May 2010.
At Closing, the Company entered into employment
agreements with each of Messrs. Salgado and Sanabria. Each employment agreement provides for a three-year rolling term, base salary
of $150,000, increasing to $250,000 on April 1, 2018 and a grant of 1,000,000 vested options under the Company’s 2017 Stock
Incentive Plan (the “
Incentive Plan
”), which was also adopted at Closing. The options are exercisable at any
time during the ten (10) year period commencing on the date of grant, at an exercise price of $0.083 per share and are otherwise
subject to the terms of the Incentive Plan. The employment agreements also contain customary confidentiality, non-competition and
change in control provisions.
At Closing, former SanSal Members, who now hold
an aggregate of 26,674,500 shares of our common stock (or 44.1% of our outstanding common stock after giving effect to the consummation
of the SanSal Acquisition and the other transactions described herein), including Messrs. Salgado and Erduis, entered into a five-year
voting agreement (the “
Voting Agreement
”), pursuant to which Messrs. Salgado and Erduis will have the right
to direct the voting of their shares on all matter presented to shareholders as a vote.
Contemporaneously with completion of the SanSal
Acquisition, we sold 340,000 “
restricted
” shares of our common stock at a purchase price of $0.50 per share
to four “
accredited investors
” in a private offering (the “
Private Offering
”). The proceeds
from the sale of the shares in the Private Offering are being used for working capital and other general corporate purposes.
The shares of our common stock issued in the SanSal
Acquisition and the Private Offering were issued and sold pursuant to the exemption from registration afforded by Section 4(a)(2)
of the Securities Act of 1933, as amended and Regulation D thereunder.
Following completion of the SanSal Acquisition,
we applied to FINRA to (a) change our corporate name from “
Armeau Brands Inc.
” to “
SanSal Wellness
Holdings, Inc.
” (with a comparable change in our trading symbol from ARUU to SSWH); (b) authorize a class of “
blank
check
” preferred stock; and (c) implement a six-for-one forward stock split. The name and trading symbol change was effective
as of November 7, 2017 and the stock split was implemented on November 9, 2017.
The above summary of the SanSal Acquisition and
the related transactions described above is qualified in its entirety by reference to the copies of the Exchange Agreement, the
employment agreements, the Incentive Plan and the Voting Agreement, filed as
Exhibits 10.1, 10.2, 10.3, 10.4
and
10.5
to this Report, respectively and incorporated herein by reference.
|
Item 3.02
|
Unregistered Sales of Equity Securities.
|
The disclosure set forth in
Item 2.01
of this Report is incorporated
into this item by reference.
|
Item 5.01
|
Changes in Control of the Registrant.
|
The disclosure set forth in
Item 2.01
of this Report is incorporated
into this item by reference.
|
|
Item 5.02
|
Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.
|
The disclosure set forth in
Item 2.01
of this Current Report
on Form 8-K is incorporated into this item by reference.
|
|
Item 5.03
|
Amendments to Articles of Incorporation or Bylaws; Change in Fiscal Years.
|
As SanSal, the Company’s operating subsidiary, has a December
31 fiscal year-end, the Company has elected to change its fiscal year-end from January 31 to December 31, effective for the year
ending December 31, 2017. The Company will cover such transition by filing a Quarterly Report on Form 10-Q for the quarter ended
September 30, 2017 and an Annual Report on form 10-K for the year ending December 31, 2017.
The disclosure set forth in
Item 2.01
of this Report is incorporated
into this item by reference.
|
Item 9.01
|
Financial Statements and Exhibits.
|
(a)
Financial
statements of businesses acquired
. The following financial statements of SanSal are filed with this Report:
Independent Auditor’s Report
Consolidated Balance Sheets at December 31, 2016
and December 31, 2015
Consolidated Statements of Operations and Members’
Equity for the year ended December 31, 2016 and the period from February 20, 2015 (Date of Inception) to December 31, 2015
Consolidated Statements of Cash Flows for the year ended
December 31, 2016 and the period from February 20, 2015 (Date of Inception) to December 31, 2015
Notes to Consolidated Financial Statements
Consolidated Balance Sheets at June 30, 2017 and June
30, 2016 (unaudited)
Consolidated Statements of Operations and Members’
Equity for the six month periods ended June 30, 2017 and 2016 (unaudited)
Consolidated Statements of Cash Flows for the six
month periods ended June 30, 2017 and 2016 (unaudited)
Notes to Unaudited Consolidated Financial Statements
(b)
Pro
forma financial information
. The following pro forma financial information of SanSal and the Company is filed with this Report:
Unaudited Pro Forma Combined Financial
Information for the six months ended June 30, 2017 and the six months ended July 31, 2017
Unaudited Pro Forma Combined Balance
Sheet
Unaudited Pro Forma Combined Statement
of Operations for the six months ended June 30, 2017 and the six months ended July 31, 2017
Unaudited Pro Forma Combined Statement
of Operations for the year ended December 31, 2016 and the year ended January 31, 2017
(d)
Exhibits
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
Dated: December 1, 2017
|
SANSAL WELLNESS HOLDINGS, INC.
|
|
|
|
|
|
|
By:
|
/s/ Alexander M. Salgado
|
|
|
|
Alexander M. Salgado, Chief Executive Officer
|
INDEX TO FINANCIAL STATEMENTS AND PRO FORMA FINANCIAL
INFORMATION
271 LAKE DAVIS HOLDINGS, LLC D/B/A SANSAL WELLNESS
|
|
|
Page
|
|
|
|
|
|
Independent Auditor’s Report
|
|
1
|
|
|
|
|
|
Consolidated Balance Sheets at December 31, 2016 and December 31, 2015
|
|
2
|
|
|
|
|
|
Consolidated Statements of Operations and Members’ Equity for the year ended December 31, 2016 and the period from February 20, 2015 (Date of Inception) to December 31, 2015
|
|
4
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the year ended December 31, 2016 and the period from February 20, 2015 (Date of Inception) to December 31, 2015
|
|
5
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
|
6
|
|
|
|
|
|
Consolidated Balance Sheets at June 30, 2017 and June 30, 2016 (unaudited)
|
|
13
|
|
|
|
|
|
Consolidated Statements of Operations and
Members’ Equity for the six month periods ended June 30, 2017 and 2016 (unaudited)
|
|
15
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the six month periods ended June 30, 2017 and 2016 (unaudited)
|
|
16
|
|
|
|
|
|
Notes to Unaudited Consolidated Financial Statements
|
|
17
|
|
|
|
|
|
271 LAKE DAVIS HOLDINGS, LLC D/B/A SANSAL WELLNESS AND ARMEAU BRANDS INC.
|
|
|
|
|
|
|
|
Unaudited Pro Forma Combined Financial
Information for the six months ended June 30, 2017 and the six months ended July 31, 2017
|
|
24
|
|
|
|
|
|
Unaudited Pro Forma Combined Balance Sheet
|
|
25
|
|
|
|
|
|
Unaudited Pro Forma Combined Statement of Operations for the six months ended June 30, 2017 and the six months ended July 31, 2017
|
|
26
|
|
|
|
|
|
Unaudited Pro Forma Combined Statement of Operations for the year ended December 31, 2016 and the year ended January 31, 2017
|
|
27
|
Independent
Auditors’ Report
To
the Members
271
Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary
Miami, Florida
We
have audited the accompanying consolidated financial statements of 271 Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary
(a limited liability company), which comprise the consolidated balance sheets as of December 31, 2016 and 2015 and the related
consolidated statements of operations, members’ equity and cash flows for the year ended December 31, 2016 and for the period
February 20, 2015 (Date of Inception) through December 31, 2015 and the related notes to the consolidated financial statements.
Management’s
Responsibility for the Financial Statements
Management
is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting
principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal
control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement,
whether due to fraud or error.
Auditor’s
Responsibility
Our
responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits
in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan
and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free from material
misstatement.
An
audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial
statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material
misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor
considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements
in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit includes evaluating
the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management,
as well as evaluating the overall presentation of the consolidated financial statements.
We
believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position
of 271 Lake Davis Holdings, LLC dba Sansal and Subsidiary as of December 31, 2016 and 2015, and the results of its operations,
changes in members’ equity and cash flows for the year ended December 31, 2016 and for the period February 20, 2015 (Date
of Inception) through December 31, 2015 in accordance with accounting principles generally accepted in the United States of America.
Bridge
West, LLC
Longmont, CO
April
17, 2017
271
Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary
Consolidated Balance Sheets
December
31, 2016 and 2015
|
ASSETS
|
|
2016
|
|
|
2015
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
95,591
|
|
|
$
|
17,788
|
|
|
Inventories
|
|
|
546,623
|
|
|
|
7,500
|
|
|
Prepaid Expenses
|
|
|
—
|
|
|
|
19,846
|
|
|
Receivables
|
|
|
—
|
|
|
|
3,250
|
|
|
Total Current Assets
|
|
$
|
642,214
|
|
|
$
|
48,384
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT
|
|
|
|
|
|
|
|
|
|
Land & Land Improvements
|
|
$
|
364,825
|
|
|
$
|
270,116
|
|
|
Building and Improvements
|
|
|
1,427,130
|
|
|
|
52,116
|
|
|
Greenhouse
|
|
|
691,456
|
|
|
|
—
|
|
|
Machinery and Equipment
|
|
|
693,734
|
|
|
|
—
|
|
|
Furniture and Fixtures
|
|
|
257,242
|
|
|
|
11,141
|
|
|
Computer Equipment
|
|
|
21,019
|
|
|
|
7,077
|
|
|
Truck
|
|
|
16,161
|
|
|
|
14,461
|
|
|
Construction in Progress
|
|
|
—
|
|
|
|
774,790
|
|
|
|
|
$
|
3,471,567
|
|
|
$
|
1,129,701
|
|
|
Less Accumulated Depreciation
|
|
|
(73,318
|
)
|
|
|
(1,345
|
)
|
|
Net Property and Equipment
|
|
$
|
3,398,249
|
|
|
$
|
1,128,356
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
Land - held for investment
|
|
$
|
69,000
|
|
|
$
|
69,000
|
|
|
Capital Lease Asset - not in service
|
|
|
815,180
|
|
|
$
|
—
|
|
|
Total Other Assets
|
|
$
|
884,180
|
|
|
$
|
69,000
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
4,924,643
|
|
|
$
|
1,245,740
|
|
See
Accompanying Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS' EQUITY
|
|
2016
|
|
|
2015
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
$
|
13,828
|
|
|
$
|
32,554
|
|
|
Current Portion of Long Term Debt
|
|
|
390,600
|
|
|
|
14,000
|
|
|
Accrued Expenses
|
|
|
6,756
|
|
|
|
—
|
|
|
Total Current Liabilities
|
|
$
|
411,184
|
|
|
$
|
46,554
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
Note Payable
|
|
$
|
125,149
|
|
|
$
|
137,614
|
|
|
Mortgage Payable
|
|
|
50,603
|
|
|
|
53,102
|
|
|
Capital Lease Obligation
|
|
|
538,254
|
|
|
|
—
|
|
|
Less Current Portion
|
|
|
(390,600
|
)
|
|
|
(14,000
|
)
|
|
Net Long-Term Debt
|
|
$
|
323,406
|
|
|
$
|
176,716
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS' EQUITY
|
|
$
|
4,190,053
|
|
|
$
|
1,022,470
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS' EQUITY
|
|
$
|
4,924,643
|
|
|
$
|
1,245,740
|
|
271
Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary
Consolidated Statements of Operations and Members’
Equity
For
the Year Ended December 31, 2016 and for the Period February 20, 2015
(Date of Inception) through December 31, 2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
76,232
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
42,793
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
33,439
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
Cultivation
|
|
$
|
478,707
|
|
|
$
|
—
|
|
|
Processing
|
|
|
186,512
|
|
|
|
27,129
|
|
|
Selling, General and Administrative
|
|
|
788,521
|
|
|
|
156,755
|
|
|
Total Operating Expenses
|
|
$
|
1,453,740
|
|
|
$
|
183,884
|
|
|
Operating income (loss)
|
|
$
|
(1,420,301
|
)
|
|
$
|
(183,884
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
Miscellaneous income
|
|
$
|
—
|
|
|
$
|
5,000
|
|
|
Total Other income (expenses)
|
|
$
|
—
|
|
|
$
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
$
|
(1,420,301
|
)
|
|
$
|
(178,884
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Members' equity - Beginning of year
|
|
|
1,022,470
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions
|
|
|
4,587,884
|
|
|
|
1,201,354
|
|
|
|
|
|
|
|
|
|
|
|
|
Members' equity - End of year
|
|
$
|
4,190,053
|
|
|
$
|
1,022,470
|
|
See
Accompanying Notes to Consolidated Financial Statements
271
Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary
Consolidated Statements of Cash Flows
For
the Year Ended December 31, 2016 and for the Period February 20, 2015
(Date of Inception) through December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
(1,420,301
|
)
|
|
$
|
(178,884
|
)
|
|
Adjustments to Reconcile Net Income (Loss) to Net Cash
|
|
|
|
|
|
|
|
|
|
Provided (Used) by Operating Activities
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
71,973
|
|
|
|
1,345
|
|
|
Changes in Operating Assets and Liabilities
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
(539,123
|
)
|
|
|
(7,500
|
)
|
|
Other Current Assets
|
|
|
23,096
|
|
|
|
(23,096
|
)
|
|
Accounts Payable and Other Current Liabilities
|
|
|
(11,970
|
)
|
|
|
32,554
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
|
|
$
|
(1,876,325
|
)
|
|
$
|
(175,581
|
)
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Purchase of Property and Equipment
|
|
|
(2,341,866
|
)
|
|
|
(997,794
|
)
|
|
Payment for Capital Lease
|
|
|
(215,606
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
|
|
$
|
(2,557,472
|
)
|
|
$
|
(997,794
|
)
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Payments of Notes Payable
|
|
$
|
(14,964
|
)
|
|
$
|
(10,191
|
)
|
|
Payments of Capital Lease Obligation
|
|
|
(61,320
|
)
|
|
|
—
|
|
|
Contributions from Members' - net
|
|
|
4,587,884
|
|
|
|
1,201,354
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
|
|
$
|
4,511,600
|
|
|
$
|
1,191,163
|
|
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
$
|
77,803
|
|
|
$
|
17,788
|
|
|
CASH AND CASH EQUIVALENTS - Beginning of Year
|
|
|
17,788
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS - End of Year
|
|
$
|
95,591
|
|
|
$
|
17,788
|
|
See
Accompanying Notes to Consolidated Financial Statements
271
Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary
Notes to Consolidated Financial Statements
For
the Year Ended December 31, 2016 and for the Period February 20, 2015
(Date of Inception) through December 31, 2015
NOTE
1: NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature
of Business
271
Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary (the “Company”), a Delaware limited liability company
produces hemp from field to a processed oil. During 2015, the Company received approval to grow and process hemp from Colorado
Department of Agriculture.
Sansal,
LLC was a wholly owned subsidiary that was merged into 271 Lake Davis Holdings, LLC in January 2016.
Principles
of Consolidation
The
accompanying consolidated financial statements reflect the accounts of 271 Lake Davis Holdings, LLC dba Sansal Wellness and Subsidiary
and its wholly owned subsidiary, Sansal, LLC. All significant inter-company accounts and transactions have been eliminated in
consolidation.
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 certain reported amounts and disclosures. Actual results could
differ from these estimates.
Fair
Value Measurement
The
estimated fair values of the Company’s short-term financial instruments, including receivables and payables arising in the
ordinary course of business, approximate their individual carrying amounts due to the relatively short period of time between
their origination and expected realization.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. At times,
cash and cash equivalents may be in excess of FDIC insurance limits.
Revenue
Recognition
The
Company recognizes revenue in accordance with Accounting Standards Codification No. 605, “Revenue Recognition” (“ASC-605”),
ASC-605 requires that four basic criteria must be met before revenue can be recognized: (1) persuasive evidence of an arrangement
exists; (2) delivery has occurred; (3) the selling price is fixed and determinable; and (4) collectability is reasonably assured.
Determination of criteria (3) and (4) are based on management’s judgments regarding the fixed nature of the selling prices
of the products delivered and the collectability of those amounts. Provisions for discounts and rebates to customers, estimated
returns and allowances, and other adjustments are provided for in the same period the related sales are recorded. The Company
will defer any revenue for which the product or servicers has not been delivered or provided or is subject to refund until such
time that the Company and the customer jointly determine that the product has been delivered or no refund will be required.
NOTE
1: NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Inventories
Inventories
consist of growing and processed plants and oils and are valued at the lower of cost or market. In evaluating whether inventories
are stated at lower of cost or market, management considers such factors as inventories in hand, estimated time to sell such inventories
and current market conditions. Write-offs for inventory obsolescence are recorded when, in the opinion of management, the value
of specific inventory items has been impaired.
Property
and Equipment
Purchase
of property and equipment are recorded at cost. Improvements and replacements of property and equipment are capitalized. Maintenance
and repairs that do not improve or extend the lives of property and equipment are charged to expense as incurred. When assets
are sold or retired, their cost and related accumulated depreciation are removed from the accounts and any gain or loss is reported
in the
Statements of Income
. Depreciation is provided over the estimated economic useful lives of each class of assets
and is computed using the straight-line method. Total depreciation expense was $71,973 for the year ended December 31, 2016 and
$1,345 for the period February 20, 2015 (Date of Inception) through December 31, 2015.
Estimated
economic useful lives of property and equipment range from 3 to 39 years.
Impairment
of Long-Lived Assets
The
carrying value of long-lived assets are reviewed when facts and circumstances suggest that the assets may be impaired or that
the amortization period may need to be changed. The Company considers internal and external factors relating to each asset, including
cash flows, local market developments, industry trends and other publicly available information. If these factors and the projected
undiscounted cash flows of the Company over the remaining amortization period indicate that the asset will not be recoverable,
the carrying value will be adjusted to the fair market value. No adjustment was considered necessary for the year ended December
31, 2016 and for the period February 20, 2015 (Date of Inception) through December 31, 2015.
Start-up
Costs
Start-up
costs or expense are initial costs incurred in creating and organizing a company. Startup costs usually include legal and promotional
fees to establish the company with the state and federal government. Start-up costs can also include opening a new facility, introducing
new products or services, conducting business in a new territory, conducting business with an entirely new class of customers,
and costs relating to performing feasibility studies, among others.
NOTE
1: NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Start-up
Costs (Continued)
Pursuant
to Section 195 of the Internal Revenue Code of 1986, as amended (“Section 195”), start-up expenditures are permitted
to be capitalized and amortized over a maximum period of 180 months. According to Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) 720-15,
Start-up Costs
, start-up costs are expensed as incurred.
The Company recorded $178,884 in start-up expenses for the period February 20, 2015 (Date of Inception) through December 31, 2015.
Income
Taxes
The
Company is a Limited Liability Company (“LLC”) for income tax purposes. In lieu of corporate income taxes, the owners
are taxed on their proportionate shares of the Company’s taxable income. Accordingly, no liability for federal or state
income taxes and no provision for federal or state income taxes have been included in the financial statements.
In
accordance with Financial Accounting Standards Board ASC Topic 740, Income Taxes, management evaluated the Company’s tax
positions and concluded that the Company had taken no uncertain tax positions that require adjustment to the financial statements
to comply with the provisions of this guidance. The Company is subject to income tax examinations by the U.S. federal, state,
or local tax authorities since inception. Interest and penalties are classified as expense as incurred.
Under
Federal law, the Company is a taxable entity and is subject to Federal income tax. Pursuant to Section 280E of the Internal Revenue
Code of 1986, as amended (“Section 280E”) the Company may not be permitted to take tax deductions for certain operating
expenses. According to Section 280E, cost of goods sold are considered the only deductible expenses under Federal case law. Cost
of goods sold determined under U.S. GAAP may differ from that calculated under Section 280E.
Related
Party Transactions
The
Company follows FASB ASC subtopic 850-10, Related Party Disclosures, for the identification of related parties and disclosure
of related party transactions. Pursuant to ASC 850-10-20, related parties include: a) affiliates of the Company; b) entities for
which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value
Option Subsection of Section 825–10–15, to be accounted for by the equity method by the investing entity; c) trusts
for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management;
d) principal owners of the Company; e) management of the Company; f) other parties with which the Company may deal if one party
controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting
parties might be prevented from fully pursuing its own separate interests; and g) other parties that can significantly influence
the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties
and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully
pursuing its own separate interests.
NOTE
1: NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Related
Party Transactions (Continued)
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall
include: a) the nature of the relationship(s) involved; b) a description of the transactions, including transactions to which
no amounts or nominal amounts were ascribed, for each of the periods for which statements of operation are presented, and such
other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c) the
dollar amounts of transactions for each of the periods for which statements of operations are presented and the effects of any
change in the method of establishing the terms from that used in the preceding period; and d) amounts due from or to related parties
as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.
Subsequent
Events
The
Company has evaluated subsequent events through April 17, 2017, the date on which the financial statements were issued.
Reclassifications
Certain
reclassifications have been made in the 2016 consolidated financial statements to conform to classifications used in 2015.
NOTE
2: INVENTORIES
Detail
of inventories are as follows for December 31:
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
Inventory
|
|
|
|
|
|
|
|
Work In Progress
|
|
$
|
546,623
|
|
|
$
|
7,500
|
|
|
Reserve
|
|
|
—
|
|
|
$
|
—
|
|
|
Inventory - net of reserve
|
|
$
|
546,623
|
|
|
$
|
7,500
|
|
|
|
|
|
|
|
|
|
|
|
As
of December 31, 2016, work in progress represented plants in various stages of grow cycles, harvested plant material and whole
plant extracts in various stages of the production cycle that was not yet packaged.
NOTE
3: LONG-TERM DEBT
Long-term
debt consisted of the following at December 31:
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Note Payable - Siloam Road dated February 5, 2015. The note requires monthly payments of $1,618 that bears interest at 6.00% per annum until February 1, 2020 when the balance is due in full. The note is secured by specific assets.
|
|
$
|
125,149
|
|
|
$
|
137,614
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Payable dated January 7, 2015. The note requires monthly payments of $466 that bears interest at 6.00% per annum until January 7, 2030 when the balance is due in full. The loan is secured by specific assets.
|
|
|
50,603
|
|
|
|
53,102
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Lease Payable - NFS Leasing dated February 10, 2016. The lease requires monthly payments of $32,850 until May 2018 when the Company may purchase the equipment for $1.
|
|
|
538,254
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
714,006
|
|
|
|
190,716
|
|
|
Current Portion of Notes Payable
|
|
|
(14,600
|
)
|
|
|
(14,000
|
)
|
|
Current Portion of Captial Lease
|
|
|
(376,000
|
)
|
|
|
—
|
|
|
Long-Term Debt - net of current portion
|
|
$
|
323,406
|
|
|
$
|
176,716
|
|
Future
principal payments for the next 5 years are as follows for the years ended December 31:
|
2017
|
|
$
|
390,600
|
|
|
2018
|
|
$
|
178,054
|
|
|
2019
|
|
$
|
17,000
|
|
|
2020
|
|
$
|
18,100
|
|
|
2021
|
|
$
|
18,300
|
|
|
Thereafter
|
|
$
|
91,952
|
|
|
|
|
$
|
714,006
|
|
NOTE
4: CAPITAL LEASES
The
Company leases a piece of equipment that expires in July 2019. Management has classified this lease as a capital lease. The leased
asset included in other assets on the balance sheet was as follows as of December 31:
|
|
|
2016
|
|
|
Equipment - not placed in service
|
|
$
|
815,180
|
|
As
of December 31, 2016, minimum rental commitments under the capital lease are as follows:
|
2017
|
|
$
|
394,200
|
|
|
2018
|
|
|
164,250
|
|
|
Total Minimum Lease Payments
|
|
$
|
558,450
|
|
|
Less Amounts Representing Interest
|
|
|
(20,196
|
)
|
|
Present Value of Net Minimum Lease Payments
|
|
$
|
538,254
|
|
NOTE
5: OPERATING LEASES
On
January 15, 2017, the Company entered an agreement with Pueblo, CO Board of Water Works to lease water for the Company’s
cultivation process. The agreement went into effect as of November 1, 2016 with a term of 10 years expiring on October 31, 2026,
with an option to extend the lease upon expiration for 10 additional years. This agreement replaced previously entered agreements
with Pueblo, CO Board of Water Works. The lease requires annual non-refundable minimum service fees of $15,000 and a usage charge
of $1,063 per acre for 30 acres. The minimum service fees and usage charges are subject to escalators for each year based upon
percentage increases of Pueblo, CO Board of Water Works rates from the previous calendar year. Total water lease expense was $61,638
for the year ended December 31, 2016 and $27,129 for the period February 20, 2015 (Date of Inception) through December 31, 2015.
On
July 12, 2016, the Company entered an agreement to lease office space for a sales office for a term of 15 months expiring on October
31, 2017. The agreement requires monthly lease payments of $4,078 and included three free months of rent forgiven.
On
November 9, 2016, the Company entered an agreement to lease office space for a sales office for a term of 7 months expiring on
May 31, 2017. The lease requires monthly lease payments of $704.
NOTE
6: SUPPLEMENTAL CASHFLOW DISCLOSURE
The
Company paid interest of $28,717 and $9,409 during the years ended December 31, 2016 and 2015, respectively.
The
Company paid no income taxes during the year ended December 31, 2016 and 2015.
In
January 2015, the Company acquired a lot in the amount of $66,000 from one of its member of the Company by assuming a mortgage
payable in the amount of $55,200 and a capital contribution of account of $10,800.
In
April 2015, the Company purchased land through a note payable in the amount of $145,782.
During
2015, the two members paid for fixed assets in the amount of approximately $930,000 which has been reflected as capital contribution.
In
August 2016, the Company acquired a piece of equipment through a capital lease in the amount of $599,574.
NOTE
7: SUBSEQUENT EVENTS
In
February 2017, the Company distributed land held for investment and the related mortgage note payable to one of the members.
271
Lake Davis Holdings, LLC dba Sansal Wellness
Consolidated
Balance Sheets (Unaudited)
June
30, 2017 and 2016
|
|
|
|
|
|
|
|
|
ASSETS
|
|
2017
|
|
|
2016
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
5,508
|
|
|
$
|
189
|
|
|
Inventories
|
|
|
1,327,217
|
|
|
|
300,985
|
|
|
Prepaid Expenses
|
|
|
15,639
|
|
|
|
5,081
|
|
|
Advance to Partners
|
|
|
—
|
|
|
|
66,392
|
|
|
Receivables
|
|
|
—
|
|
|
|
3,461
|
|
|
Total Current Assets
|
|
$
|
1,348,364
|
|
|
$
|
376,108
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT
|
|
|
|
|
|
|
|
|
|
Land & Land Improvements
|
|
$
|
398,126
|
|
|
$
|
334,786
|
|
|
Building and Improvements
|
|
|
1,437,805
|
|
|
|
1,184,470
|
|
|
Greenhouse
|
|
|
684,635
|
|
|
|
555,606
|
|
|
Machinery and Equipment
|
|
|
1,168,862
|
|
|
|
522,750
|
|
|
Furniture and Fixtures
|
|
|
143,014
|
|
|
|
94,264
|
|
|
Computer Equipment
|
|
|
17,607
|
|
|
|
12,620
|
|
|
Truck
|
|
|
16,160
|
|
|
|
16,160
|
|
|
Capital Lease Asset
|
|
|
815,180
|
|
|
|
815,180
|
|
|
|
|
$
|
4,681,389
|
|
|
$
|
3,535,836
|
|
|
Less Accumulated Depreciation
|
|
|
(172,540
|
)
|
|
|
(37,332
|
)
|
|
Net Property and Equipment
|
|
$
|
4,508,849
|
|
|
$
|
3,498,504
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
Land - held for investment
|
|
$
|
—
|
|
|
$
|
69,000
|
|
|
Deposits
|
|
|
—
|
|
|
|
66,673
|
|
|
Total Other Assets
|
|
$
|
—
|
|
|
$
|
135,673
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
5,857,213
|
|
|
$
|
4,010,285
|
|
|
See
Accompanying Notes to Unaudited Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
2017
|
|
|
2016
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
$
|
11,387
|
|
|
$
|
—
|
|
|
Accrued Payroll
|
|
|
150,000
|
|
|
|
8,756
|
|
|
Accrued Interest
|
|
|
6,342
|
|
|
|
—
|
|
|
Notes Payable Partners
|
|
|
876,340
|
|
|
|
—
|
|
|
Current Portion of Long Term Debt
|
|
|
390,600
|
|
|
|
390,600
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
$
|
1,434,669
|
|
|
$
|
399,356
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
Note Payable
|
|
$
|
117,300
|
|
|
$
|
130,315
|
|
|
Mortgage Payable
|
|
|
—
|
|
|
|
53,102
|
|
|
Capital Lease Obligation
|
|
|
538,254
|
|
|
|
599,574
|
|
|
Less Current Portion
|
|
|
(390,600
|
)
|
|
|
(390,600
|
)
|
|
Net Long-Term Debt
|
|
$
|
264,954
|
|
|
$
|
392,391
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
$
|
4,157,590
|
|
|
$
|
3,218,538
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
5,857,213
|
|
|
$
|
4,010,285
|
|
|
See Accompanying Notes to Unaudited Consolidated
Financial Statements
|
271 Lake Davis Holdings, LLC dba Sansal Wellness
Consolidated Statements of Operations and Members’
Equity
(Unaudited)
For the Six Month Periods Ended June 30, 2017 and 2016
|
|
|
|
|
|
|
|
|
|
|
Six Month Period Ended June 30
|
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
500,305
|
|
|
$
|
11,773
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
250,602
|
|
|
|
9,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
249,703
|
|
|
$
|
2,273
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
Cultivation
|
|
$
|
—
|
|
|
$
|
31,124
|
|
|
Processing
|
|
|
2,966
|
|
|
|
52,105
|
|
|
Selling, General and Administrative
|
|
|
794,570
|
|
|
|
239,547
|
|
|
Total Operating Expenses
|
|
$
|
797,536
|
|
|
$
|
322,776
|
|
|
Operating loss
|
|
$
|
(547,833
|
)
|
|
$
|
(320,503
|
)
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(547,833
|
)
|
|
$
|
(320,503
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Members’ equity - Beginning of period
|
|
|
4,190,053
|
|
|
|
1,022,470
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions (Distributions)
|
|
|
515,370
|
|
|
|
2,516,571
|
|
|
|
|
|
|
|
|
|
|
|
|
Members’ equity - End of period
|
|
$
|
4,157,590
|
|
|
$
|
3,218,538
|
|
See Accompanying Notes to Unaudited Consolidated Financial Statements
271 Lake Davis Holdings, LLC dba Sansal Wellness
Consolidated Statements of Cash Flows (Unaudited)
For the Six Month Periods Ended June 30, 2017 and 2016
|
|
|
2017
|
|
|
2016
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(547,833
|
)
|
|
$
|
(320,503
|
)
|
|
Adjustments to Reconcile Net Loss to Net Cash
|
|
|
|
|
|
|
|
|
|
Provided (Used) by Operating Activities
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
99,222
|
|
|
|
35,987
|
|
|
Changes in Operating Assets and Liabilities
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
(780,594
|
)
|
|
|
(293,485
|
)
|
|
Other Current Assets
|
|
|
(15,639
|
)
|
|
|
14,554
|
|
|
Deposits
|
|
|
—
|
|
|
|
(66,673
|
)
|
|
Accounts Payable and Other Current Liabilities
|
|
|
147,145
|
|
|
|
(23,798
|
)
|
|
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
|
|
$
|
(1,097,699
|
)
|
|
$
|
(653,918
|
)
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Purchase of Property and Equipment
|
|
|
(394,642
|
)
|
|
|
(1,590,955
|
)
|
|
Payment for Capital Lease
|
|
|
—
|
|
|
|
(215,606
|
)
|
|
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
|
|
$
|
(394,642
|
)
|
|
$
|
(1,806,561
|
)
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Payments of Notes Payable
|
|
$
|
(7,849
|
)
|
|
$
|
(7,299
|
)
|
|
Proceeds from Note Payable Partners
|
|
|
876,340
|
|
|
|
—
|
|
|
Payments on Advance to Partners
|
|
|
—
|
|
|
|
(66,392
|
)
|
|
Contributions from Members’ - net
|
|
|
533,767
|
|
|
|
2,516,571
|
|
|
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
|
|
$
|
1,402,258
|
|
|
$
|
2,442,880
|
|
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
$
|
(90,083
|
)
|
|
$
|
(17,599
|
)
|
|
CASH AND CASH EQUIVALENTS - Beginning of Year
|
|
|
95,591
|
|
|
|
17,788
|
|
|
CASH AND CASH EQUIVALENTS - End of Year
|
|
$
|
5,508
|
|
|
$
|
189
|
|
See Accompanying Notes to Unaudited Consolidated Financial Statements
271
Lake Davis Holdings, LLC dba Sansal Wellness
Notes
to Unaudited Consolidated Financial Statements
For
the Three and Six Month Periods Ended June 30, 2017 and 2016
NOTE
1: NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature
of Business
271
Lake Davis Holdings, LLC dba Sansal Wellness (the “Company”), a Delaware limited liability company produces hemp from
field to a processed oil. During 2015, the Company received approval to grow and process hemp from Colorado Department of Agriculture.
Sansal,
LLC was a wholly owned subsidiary that was merged into 271 Lake Davis Holdings, LLC in January 2016.
Principles
of Consolidation
The
accompanying consolidated financial statements reflect the accounts of 271 Lake Davis Holdings, LLC dba Sansal Wellness and its
wholly owned subsidiary, Sansal, LLC. All significant inter-company accounts and transactions have been eliminated in consolidation.
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 certain reported amounts and disclosures. Actual results could
differ from these estimates.
Fair
Value Measurement
The
estimated fair values of the Company’s short-term financial instruments, including receivables and payables arising in the
ordinary course of business, approximate their individual carrying amounts due to the relatively short period of time between
their origination and expected realization.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. At times,
cash and cash equivalents may be in excess of FDIC insurance limits.
Revenue
Recognition
The
Company recognizes revenue in accordance with Accounting Standards Codification No. 605, “Revenue Recognition” (“ASC-605”),
ASC-605 requires that four basic criteria must be met before revenue can be recognized: (1) persuasive evidence of an arrangement
exists; (2) delivery has occurred; (3) the selling price is fixed and determinable; and (4) collectability is reasonably assured.
Determination of criteria (3) and (4) are based on management’s judgments regarding the fixed nature of the selling prices
of the products delivered and the collectability of those amounts. Provisions for discounts and rebates to customers, estimated
returns and allowances, and other adjustments are provided for in the same period the related sales are recorded. The Company
will defer any revenue for which the product or servicers has not been delivered or provided or is subject to refund until such
time that the Company and the customer jointly determine that the product has been delivered or no refund will be required.
271
Lake Davis Holdings, LLC dba Sansal Wellness
Notes
to Unaudited Consolidated Financial Statements
For
the Three and Six Month Periods Ended June 30, 2017 and 2016
NOTE
1: NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Inventories
Inventories
consist of growing and processed plants and oils and are valued at the lower of cost or market. In evaluating whether inventories
are stated at lower of cost or market, management considers such factors as inventories in hand, estimated time to sell such inventories
and current market conditions. Write-offs for inventory obsolescence are recorded when, in the opinion of management, the value
of specific inventory items has been impaired.
Property
and Equipment
Purchase
of property and equipment are recorded at cost. Improvements and replacements of property and equipment are capitalized. Maintenance
and repairs that do not improve or extend the lives of property and equipment are charged to expense as incurred. When assets
are sold or retired, their cost and related accumulated depreciation are removed from the accounts and any gain or loss is reported
in the
Statements of Income
. Depreciation is provided over the estimated economic useful lives of each class of assets
and is computed using the straight-line method. Total depreciation expense was $49,611 and $17,993 for the three month period
and $99,222 and $35,987 for the six month period ended June 30, 2017 and 2016, respectively. Estimated economic useful lives of
property and equipment range from 3 to 39 years.
Impairment
of Long-Lived Assets
The
carrying value of long-lived assets are reviewed when facts and circumstances suggest that the assets may be impaired or that
the amortization period may need to be changed. The Company considers internal and external factors relating to each asset, including
cash flows, local market developments, industry trends and other publicly available information. If these factors and the projected
undiscounted cash flows of the Company over the remaining amortization period indicate that the asset will not be recoverable,
the carrying value will be adjusted to the fair market value. No adjustment was considered necessary for the six month period
ended June 30, 2017 and 2016, respectively.
Income
Taxes
The
Company is a Limited Liability Company (“LLC”) for income tax purposes. In lieu of corporate income taxes, the owners
are taxed on their proportionate shares of the Company’s taxable income. Accordingly, no liability for federal or state
income taxes and no provision for federal or state income taxes have been included in the financial statements.
In
accordance with Financial Accounting Standards Board ASC Topic 740, Income Taxes, management evaluated the Company’s tax
positions and concluded that the Company had taken no uncertain tax positions that require adjustment to the financial statements
to comply with the provisions of this guidance. The Company is subject to income tax examinations by the U.S. federal, state,
or local tax authorities since inception. Interest and penalties are classified as expense as incurred.
NOTE
1: NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Related
Party Transactions
The
Company follows FASB ASC subtopic 850-10, Related Party Disclosures, for the identification of related parties and
disclosure of related party transactions. Pursuant to ASC 850-10-20, related parties include: a) affiliates of the Company;
b) entities for which investments in their equity securities would be required, absent the election of the fair value
option
under the Fair Value Option Subsection of Section 825–10–15, to be accounted for by the equity method by the
investing entity; c) trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or
under the trusteeship of management; d) principal owners of the Company; e) management of the Company; f) other parties with
which the Company may deal if one party controls or can significantly influence the management or operating policies of the
other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g) other parties that can significantly influence the management or operating policies of the transacting parties or that
have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one
or more of the transacting parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall
include: a) the nature of the relationship(s) involved; b) a description of the transactions, including transactions to which
no amounts or nominal amounts were ascribed, for each of the periods for which statements of operation are presented, and such
other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c) the
dollar amounts of transactions for each of the periods for which statements of operations are presented and the effects of any
change in the method of establishing the terms from that used in the preceding period; and d) amounts due from or to related parties
as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.
Subsequent
Events
The
Company has evaluated subsequent events through November 27, 2017, the date on which the financial statements were issued.
NOTE
2: INVENTORIES
Detail
of inventories are as follows for June 30:
|
|
|
2017
|
|
|
2016
|
|
|
Inventory
|
|
|
|
|
|
|
|
Finished
Goods
|
|
$
|
272,167
|
|
|
$
|
—
|
|
|
Work
In Progress
|
|
|
1,055,050
|
|
|
|
300,985
|
|
|
Inventory
|
|
$
|
1,327,217
|
|
|
$
|
300,985
|
|
As
of June 30, 2017 and 2016, work in progress represented plants in various stages of grow cycles, harvested plant material and
whole plant extracts in various stages of the production cycle that was not yet packaged.
271
Lake Davis Holdings, LLC dba Sansal Wellness
Notes
to Unaudited Consolidated Financial Statements
For
the Three and Six Month Periods Ended June 30, 2017 and 2016
NOTE
3: LONG-TERM DEBT
Long-term
debt consisted of the following at June 30:
|
|
|
2017
|
|
|
2016
|
|
|
Note
Payable - Siloam Road dated February 5, 2015. The note requires monthly payments of $1,618 that bears interest at 6.00% per
annum until February 1, 2020 when the balance is due in full. The note is secured by specific assets.
|
|
$
|
117,300
|
|
|
$
|
130,315
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Payable dated January 7,
2015. The note required monthly payments of $466 that bears interest at 6.00% per annum. The loan was secured by specific
assets.
|
|
|
—
|
|
|
|
53,102
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
Lease Payable - NFS Leasing dated February 10, 2016. The lease requires monthly payments of $32,850 until May 2018 when the
Company may purchase the equipment for $1.
|
|
|
538,254
|
|
|
|
599,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
655,554
|
|
|
|
782,991
|
|
|
Current Portion
of Notes Payable
|
|
|
(14,600
|
)
|
|
|
(14,600
|
)
|
|
Current
Portion of Captial Lease
|
|
|
(376,000
|
)
|
|
|
(376,000
|
)
|
|
Long-Term
Debt - net of current portion
|
|
$
|
264,954
|
|
|
$
|
392,391
|
|
Future
principal payments for the next 5 years are as follows for the years ended December 31:
|
2017
|
|
$
|
390,600
|
|
|
2018
|
|
|
175,200
|
|
|
2019
|
|
|
14,000
|
|
|
2020
|
|
|
15,000
|
|
|
2021
|
|
|
15,000
|
|
|
Thereafter
|
|
|
45,754
|
|
|
|
|
$
|
655,554
|
|
271
Lake Davis Holdings, LLC dba Sansal Wellness
Notes
to Unaudited Consolidated Financial Statements
For
the Three and Six Month Periods Ended June 30, 2017 and 2016
NOTE
4: CAPITAL LEASES
The
Company leases a piece of equipment that expires in July 2019. Management has classified this lease as a capital lease. The leased
asset included in other assets on the balance sheet was as follows as of June 30, 2017 and 2016:
|
Equipment
- not placed in service
|
|
$
|
815,180
|
|
As
of June 30, 2017, minimum rental commitments under the capital lease are as follows:
|
2017
|
|
$
|
407,651
|
|
|
2018
|
|
|
164,250
|
|
|
Total Minimum Lease
Payments
|
|
$
|
571,901
|
|
|
Less
Amounts Representing Interest
|
|
|
(33,647
|
)
|
|
Present
Value of Net Minimum Lease Payments
|
|
$
|
538,254
|
|
NOTE
5: OPERATING LEASES
On
January 15, 2017, the Company entered an agreement with Pueblo, CO Board of Water Works to lease water for the Company’s
cultivation process. The agreement went into effect as of November 1, 2016 with a term of 10 years expiring on October 31, 2026,
with an option to extend the lease upon expiration for 10 additional years. This agreement replaced previously entered agreements
with Pueblo, CO Board of Water Works. The lease requires annual non-refundable minimum service fees of $15,000 and a usage charge
of $1,063 per acre for 30 acres. The minimum service fees and usage charges are subject to escalators for each year based upon
percentage increases of Pueblo, CO Board of Water Works rates from the previous calendar year. Total water lease expense was $11,724
and $18,693 for the three month period and $23,448 and $28,894 for the six month period ended June 30, 2017 and 2016, respectively.
On
July 12, 2016, the Company entered an agreement to lease office space for a sales office for a term of 15 months expiring on October
31, 2017. The agreement requires monthly lease payments of $4,078 and included three free months of rent forgiven.
On
November 9, 2016, the Company entered an agreement to lease office space for a sales office for a term of 7 months expiring on
May 31, 2017. The lease required monthly lease payments of $704 and was not renewed.
271
Lake Davis Holdings, LLC dba Sansal Wellness
Notes
to Consolidated Financial Statements
For
the Three and Six Month Periods Ended June 30, 2017 and 2016
NOTE
5: OPERATING LEASES (CONTINUED)
As
of June 30, 2017, minimum rental commitments under the operating leases are as follows:
|
2017
|
|
|
$
|
37,690
|
|
|
2018
|
|
|
|
27,756
|
|
|
2019
|
|
|
|
27,756
|
|
|
2020
|
|
|
|
27,756
|
|
|
2021
|
|
|
|
27,756
|
|
|
Thereafter
|
|
|
|
76,654
|
|
|
|
|
|
$
|
225,368
|
|
NOTE
6: RELATED PARTY
The
Company also entered into various note payables with owners of the company between March 2017 and June 2017. The notes bear interest
between 2.00% and 3.00% per annum. Principal and interest is payable in one installment due upon the earlier of 120 days after
the Company consummating a reverse merger or nine months after the date of the note. The balances due on these notes was $876,340
as of June 30, 2017.
NOTE
7: SUPPLEMENTAL CASHFLOW DISCLOSURE
The
Company paid interest of $0 and $7,246 for the three month periods and $8,205 and $12,784 during the six month periods ended June
30, 2017 and 2016, respectively.
The
Company paid no income taxes during the three and six month periods ended June 30, 2017 and 2016.
In
February 2017, the Company distributed land held for investment of $69,000 and the related mortgage note payable with a balance
of $50,603 to one of the members.
NOTE
8: SUBSEQUENT EVENTS
Effective
September 27, 2017, the Company completed a reverse merger transaction with Armeau Brands, Inc. (“Armeau”), whereby
Armeau acquired 100% of the issued and outstanding limited liability company membership interests of the Company in exchange for
7,800,000 restricted shares of Armeau common stock, which represented 100% of 271 Lake Davis Holdings LLC’s total member
units outstanding immediately following the closing of the transaction. As a result of the reverse merger transaction, the Company
became a wholly-owned subsidiary and the former members of the Company became the owners of Armeau. Armeau the changed their name
to “Sansal Wellness Holdings, Inc.
271
Lake Davis Holdings, LLC dba Sansal Wellness
Notes
to Unaudited Consolidated Financial Statements
For
the Three and Six Month Periods Ended June 30, 2017 and 2016
NOTE
8: SUBSEQUENT EVENTS (CONTINUED)
The
Company approved their 2017 Incentive Stock Plan on September 27, 2017, which authorizes the Company to grant or issue non-qualified
stock options, incentive stock options, stock appreciation rights, restricted stock, restricted stock units and other equity awards
up to a total of 1.250 million shares. The Company’s outstanding stock options have a 10-year term. Outstanding non-qualified
stock options granted to employees and a consultant vested immediately.
On
September 27, 2017, 550,003 stock options were granted with a weighted average price of $0.50 per share. 441,668 of the granted
shares were non-qualified and vested immediately. The Company estimated the fair value of each stock option on the date of grant
using the Black Scholes valuation model and expensed $198,476 for the immediately vested non-qualified stock options.
On
November 9, 2017, Financial Industry Regulatory Authority authorized a 6-for-1 forward split of the Company’s issued and
outstanding shares of common stock in the form of a stock dividend. Accordingly, shareholders of the Company as of the record
date of November 9, 2017 received five additional shares of common stock for each share then held.
On
November 27, 2017 an additional 565,000 shares of common stock were approved for issuance with effective dates in October 2017
for net proceeds of $279,000.
UNAUDITED PRO FORMA COMBINED FINANCIAL
INFORMATION FOR THE
SIX MONTHS ENDED JUNE 30, 2017 AND THE
SIX MONTHS ENDED JULY 31, 2017
Effective September 27, 2017, Armeau Brands Inc. entered into
a Securities Exchange Agreement (the “Exchange Agreement”) with all the members of 271 Lake Davis Holdings, LLC, a
Delaware limited liability company d/b/a/ SanSal Wellness (“SanSal”), pursuant to which SanSal became a wholly-owned
subsidiary of the Company (the “SanSal Acquisition”).
The unaudited combined pro forma balance sheet includes the
balance sheet of SanSal at June 30, 2017 and the balance sheet of Armeau Brands Inc. at July 31, 2017.
The unaudited combined pro forma statement of operations includes
the statement of operations of SanSal for the six months ended June 30, 2017 and the statement of operations of Armeau Brands Inc.
for the six months ended July 31, 2017.
The unaudited combined pro forma statement of operations includes
the statement of operations of SanSal for the year ended December 31, 2016 and the statement of operations of Armeau Brands Inc.
for the year ended January 31, 2017.
In the opinion of the Company’s management, all adjustments
necessary to present fairly such unaudited pro forma financial statements have been made as described below:
|
|
(a)
|
7.5 million common stock shares were contributed to the
Company by a Shareholder. These shares were subsequently retired
|
|
|
(b)
|
7.8 million shares of common stock were issued in exchange
for all of the member units of 271 Lake Davis Holdings, LLC
|
|
|
(c)
|
The Company issued 340,000 shares of common stock and
received net proceeds of $150,050.
|
The unaudited pro forma combined financial statements are presented
for illustrative purposes only and are not necessarily indicative of the actual results had the SanSal Acquisition occurred at
the beginning of the six months ended June 30, 2017, nor do they purport to indicate the results of future operations or financial
position of the either Company.
The unaudited pro forma combined financial statements should
be read in connection with the historical financial statements and notes thereto of SanSal and Armeau Brands Inc.
Matters discussed in this unaudited pro forma combined financial
information, including any discussion of or impact, expressed or implied, on the Company’s anticipated operating results.
UNAUDITED PRO FORMA COMBINED BALANCE SHEET
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SanSal
|
|
|
Armeau
|
|
|
|
|
|
|
|
|
|
|
Wellness
|
|
|
Brands, Inc.
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
|
July 31, 2017
|
|
|
ADJUSTMENTS
|
|
|
PRO FORMA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
5,508
|
|
|
$
|
738
|
|
|
$
|
150,030
|
(c)
|
|
$
|
156,276
|
|
|
Inventories
|
|
|
1,327,217
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,327,217
|
|
|
Prepaid Expenses
|
|
|
15,639
|
|
|
|
—
|
|
|
|
—
|
|
|
|
15,639
|
|
|
Advance to Partner
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Receivables
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Total Current Assets
|
|
$
|
1,348,364
|
|
|
$
|
738
|
|
|
$
|
150,030
|
|
|
$
|
1,499,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT
|
|
$
|
3,866,209
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,866,209
|
|
|
Less Accumulated Depreciation
|
|
|
(172,540
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(172,540
|
)
|
|
Net Property and Equipment
|
|
$
|
3,693,669
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,693,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land - held for investment
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Deposits
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Capital Lease Asset - not in service
|
|
|
815,180
|
|
|
|
—
|
|
|
|
—
|
|
|
|
815,180
|
|
|
Total Other Assets
|
|
$
|
815,180
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
815,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
5,857,213
|
|
|
$
|
738
|
|
|
$
|
150,030
|
|
|
$
|
6,007,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’/STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
$
|
11,387
|
|
|
$
|
99
|
|
|
$
|
—
|
|
|
$
|
11,486
|
|
|
Accrued Expenses
|
|
|
150,000
|
|
|
|
—
|
|
|
|
—
|
|
|
|
150,000
|
|
|
Accrued Interest
|
|
|
6,342
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,342
|
|
|
Current Portion of Long Term Debt
|
|
|
1,266,940
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,266,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
$
|
1,434,669
|
|
|
$
|
99
|
|
|
$
|
—
|
|
|
$
|
1,434,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note Payable
|
|
$
|
117,300
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
117,300
|
|
|
Notes Payable Partners
|
|
|
876,340
|
|
|
|
—
|
|
|
|
—
|
|
|
|
876,340
|
|
|
Capital Lease Obligation
|
|
|
538,254
|
|
|
|
—
|
|
|
|
—
|
|
|
|
538,254
|
|
|
Less Current Portion
|
|
|
(1,266,940
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,266,940
|
)
|
|
Net Long-Term Debt
|
|
$
|
264,954
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
264,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’/STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, Authorized: 200,000,000 commons shares, $0.01 par value 9,450,000 shares issued and outstanding
|
|
$
|
—
|
|
|
$
|
9,450
|
|
|
|
|
|
|
$
|
10,090
|
|
|
10,423,334 pro forma shares issued and
|
|
|
|
|
|
|
|
|
|
$
|
(7,500
|
)(a)
|
|
|
|
|
|
outstanding
|
|
|
|
|
|
|
|
|
|
$
|
7,800
|
(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
340
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Paid In Capital
|
|
|
—
|
|
|
|
125,237
|
|
|
$
|
7,500
|
(a)
|
|
|
4,432,217
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,149,790
|
(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,690
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members’ Equity
|
|
|
4,157,590
|
|
|
|
|
|
|
|
(4,157,590
|
)(b)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
—
|
|
|
|
(134,048
|
)
|
|
|
—
|
|
|
|
(134,048
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL MEMBERS’/STOCKHOLDERS’ EQUITY
|
|
$
|
4,157,590
|
|
|
$
|
639
|
|
|
$
|
150,030
|
|
|
$
|
4,308,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ / STOCKHOLDERS’ EQUITY
|
|
$
|
5,857,213
|
|
|
$
|
738
|
|
|
$
|
150,030
|
|
|
$
|
6,007,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Explanation of Pro forma Adjustments
|
|
|
|
|
|
|
|
|
|
|
(a)
|
7.5 million common stock shares were contributed to the Company by a Shareholder. These shares were subsequently retired
|
|
|
(b)
|
7.8 million shares of common stock were issued in exchange for all of the member units of SanSal Wellness
|
|
|
(c)
|
The Company issued 340,000 shares of common stock and received net proceeds of $150,050.
|
See
Managements Explanation of the Unaudited Pro forma Combined Financial Information.
UNAUDITED
PRO FORMA COMBINED STATEMENT OF OPERATIONS
|
|
|
SanSal
|
|
|
Armeau
|
|
|
|
|
|
|
|
|
|
|
Wellness
|
|
|
Brands, Inc.
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
|
July 31, 2017
|
|
|
ADJUSTMENTS
|
|
|
PRO FORMA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
500,305
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
500,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
250,602
|
|
|
|
—
|
|
|
|
—
|
|
|
|
250,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
249,703
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
249,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cultivation
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Processing
|
|
|
2,966
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,966
|
|
|
Selling, General and Administrative
|
|
|
794,570
|
|
|
|
13,955
|
|
|
|
—
|
|
|
|
808,525
|
|
|
Total Operating Expenses
|
|
$
|
797,536
|
|
|
$
|
13,955
|
|
|
$
|
—
|
|
|
$
|
811,491
|
|
|
Operating income (loss)
|
|
$
|
(547,833
|
)
|
|
$
|
(13,955
|
)
|
|
$
|
—
|
|
|
$
|
(561,788
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
$
|
(547,833
|
)
|
|
$
|
(13,955
|
)
|
|
$
|
—
|
|
|
$
|
(561,788
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Explanation of Pro forma Adjustments
|
|
|
|
|
|
|
|
|
|
|
No Pro forma Adjustments were made to the Combined Statement of Operations
|
|
|
|
|
|
See
Managements Explanation of the Unaudited Pro forma Combined Financial Information.
UNAUDITED
PRO FORMA COMBINED STATEMENT OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SanSal
|
|
|
Armeau
|
|
|
|
|
|
|
|
|
|
|
Wellness
|
|
|
Brands, Inc.
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
January 31, 2017
|
|
|
ADJUSTMENTS
|
|
|
PRO FORMA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
76,232
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
76,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
42,793
|
|
|
|
—
|
|
|
|
—
|
|
|
|
42,793
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
33,439
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cultivation
|
|
$
|
478,707
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
478,707
|
|
|
Processing
|
|
|
186,512
|
|
|
|
—
|
|
|
|
—
|
|
|
|
186,512
|
|
|
Selling, General and Administrative
|
|
|
788,521
|
|
|
|
43,714
|
|
|
|
—
|
|
|
|
832,235
|
|
|
Total Operating Expenses
|
|
$
|
1,453,740
|
|
|
$
|
43,714
|
|
|
$
|
—
|
|
|
$
|
1,497,454
|
|
|
Operating income (loss)
|
|
$
|
(1,420,301
|
)
|
|
$
|
(43,714
|
)
|
|
$
|
—
|
|
|
$
|
(1,464,015
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
$
|
(1,420,301
|
)
|
|
$
|
(43,714
|
)
|
|
$
|
—
|
|
|
$
|
(1,464,015
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Explanation of Pro forma Adjustments
|
|
|
|
|
|
|
|
|
|
|
No Pro forma Adjustments were made to the Combined Statement of Operations
|
|
|
|
|
|
See
Managements Explanation of the Unaudited Pro forma Combined Financial Information.
Veritas Farms (QB) (USOTC:VFRM)
Historical Stock Chart
From Mar 2024 to Apr 2024
Veritas Farms (QB) (USOTC:VFRM)
Historical Stock Chart
From Apr 2023 to Apr 2024
