NOTE 4. – INVESTMENTS & OTHER ASSETS
The total carrying value of the
Company’s investments and other assets at
September 30, 2022 and December 31, 2021
consisted of the following:
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
2022
|
|
2021
|
Panacea Life Sciences Holdings, Inc. common stock
|
|
$
|
299
|
|
$
|
2,340
|
Aurora stock warrants
|
|
|
—
|
|
|
5
|
Change Agronomy Ltd. ordinary shares
|
|
|
682
|
|
|
—
|
Total investments
|
|
$
|
981
|
|
$
|
2,345
|
Investment in Panacea Life
Sciences Holdings, Inc.
On December 3, 2019, the Company
entered into a securities purchase agreement with Panacea Life
Sciences, Inc. (“Panacea”) whereby the Company acquired shares of
Panacea Series B preferred stock; a convertible note receivable
with a $7,000
face value; and a warrant to
purchase additional shares of Series B preferred stock.
On June 30, 2021, the Company entered into a Promissory Note
Exchange Agreement with Panacea and a Securities Exchange Agreement
with Panacea, Exactus, Inc. (“Exactus”) and certain other Panacea
shareholders. Pursuant to the Securities Exchange Agreement,
Exactus fully acquired Panacea. These transactions effected the (i)
conversion of all of the Company’s Series B Preferred Stock in
Panacea into 91,016,026 shares of common stock in Exactus valued at
$9,102 as of June 30, 2021 and (ii) the conversion of the Company’s
existing debt in Panacea by converting the outstanding $7,000
principal balance convertible note receivable and all accrued but
unpaid interest thereon for fee simple ownership of Needle Rock
Farms (224 acres in Delta County, Colorado) and equipment valued at
$2,248, $500 in Panacea’s Series B Preferred Stock (which was
subsequently converted to Exactus common stock under the Securities
Exchange Agreement; this balance is reflected in final shares as
stated above), and a new $4,300 promissory note (the “Promissory
note receivable”) with a maturity date of June 30, 2026 and a 0%
interest rate. The Promissory note receivable is with a related
party of Panacea and is fully secured by a first priority lien on
Panacea’s headquarters located in Golden, Colorado. All other
rights and obligations of the Company in Panacea and Panacea’s
affiliate, Quintel-MC Incorporated, were terminated by this
transaction—including all warrant rights and obligations for future
investment. The conversion was recorded as a non-monetary
transaction, based on the fair value of the assets received, and
resulted in a gain of $2,548 which was included within the
Condensed Consolidated Statements of Operations and Comprehensive
Loss as “Gain on Panacea investment conversion” during 2021.
The Promissory note receivable was issued at a value of $3,684
($4,300 face value less $616 discount) and is included within Other
assets on the Condensed Consolidated Balance Sheets. As of
September 30, 2022 and December 31, 2021, the
Promissory note receivable balance was $3,829 and $3,741,
respectively. The Company intends to hold the Promissory note
receivable to maturity and the associated discount will be
amortized into interest income over the term of the note. The
ownership of Needle Rock Farms and related equipment is included
within Property, plant, and equipment, net on the Condensed
Consolidated Balance Sheets. The common shares of Exactus, Inc. are
considered equity securities in accordance with ASC 321 and are
recorded at fair value—changes in fair value will be included
within the statement of operations and comprehensive loss. See Note
5 for additional information on the fair value measurements.
On October 25, 2021, Exactus announced the completion of a 1 for
28 reverse stock split as well as an entity name
change to Panacea Life Sciences Holdings, Inc. (OTCQB: PLSH). As a
result of the reverse stock split, our 91,016,026 shares were
adjusted to 3,250,573 shares.