NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For
the years ended December 31, 2022 and December 31, 2021
Note
1 — Description of Business
MJ
Holdings, Inc. (OTCPK: MJNE) is a highly-diversified cannabis holding company providing cultivation management, asset and infrastructure
development – currently concentrated in the state of Nevada. It is the Company’s intention to grow its business and provide
a 360-degree spectrum of infrastructure, including, cannabis cultivation, production of cannabis related products, management services,
dispensaries and consulting services. The Company intends to grow its business through joint ventures with existing companies possessing
complementary subject matter expertise, acquisition of existing companies and through the development of new opportunities. The Company
intends to “prove the concept” profitably in the rapidly expanding Las Vegas market and then use that anticipated success
as a template for replicating the concept in other developing states through a combination of strategic partnerships, acquisitions and
opening new operations.
The
Company was incorporated on November 17, 2006, as Securitas EDGAR Filings, Inc. under the laws of the State of Nevada. Prior to the formation
of Securitas EDGAR Filings Inc., the business was operated as Xpedient EDGAR Filings, LLC, a Florida Limited Liability Company, formed
on October 31, 2005. On November 21, 2005, Xpedient EDGAR Filings LLC amended its Articles of Organization to change its name to Securitas
EDGAR Filings, LLC. On January 21, 2009, Securitas EDGAR Filings LLC merged into Securitas EDGAR Filings, Inc., a Nevada corporation.
On February 14, 2014, the Company amended and restated its Articles of Incorporation and changed its name to MJ Holdings, Inc.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
2 — Summary of Significant Accounting Policies
Principles
of Consolidation
The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiaries, MJH Research, Inc., Icon Management, LLC, Condo Highrise Management, LLC, Prescott Management, LLC,
Q Brands, LLC, Farm Road, LLC and its majority owned subsidiary, Alternative Hospitality, Inc. Inter-company
balances and transactions have been eliminated in consolidation.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying notes. Significant estimates and assumptions are required in the determination
of the fair value of financial instruments and the valuation of stock-based compensation. Some of these judgments can be subjective and
complex, and, consequently, actual results may differ from these estimates.
Cash
Cash
includes cash on hand and deposits placed with banks or other financial institutions, which are unrestricted as to withdrawal and use
and with an original maturity of three months or less. The Company maintains its cash in bank deposit accounts.
The
Company, at various times throughout the year, had cash in financial institutions in excess of Federally insured limits. At December
31, 2022, the Company had $1,090,509 in excess. However, the Company has not experienced any losses in such accounts and believes it
is not exposed to any significant credit risk on its credit balances.
Fair
Value of Financial Instruments
Fair
value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of December
31, 2022 and 2021. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These
financial instruments include cash, prepaid expenses and accounts payable. Fair values were assumed to approximate carrying values for
cash and payables because they are short term in nature and their carrying amounts approximate fair values or they are payable on demand.
The
Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment
and considers factors specific to the asset or liability. Fair value is the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants at the measurement date. A fair value measurement assumes
that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the
absence of a principal market, the most advantageous market.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
2 — Summary of Significant Accounting Policies (continued)
Level
1: The preferred inputs to valuation efforts are “quoted prices in active markets for identical assets or liabilities,”
with the caveat that the reporting entity must have access to that market. Information at this level is based on direct observations
of transactions involving the same assets and liabilities, not assumptions, and thus offers superior reliability. However, relatively
few items, especially physical assets, actually trade in active markets.
Level
2: FASB acknowledged that active markets for identical assets and liabilities are relatively uncommon and, even when they do exist,
they may be too thin to provide reliable information. To deal with this shortage of direct data, the board provided a second level of
inputs that can be applied in these situations.
Level
3: If inputs from levels 1 and 2 are not available, FASB acknowledges that fair value measures of many assets and liabilities are less
precise. The board describes Level 3 inputs as “unobservable,” and limits their use by saying they “shall be used to
measure fair value to the extent that observable inputs are not available.” This category allows “for situations in which
there is little, if any, market activity for the asset or liability at the measurement date”. The FASB explains that “observable
inputs” are gathered from sources other than the reporting company and that they are expected to reflect assumptions made by market
participants.
On
August 13, 2018, the Company entered into a Stock Exchange Agreement (the “HCMC Agreement”) with Healthier choices Management
Corp (“HCMC”) to acquire 1,500,000,000 shares of their common stock in exchange for 85,714 shares of the Company’s
common stock. The value of the stock exchanged by each party on the date of exchange was $150,000. The number of shares exchanged represented
less than a 5% ownership interest for each company.
On
February 17, 2021, the Company entered into a Stock Purchase Agreement (the “ATG Agreement”) with ATG Holdings, LLC (the
“ATG”). Under the terms of the Agreement, the Company purchased 1,500,000,000 shares of common stock of Healthier Choices
Management Corp (“HCMC”) from ATG for the purchase price of $200,000. The transaction closed on February 19, 2021.
During
the year ended December 31, 2021, the Company liquidated the marketable securities it received in the HCMC Agreement and ATG Agreement.
The
net proceeds received by the Company from the sale of the marketable securities were $9,857,429 that was recorded as a gain on sale of
investment for the year ended December 31, 2021.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
2 — Summary of Significant Accounting Policies (continued)
Accounts
Receivable and Allowance for Doubtful Accounts:
Accounts
receivable are recorded at invoiced amount and generally do not bear interest. An allowance for doubtful accounts is established, as
necessary, based on past experience and other factors which, in management’s judgment, deserve current recognition in estimating
bad debts. Such factors include growth and composition of accounts receivable, the relationship of the allowance for doubtful accounts
to accounts receivable and current economic conditions. The determination of the collectability of amounts due from customer accounts
requires the Company to make judgments regarding future events and trends. Allowances for doubtful accounts are determined based on assessing
the Company’s portfolio on an individual customer and on an overall basis. This process consists of a review of historical collection
experience, current aging status of the customer accounts, and the financial condition of the Company’s customers. Based on a review
of these factors, the Company establishes or adjusts the allowance for specific customers and the accounts receivable portfolio as a
whole.
Schedule
of Accounts Receivable and Allowance for Doubtful Accounts
| |
December 31, 2022 | | |
December 31, 2021 | |
Accounts receivable | |
$ | 10,149 | | |
$ | 50,179 | |
Less allowance | |
| - | | |
| (42,190 | ) |
Net accounts receivable | |
$ | 10,149 | | |
$ | 7,989 | |
Debt
Issuance Costs
Costs
associated with obtaining, closing, and modifying loans and/or debt instruments are netted against the carrying amount of the debt instrument,
and charged to interest expense over the term of the loan.
Inventory
Inventory
is comprised of raw materials, finished goods and work-in-process such as pre-harvested cannabis plants and by-products to be extracted.
The costs of growing cannabis, including but not limited to labor, utilities, nutrition and supplies, are capitalized into inventory
until the time of harvest. All direct and indirect costs related to inventory are capitalized when incurred, and subsequently classified
to cost of goods sold in the Consolidated Statements of Operations. Work-in-process is stated at the lower of cost or net realizable
value, determined using the weighted average cost. Raw materials and finished goods inventory are stated at the lower of cost or net
realizable value, with cost being determined on the first-in, first-out (“FIFO”) method of accounting. Net realizable value
is determined as the estimated selling price in the ordinary course of business less estimated costs to sell. The Company periodically
reviews physical inventory for excess, obsolete, and potentially impaired items and reserves. The Company reviews inventory for obsolete,
redundant and slow-moving goods and any such inventory is written down to net realizable value. Packaging and supplies are initially
valued at cost. The reserve estimate for excess and obsolete inventory is based on expected future use. The reserve estimates have historically
been consistent with actual experience as evidenced by actual sale or disposal of the goods.
Property
and Equipment
Property
and equipment are stated at cost less accumulated depreciation and any impairment losses. Depreciation is computed using the straight-line
method over the useful lives of the assets. Major renewals and betterments are capitalized and depreciated; maintenance and repairs that
do not extend the life of the respective assets are expensed as incurred. Upon disposal of assets, the cost and related accumulated depreciation
are removed from the accounts and any gain or loss is included in the consolidated statements of operations.
Construction
in progress primarily represents the construction or the renovation costs stated at cost less any accumulated impairment loss, which
is not depreciated. Costs incurred are capitalized and transferred to property and equipment upon completion, at which time depreciation
commences.
Property
and equipment are depreciated over their estimated useful lives as follows:
Schedule
of Property and Equipment Estimated Useful Lives
Buildings |
|
12
years |
Land |
|
Not
depreciated |
Construction
in progress |
|
Not
depreciated |
Leasehold
Improvements |
|
Lessor
of lease term or 5 years |
Machinery
and Equipment |
|
5
years |
Furniture
and Fixtures |
|
5
years |
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
2 — Summary of Significant Accounting Policies (continued)
Long–lived
Assets
Long-lived
assets, including real estate property and intangible assets, are reviewed for impairment whenever events or changes in circumstances
indicate the carrying amount of an asset may not be recoverable. Recoverability of these assets is measured by comparison of their carrying
amounts to future undiscounted cash flows the assets are expected to generate. If the assets are considered to be impaired, the impairment
to be recognized equals the amount by which the carrying value of the assets exceeds its fair value.
Impairment
of Long-lived Assets
The
Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the asset’s carrying
amount may not be recoverable. The Company conducts its long-lived asset impairment analyses in accordance with ASC 360-10-15, “Impairment
or Disposal of Long-Lived Assets.” ASC 360-10-15 requires the Company to group assets and liabilities at the lowest level for which
identifiable cash flows are largely independent of the cash flows of other assets and liabilities and evaluate the asset group against
the sum of the undiscounted future cash flows. If the undiscounted cash flows do not indicate the carrying amount of the asset is recoverable,
an impairment charge is measured as the amount by which the carrying amount of the asset group exceeds its fair value based on discounted
cash flow analysis or appraisals. The Company recorded an impairment of its long-lived assets in the amount of $- and $14,845 for the
years ended December 31, 2022 and 2021, respectively.
Contract
Balances
The
Company receives payments for new Cultivation and Sales Agreements (the “Agreements”) upon signing and defers revenue
recognition for these payments until certain milestones are met as per the terms of the Agreements. In addition, the Company sold
its luxury suite at the Raiders Stadium and amortizes the income from this sale at each home game. The Company elected not to sale
the luxury suite during 2022. These payments represent contract liabilities and are recorded as such on the balance sheet. As of
December 31, 2022 and December 31, 2021, the Company had $1,360,000 and
$1,404,444 contract
liabilities, respectively.
Non-
Controlling Interest
The
Company’s non-controlling interest represents the minority shareholder’s ownership interest related to the Company’s
subsidiary, Alternative Hospitality, Inc. The Company reports its non-controlling interest in subsidiaries as a separate component of
equity in the Consolidated Balance Sheets and reports both net loss attributable to the non-controlling interest and net loss attributable
to the Company’s common shareholders on the face of the Consolidated Statements of Operations. The Company’s equity interest
in Alternative Hospitality, Inc. is 51% and the non-controlling stockholder’s interest is 49%. This is reflected in the Consolidated
Statements of Equity.
Revenue
Recognition
On
January 1, 2018, the Company adopted Accounting Standards Codification (“ASC”) 606 – Revenue from Contracts with
Customers using the modified retrospective method. There was no impact upon adoption of ASC 606 on our consolidated financial statements.
The new revenue standard was applied prospectively in the Company’s consolidated financial statements from January 1, 2018 forward
and reported financial information for historical comparable periods will not be revised and will continue to be reported under the accounting
standards in effect during those historical periods.
Generally,
the Company considers all revenues as arising from contracts with customers. Revenue is recognized based on the five-step process outlined
in the Accounting Standards Codification (“ASC”) 606:
Step
1 – Identify the Contract with the Customer – A contract exists when (a) the parties to the contract have approved the contract
and are committed to perform their respective obligations, (b) the entity can identify each party’s rights regarding the goods
or services to be transferred, (c) the entity can identify the payment terms for the goods or services to be transferred, (d) the contract
has commercial substance and it is probably that the entity will collect substantially all of the consideration to which it will be entitled
in exchange for the goods or services that will be transferred to the customer.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
2 — Summary of Significant Accounting Policies (continued)
Step
2 – Identify Performance Obligations in the Contract – Upon execution of a contract, the Company identifies as performance
obligations each promise to transfer to the customer either (a) goods or services that are distinct, or (b) a series of distinct goods
or services that are substantially the same and have the same pattern of transfer to the customer. To the extent a contract includes
multiple promised goods or services, the Company must apply judgement to determine whether the goods or services are capable of being
distinct within the context of the contract. If these criteria are not met, the goods or services are accounted for as a combined performance
obligation.
Step
3 – Determine the Transaction Price – When (or as) a performance obligation is satisfied, the Company shall recognize as
revenue the amount of the transaction price that is allocated to the performance obligation. The contract terms are used to determine
the transaction price. Generally, all contracts include fixed consideration. If a contract did include variable consideration, the Company
would determine the amount of variable consideration that should be included in the transaction price based on expected value method.
Variable consideration would be included in the transaction price, if in the Company’s judgement, it is probable that a significant
future reversal of cumulative revenue under the contract would not occur.
Step
4 – Allocate the Transaction Price – After the transaction price has been determined, the next step is to allocate the transaction
price to each performance obligation in the contract. If the contract only has one performance obligation, the entire transaction price
will be applied to that obligation. If the contract has multiple performance obligations, the transaction price is allocated to the performance
obligations based on the relative standalone selling price (SSP) at contract inception.
Step
5 – Satisfaction of the Performance Obligations (and Recognize Revenue) – Revenue is recognized when (or as) goods or services
are transferred to a customer. The Company satisfies each of its performance obligations by transferring control of the promised good
or service underlying that performance obligation to the customer. Control is the ability to direct the use of and obtain substantially
all of the remaining benefits from an asset. It includes the ability to prevent other entities from directing the use of and obtaining
the benefits from an asset. Indicators that control has passed to the customer include: a present obligation to pay; physical possession
of the asset; legal title; risks and rewards of ownership; and acceptance of the asset(s). Performance obligations can be satisfied at
a point in time or overtime.
For
the year ended December 31, 2022, the majority of the Company’s revenue was derived from its newly acquired subsidiary, MJH Research,
Inc. through a services contract. The revenue was recognized at the time the services were provided. The Company’s remaining revenue
is derived from its rental property in Nye County, Nevada. The Revenue created from the rental revenue is completely derived from short
term operating leases and is recognized on a straight-line basis over the term of the lease. Rental revenue recognition commences when
the leased space is available for use by the lessee.
For
the year ended December 31, 2021, the majority of the Company’s revenue was derived under
the agreements, Consulting Agreement and Equipment Lease Agreement, entered into with Acres Cultivation, LLC. Revenue derived from consulting
services fees are recognized over the term of the arrangement as services are provided. Revenue is presented net of discounts, fees and
other related taxes. Revenue derived from equipment leases is recognized when the lease agreement is entered into and control
of the equipment has passed to the customer. The Company’s remaining revenue is derived from its rental property in Nye County,
Nevada.
Schedule
of Rental Revenue Recognition
| |
2022 | | |
2021 | |
| |
For the years ended | |
| |
December 31, | |
| |
2022 | | |
2021 | |
Revenues: | |
| | | |
| | |
Rental income (i) | |
$ | 112,313 | | |
$ | 74,003 | |
Management income from acres Cultivation (ii) | |
| - | | |
| 30,989 | |
Equipment lease income (ii) | |
| - | | |
| 12,912 | |
Product sales (iii) | |
| - | | |
| 123,966 | |
Management income from MJH Research, Inc. (iv) | |
| 250,000 | | |
| - | |
Management income | |
| 250,000 | | |
| - | |
Total | |
$ | 362,313 | | |
$ | 241,870 | |
|
(i) |
The
rental income is from the Company’s THC Park. |
|
(ii) |
In
April 2018, the Company entered into a management agreement with Acres
Cultivation, LLC, a Nevada limited liability company (the “Licensed Operator”) that holds a license for the legal cultivation
of marijuana for sale under the laws of the State of Nevada. In January of 2019, the Company entered into a revised agreement, which replaced
the April 2018 agreement, with the Licensed Operator in order to be more stringently aligned with Nevada marijuana laws. The material
terms of the agreement remain unchanged. The Licensed Operator is contractually obligated to pay over to the Company eighty-five (85%)
percent of gross revenues defined as gross proceeds from sales of marijuana products minus applicable state excise taxes and local sales
tax. The agreement is to remain in force until April 2026. In April 2019, the Licensed Operator was acquired by Curaleaf Holdings, Inc.,
a publicly traded Canadian cannabis company. On January 21, 2021, the Company received a Notice of Termination, effective immediately,
from Acres Cultivation, LLC. The Company does not anticipate that it will generate any further revenue under the Acres relationship. The
Company will not generate any further revenue under the Acres relationship. |
|
|
|
|
(iii) |
Product sales from Company
inventory. As part of the termination of the Acres Cultivation, LLC Cultivation and Sales Agreement, the Company was given cannabis
available for resale. Sales in 2021 include product sold to third parties and product given in exchange for rent. During the year
ended December 31, 2022, the lack of revenue from product sales is largely attributable to a complaint filed by the Company against
one of its third-party storage facilities. Please see Note 4 — Inventory for further information. |
|
|
|
|
(iv) |
On
July 11, 2022, the Company purchased MJH Research, Inc. (“MJH”) through a stock exchange agreement. MJH is a Florida
corporation whose operations center around providing consulting services for growing techniques, management and cultivation of crops,
as well as licensing support, production and asset and infrastructure development. |
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
2 — Summary of Significant Accounting Policies (continued)
Stock-Based
Compensation
The
Company’s share-based payment awards principally consist of grants of common stock. In accordance with the applicable accounting
guidance, stock-based payment awards are classified as either equity or liabilities. For equity-classified awards, the Company measures
compensation cost based on the grant date fair value and recognizes compensation expense in the consolidated statements of operations
over the requisite service or performance period the award is expected to vest. The fair value of liability-classified awards is at each
reporting date through the settlement date. Change in fair value during the requisite service period will be remeasured as compensation
cost over that period.
The
Company utilizes its historical stock price to determine the volatility of any stock-based compensation.
The
expected dividend yield is 0% as the Company has not paid any dividends on its common stock and does not anticipate it will pay any dividends
in the foreseeable future.
The
risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of the grant date with a term equal to the expected
term of the stock-based award.
For
stock-based financial instruments issued to parties other than employees, the Company uses the contractual term of the financial instruments
as the expected term of the stock-based financial instruments.
The
assumptions used in calculating the fair value of stock-based financial instruments represent its best estimates, but these estimates
involve inherent uncertainties and the application of management judgment. As a result, if factors change and it uses different assumptions,
its stock-based compensation expense could be materially different in the future.
Operating
Leases
The
Company adopted ASC Topic 842, Leases, on January 1, 2019. The new leasing standard requires recognition of leases on the consolidated
balance sheets as right-of-use (“ROU”) assets and lease liabilities. ROU assets represent the Company’s right to use
underlying assets for the lease terms and lease liabilities represent the Company’s obligation to make lease payments arising from
the leases. Operating lease ROU assets and operating lease liabilities are recognized based on the present value and future minimum lease
payments over the lease term at commencement date. As the Company’s leases do not provide an implicit rate, the Company used its
estimated incremental borrowing rate based on the information available at commencement date in determining the present value of lease
payments. A number of the lease agreements contain options to renew and options to terminate the leases early. The lease term used to
calculate ROU assets and lease liabilities only includes renewal and termination options that are deemed reasonably certain to be exercised.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
2 — Summary of Significant Accounting Policies (continued)
The
Company recognized lease liabilities, with corresponding ROU assets, based on the present value of unpaid lease payments for existing
operating leases longer than twelve months. The ROU assets were adjusted per ASC 842 transition guidance for existing lease-related balances
of accrued and prepaid rent, and unamortized lease incentives provided by lessors. Operating lease cost is recognized as a single lease
cost on a straight-line basis over the lease term and is recorded in selling, general and administrative expenses. Variable lease payments
for common area maintenance, property taxes and other operating expenses are recognized as expense in the period when the changes in
facts and circumstances on which the variable lease payments are based occur. The Company has elected not to separate lease and non-lease
components for all property leases for the purposes of calculating ROU assets and lease liabilities.
Income
Taxes
Income
taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
A valuation allowance on deferred tax assets is established when management considers it is more likely than not that some portion or
all of the deferred tax assets will not be realized.
Tax
benefits from an uncertain tax position are only recognized if it is more likely than not that the tax position will be sustained on
examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements
from such a position are measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon
ultimate resolution. Interest and penalties related to unrecognized tax benefits are recorded as incurred as a component of income tax
expense. The Company has not recognized any tax benefits from uncertain tax positions for any of the reporting periods presented.
Recent
Accounting Pronouncements
As
of December 31, 2022, there were no recently adopted accounting pronouncements that had a material effect on the Company’s consolidated
financial statements.
Reclassifications
Certain
Statements of Operations reclassifications have been made in the presentation of the Company’s prior financial statements and accompanying
notes to conform to the presentation for the year ended December 31, 2022. The Company reclassified certain asset accounts
(prepaid expenses and property and equipment) on its Balance Sheet. The reclassification had no impact on financial position, net income,
or shareholder’s equity.
Note
3 — Going Concern
The
Company has recurring net losses, which have resulted in an accumulated deficit of $21,852,870 as of December 31, 2022. The Company incurred a net loss of $5,380,241 and negative working capital of $2,531,805 for the year ended December 31, 2022. The
Company had negative cash flows from operations of $3,655,467 for the year ended December 31, 2022. At December 31, 2022, the
Company had cash and cash equivalents of $1,340,509. These factors raise substantial doubt about the Company’s ability to continue
as a going concern for one year from the issuance of the financial statements. The ability of the Company to continue as a going concern
is dependent on the Company’s ability to further implement its business plan, raise capital, and generate revenues. The Financial
Statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
3 — Going Concern (continued)
The
Company’s current capital resources include cash, and inventories. Historically, the Company has financed its operations principally
through equity and debt financing.
Note
4 — Inventory
Inventory
at December 31, 2022 and December 31, 2021 consisted of the following:
Schedule
of Inventory
| |
December 31, 2022 | | |
December 31, 2021 | |
Inventory – finished goods (i) | |
$ | 1,271,402 | | |
$ | 1,271,402 | |
Storage inventory (ii)(iii) | |
| 498,675 | | |
| 498,675 | |
Less reserve | |
| (1,770,077 | ) | |
| (1,770,077 | ) |
Inventory, net | |
$ | - | | |
$ | - | |
(i) |
On
January 21, 2021, the Company received a Notice of Termination, effective immediately, from Acres Cultivation, LLC. During the year
ended December 31, 2021, the Company relocated all of its equipment utilized on the Acres lease to its 260 Acres adjacent to the
Acres lease. As part of the termination, the Company was granted the right to retain 3,654 lbs. of cannabis from the Cultivation
Facility for resale. |
|
|
(ii) |
On
April 14, 2021, the Company entered into a storage work order with TapRoot Labs (“TapRoot”). Under the terms of the work
order, the Company stored 1827 lbs. of fresh frozen flower (“Product”) with TapRoot at a rate of $6,000/ month. Rent
was payable through Product stored with TapRoot at the rate of $175/lb. The work order had a term of 5 months and then continued
on a month-to-month basis upon the same terms. At December 31, 2022, the Company had 889 lbs. stored with TapRoot. The Company has
elected to reserve the full amount of Product stored with TapRoot as it does not anticipate any future sales will be made. |
|
|
(iii) |
On
April 13, 2021, the Company entered into a Storage & Purchase Agreement (the “Agreement”) with AP Management, LLC
(“AP”). Under the terms of the Agreement, the Company stored 1827 lbs. of fresh frozen flower (“Product”)
with AP. AP was granted the exclusive right to purchase the Product at a rate of $175/lb for the first 30 days of storage. After
30 days, the Company had the right to make sales to third parties. At December 31, 2022, the Company had 1827 lbs. stored with AP.
The Company has elected to reserve the full amount of Product stored with AP as it does not anticipate any future sales will be made.
Please see Item 3. Legal Proceedings for further information. |
Note
5 — Note Receivable
Note
receivable at December 31, 2022 and December 31, 2021 consisted of the following:
Schedule
of Note Receivable
| |
December 31,
2022 | | |
December 31,
2021 | |
Note receivable- GeneRx (i)(ii) | |
$ | - | | |
$ | 500,000 | |
Total | |
$ | - | | |
$ | 500,000 | |
(i) |
On
March 12, 2021, the Company (the “Holder”) was issued a Convertible Promissory Note (the “Note”) by GeneRx
(the “Borrower”), a Delaware corporation, in the amount of $300,000.
The Note has a term of one
year (March 12, 2022 Maturity Date) and accrues interest at two percent (2%)
per annum. The
Note is convertible, at the option of the Holder, into shares of common stock of the Borrower at a fixed conversion price of $1.00
per share. Upon an Event of Default, the Conversion Price shall equal the Alternate Conversion Price (as defined herein)
(subject to equitable adjustments for stock splits, stock dividends or rights offerings by the Borrower relating to the
Borrower’s securities or the securities of any subsidiary of the Borrower, combinations, recapitalization, reclassifications,
extraordinary distributions and similar events). The “Alternate Conversion Price” shall equal the lesser of (i) 80%
multiplied by the average of the three lowest daily volume weighted average prices (“VWAP”) during the previous twenty
(20)
Trading Days (as defined below) before the Issue Date of this Note (representing a discount rate of 20%) or (ii) 80% multiplied by
the Market Price (as defined herein) (representing a discount rate of 20%). “Market Price” means the average of the
three lowest daily VWAPs for the Common Stock during the twenty (20) Trading Day period ending on the latest complete Trading Day
prior to the Conversion Date. Any amount of principal or interest on this Note which is not paid when due shall bear interest at the
rate of twenty-four percent (24%) per annum from the due date thereof until the same is paid (the “Default Interest”).
The Company funded $300,000
on March 15, 2021, $150,000
on April 2, 2021 and $50,000
on April 7, 2021. As of December 31, 2022, $500,000
principal was due on the Note. The Company elected to impair the principal and interest due on the Note at December 31, 2022. |
|
|
(ii) |
The
convertible note receivable is considered available for sale debt securities with a private company that is not traded in active
markets. Since observable price quotations were not available at acquisition, fair value was estimated based on cost less an appropriate
discount upon acquisition. |
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
6 — Acquisition of MJH Research, Inc.
On
July 8, 2022, the Company entered into a Common Stock Purchase Agreement (the “Agreement”)
with MJH Research, Inc. (“MJH”), a Florida corporation, and Sunstate Futures, LLC (the “Seller”), a Florida
limited liability company. Under the terms of the Agreement, the Seller agreed to sale all issued and outstanding shares of common stock
(100,000 shares) (the “Common Stock”) of MJH to the Company. In consideration of the purchase of the shares of Common
Stock, the Company agreed to issue the Seller seven million (7,000,000) shares of its common stock. The acquisition is a provisional estimate
and is being further evaluated. The transaction closed on July 11, 2022.
Details
regarding the book values and fair values of the net assets acquired are as follows:
Schedule
of Fair Value of Net Assets Acquired
| |
Book Value | | |
Fair Value | | |
Difference | |
| |
| | |
| | |
| |
Cash | |
$ | 504,685 | | |
$ | 504,685 | | |
$ | - | |
Total | |
$ | 504,685 | | |
$ | 504,685 | | |
$ | - | |
Goodwill
and Intangibles
Goodwill
is recorded when the cost of acquired businesses exceeds the fair value of the identifiable net assets acquired. Intangible assets other
than goodwill are recorded at fair value at the time acquired or at cost, if applicable. Intangible assets that do not have indefinite
lives are amortized in line with the pattern in which the economic benefits of the intangible asset are consumed. If the pattern of economic
benefit cannot be reliably determined, the intangible assets are amortized on a straight-line basis over the shorter of the legal or
estimated life. Goodwill and indefinite-lived intangibles assets are not amortized but are tested for impairment in the fourth quarter
using the same dates each year or more frequently if changes in circumstances or the occurrence of events indicate potential impairment.
In
performing the annual impairment test, the fair value of each indefinite-lived intangible asset is compared to its carrying value
and an impairment charge is recorded if the carrying value exceeds the fair value. For goodwill, the Company first assesses
qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its’
carrying amount, and whether it is necessary to perform the quantitative goodwill impairment test. The quantitative test is required
only if the Company concludes that it is more -likely-than-not that a reporting unit’s fair value is less than its’
carrying amount. For quantitative testing, the Company compares the fair value of each reporting unit with its’ carrying
amount. If the carrying amount exceeds the fair value, an impairment charge is recognized for the amount by which the carrying
amount exceeds the reporting unit’s fair value, not to exceed the total amount of goodwill allocated to that reporting
unit.
Fair
values are determined using established business valuation techniques and models developed by the Company, estimates of market participant
assumptions of future cash flows, future growth rates and discount rates to value estimated cash flows. Changes in economic and operating
conditions, actual growth below the assumed market participant assumptions or an increase in the discount rate could result in an impairment
charge in a future period.
Acquisitions
Upon
acquisition of a business, the Company uses the income, market or cost approach (or a combination thereof) for the valuation as appropriate.
The valuation inputs in these models and analyses are based on market participant assumptions. Market participants are considered to
be buyers and sellers unrelated to the Company in the principal or most advantageous market for the asset or liability.
Fair
value estimates are based on a series of judgments about future events and uncertainties and rely heavily on estimates and assumptions.
Management values property, plant and equipment using the cost approach supported where available by observable market data, which includes
consideration of obsolescence. Management values acquired intangible assets using the relief from royalty method or excess earnings method,
forms of the income approach supported by observable market data for peer companies. The significant assumptions used to estimate the
value of the acquired intangible assets include discount rates and certain assumptions that form the basis of future cash flows (such
as revenue growth rates, customer attrition rates, and royalty rates). Acquired inventories are marked to fair value for valuation of
the total purchase price. For certain items, the carrying value is determined to be a reasonable approximation of fair value based on
information available to the Company.
Schedule
of Assets Acquired
Assets acquired | |
As of July 11, 2022 | |
| |
| |
Cash | |
$ | 504,685 | |
Goodwill (i) | |
| 1,451,815 | |
Total purchase price | |
$ | 1,956,500 | |
(i) |
Goodwill is recorded when
the cost of acquired businesses exceeds the fair value of the identifiable net assets acquired. |
The
changes in the carrying amount of goodwill for the period from July 11, 2022 through December 31, 2022 were as follows:
Schedule
of Goodwill
| |
| | |
Balance as of July 11, 2022 | |
$ | 1,451,815 | |
Additions and adjustments | |
| (1,451,815 | ) |
Balance as of December 31, 2022 | |
$ | - | |
For
the years ended December 31, 2022 and 2021, the Company recorded an impairment of goodwill in the amount of $1,451,815 and
$-,
respectively. During
the fourth quarter of fiscal 2022, the Company performed an interim goodwill impairment analysis on the MJH Research, Inc.
acquisition and its $1,451,815 goodwill
balance based on assessed potential indicators of impairment, including recent disruptions to its business plan resulting from the
COVID-19 pandemic, the increasing uncertainty of near-term demand requirements, supply constraints and financing constraints. The
impairment assessment and valuation method require the Company to make estimates and assumptions regarding future operating results,
cash flows, changes in working capital and capital expenditures, selling prices, profitability, and the cost of capital. As a result
of the goodwill impairment evaluation, the Company determined that the fair value of the MJH Research, Inc. acquisition was below
carrying value, including goodwill, by $1,451,815.
This change was primarily due to changes in the timing and amount of expected cash flows resulting from lower projected revenues,
profitability and cash flows. Consequently, during the fourth quarter of 2022, the Company recorded a $1,451,815 impairment
charge for the partial impairment of the MJH Research, Inc. acquisition goodwill. The Company does not anticipate that it will generate any further revenue through MJH Research, Inc. in the foreseeable
future.
Note
7 — Property and Equipment
Property
and Equipment at December 31, 2022 and 2021 consisted of the following:
Schedule
of Property and Equipment
|
|
December 31, 2022 | | |
December 31, 2021 | |
Leasehold Improvements |
|
$ | 264,523 | | |
$ | 654,628 | |
Machinery and Equipment |
|
| 386,879 | | |
| 244,583 | |
Building and Land |
|
| 1,650,000 | | |
| 1,650,000 | |
Furniture and Fixtures |
|
| 561,352 | | |
| 566,220 | |
Construction in progress |
|
| 396,480 | | |
| - | |
Total property and equipment |
|
| 3,259,233 | | |
| 3,115,431 | |
|
|
| | | |
| | |
Less: Accumulated depreciation |
|
| (764,280 | ) | |
| (536,500 | ) |
Property and equipment, net |
|
$ | 2,494,953 | | |
$ | 2,578,931 | |
Depreciation
expense for the years ending December 31, 2022 and 2021 was $230,616 and $293,937, respectively.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
8 — Intangible Assets
In
October 2016, Red Earth, LLC (“Red Earth”), a Nevada limited liability company, entered into an Asset Purchase and Sale Agreement
with the owner of a provisional Medical Marijuana Establishment Registration Certificate (the “Provisional Grow License”)
issued by the state of Nevada for the cultivation of medical marijuana for $300,000. To initiate the purchase and transfer the Provisional
Grow License, the Company paid a $25,000 deposit to the seller in October 2016.
The
Provisional Grow License remains in a provisional status until the Company has completed the buildout of a cultivation facility and obtained
approval from the state of Nevada to begin cultivation in the approved facility. Once approval from the state of Nevada is received,
the Company begins the cultivation process.
On
December 15, 2017, the Company acquired 100% of the outstanding membership interests of Red Earth for 52,732,969 shares of common stock
of the Company, par value $0.001 and a Promissory Note in the amount of $900,000. Red Earth became a wholly owned subsidiary (the “Subsidiary”)
of the Company.
On
or about May 7, 2021, the Subsidiary, received an inquiry from the State of Nevada Cannabis Compliance Board (“CCB”) regarding
the transfer of ownership of the Subsidiary from its previous owners to the Company. The CCB has determined that the transfer was not
formally approved, thus a Category II violation.
On
July 27, 2021, the Subsidiary entered into a Stipulation and Order for Settlement of Disciplinary Action (the “Stipulation Order”)
with the CCB. Under the terms of the Stipulation Order, the Subsidiary has agreed to present to the CCB, by not later than August 31,
2021, a plan pursuant to which the ownership of the Subsidiary will be returned to the original owners. The Parties to the Stipulation
Order resolved the matter without the necessity of taking formal action. The Subsidiary agreed to pay a civil penalty of $10,000, which
was paid on July 29, 2021.
On
August 1, 2021, the Company entered into a Memorandum of Understanding and Agreement for Technical Services and Short-Term Funding (the
“Agreement”) with Red Earth, LLC (hereinafter, “Red Earth”), an entity controlled by its Chief Cultivation Officer,
Paris Balaouras. Under the terms of the Agreement, the Company will provide a short-term loan (the “Loan”) to Red Earth for
expenses related to the activation and operation of Red Earth’s cultivation license. The Loan shall bear interest at 12% per annum
and increase to 18% upon default. In addition, the Company shall provide Red Earth pre-opening technical services at a cost of $5,000
to $10,000 per month. As of December 31, 2022, the amount due the Company under the short-term loan is $212,469 and the amount of technical
services income (misc. income) recorded for the year ended December 31, 2022 was $100,000.
On
August 26, 2021, the Company and the Company’s Chief Cultivation Officer and previous owner of the Subsidiary, Paris Balaouras,
entered into a Termination Agreement. Under the terms of the Termination Agreement, the Purchase Agreement (the “Purchase Agreement”),
dated December 15, 2017, entered into between the Company and the Subsidiary was terminated as of the date of the Termination Agreement
resulting in the return of ownership of the Subsidiary to Mr. Balaouras. Neither party shall have any further obligation to one another
pursuant to the terms of the Purchase Agreement. Please see Note 16 — Related Party Transactions for further information.
On
September 2, 2021, the Company received approval of the Termination Agreement from the CCB.
Note
9 —Deposits
Deposits
as of December 31, 2022 and 2021 consist of the following:
Schedule
of Deposits
| |
December 31, 2022 | | |
December 31, 2021 | |
MJ Distributing, Inc. (i) | |
$ | 1,010,000 | | |
$ | 1,016,184 | |
Total | |
$ | 1,010,000 | | |
$ | 1,016,184 | |
|
(i) |
On
February 5, 2021, the Company (the “Purchaser”) executed a Membership Interest Purchase Agreement (“MIPA3”)
with MJ Distributing, Inc. (the “Seller”) to acquire all of the outstanding membership interests of MJ Distributing C202,
LLC and MJ Distributing P133, LLC, each the holder of a State of Nevada provisional medical and recreational cultivation license
and a provisional medical and recreational production license. In consideration of the sale, transfer, assignment and delivery of
the Membership Interests to Purchaser, and the covenants made by Seller under the MIPA3, Purchaser agreed to pay a combination of
cash, promissory notes, and stock in the amount of One-Million-Two-Hundred-Fifty Thousand Dollars ($1,250,000.00) in cash and/or
promissory notes and 200,000 shares of the Company’s restricted common stock, all of which constitutes the consideration agreed
to herein for (the “Purchase Price”), payable as follows: (i) a non-refundable down payment in the amount of $300,000
was made on January 15, 2021, (ii) the second payment in the amount of $200,000 was made on February 5, 2021, (iii) a deposit in
the amount of $310,000 was paid on February 22, 2021 ($210,000 was a pre-payment against future compensation due under the MIPA3),
(iv) $200,000 was deposited on June 24, 2021, (v) $200,000 shall be deposited on or before June 12, 2021, and (vi) $250,000 shall
be deposited within five (5) business days after the Nevada Cannabis Compliance Board (“CCB”) provides notice on its
agenda that the Licenses are set for hearing to approve the transfer of ownership from the Seller to the Purchaser. |
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
10 — Asset Impairment
Asset
impairment as of December 31, 2022 and 2021 consist of the following:
Schedule of Asset Impairment
| |
| | | |
| | |
| |
December 31, 2022 | | |
December 31, 2021 | |
Smile, LLC (i) | |
| - | | |
| 150,000 | |
Innovation Labs, Ltd. (ii) | |
| - | | |
| 250,000 | |
GeneRx note receivable (iii) | |
| 500,000 | | |
| - | |
Impairment of long lived assets | |
| 500,000 | | |
| - | |
Total | |
$ | 500,000 | | |
$ | 400,000 | |
(i) |
On
June 7, 2019, Smile, LLC (“Smile”)(the “Borrower”), a Nevada limited liability company, issued a Convertible
Promissory Note (the “Note”) in the amount of $250,000 to Roger Bloss, a director of the Company, and MJ Holdings, Inc.
for funds advanced to Smile. Mr. Bloss contributed $100,000 and MJ Holdings, Inc. $150,000 for a total of $250,000. The Note had
a term of six (6) months, matured on December 6, 2019 and accrues interest at 1% per month. The Holder shall have the right from
time to time, and at any time during the period beginning on the date which is 180 days following the date of this Note and ending
on the later of: (i) the Initial Maturity date, and (ii) the Extended Maturity Date, or (iii) the date of payment of the Default
amount, to convert the note into equity ownership of the Borrower. The conversion shall be negotiated in good faith. If the parties
cannot agree to the Conversion Price, then a third party shall determine the Value of the Borrower and the Conversion Price shall
be the Principal Amount (“PA”) of the Note as the numerator and the Value of the Borrower (“V”) shall be
the denominator. PA/V=X *100=% of ownership. On December 5, 2019, the Borrower was granted a 6-month extension by the Company that
changed the maturity date to June 6, 2020. The Note is currently in default. As such, the Company elected to reserve the entire
Note amount at December 31, 2021 due to the uncertainty of its ability to collect on the Note. |
|
|
(ii) |
On
June 25, 2019, the Company entered into a Series Post Seed Preferred Stock and Series Post Seed Preferred Unit Investment Agreement
(the “Agreement”) with Innovation Labs, Ltd. and Innovation Shares, LLC. Under the terms of the Agreement, the Company
purchased 238,096 Series Post Seed Preferred Stock Shares and 238,096 Series Post Seed Preferred Units for a purchase price of $250,000.
As of December 31, 2021, the Company elected to reserve the entire amount of the investment due to the uncertainty of its ability
to liquidate the investment to recover its $250,000 purchase price or recover the investment amount through dividends payable by
Innovation Labs, Ltd. |
|
|
(iii) |
On
March 12, 2021, the Company (the “Holder”) was issued a Convertible Promissory Note (the “Note”) by GeneRx
(the “Borrower”), a Delaware corporation, in the amount of $300,000. The Note has a term of one year (March 12, 2022
Maturity Date) and accrues interest at two percent (2%) per annum. The Note is convertible, at the option of the Holder, into shares
of common stock of the Borrower at a fixed conversion price of $1.00 per share. Upon an Event of Default, the Conversion Price shall
equal the Alternate Conversion Price (as defined herein) (subject to equitable adjustments for stock splits, stock dividends or rights
offerings by the Borrower relating to the Borrower’s securities or the securities of any subsidiary of the Borrower, combinations,
recapitalization, reclassifications, extraordinary distributions and similar events). The “Alternate Conversion Price”
shall equal the lesser of (i) 80% multiplied by the average of the three lowest daily volume weighted average prices (“VWAP”)
during the previous twenty (20) Trading Days (as defined below) before the Issue Date of this Note (representing a discount rate
of 20%) or (ii) 80% multiplied by the Market Price (as defined herein) (representing a discount rate of 20%). “Market Price”
means the average of the three lowest daily VWAPs for the Common Stock during the twenty (20) Trading Day period ending on the latest
complete Trading Day prior to the Conversion Date. Any amount of principal or interest on this Note which is not paid when due shall
bear interest at the rate of twenty-four percent (24%) per annum from the due date thereof until the same is paid (the “Default
Interest”). The Company funded $300,000 on March 15, 2021, $150,000 on April 2, 2021 and $50,000 on April 7, 2021. As of December
31, 2022, $500,000 principal was due on the Note. The Company elected to impair the principal and interest due on the Note at December
31, 2022. |
Note
11 — Notes Payable
Notes
payable as of December 31, 2022 and 2021 consist of the following:
Schedule
of Notes Payable
| |
December 31, 2022 | | |
December 31, 2021 | |
Note payable bearing interest at 5.0%, originated January 17, 2019, due on January 31, 2022 (i) | |
$ | 878,589 | | |
$ | 750,000 | |
Note payable bearing interest at 5.0%, originated January 17, 2019, due on January 31, 2022 (i) | |
$ | 878,589 | | |
$ | 750,000 | |
Note payable bearing interest at 6.5% originated April 1, 2019, due on March 31, 2022 originally $250,000 (ii) | |
| 107,000 | | |
| 234,431 | |
Total notes payable | |
$ | 985,589 | | |
$ | 2,106,996 | |
Less: current portion | |
| (985,589 | ) | |
| (1,185,273 | ) |
Long-term notes payable | |
$ | - | | |
$ | 921,723 | |
|
(i) |
On
January 17, 2019, the Company executed a promissory note for $750,000
with FR Holdings LLC (the “Holder”), a Wyoming limited liability company. The Noted Secured by Deed of Trust (the “Secured Note”) accrues interest at 5.0%
per annum, payable in regular monthly installments of $3,125,
due on or before the same day of each month beginning
February 1, 2019 until January 31, 2022 at which the entire principal and any then accrued interest thereon shall be due and
payable. As of December 31, 2021, $750,000
principal and $0
interest remain due. On February 4, 2022, the Company entered into a Note Modification Agreement (the “Agreement”) with the
Holder amending the terms of the Secured Note. The Parties agree that the maturity date of the Secured Note being January 31, 2022, had
passed and that the balance of the Secured Note is now due (currently Seven-Hundred and Fifty-Thousand Dollars ($750,000.00), and the
parties also agree that the conditions in the Secured Note requiring the assessment of the additional Five-Hundred Thousand Dollars ($500,000.00)
consulting fee was triggered bringing the total amount owed by the Company under the terms of the Secured Note to One-Million Two-Hundred
Fifty-Thousand Dollars ($1,250,000.00). Under the terms of the Agreement, the Company made a payment in the amount of $357,342.88 bringing
the new principal balance to $900,000. The interest rate shall be 7% per annum. Future payments shall be calculated on a 20-year amortization
with a balloon payment in three years. The first monthly payment of $6,977.69 was made on March 25, 2022 with the final balloon payment
due on February 1, 2025. As of December 31, 2022, $878,589 principal remains due. |
|
|
|
|
(ii) |
On
April 1, 2019, the Company executed a promissory note for $250,000 with John T. Jacobs and Teresa D. Jacobs. The note accrues interest
at 6.5% per annum, payable in regular monthly installments of $2,178, due on or before the same day of each month beginning May 1,
2019 until March 31, 2020 at which time a principal reduction of $50,000 shall be due, the payments shall be re-amortized (15-year
amortization). On or before March 31, 2021, a second principal reduction of $50,000 shall be due, the payments shall be re-amortized
(15-year amortization). Payments shall continue to be paid until March 31, 2022, at which time the entire sum of principal and accrued
interest shall be due and payable. As of December 31, 2022, $107,000 principal remains due. |
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
11 — Notes Payable (continued)
Schedule
of Minimum Loan Payments
| |
Amount | |
Fiscal year ending December 31: | |
| | |
2023 | |
| 985,589 | |
2024 | |
| - | |
2025 | |
| - | |
2026 | |
| - | |
Thereafter | |
| - | |
Total minimum loan payments | |
$ | 985,589 | |
Note
12 — Commitments and Contingencies
Employment
Agreements
On
September 1, 2020, the Company entered into an Employment Agreement (the “Agreement”) with Paris Balaouras (the “Employee”).
Under the terms of the Agreement, the Employee shall serve as the Company’s Chief Cultivation Officer for a term of three (3) years
(the “Term”) commencing on September 15, 2020. The Employee shall receive a base salary of $105,000 annually, shall be eligible
to receive an annual discretionary bonus during the Term, based on performance criteria determined by the board of directors of the Company
in its sole discretion, in amount equal to up to 100% of Employee’s base salary for the then current fiscal year, shall be eligible
to receive an annual discretionary stock grant during the Term which shall be vested in equal increments of 1/3rd each over
a three year period beginning on the first anniversary of employment, shall be eligible to receive a compensatory stock grant of 667,000
shares for and in consideration of past compensation ($224,000 at September 15, 2020) foregone by Employee; such grant exercisable at
Employee’s option as such time as Employer is profitable at the NOI level on a trailing twelve (12) month basis or upon other commercial
reasonable terms as the Board may determine and shall be awarded options to purchase 500,000 shares of the Company’s common stock,
exercisable at a price of $.75 per share. Effective upon the resignation of Mr. Bloss as the Company’s Chief Executive Officer,
Mr. Balaouras assumed the role of Interim Chief Executive Officer. Please see Note 19 — Subsequent
Events for further information.
On
September 1, 2020, the Company entered into an Employment Agreement (the “Agreement”) with Roger Bloss. Under the terms
of the Agreement, the Employee shall serve as the Company’s Interim Chief Executive Officer for a term of six (6) months and
the Chief Executive Officer and for an additional two (2) years and six (6) months as the Chief Executive Officer for a total of
three (3)
years (the “Term”) commencing on September 15, 2020. The
Employee shall receive a base salary of $105,000 annually,
shall be eligible to receive an annual discretionary bonus during the Term, based on performance criteria determined by the board of
directors of the Company in its sole discretion, in amount equal to up to 100%
of Employee’s base salary for the then current fiscal year, shall be eligible to receive an annual discretionary stock grant
during the Term which shall be vested in equal increments of 1/3rd each over a three year period beginning on the first
anniversary of employment and shall be awarded options to purchase 500,000 shares
of the Company’s common stock, exercisable at a price of $.75 per
share. On September 24, 2022, Mr. Bloss submitted his resignation as the Company’s Chief
Executive Officer and Director effective as of September 24, 2022. On September 24, 2022, the Company and Mr. Bloss entered into a
Settlement and Mutual Release, whereby Mr. Bloss would receive $20,000 as
compensation upon his resignation and the Company’s 51%
equity interest in Alternative Hospitality, Inc. The Company paid Mr. Bloss the $20,000 on October 6, 2022, but it has not
transferred its equity interest in Alternative Hospitality, Inc. to Mr. Bloss.
On
September 1, 2020, the Company entered into an Employment Agreement (the “Agreement”) with Bernard Moyle. Under the terms
of the Agreement, the Employee shall serve as the Company’s Secretary/Treasurer for a term of three (3) years (the “Term”)
commencing on September 15, 2020. The Employee shall receive a base salary of $60,000 annually, shall be eligible to receive an annual
discretionary bonus during the Term, based on performance criteria determined by the board of directors of the Company in its sole discretion,
in amount equal to up to 200% of Employee’s base salary for the then current fiscal year, shall, at commencement of the Term receive
a grant of stock of 500,000 shares and shall be eligible to receive an annual discretionary stock grant during the Term which shall be
vested in equal increments of 1/3rd each over a three year period beginning on the first anniversary of employment and shall
be awarded options to purchase 500,000 shares of the Company’s common stock, exercisable at a price of $.75 per share. On March
16, 2021, Mr. Moyle assumed the role of interim Chief Financial Officer upon the resignation of Mr. Kelly. The terms of Mr. Moyle’s
Agreement did not change. On September 12, 2022, Mr. Moyle submitted his resignation effective as of September 9, 2022.
Board
of Directors Services Agreements
On
September 15, 2020, the Company entered into a Board of Directors Services Agreement (the “Agreement”) with Messrs. Bloss,
Dear and Balaouras (collectively, the “Directors”). Under the terms of the Agreement, each of the Directors shall provide
services to the Company as a member of the Board of Directors for a period of not less than one year. Each of the Directors shall receive
compensation as follows: (i) Fifteen Thousand and no/100 dollars ($), paid in four (4) equal installments on the last calendar
day of each quarter, and (ii) Fifteen Thousand () shares of the Company’s common stock on the last calendar day of each quarter.
The Agreement for each of the Directors is effective as of October 1, 2020.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
12 — Commitments and Contingencies (continued)
On
March 26, 2021, the Company’s Board of Directors elected to revise the terms of the Board of Directors Services Agreement for each
director. Section 2 (Compensation) was revised such that the directors’ cash compensation was revised to stock compensation in
the following manner: $3,750 divided by the closing stock price on the last business day of each quarter multiplied by 1.10. The remainder
of Section 2 is unchanged.
On
September 30, 2021, the Company’s Board of Directors elected to revise Section 2 (Compensation) of the Agreement back to the original
terms. Each of the Directors shall receive compensation as follows: (i) Fifteen Thousand and no/100 dollars ($15,000.00), paid in four
(4) equal installments on the last calendar day of each quarter, and (ii) Fifteen Thousand (15,000) shares of the Company’s common
stock on the last calendar day of each quarter. The revision became effective on September 30, 2021.
On
October 17, 2022, the Company’s Board of Directors elected to revise Section 2 (Compensation) of the Agreement such that each Director
shall receive $ of cash compensation per quarter and no shares of the Company’s common stock.
On
September 22, 2022, David Dear submitted his resignation as a director effective as of September 22, 2022.
On
October 26, 2022, the Company’s Board of Directors appointed two new directors, Tom Valenzuela and Timothy Luff, effective as of
October 26, 2022.
On
October 27, 2022, the Company changed the composition of its Compensation Committee to include Messrs. Valenzuela Luff, Balaouras
and Radcliffe. Mr. Balaouras will serve as the committee’s Chairman.
Please
see Note 19 — Subsequent Events for further information.
Operating
Leases
The
Company leases a two production / warehouse facility under a non-cancelable operating lease that expires in June 2027 and September 2029,
respectively.
As
of December 31, 2022, the Company recorded operating lease liabilities of $769,684
and right of use assets for operating leases of $0.
During the year ended December 31, 2022, operating cash outflows relating to operating lease liabilities was $0.
As of December 31, 2022, the Company’s operating leases had a weighted-average remaining term of 6.5
years and weighted-average discount rate of 5.0%. The discount rate applied approximates the collateralized borrowing rate.
Future
minimal rental and lease commitments under non-cancelable operating leases with terms in excess of one year as of December 31, 2022,
are as follows:
Schedule
of Future Minimum Rental and Lease Commitments
| |
Amount | |
Fiscal year ending December 31: | |
| | |
2023 | |
| 120,000 | |
2024 | |
| 120,000 | |
2025 | |
| 120,000 | |
2026 | |
| 120,000 | |
2027 | |
| 120,000 | |
Thereafter | |
| 330,000 | |
Total minimum lease payments | |
| 930,000 | |
Interest | |
| (160,316 | ) |
Operating lease obligation, net | |
| 769,684 | |
Current portion of operating lease obligation | |
| (171,088 | ) |
Operating lease obligation, net of current portion | |
$ | 598,596 | |
Rent
expense, incurred pursuant to operating leases for the years ended December 31, 2022 and 2021, was $199,102 and $88,717, respectively.
Litigation
From
time to time, the Company may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business.
When the Company is aware of a claim or potential claim, it assesses the likelihood of any loss or exposure. If it is probable that a
loss will result and the amount of the loss can be reasonably estimated, the Company will record a liability for the loss. In addition
to the estimated loss, the liability includes probable and estimable legal cost associated with the claim or potential claim. Litigation
is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm the Company
business.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
12 — Commitments and Contingencies (continued)
MJ
Holdings, Inc. Complaint
On
December 14, 2021, MJ Holdings, Inc. (the “Plaintiff”) filed a Complaint against NCMM, LLC, AP Management, LLC and Valerie
Small (collectively, the “Defendants”)( together, the “Parties”). In the Complaint, the Plaintiff alleges that
the Defendants have refused to return the cannabis that was being stored for Plaintiff under a Storage and Purchase Agreement entered
into with AP Management. By failing to return the cannabis to Plaintiff, or Plaintiff’s designee, the Defendants have deprived
Plaintiff of the ability to sell, transfer or market the product. In addition, the Defendants have sought to unlawfully extort the Plaintiff
for illicit payments of thousands of dollars in money and/or cannabis in exchange for returning the cannabis. On March 31, 2023, the Parties entered into a Settlement Agreement (the
“Settlement Agreement”) whereby NCMM, LLC and Valerie Smalls shall (i) contact the CCB within 7 days of execution of the Settlement
Agreement for authorization to transfer the approximately 1800 pounds of fresh frozen to MJ Distributing, both the passing and failed
fresh frozen; and (ii) NCMM shall pay the Company a total of $60,000 as a Settlement Amount. The Settlement Amount shall be paid as $5,000
per month beginning on June 1, 2023. In the event the Settlement Amount monthly payment is not paid by the fifth of every month, NCMM
shall pay a late payment penalty fee of $100 per day.
Gappy
and Shaba Compliant
On
December 3, 2021, a Complaint was filed against MJ Holdings, Inc., HDGLV, LLC, Red Earth, LLC (collectively, the “Defendants”)
by Ziad Gappy and David Shaba (collectively, the “Plaintiffs”). In the Complaint, the Plaintiffs allege the Defendants made
misleading statements and/or omissions relating to the Company in the Plaintiffs’ negotiation to purchase shares of MJ Holdings,
Inc. In addition, the Plaintiffs allege that the Defendants have not honored the 2018 Agreements negotiated between the Plaintiffs and
Defendants, MJ Holdings, Inc. has failed to issue an additional $125,000 in stock due to the Plaintiffs as was agreed to in writing and
the Defendants have failed to start the Western Project. The case is ongoing. Defendants have denied all allegations. Discovery is currently
open and is set to close in July of 2023.
DGMD
Complaint
On
March 19, 2021, a Complaint was filed against the Company, Jim Mueller, John Mueller, MachNV, LLC, Acres Cultivation, Paris Balaouras,
Dimitri Deslis, ATG Holdings, LLC and Curaleaf, Inc. (collectively, the “Defendants”) by DGMD Real Estate Investments, LLC,
ARMPRO, LLC, Zhang Springs LV, LLC, Prodigy Holdings, LLC and Green Organics, LLC (collectively, the “Plaintiffs”) in the
District Court of Clark County, Nevada.
In
the Complaint, the Plaintiffs allege that the Defendants: (i) intended to fraudulently obtain money from the Plaintiffs in order to put
that money towards the Acres dispensary and to make Acres look more appealing to potential buyers as well as pay off Defendants’
agents, and (ii) the Defendants acted together in order to find investors to invest money into the Acres and MJ Holdings “Investment
Schemes”, and (iii) the Defendants intended to fraudulently obtain Plaintiffs’ money for the purpose of harming the Plaintiffs
to benefit the Defendants, and (iv) the Defendants committed unlawful fraudulent misrepresentation in the furtherance of the agreement
to defraud the Plaintiffs. The Plaintiffs allege that damages are in excess of $15,000.
Discovery
has concluded and the parties were unable to resolve the case through settlement negotiations. Paris Balaouras and MJ Holdings filed
a motion for summary judgment against all Defendants. The Court granted the Motion as to Plaintiffs DGMD Real Estate Investments, LLC,
Armpro, LLC and Zhang Springs LV, LLC. The Court denied the motion as to Prodigy Holdings LLC and Las Vegas Green Organics. The Case
is set to go to trial on May 15, 2023.
Tierney
Arbitration
On
March 9, 2021, Terrence Tierney (“Claimant”), the Company’s former President and Secretary, who was terminated by the
Company for Cause on August 7, 2020, filed for arbitration with the American Arbitration Association for: (i) breach of contract, (i)
breach of the implied covenant of good faith and fair dealing, and (iii) NRS 608 wage claim. Mr. Tierney demanded payment in the amount
of $501,085 for unpaid base pay and unpaid deferred business compensation (which was not earned nor due), expenses paid on behalf of
the Company, accrued vacation and severance pay. On April 7, 2021, the Company made payment of unpaid base pay against the wage claim
in the amount of $62,392, inclusive of $59,583 for wages and $2,854 for accrued vacation plus $8,307.60 for statutory penalties. As such,
the Company posits that any compensation claims that Claimant may have had have been paid in full and that the Company otherwise has
no liability. The Company filed a counterclaim in the action declaring that Tierney breached the contract of employment, committed fraud,
malfeasance and other nefarious acts causing substantial damage to the Company with estimated monetary damages well in excess of any
monetary claim made by Tierney. On May 4, 2022, the Arbitrator issued a ruling concluding that the Arbitrator did not have jurisdiction
over Claimant’s statutory wage claim under NRS 608. On September 19, 2022, Claimant filed a complaint in state court seeking compensation
under NRS 608.020. The Company asserts that the 2-year statute of limitations bars Claimant’s complaint, and further asserts that
Claimant has been paid in full pursuant to the payments issued to Claimant on April 7, 2021. The arbitration proceeded to trial on January
9-12, 2023 and the Arbitrator issued her award on March 7, 2023, awarding Claimant $401,360.61 in damages, offset by $350,000.00 awarded
to the Company for its counter-claims, with a net damage award to Claimant in the sum of $51,360.61.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
13 — Stockholders’ Equity (Deficit)
General
The
Company is currently authorized to issue up to 95,000,000 shares of Common Stock and 5,000,000 shares of preferred stock, par value $0.001
per share.
Preferred
Stock
The
Board is authorized, without further approval from the Company’s stockholders, to create one or more series of preferred stock,
and to designate the rights, privileges, preferences, restrictions, and limitations of any given series of preferred stock. Accordingly,
the Board may, without stockholder approval, issue shares of preferred stock with dividend, liquidation, conversion, voting, or other
rights that could adversely affect the voting power or other rights of the holders of Common Stock. The issuance of preferred stock could
have the effect of restricting dividends payable to holders of the Company’s Common Stock, diluting the voting power of its Common
Stock, impairing the liquidation rights of its Common Stock, or delaying or preventing a change in control of the Company, all without
further action by its stockholders. Of the 5,000,000 shares of preferred stock, par value $0.001 per share, authorized in the Company’s
Articles of Incorporation, 2,500 shares are designated as Series A Convertible Preferred Stock.
Series
A Convertible Preferred Stock
Each
share of Series A Preferred Stock is convertible, at the option of the holder, into that number of shares of Common Stock determined
by dividing the stated value of each share of Series A Preferred Stock (currently, $1,000) by the conversion price (currently, $0.75).
The stated value and the conversion price are subject to adjustment as provided for in the Certificate of Designation. The Company is
prohibited from effecting a conversion of the Series A Preferred Stock to the extent that, after giving effect to the conversion, the
holder (together with such holder’s affiliates and any persons acting as a group with holder or any of such holder’s affiliates)
would beneficially own in excess of 4.99% of the number of shares of Common Stock outstanding immediately after giving effect to the
issuance of shares of Common Stock issuable upon conversion. A holder, upon notice to us, may increase or decrease this beneficial ownership
limitation; provided, that, in no event can the holder increase the beneficial ownership limitation in excess of 9.99% of the number
of shares of Common Stock outstanding immediately after giving effect to the issuance of shares of Common Stock upon the conversion of
the Series A Preferred Stock then held by holder. Such increase of the beneficial ownership limitation cannot be effective until the
61st day after such notice is given to us and shall apply only to such holder. The Series A Preferred Stock has no voting
rights; however, as long as any shares of Series A Preferred Stock are outstanding, the Company is not permitted, without the affirmative
vote of the holders of a majority of the then outstanding shares of the Series A Preferred Stock to (i) alter or change adversely the
powers, preferences, or rights given to the Series A Preferred Stock or alter or amend the Series A Preferred Stock Certificate of Designation,
(ii) amend the Company’s Articles of Incorporation or other charter documents in any manner that adversely affects any rights of
the holders, (iii) increase the number of authorized shares of Series A Preferred Stock, or (iv) enter into any agreement with respect
to any of the forgoing.
Preferred
Stock Issuances
Year
ended December 31, 2022
None
Year
ended December 31, 2021
None
At
December 31, 2022 and December 31, 2021, there are 0 and 0 shares of Series A Preferred Stock issued and outstanding, respectively.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
13 — Stockholders’ Equity (Deficit) (continued)
Common
Stock
Of
the 95,000,000 shares of Common Stock authorized by the Company’s Articles of Incorporation, 78,591,667 shares of Common Stock
are issued and outstanding as of December 31, 2022. Each holder of Common Stock is entitled to one vote per share on all matters to be
voted upon by the stockholders and are not entitled to cumulative voting for the election of directors. Holders of Common Stock are entitled
to receive ratably such dividends, if any, as may be declared from time to time by the board of directors out of funds legally available
therefore subject to the rights of preferred stockholders. The Company has not paid any dividends and does not intend to pay any cash
dividends to the holders of Common Stock in the foreseeable future. The Company anticipates reinvesting its earnings, if any, for use
in the development of its business. In the event of liquidation, dissolution, or winding up of the Company, the holders of Common Stock
are entitled, unless otherwise provided by law or the Company’s Articles of Incorporation, including any certificate of designations
for a series of preferred stock, to share ratably in all assets remaining after payment of liabilities and the preferences of preferred
stockholders. Holders of the Company’s Common Stock do not have preemptive, conversion, or other subscription rights. There are
no redemptions or sinking fund provisions applicable to the Company’s Common Stock.
Common
Stock Issuances
For
the fiscal years ended December 31, 2022 and December 31, 2021, the Company issued and/or sold the following unregistered securities:
Year
ended December 31, 2022
On
July 8, 2022, the Company issued 7,000,000 shares of common stock as per the terms of the Common Stock Purchase Agreement for the purchase
of MJH Research, Inc.
On
July 15, 2022, the Company issued a total of 45,000 shares of common stock with a fair market value of $13,072 to three directors for
services rendered during the first quarter of 2022.
On
August 2, 2022, the Company issued a total of 45,000 shares of common stock with a fair market value of $12,128 to three directors for
services rendered during the second quarter of 2022.
Year
ended December 31, 2021
On
March 8, 2021, the Company issued 526,316 shares of common stock with a fair market value of $410,000 in satisfaction of $100,000 principal
and all accrued interest for a note payable to a related party as per the terms of the Debt Conversion and Stock Purchase Agreement dated
January 14, 2021.
On
March 8, 2021, the Company issued 263,158 shares of common stock with a fair market value of $205,263 to a related party for the purchase
of $50,000 of common stock as per the terms of the Debt Conversion and Stock Purchase Agreement dated January 14, 2021.
On
March 29, 2021, the Company issued 225,000 shares of common stock with a fair market value of $135,000 to a consultant as per the terms
of the Consulting Agreement dated February 25, 2021.
On
April 24, 2021, the Company issued 1,000,000 shares of common stock with a fair market value of $630,000 as per the terms of the Termination
Agreement with Blue Sky Companies, LLC and Let’s Roll Nevada, LLC.
On
June 4, 2021, the Company issued 32,000 shares of common stock with a fair market value of $13,514 to its former Chief Financial Officer
as final compensation for services previously rendered on behalf of the Company.
On
July 14, 2021, the Company issued 29,495 shares of common stock, previously recorded as common stock issuable in the period ended June
30, 2021, with a fair market value of $12,093 to a Director as compensation per the terms of the Board of Directors Services Agreement.
On
July 14, 2021, the Company issued 43,245 shares of common stock, previously recorded as common stock issuable in the period ended June
30, 2021, with a fair market value of $17,730 to a director as compensation per the terms of the Board of Directors Services Agreement.
On
July 14, 2021, the Company issued 43,245 shares of common stock, previously recorded as common stock issuable in the period ended June
30, 2021, with a fair market value of $17,730 to a Director as compensation per the terms of the Board of Directors Services Agreement.
On
July 21, 2021, the Company issued 62,333 shares of common stock with a fair market value of $25,089 to a consultant for services rendered
on behalf of the Company.
On
July 21, 2021, the Company issued 30,000 shares of common stock with a fair market value of $12,075 to a consultant for services rendered
on behalf of the Company.
On
July 21, 2021, the Company issued 120,000 shares of common stock with a fair market value of $48,300 to an employee for past due wages.
On
July 21, 2021, the Company issued 60,000 shares of common stock with a fair market value of $24,150 to an employee for past due wages.
On
July 21, 2021, the Company issued 30,000 shares of common stock with a fair market value of $12,075 to an employee for past due wages.
On
July 30, 2021, the Company’s prior President, Richard S. Groberg, returned 300,000 shares of common stock to be retired as per
the terms of the Cooperation and Release Agreement dated May 12, 2021. As of the date of this filing, the Company has yet to submit the
shares to its transfer agent.
On
December 31, 2021, the Company issued 333,334 shares of common stock with a fair market value of $96,501 to an officer for shares purchased
in 2018 under the Company’s Regulation D offering.
On
December 31, 2021, the Company issued a total of 90,000 shares of common stock with a fair market value of $24,300 to three directors
for services rendered during the third and fourth quarters of 2021.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
13 — Stockholders’ Equity (Deficit) (continued)
At
December 31, 2022 and December 31, 2021, there are 78,591,667 and 71,501,667 shares of Common Stock issued and outstanding, respectively.
Note
14 — Basic and Diluted Earnings (Loss) per Common Share
Basic
earnings (loss) per share is computed by dividing the net income or net loss available to common stockholders by the weighted average
number of common shares outstanding for the period. Diluted earnings (loss) per share is calculated using the treasury stock method and
reflects the potential dilution that could occur if warrants were exercised and were not anti-dilutive.
For
the year ended December 31, 2022, basic and diluted loss per common share were the same as any potentially dilutive shares
outstanding were excluded due to the loss for the period presented. The outstanding warrants and options as of December 31, 2022, to
purchase 1,750,000
shares of common stock were not included in the calculations of diluted loss per share because the impact would have been
anti-dilutive. Please see Note 15 — Stock
Based Compensation for further information on the Company’s warrants and options outstanding at December 31,
2022.
For
the year ended December 31, 2022, basic and diluted income per common share were based on 78,591,667 and 71,501,667 shares, respectively.
Note
15 — Stock Based Compensation
Warrants
and Options
A
summary of the warrants and options issued, exercised and expired are below:
Stock
Options
On
September 15, 2020, the Company issued an option to purchase 500,000 shares of common stock to each of Messrs. Balaouras, Bloss and Moyle
as per the terms of their employment agreements. The options have an exercise price of $0.75 and expire on the three-year anniversary
date.
A
summary of the options issued, exercised and expired are below:
Schedule
of Options Issued, Exercised and Expired
Options: | |
Shares | | |
Weighted Avg. Exercise Price | | |
Remaining Contractual Life in Years | |
Balance at December 31, 2021 | |
| 1,500,000 | | |
$ | 0.75 | | |
| 1.68 | |
Issued | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | |
Expired | |
| - | | |
| - | | |
| - | |
Balance at December 31, 2022 | |
| 1,500,000 | | |
$ | 0.75 | | |
| 0.68 | |
Exercisable at December 31, 2022 | |
| 1,500,000 | | |
$ | 0.75 | | |
| 0.68 | |
Options
outstanding as of December 31, 2022 and December 31, 2021 were 1,500,000
and 1,500,000,
respectively. All outstanding options are fully vested as of December 31, 2022.
Warrants
On
January 11, 2021, the Company issued an accredited investor a Common Stock Purchase Warrant Agreement in conjunction with the July 2020
Securities Purchase Agreement granting the holder the right to purchase up to 250,000 shares of
the Company’s common stock at an exercise price of $0.10 for a term of 4-years.
A
summary of the warrants issued, exercised and expired are below:
Schedule
of Warrants Issued, Exercised and Expired
Warrants: | |
Shares | | |
Weighted Avg. Exercise Price | | |
Remaining Contractual Life in Years | |
Balance at December 31, 2021 | |
| 250,000 | | |
$ | 0.10 | | |
| 3.03 | |
Issued | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | |
Expired | |
| - | | |
| - | | |
| - | |
Balance at December 31, 2022 | |
| 250,000 | | |
$ | 0.10 | | |
| 2.03 | |
Exercisable at December 31, 2022 | |
| 250,000 | | |
$ | 0.10 | | |
| 2.03 | |
Warrants
outstanding as of December 31, 2022 and December 31, 2021 were 250,000
and 250,000,
respectively. All outstanding warrants are fully vested as of December 31, 2022.
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
16 — Related Party Transactions
On
August 1, 2021, the Company entered into a Memorandum of Understanding and Agreement for Technical Services and Short-Term Funding (the
“Agreement”) with Red Earth, LLC (hereinafter, “Red Earth”), an entity controlled by its Chief Cultivation Officer,
Paris Balaouras. Under the terms of the Agreement, the Company will provide a short-term loan (the “Loan”) to Red Earth for
expenses related to the activation and operation of Red Earth’s cultivation license. The Loan shall bear interest at 12% per annum
and increase to 18% upon default. In addition, the Company shall provide Red Earth pre-opening technical services at a cost of $5,000
to $10,000 per month. As of December 31, 2022, the amount due the Company under the short-term loan is $212,469 and the amount of technical
services income (misc. income) recorded for the year ended December 31, 2022 was $100,000.
On
September 5, 2022, the Company entered into an Amendment (the “Amendment”) with Highland Brothers, LLC (together, the “Parties’), an entity owned by the Company’s former Chief Executive Officer, Paris Balaouras,
to amend the original agreement (the “Agreement”) between the Parties dated February 15, 2019. Under the terms of the Amendment,
the term of the Agreement has been extended to fifteen years and the Company shall pay Highland Brothers, LLC $150,000 as cash consideration
within 10 days of execution of the Amendment. The Company made the $150,000 payment on October 6, 2022.
Note
17 — Gain on Disposal of Subsidiary
On
December 15, 2017, the Company acquired 100% of the outstanding membership interests of Red Earth, LLC for 52,732,969 shares of common
stock of the Company, par value $0.001 and a Promissory Note in the amount of $900,000. Red Earth became a wholly owned subsidiary (the
“Subsidiary”) of the Company.
On
or about May 7, 2021, the Subsidiary, received an inquiry from the State of Nevada Cannabis Compliance Board (“CCB”) regarding
the transfer of ownership of the Subsidiary from its previous owners to the Company. The CCB has determined that the transfer was not
formally approved, thus a Category II violation.
On
July 27, 2021, the Subsidiary entered into a Stipulation and Order for Settlement of Disciplinary Action (the “Stipulation Order”)
with the CCB. Under the terms of the Stipulation Order, the Subsidiary has agreed to present to the CCB, by not later than August 31,
2021, a plan pursuant to which the ownership of the Subsidiary will be returned to the original owners. The Parties to the Stipulation
Order resolved the matter without the necessity of taking formal action. The Subsidiary agreed to pay a civil penalty of $10,000, which
was paid on July 29, 2021.
On
August 26, 2021, the Company and the Company’s Chief Cultivation Officer and previous owner of the Subsidiary, Paris Balaouras,
entered into a Termination Agreement. Under the terms of the Termination Agreement, the Purchase Agreement (the “Purchase Agreement”),
dated December 15, 2017, entered into between the Company and the Subsidiary was terminated as of the date of the Termination Agreement
resulting in the return of ownership of the Subsidiary to Mr. Balaouras. Neither party shall have any further obligation to one another
pursuant to the terms of the Purchase Agreement. On September 2, 2021, the Company received approval of the Termination Agreement from
the CCB.
The
table below shows the assets and liabilities that the Company was relieved of in the transaction:
Schedule
of Assets and Liabilities of Discontinued Operations
| |
August 27, 2021 | |
Assets: | |
| | |
Deposits | |
$ | 38,663 | |
Property and equipment, net | |
| 143,507 | |
Intangible assets | |
| 300,000 | |
Right of use asset | |
| 1,105,735 | |
Total assets | |
$ | 1,587,875 | |
| |
| | |
Liabilities: | |
| | |
Operating lease liability | |
$ | (1,251,964 | ) |
Deposits | |
| (538,921 | ) |
Accrued expense | |
| (134,540 | ) |
Total liabilities | |
$ | (1,925,425 | ) |
| |
| | |
(Gain) on divestiture | |
$ | (337,551 | ) |
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
18 — Income Taxes
The
Company’s federal or state income tax expense or benefit for the years ended December 31, 2022 and 2021 are summarized below.
The
Company did not incur any federal or state income tax expense or benefit for the years ended December 31, 2022 and 2021.
The
provision for income taxes differs from the amounts which would result from applying the federal statutory rate of 21% to the Company’s
loss before income taxes as follows:
Schedule
of Provision for Income Taxes
| |
December 31, 2022 | | |
December 31, 2021 | |
Computed “expected” income tax benefit | |
$ | (1,129,850 | ) | |
| 799,540 | |
Change in valuation allowance | |
| 1,129,850 | | |
| - | |
Stock-based compensation and services | |
| - | | |
| 46,912 | |
Non-deductible expenses-Section 280E | |
| - | | |
| 71,741 | |
NOL utilization | |
| - | | |
| (641,193 | ) |
Provision for income taxes | |
$ | - | | |
| 277,000 | |
MJ
HOLDINGS, INC. and SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2022 and December 31, 2021
Note
18 — Income Taxes (continued)
Deferred
income taxes reflect the net tax effects of loss and credit carryforwards and temporary differences between the carrying amounts of assets
and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s
deferred tax assets for federal and state income taxes for the years ended December 31, 2022 and 2021 are as follows:
Schedule of Components of Deferred Tax Assets and Liabilities
| |
December 31,
2022 | | |
December 31,
2021 | |
Deferred tax assets: | |
| | | |
| | |
Federal and state NOL carryforward | |
$ | 2,912,236 | | |
| 2,901,805 | |
Other intangibles | |
| - | | |
| - | |
Deferred expenses | |
| - | | |
| - | |
Deferred tax assets | |
| 2,912,236 | | |
| 2,901,805 | |
Less: Valuation allowance | |
| (2,912,236 | ) | |
| (2,901,805 | ) |
Net deferred tax assets | |
$ | - | | |
| - | |
A
valuation allowance is required to be established when it is more likely than not that all or a portion of a deferred tax asset will
not be realized. Realization of deferred tax assets is dependent upon future earnings, the timing and amount of which are uncertain.
A full review of all positive and negative evidence needs to be considered. The Company has established a valuation allowance against
all its deferred tax assets.
On
December 22, 2017, H.R. 1 (the “Act”) was enacted and included broad tax reforms. The Act reduced the U.S. corporate tax
rate from 35% to 21% effective January 1, 2018.
As
of December 31, 2022, the Company had a net operating loss carryforward for federal income tax purposes of approximately $13,867,790
and credit carryforwards are subject to annual limitations due to the “change in ownership” provisions of the Internal Revenue
Code of 1986 and similar state provisions. The annual limitations may result in the expiration of net operating losses and credits before
utilization. The Company has not performed a Section 382 study as of December 31, 2022.
The
Company files income tax returns in the U.S. The Company is not currently under examination in any of these jurisdictions and all its
tax years remain open to examination due to net operating loss carryforwards.
The
Company uses the “more likely than not” criterion for recognizing the income tax benefit of uncertain income tax positions
and establishing measurement criteria for income tax benefits. Although it is reasonably possible that certain unrecognized tax benefits
may increase or decrease within the next twelve months due to tax examination changes, settlement activities, expirations of statute
of limitations, or the impact on recognition and measurement considerations related to the results of published tax cases or other similar
activities, the Company does not anticipate any significant changes to unrecognized tax benefits over the next 12 months. During the
year ended December 31, 2022, no interest or penalties were required to be recognized relating to unrecognized tax benefits. In the event
the Company should need to recognize interest and penalties related to unrecognized income tax liabilities, this amount will be recorded
as an accrued liability and an increase to income tax expense.
As
the Company operates in the legal cannabis industry, the Company is subject to Section 280E of the Internal Revenue Code (“IRC”)
which prohibits businesses engaged in the trafficking of controlled substances (within the meaning of Schedule I and II of the CSA) from
deducting normal business expenses associated with the sale of cannabis, such as payroll and rent, from gross income (revenue less cost
of goods sold). Section 280E, therefore, has a significant impact on the retail side of cannabis, but a lesser impact on cultivation
and manufacturing operations. Section 280E was originally intended to penalize criminal market operators, but because cannabis remains
a Schedule I controlled substance for U.S. Federal purposes, the Internal Revenue Service (“IRS”) has subsequently applied
Section 280E to state-legal cannabis businesses. The effective tax rate on a cannabis business depends on how large its ratio of non-deductible
expenses is to its total revenues. In the states that the Company operates in that align their tax codes with Section 280E, it is also
unable to deduct normal business expenses for state tax purposes. This results in permanent differences between ordinary and necessary
business expenses deemed non-allowable and a higher effective tax rate than most industries. Cannabis businesses operating in states
that align their tax codes with the IRC are also unable to deduct normal business expenses for state tax purposes. The non-deductible
expenses shown in the effective rate reconciliation above is comprised primarily of the impact of applying Section 280E to the Company’s
businesses that are involved in selling cannabis, along with other typical non-deductible expenses such as lobbying expenses.
The
IRS has invoked Section 280E in tax audits against various cannabis businesses in the U.S. that are permitted under applicable state
laws. Although the IRS issued a clarification allowing the deduction of certain expenses, the scope of such items is interpreted very
narrowly, and the bulk of operating costs and general administrative costs are not permitted to be deducted. While there are currently
several pending cases before various administrative and federal courts challenging these restrictions, there is no guarantee that these
courts will issue an interpretation of Section 280E favorable to cannabis businesses. Further, there are several pieces of legislation
being considered by the U.S. Congress that could change the interpretation of Section 280E by removing its applicability to the legalized
cannabis industry.
Note
19 — Subsequent Events
On
February 23, 2023, the Company issued a Secured Promissory Note (the “Note”) to Paris Balaouras for accrued wages. Under
the terms of the Note, the Note accrues interest at 4% per annum and shall terminate upon the earlier of January 31, 2024 or the sale
of the Company’s Tiny Homes Farm located in Nye County, NV. On this same date, the Company entered into a Deed of Trust and Security
Agreement and Fixture Filings with Assignment of Rents for the Company’s Tiny Homes Farm.
On
February 24, 2023, the Company’s board of directors appointed Patricia Chinnici as interim Chief Financial Officer, effective as
of February 25, 2023.
On
February 25, 2023, Paris Balaouras, the Company’s Chief Executive Officer and Chairman of the Board of Directors, submitted his
resignation as Chief Executive Officer and Chairman of the Board of Directors effective as of February 25, 2023. Mr. Balaouras’
decision to resign is not the result of any disagreement with the Company on any matter relating to the Company’s operations, policies
or practices.
Tom
Valenzuela will act as interim Chairman of the board effective as of February 25, 2023. The Company’s board of directors will manage
the business while a search commences for a replacement Chief Executive Officer.
On
March 1, 2023, the Company entered into a Contract Chief Financial Officer Agreement (the “Agreement”) with Patricia Chinnici.
Under the terms of the Agreement, Ms. Chinnici shall serve as the Company’s contract Chief Financial Officer for a term of three
months beginning on February 15, 2023 and shall be compensated $5,000 per month. The Agreement may be terminated by either party with
30 days written notice.
On
March 31, 2023, the Company, NCMM, LLC and Valerie Small entered into a Settlement Agreement (the “Settlement Agreement”)
pertaining to the Complaint filed by the Company, whereby NCMM, LLC and Valerie Small shall (i) contact the CCB within 7 days of execution
of the Settlement Agreement for authorization to transfer the approximately 1800 pounds of fresh frozen to MJ Distributing, both the
passing and failed fresh frozen; and (ii) NCMM shall pay the Company a total of $60,000 as a Settlement Amount. The Settlement Amount
shall be paid as $5,000 per month beginning on June 1, 2023. In the event the Settlement Amount monthly payment is not paid by the fifth
of every month, NCMM shall pay a late payment penalty fee of $100 per day.