UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

———————

FORM 10-Q

———————

 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE

 ACT OF 1934

For the quarterly period ended: February 28,November 30, 2021
or
 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE

 ACT OF 1934

For the transition period from: _____________ to _____________

Commission File Number:  333-234048000-56250

MJ Harvest, Inc.

 (Exact name of registrant as specified in its charter)

  NEVADAnevada82-3400471
(State or Other Jurisdiction(I.R.S. Employer
of Incorporation)Identification No.)

9205 W. Russell Road, Suite 240, Las Vegas, Nevada89139

(Address of Principal Executive Office) (Zip Code)

(954)519-3115

(Registrant's telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

———————

Securities registered pursuant to Section 12(b) of the Act:

Title of each classTrading SymbolName of each exchange on which registered.
None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filerAccelerated filer
Non-accelerated filerSmaller reporting company
Emerging growth company

If an emerging growth company, indicate by checkmark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

☐ Yes ☒ No

The number of shares of the issuer's Common Stock outstanding as of April 1, 2020,December 30, 2021 is 23,715,076.

33,068,952.

1

 

PART I—FINANCIAL INFORMATION

Item 1.  Financial Statements. Attached after signature page.

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations.

Certain statements in this Report constitute “forward-looking statements.” Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Factors that might cause such a differences include, among others, uncertainties relating to general economic and business conditions; industry trends; changes in demand for our products and services; uncertainties relating to customer plans and commitments and the timing of orders received from customers; announcements or changes in our pricing policies or that of our competitors; unanticipated delays in the development, market acceptance or installation of our products and services; changes in government regulations; availability of management and other key personnel; availability, terms and deployment of capital; relationships with third-party equipment suppliers; and worldwide political stability and economic growth. The words “believe,” “expect,” “anticipate,” “intend” and “plan” and similar expressions identify forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statement was made.

As used herein, the terms “Company”, “MJHI”, “we”, “us” and “our” refer to MJ Harvest, Inc., a Nevada corporation.

Results of Operations

Three Months Ended February 28,November 30, 2021 compared with the Three Months Ended February 29,November 30, 2020

The narrative comparison of results of operations for the three-month periods ended February 28,November 30, 2021 and February 29, 2020, is based on the following table.

  Three Months Ended
  A B A-B %
  November 30, 2021 November 30, 2020 Change Change
REVENUE $48,367  $42,307  $6,060   14%
COST OF REVENUE  16,240   16,953   (713)  -4%
Cost of revenue as a % of total revenue  34%  40%  -6%    
Gross Profit  32,127   25,354   6,773   27%
Gross profit as a % of revenue  66%  60%  6%    
OPERATING EXPENSES                
Officer and director compensation  203,785   135,000   68,785   51%
General and administrative  38,519   17,564   20,955   119%
Professional fees and contract services  79,372   144,171   (64,799)  -45%
Advertising and promotion  67,516   —     67,516   n.a. 
Total operating expenses  389,192   296,735   92,457   31%
OPERATING LOSS - CONTINUING OPERATIONS  (357,065)  (271,381)  (85,684)  32%

 A B C 
Three Months EndedFebruary 28, 2021 February 29, 2020 A-B            ChangeC/B  Change %
REVENUE $                 14,377  $                 30,003  $               (15,626)(52)%
COST OF REVENUE                    12,350                     18,001                     (5,651)(31)%
Cost of revenue as a % of total revenue86% 60%   
Gross Profit                      2,027                     12,002                     (9,975)(83)%
Gross profit as a % of revenue14% 40%   
OPERATING EXPENSES      
Officer and director compensation                  135,000                   110,000                     25,00023%
General and administrative                    23,027                       9,166                     13,861151%
Impairment of intangible assets                           -                               -                               -    
Professional fees and contract services                  118,231                     96,053                     22,17823%
Total operating expenses                  276,258                   215,219                   61,03928%
NET LOSS FROM CONTINUING OPERATIONS                (274,231)                 (203,217)                 (71,014)35%

Revenues decreased, primarily as a result ofincreased 14% in the limited focusquarter ended November 30, 2021 compared with the same period in 2020. The increase in the current quarter was largely due to direct sales efforts by our sales team. Management refocused sales efforts on the debudder product marketing effort.products after discontinuing operations of the soils business acquired from Elevated Ag Solutions, Inc. (“Elevated”) in early October 2020. In the quarter ended August 31, 2020,prior period, management had expended considerable time and effort on the soils division. The soils division which was acquired at the end of our last fiscal year (the “Elevated Acquisition”). We experienced unanticipated difficulties in obtaining adequate and timely sales and product purchase records from the field operator, and these difficulties diverted management attention from the debudder product marketing effort. The lack of attention to marketingdiscontinued in the first quarter wasended November 30, 2020 and is not reflected in operating results for the decrease in sales in the second and third quarters. This third quarter carryover effect is expected to lessen over time as management rebuilds the inertia of the debudder marketing focus.periods presented above (see “Discontinued Operations”). We anticipate that the marketing focus on the debudder products will increasecontinue now that the soils division has been discontinued.

2

 

The three-month period ended February 28, 2021 does not include any revenues or cost of sales from the Elevated Acquisition. The soils division created out of the Elevated Acquisition was discontinued during the three months ended November 30, 2020.

Total operating expenses increased in the current period. No impairment expense was recognizedperiod primarily due to increased expenditures for advertising and promotion. In the three months ended November 30, 2021, we participated in the current quarter comparedMJBIZCON trade show in Las Vegas and the increase in advertising for the period is attributable to an impairment expense of $100,000 in the same period a year earlier.trade show expenses. Officer and director compensation increased due to increased director fees in 2021 compared with 2020. General and administrative expenses were consistent between the periods. Professionalprofessional fees and contract services increased in 2021 compared with 2020 due to expanded marketing efforts relating to the brand building and improving investor awareness of the Company, while also seeking to expand our business through acquisition of opportunities and the attendant due diligence costs associated with business evaluations.

Net loss from continuing operations decreased in 2021 compared with 2020, primarily due to the reductionappointment of impairmentone of intangible assets between periods.our contractors as a director in the current period and the associated reclassification of his contract fees to “Officer and director compensation.” General and administrative expenses increased in the current period compared to a year earlier, primarily driven by travel expenses associated with the Company’s investment in PPK Investment Group, Inc., and other merger and acquisition work performed during the current period.

Net loss from continuing operations increased in 2021 compared with 2020 primarily due to the increase in advertising and promotion expenses.

2

NineSix Months Ended February 28,November 30, 2021 compared with the NineSix Months Ended February 29,November 30, 2020

The narrative comparison of results of operations for the nine-monthsix-month periods ended February 28,November 30, 2021 and February 29, 2020, is based on the following table.

A B C  Six Months Ended
Nine Months EndedFebruary 28, 2021 February 29, 2020 A-B            ChangeC/B  Change %
 A B A-B %
 November 30, 2021 November 30, 2020 Change Change
REVENUE $                 87,513  $               118,094  $               (30,581)(26)% $123,052  $73,136  $49,916   68%
COST OF REVENUE                    42,484                     55,071                   (12,587)(23)%  36,369   30,134   6,235   21%
Cost of revenue as a % of total revenue49% 47%   30%  41%  -11%    
Gross Profit                    45,029                     63,023                   (17,994)(29)%  86,683   43,002   43,681   102%
Gross profit as a % of revenue51% 53%   70%  59%  -11%    
OPERATING EXPENSES                 
Officer and director compensation                  400,000                   372,500                   27,5007%  347,359   265,000   82,359   31%
General and administrative                    59,410                     61,099                     (1,689)(3)%  64,873   36,383   28,490   78%
Impairment of intangible assets                           -                      100,000              (100,000)(100)%
Professional fees and contract services                  358,084                   329,405                     28,6799%  145,691   239,853   (94,162)  -39%
Advertising and promotion  347,373   —     347,373   n.a. 
Total operating expenses                  817,494                   863,004  $               (45,510)(5)%  905,296   541,236   364,060   67%
NET LOSS FROM CONTINUING OPERATIONS                (772,465)                 (799,981)                   27,516(3)%
OPERATING LOSS - CONTINUING OPERATIONS  (818,613)  (498,234)  (320,379)  64%

Revenues from debudder salesincreased 68% in the nine monthssix-month period ended February 28,November 30, 2021 decreased when compared towith the same period in 2020. Management refocused sales efforts on the debudder products after discontinuing operations of the soils business acquired from Elevated Ag Solutions, Inc. (“Elevated”) in early October 2020. In the prior period, management had expended considerable time and effort on the soils division The decrease is largely attributable to the carryover impact of management’s focussoils division was discontinued in the quarter ended August 31,November 30, 2020 and is not reflected in operating results for the periods presented above (see “Discontinued Operations”). We anticipate that the marketing focus on establishing and buildingthe debudder products will continue now that the soils division acquired from Elevated, which was subsequentlyhas been discontinued. The efforts focused on the soils division diverted management’s attention from sales of the debudder products in the first fiscal quarter ended August 31, 2020, and the resulting loss of momentum impacted the second and third quarters as well.

OtherTotal operating expenses were consistent between periods, with the exception of impairment of intangible assets which decreasedincreased in the current nine-month period.

Net loss from operations decreasedperiod, primarily due to increased expenditures for advertising and promotion. In the six-month period ended November 30, 2021, we retained a consultant to communicate with prospective funding sources, coordinate press releases, and in general assist with market awareness of the nine monthscompany. The cost of 2021 comparedthis program was paid partially in cash and partially in stock with 2020. The decreasean aggregate cost of $250,250. Additional advertising expenses were incurred for trade show expenses in connection with our attendance at the loss from operations reflects an offset of increasesMJBIZCON trade show in officerLas Vegas. Officer and director compensation increased and professional fees and contract services against a decreasedecreased in impairment of intangible assets in the nine months of 2021 compared with 2020.

2020, primarily due to the appointment of one of our contractors as a director in the current period and the associated reclassification of his contract fees to “Officer and director compensation.” General and administrative expenses increased in the current period compared to a year earlier, primarily driven by travel expenses associated with the Company’s investment in PPK Investment Group, Inc. Professional fees and contract services decreased in 2021 compared with 2020 due to efforts by the Company to move more of the marketing efforts and target acquisition due diligence costs in-house.

3

 

Net loss from continuing operations increased in 2021 compared with 2020 primarily due to the increase in advertising and promotion expenses.

 

Non-Operating Expenses.

In the three and six-month periods ended Novmeber 30, 2021, the Company incurred $132,812 and $611,458, respectively, in interest and finance expense relating to notes payable from a funding transaction on March 22, 2021. The six month amount included $550,000 in discount on notes payable. The Company had no comparable outstanding debt in the three and six-month periods ended November 30, 2020.

Discontinued Operations.

AfterIn the prior year, after operating the soils division for first four months of the three monthsyear ended AugustMay 31, 2020,2021, management undertook an in-depth assessment of the businessElevated Ag Solutions, Inc. (“Elevated”) and concluded that the soils division was not as represented at the time of the acquisition in January 2020, was not likely to ever operate profitably without significant revisions to operating methods and changes in personnel and was likely to create significant business questions and concerns should it be continued. Accordingly, management elected to discontinue the business acquired from Elevated. Upon discontinuation of the Elevated business, the Company entered into a settlement and unwinding agreement with Elevated and returned all assets acquired in the transaction to Elevated. CommonDuring the six months ended November 30, 2020, the common stock issued in the acquisition, aggregating 1,300,000 shares out of 1,400,000 shares originally issued, will bewere cancelled, and the Company agreed to paypaid a $10,000 walk-away fee. The $10,000 walk-away fee is payable in five installments of $2,000 each with the final payment due in early March 2021. Cancellation of the shares will be recorded once the final installment of the walk-away fee is paid. The final payment was made on March 5, 2021. In the aggregate, the Company recognized a loss from discontinued operations of $10,000 in the nine-month period ended February 28, 2021.$10,000.

Operating results for the three and nine-monthsix-month periods ended November 30, 2020 from the discontinued operations are reflected in the following table.

OPERATING RESULTS Three Months Nine Months
  Ended Ended
  February 28, 2021 February 28, 2021
Revenue $—    $75,217 
Cost of revenue  —     66,243 
Amortization  —     13,125 
Gross profit  —     (4,151)
Loss on discontinued operations  —     10,000 
  $—    $(14,151)

  Three Month Period Ended November 30, 2020 Three and Six-Month Periods Ended November 30, 2020
Revenue $—    $75,217 
Cost of revenue  —     66,243 
Amortization  —     13,125 
Gross profit  —     (4,151)
Loss on discontinued operations  (10,000)  (10,000)
  $(10,000) $(14,151)

Liquidity and Capital Resources

Cash flow used in operating activities for the nine-monthsix-month period ended February 28,November 30, 2021 was $175,329$252,786 compared with $231,220to $153,329 in the comparable period 2020. During the period, our total cash decreased by $31,329.$99,286. Cash to fund the negative cash flow from operations was derived primarily from proceeds of advances from related parties totaling $144,000.$153,500.

Our historic operations haveThe Company continues to make progress in growing sales of its existing product line, but the business is not beenyet sufficient to support the existing infrastructure, muchour current operating structure. Our current working capital is negative $1,159,061, based on current assets of which is required in order to maintain public company status. Subsequent to February, 28, 2021, we entered into a debt funding transaction$68,226 and made a loan to an operating cannabis company as described in more detail below. The debt funding transaction and the loan are steps in the targeted acquisitioncurrent liabilities of the operating company doing business as Country Cannabis, and we expect that the eventual acquisition of Country Cannabis will improve our ability to support the infrastructure costs of maintaining our public company status.$1,227,287. We also continue to seek out potential acquisition candidates with a focus on acquiring additional operating companies with scale sufficientand distributorships and hope to support all aspects ofsee continuing growth in sales in the Company’s operations, including the public company infrastructure.coming periods. The Company is currently heavily dependentreliant on funding through advances from related parties, but we have no binding agreements or commitments for such funding and no assurances can be given that such funding will continue to be available in future periods.

4

 

We have maintained active operations as a manufacturer and distributor of the debudder product line since 2018. We do not consider the Company to be a shell company as that term is defined in the Securities Act of 1933, as amended.

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business.  We incurred net losses from continuing operations of $786,616$489,877 and $799,981$1,430,071 for the nine-monththree and six-month periods ended February 28,November 30, 2021, and 2019, respectively, and had an accumulated deficit of $4,969,010$10,528,328 as of February 28,November 30, 2021. In addition, we have notes payable aggregating $900,000 that will be due on March 22, 2022.  These factors raise substantial doubt about the Company’s ability to continue as a going concern.  The Company may seek to raise money for working capital purposes through a public offering of its equity capital or through a private placement of equity capital or convertible debt.  It will be important for the Company to succeed in its efforts to raise capital in this manner to further its business plan in an aggressive manner.  Raising additional capital may cause dilution to current shareholders.

On  March 22, 2021, the Company, as the borrower, entered into agreements with AJB Capital Investments LLC and SDT Holdings LLC for the sale of an aggregate of $900,000 in Promissory Notes (the “Notes”), $300,000 from AJB and $600,000 for SDT. The terms of the Notes are the same except for the dollar amounts and fees which are double for SDT compared to AJB. The terms of the Notes are described below in the aggregate.COVID-19

The Notes provide for an original issue discount of 10% or $90,000, payment of legal fees of $22,500, and payment of $10,500 for due diligence fees, resulting in net proceeds to the Company of $777,000. The Company also agreed to pay a commitment fee of $750,000 payable by issuance of 1,200,000 shares of restricted common stock and 3,000,000 warrants that are exercisable at $0.38 per share with a three-year term expiring on March 21, 2024. The Notes bear interest at the rate of 12% if paid on or before September 21, 2021. MJHI has the right to extend the Notes for an additional six months at an interest rate of 15%, in which case the Notes would be due March 21, 2022. The Notes are secured by all assets of the Company.

4

In addition, the notes require a financing fee of $54,000 which is payable in installments of $9,000 each month with the first payment due on April 1, 2021.

In the event of default, the remaining principal amount of the Notes plus all accrued interest and other fees due under the terms of the Notes may be converted at the sole election of the Note holders into restricted common stock of the Company at a 90% of the market price for the Company’s shares at the time of conversion.

On March 24, 2021, the Company, as lender, finalized a convertible note agreement with PPK Investment Group, Inc. (“PPK”) in the amount of $620,000. The convertible note bears interest at 6% per annum and is due on September 1, 2021. The conversion feature of the Note provides that the Company may convert the Note to acquire a 6.2% interest in PPK if allowed by Oklahoma State laws governing ownership of cannabis licenses. If converted, the interest accrued from the loan date of March 24, 2021 through the date of conversion will be forgiven.

Upon conversion, the Company will also have the right to acquire an additional 3.8% interest in PPK (10% in total) for payment of $380,000 by issuance of restricted common stock of the Company priced at $0.25 per share or 1,520,000 shares.

In the event of conversion of the Convertible Note into an investment in PPK, a Securities Purchase Agreement signed concurrently with the Convertible Note will also become effective. The Securities Purchase Agreement gives the Company the right to increase its investment up to a 100% ownership interest in PPK, provided such increased ownership is in compliance with Oklahoma State cannabis licensing requirements. The acquisition price would be paid on the same terms as the initial acquisition of the 10% interest, 62% in cash and 38% in shares of the Company’s common stock with the stock priced at $0.25 per share. Total value of 100% acquisition of PPK is $10,000,000.

The Securities Purchase Agreement, if activated by conversion of the convertible note, includes an earnout which could result in payment of additional consideration to PPK if the valuation at the end of a look back period is greater than $10,000,000. For purposes of the earnout, the valuation will be based on three times earnings before interest, taxes, depreciation, and amortization (EBITDA).

The Securities Purchase Agreement, if activated by conversion of the convertible note, also contains the agreement with Ralph Clinton Pyatt III (“Clinton Pyatt”), President of PPK, to continue his role as Chief Executive Officer and President of the Country Cannabis business for a period of at least three years. The Company also has an option to acquire the real estate that PPK utilizes in its operations. The real estate is currently under lease to PPK by an affiliated Company owned by Clinton Pyatt.

5

COVID-19

In March 2020, COVID-19 was declared a pandemic by the World Health Organization and the Centers for Disease Control and Prevention. Its rapid spread around the world and throughout the United States prompted many countries, including the United States, to institute restrictions on travel, public gatherings and certain business operations. These restrictions significantly disrupted economic activity in the United States and worldwide.Worldwide. To date, the disruption hasdid not materially impactedimpact the Company’s financial statements. However, if the severity of the economic disruptions increase as the duration of the COVID-19 pandemic continues, the negative financial impact due to reduced demand could be significantly greater in future periods than in the current period.first quarter.

The effects of the continued outbreak of COVID-19 and related government responses could also include extended disruptions to supply chains and capital markets, reduced labor availability and a prolonged reduction in economic activity. These effects could have a variety of adverse impacts to the Company, including our ability to operate our facilities. To date, there have been no material adverse impacts to the Registrants’Company’s operations due to COVID-19.

TheIn addition, the economic disruptions caused by COVID-19 maycould also adversely impact the impairment risks for certain long-lived assets, equity method investments and goodwill. Management evaluated these impairment considerations and determined that no such impairments occurred through the date of this report.

 

Off Balance Sheet Arrangements

None



Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

Not required.

Item 4. Controls and Procedures.

Conclusions of Management Regarding Effectiveness of Disclosure Controls and Procedures

At the end of the period covered by this Quarterly Report on Form 10-Q, an evaluation was carried out under the supervision and with the participation of the Company’s management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the design and operations of the Company’s disclosure controls and procedures (as defined in Rule 13a – 15(e) and Rule 15d – 15(e) under the Exchange Act). Based on that evaluation, the CEO and the CFO have concluded that as of the end of the period covered by this report, the Company’s disclosure controls and procedures were not effective as it was determined that there were material weaknesses affecting our disclosure controls and procedures.

Management of the Company believes that these material weaknesses are due primarily to the small size of the company’s accounting staff. The small size of the Company’s accounting staff may prevent adequate controls in the future, such as segregation of duties, due to the cost/benefit of such remediation. To mitigate the current limited resources and limited employees, we rely heavily on direct management oversight of transactions, along with the use of external legal and accounting professionals. As the Company grows, management expects to increase the number of employees, which will enable us to implement adequate segregation of duties within the internal control framework.

5

 

Changes in Internal Control over Financial Reporting

There have been no changes during the quarter ended February 28,November 30, 2021 in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, internal controls over financial reporting.

6

PART II – OTHER INFORMATION

Item 1.  Legal Proceedings.

We are not a party to any material legal proceedings, and, to the best of our knowledge, no such legal proceedings have been threatened against us.

Item 1A.  Risk Factors

Not required.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

During the three months ended February 28,November 30, 2021, the board of directors authorized issuance of an aggregate of 367,345Company issued 1,338,102 shares of unregistered common stock without registration under the Securities Act. Of these, 200,000 shares valued at $90,000 were issued to a contractor for investor relations services. An additional 566,037 shares valued at $300,000 were issued to acquire an 10% interests in WDSY LLC and Blip Holdings LLC, which own and market the Weedsy and BLVK Brands, respectively. An additional 69,245 shares ($23,571) were issued to two contractors and 102,800 shares ($35,000) were issued to three non-related parties (267,346 shares)officers and three related parties that were officers and/or directors (99,999 shares).for services. The Company also issued 400,000 shares against stock compensation payable for patent obligations incurred in 2019. All of the above shares were issued for common stock payable at December 1, 2020 (167,345 shares) and for services rendered to the Company in the period (200,000 shares).  The shares to be issued are valued at the closing price of the common stock in the OTCQB market on the date the shares became issuable.  The shares, when issued were exempt from the registration requirements of Section 5 of the Securities Act of 1933 pursuant totransactions under Section 4(a)(2) of the Securities Act since the recipients of the shares arewere persons closely associated with the Company and the issuance of the shares willdid not involve any public offering.

Item 3.  Defaults Upon Senior Securities.

None.

Item 4.  Mine Safety Disclosures.

Not applicable.

Item 5.  Other Information.

None.

76

 

Item 6.  Exhibits. 

The following documents are included as exhibits to this report:

(a) Exhibits

Exhibit

Number

SEC Reference Number

Title of Document

   
3.13Amended and Restated Articles of Incorporation of MJ Harvest, Inc.
   
31.131Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (CEO)
   
31.231Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (CFO)
   
32.132Certification pursuant to 18 U.S.C. Section 1350, As adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (CEO)
   
32.232Certification pursuant to 18 U.S.C. Section 1350, As adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (CFO)

SIGNATURES

    
Exhibit NumberSEC Reference Number Title of Document
31.131 Section 302 Certification of Principal Executive Officer
31.231 Section 302 Certification of Principal Financial Officer
32.132 Section 1350 Certification of Principal Executive Officer
32.232 Section 1350 Certification of Principal Financial Officer
101.INS  XBRL Instance Document
101.SCH  XBRL Taxonomy Extension Schema
101.CAL  XBRL Taxonomy Extension Calculation Linkbase
101.DEF  XBRL Taxonomy Extension Definition Linkbase
101.LAB  XBRL Taxonomy Extension Label Linkbase
101.PRE  XBRL Taxonomy Extension Presentation Linkbase
    
XBRL information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934, and is not subject to liability under those sections, is not part of any registration statement, prospectus or other document to which it relates and is not incorporated or deemed to be incorporated by reference into any registration statement, prospectus or other document.   

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

MJ Harvest, Inc. 

Date:  April 19, 2021  

MJ Harvest, Inc.
Date:  January 14, 2022By: /s/ Patrick Bilton

Patrick Bilton, Chief Executive Officer (Principal Executive Officer)CEO

Date:  January 14, 2022
By:  /s/ Brad E. Herr
Brad E. Herr, Chief Financial Officer (Principal Financial Officer)

87

 

MJ Harvest, Inc.

 

Contents

 

Page

FINANCIAL STATEMENTS – (Unaudited)–(Unaudited):

Consolidated balance sheets

2

Consolidated statements of operations

3

Consolidated statements of changes in stockholders’ deficit

equity (deficit)

4

Consolidated statements of cash flows

5

Notes to the consolidated financial statements

6 - 14

17

 

 


MJ HARVEST, INC.

   CONSOLIDATED BALANCE SHEETSConsolidated Balance Sheets

(unaudited)

        February 28, May 31,
        2021 2020
     ASSETS 
   CURRENT ASSETS:       
    Cash and cash equivalents   $                    1,014 $                32,343
    Accounts receivable                      4,500                19,216
    Vendor deposits                              -                20,000
    Inventory                    28,206                32,840
     Total current assets                    33,720              104,399
           
   NON-CURRENT ASSETS:       
    Fixed assets, net                    12,099                15,879
    Finite-lived intangible assets, net                  129,584              465,834
    Indefinite-lived intangible assets, net                              -                25,000
     Total non-current assets                  141,683              506,713
     Total Assets   $                175,403 $              611,112
           
     LIABILITIES AND STOCKHOLDERS’ DEFICIT 
  CURRENT LIABILITIES:       
   Accounts payable and other current liabilities   $                129,970 $                97,861
   Payable for discontinued operations (Note 3)                      2,000                         -
     Total Current Liabilities                  131,970                97,861
            
  LONG-TERM LIABILITIES:       
   Common stock payable                  158,571              100,000
   Payable to related parties for services                  210,000                         -
   Advances from related parties                  973,982              829,982
     Total long-term liabilities               1,342,553              929,982
     Total Liabilities               1,474,523           1,027,843
           
  COMMITMENTS AND CONTINGENCIES (Note 5)       
           
  STOCKHOLDERS’ DEFICIT:       
   Preferred stock, par value $0.0001, 5,000,000 shares authorized,        
    no shares issued and outstanding                             -                          -   
   Common stock, $0.0001 par value per share, 100,000,000 shares       
    authorized, 23,715,076 and 22,892,874 issued and       
    outstanding, respectively                      2,372                  2,289
   Common stock subject to cancellation on discontinued       
    operations (1,300,000 shares) (Note 3)                 (336,875)                       -   
   Additional paid-in capital               4,004,393           3,763,374
   Accumulated deficit              (4,969,010)         (4,182,394)
     Total stockholders' deficit              (1,299,120)            (416,731)
     Total Liabilities and Stockholders' Deficit   $                175,403 $              611,112

       
  November 30,
2021
  May 31,
2021
 
ASSETS 
CURRENT ASSETS:        
Cash and cash equivalents $24,033  $123,319 
Accounts receivable  15,700    
Inventory  28,493   28,159 
Total current assets  68,226   151,478 
         
NON-CURRENT ASSETS:        
Investments  3,091,666   1,000,000 
Fixed assets, net  8,319   10,839 
Finite-lived intangible assets, net  118,334   125,834 
Indefinite-lived intangible assets, net  6,000   6,000 
Total non-current assets  3,224,319   1,142,673 
Total Assets $3,292,545  $1,294,151 
         
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) 
CURRENT LIABILITIES:        
Accounts payable and other current liabilities $177,694  $103,815 
Accounts payable to related party  149,593   77,779 
Notes payable, net of discount  900,000   350,000 
Total Current Liabilities  1,227,287   531,594 
         
LONG-TERM LIABILITIES:        
Common stock payable  118,785   100,000 
Advances from related parties  1,611,482   1,317,982 
Total long-term liabilities  1,730,267   1,417,982 
Total Liabilities  2,957,554   1,949,576 
         
COMMITMENTS AND CONTINGENCIES (Note 6)        
         
STOCKHOLDERS’ EQUITY (DEFICIT):        
Preferred stock, par value $0.0001, 5,000,000 shares authorized, 0 shares issued and outstanding      
Common stock, $0.0001 par value per share, 100,000,000 shares authorized, 32,787,446 and 25,302,122 issued and outstanding, respectively  3,279   2,530 
Additional paid-in capital  10,860,040   8,440,302 
Accumulated deficit  (10,528,328)  (9,098,257)
Total stockholders’ equity (deficit)  334,991   (655,425)
Total Liabilities and Stockholders’ Equity (Deficit) $3,292,545  $1,294,151 

 

     The accompanying notes are an integral part of these unaudited consolidated financial statements.

FS-2

 MJ HARVEST, INC.

 CONSOLIDATED STATEMENTS OF OPERATIONS

 (unaudited)

             
      Three months ended Nine months ended
      February 28, February 29, February 28, February 29,
      2021 2020 2021 2020
             
  REVENUE  $                 14,377 $                 30,003 $                 87,513 $               118,094
  COST OF REVENUE                  12,350                 18,001                 42,484                 55,071
    Gross profit                    2,027                 12,002                 45,029                 63,023
             
  OPERATING EXPENSES:         
   Officer and director compensation                135,000               110,000               400,000               372,500
   General and administrative                   23,027                   9,166                 59,410                 61,099
   Impairment of intangible assets                           -                          -                          -               100,000
   Professional fees and contract services                118,231                 96,053               358,084               329,405
    Total operating expenses                276,258               215,219               817,494               863,004
             
  NET LOSS FROM CONTINUING  OPERATIONS              (274,231)             (203,217)             (772,465)             (799,981)
             
  LOSS FROM DISCONTINUED OPERATIONS         
    Operating loss on discontinued operations                           -                          -                 (4,151)                          -
    Loss on discontinued operations                           -                          -               (10,000)                          -
  NET LOSS FROM DISCONTINUED OPERATIONS                           -                          -               (14,151)                          -
             
  NET LOSS  $             (274,231) $             (203,217) $             (786,616) $             (799,981)
             
  NET LOSS PER COMMON SHARE - Basic and diluted         
    From continuing operations  $                   (0.01) $                   (0.01) $                   (0.03) $                   (0.04)
    From discontinued operations                         -                           -                      (0.00)                        -   
    Total  $                   (0.01) $                   (0.01) $                   (0.03) $                   (0.04)
             
   WEIGHTED AVERAGE NUMBER OF COMMON         
    SHARES OUTSTANDING - Basic and diluted           23,245,546          20,192,611          23,077,816          19,500,353

 The accompanying notes are an integral part of these unaudited consolidated financial statements.

FS-3

 MJ HARVEST, INC.

 CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT

 (unaudited)

 FOR THE THREE AND NINE MONTH PERIODS ENDED February 28, 2021 AND February 29, 2020 

      Additional Common Stock    
  Common Stock Paid-In Subject to Accumulated  
Three Month Shares Amount Capital Cancellation Deficit Total
 BALANCES, November 30, 2019  20,007,739  $2,001  $2,096,611  $—    $(2,815,483) $(716,871)
 Shares issued for compensation  487,920   49   121,931   —     —     121,980 
 Shares issued for common stock payable  474,000   47   118,453   —     —     118,500 
 Net loss  —     —     —     —     (203,217)  (203,217)
 BALANCES, February 29, 2020  20,969,659   2,097   2,336,995   —     (3,018,700)  (679,608)
                         
 BALANCES, November 30, 2020  23,347,731   2,335   3,885,859   —     (4,694,779)  (806,585)
 Shares issued for compensation  200,000   20   59,980   —     —     60,000 
 Shares issued for common stock payable  167,345   17   58,554   —     —     58,571 
 Shares subject to cancellation due to discontinued operations  —     —     —     (336,875)  —     (336,875)
 Net loss  —     —     —     —     (274,231)  (274,231)
 BALANCES, February 28, 2021  23,715,076   2,372   4,004,393   (336,875)  (4,969,010)  (1,299,120)
                         
 Nine Month                        
 BALANCES, May 31, 2019  18,758,739   1,876   1,784,486   —     (2,218,719)  (432,357)
 Shares issued for compensation  1,702,420   170   425,435   —     —     425,605 
 Shares issued for common stock payable  508,500   51   127,074   —     —     127,125 
 Net loss  —     —     —     —     (799,981)  (799,981)
 BALANCES, February 29, 2020  20,969,659   2,097   2,336,995   —     (3,018,700)  (679,608)
                         
 BALANCES May 31, 2020  22,892,874   2,289   3,763,374   —     (4,182,394)  (416,731)
 Shares issued for compensation  822,202   83   241,019   —     —     241,102 
 Shares subject to cancellation due to discontinued operations  —     —     —     (336,875)  —     (336,875)
 Net loss  —     —     —     —     (786,616)  (786,616)
 BALANCES, February 28, 2021  23,715,076  $2,372  $4,004,393  $(336,875) $(4,969,010) $(1,299,120)

The accompanying notes are an integral part of these unaudited consolidated financial statements.

FS-4FS-2 

MJ HARVEST, INC.INC

 CONSOLIDATED STATEMENTS OF CASH FLOWSConsolidated Statements of Operations

(unaudited)

                 
  Three months ended  Six months ended 
  November 30,
2021
  November 30,
2020
  November 30,
2021
  November 30,
2020
 
             
REVENUE $48,367  $42,307   123,052  $73,136 
COST OF REVENUE  16,240   16,953   36,369   30,134 
Gross profit  32,127   25,354   86,683   43,002 
                 
                 
OPERATING EXPENSES:                
Officer and director compensation  203,785   135,000   347,359   265,000 
General and administrative  38,519   17,564   64,873   36,383 
Professional fees and contract services  79,372   144,171   145,691   239,853 
Advertising and promotion  67,516      347,373    
Total operating expenses  389,192   296,735   905,296   541,236 
                 
NON-OPERATING EXPENSES                
Interest and financing expense  132,812      611,458    
                 
NET LOSS FROM CONTINUING OPERATIONS  (489,877)  (271,381)  (1,430,071)  (498,234)
                 
LOSS FROM DISCONTINUED OPERATIONS                
Operating loss on discontinued operations           (4,151)
Loss on discontinued operations     (10,000)     (10,000)
NET LOSS FROM DISCONTINUED OPERATIONS     (10,000)     (14,151)
                 
NET LOSS $(489,877) $(281,381) $(1,430,071) $(512,385)
                 
NET LOSS PER COMMON SHARE - Basic and diluted                
From continuing operations $(0.02) $(0.01) $(0.05) $(0.02)
From discontinued operations            
Total $(0.02) $(0.01) $(0.05) $(0.02)
                 
WEIGHTED AVERAGE NUMBER OF COMMON  SHARES OUTSTANDING - Basic and diluted  31,955,781   22,997,841   29,163,613   22,945,071 

 

     Nine months ended 
    February 28, February 29,
    2021 2020
  CASH FLOWS FROM OPERATING ACTIVITIES     
  Net loss  $       (786,616) $      (799,981)
  Adjustments to reconcile net loss to net cash     
  used in operating activities:     
   Depreciation and amortization            28,155            9,196
   Share based compensation          241,102        425,605
   Common stock payable for compensation            58,571                   -
   Impairment of intangible asset                     -        100,000
  Changes in operating assets and liabilities:     
   Accounts receivable            14,716            9,091
   Vendor deposits            20,000               480
   Inventory              4,634          13,132
   Payable for discontinued operations              2,000                   -
   Accounts payable and other current liabilities            32,109          11,257
   Payable to related party for services          210,000                   -
   NET CASH (USED IN) OPERATING ACTIVITIES        (175,329)      (231,220)
       
  CASH FLOWS FROM FINANCING ACTIVITIES     
   Proceeds from advances by related parties          144,000        220,778
   NET CASH PROVIDED BY FINANCING ACTIVITIES          144,000        220,778
       
       
  NET CHANGE IN CASH AND CASH EQUIVALENTS          (31,329)        (10,442)
       
  CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD           32,343          13,592
       
  CASH AND CASH EQUIVALENTS END OF PERIOD  $             1,014 $            3,150
       
  Non-cash financing and investing activities:     
   Shares issued for common stock payable  $                    - $        127,125
   Shares payable for intangible assets  $                    - $        100,000
   Shares to be cancelled on discontinued operations (Note 3)  $         336,875 $                 -   

The accompanying notes are an integral part of these unaudited consolidated financial statements.

FS-3 

MJ HARVEST, INC 

Consolidated Statements of Changes in Stockholders’ Equity (Deficit) 

(unaudited)

FOR THE THREE AND SIX MONTH PERIODS ENDED NOVEMBER 30, 2021 AND 2020

                     
        Additional       
  Common Stock  Paid-In  Accumulated    
Three Month Shares  Amount  Capital  Deficit  Total 
BALANCES, August 31, 2020  22,892,874  $2,289  $3,763,374  $(4,413,398) $(647,735)
Shares issued for services  158,000   16   62,944      62,960 
Shares issued for common stock payable  296,857   30   59,541      59,571 
Net loss           (281,381)  (281,381)
BALANCES, November 30, 2020  23,347,731   2,335   3,885,859   (4,694,779)  (806,585)
                     
BALANCES, August 31, 2021  31,449,344  $3,145  $10,311,603  $(10,038,451) $276,297 
Shares issued for common stock payable  772,065   77   248,494      248,571 
Shares issued for investments  566,037   57   299,943       300,000 
Net loss           (489,877)  (489,877)
BALANCES, November 30, 2021  32,787,446  $3,279  $10,860,040  $(10,528,328) $334,991 
                     
Six Month                    
BALANCES, May 31, 2020  22,892,874  $2,289  $3,763,374  $(4,182,394) $(416,731)
Shares issued for services  454,857   46   122,485      122,531 
Net loss           (512,385)  (512,385)
BALANCES, November 30, 2020  23,347,731   2,335   3,885,859   (4,694,779)  (806,585)
                     
                     
BALANCES May 31, 2021  25,302,122   2,530   8,440,302   (9,098,257)  (655,425)
Shares issued for common stock payable  400,000   40   99,960      100,000 
Shares issued for services  547,065   55   228,766      228,821 
Shares issued for investments  6,538,259   654   2,091,012      2,091,666 
Net loss           (1,430,071)  (1,430,071)
BALANCES, November 30, 2021  32,787,446  $3,279  $10,860,040  $(10,528,328) $334,991 

The accompanying notes are an integral part of these consolidated financial statements.

FS-4 

MJ HARVEST, INC.

Consolidated Statements of Cash Flows

(unaudited)

         
 Six months ended 
  November 30,
2021
  

November 30,

2020

 
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $(1,430,071) $(512,385)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization  10,020   23,145 
Share based compensation  347,606   181,102 
Advances to related party for services  140,000   140,000 
Amortization of note payable discount  550,000    
Changes in operating assets and liabilities:        
Accounts receivable  (15,700)  5,981 
Vendor deposits     20,000 
Inventory  (334)  763 
Payable for discontinued operations     8,000 
Accounts payable and other current liabilities  73,879   (54,935)
Accounts payable to related party  71,814   35,000 
NET CASH (USED IN) OPERATING ACTIVITIES  (252,786)  (153,329)
         
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from advances by related parties  153,500   126,000 
NET CASH PROVIDED BY FINANCING ACTIVITIES  153,500   126,000 
         
NET CHANGE IN CASH AND CASH EQUIVALENTS  (99,286)  (27,329)
         
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD  123,319   32,343 
         
CASH AND CASH EQUIVALENTS END OF PERIOD $24,033  $5,014 
         
Non-cash financing and investing activities:        
Shares issued for common stock payable $100,000  $59,571 
Shares issued for investments $2,091,666  $ 
Shares to be cancelled on discontinued operations (Note 10) $  $336,875 

The accompanying notes are an integral part of these consolidated financial statements.

 

FS-5

MJ HARVEST, INC. 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

(unaudited)

NOTE 1 – NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

MJ Harvest, Inc. (the “Company” or “MJHI”), develops, acquires, and distributes agricultural and horticultural tools and implements for sale primarily to growers and operators in the hemp and cannabis retail industry. In 2017, theThe Company acquired a 51% interest inowns 100% of G4 Products LLC, (“G4”) which owns the intellectual property for a patented manual debudder product line marketed under the Original 420 Brand as the Debudder Bucket Lid and Edge. The Company organizedalso owns 100% of AgroExports LLC (“Agro”) to servewhich serves as the domestic and international distribution arm for sales of agricultural and horticultural tools and implements and createdimplements. The Company operates its sales portal website, www.procannagro.com, for online sales.sales of its products.

In September 2018, the Company changed its name to MJ Harvest, Inc. The articles of incorporation with the State of Nevada were amended and restated to reflect the name change with an effective date of September 18, 2018, and on December 10, 2020, the articles were again amended and restated to increase the number of authorized common shares from 50,000,000 to 100,000,000, with no effect on the outstanding common shares or the par value of the common stock.

On December 7, 2018, the Company acquired the remaining 49% of G4, making it a wholly owned subsidiary. On April 10, 2019, the Company formed AgroExports.CA ULC (“Agro Canada”), a wholly owned Canadian subsidiary in order to facilitate online payments from sales in Canada. Sales in Canada are currently serviced through a fulfillment center in Toronto.

On April 8, 2020,In the year ending May 31, 2021, the Company finalizedexpanded its focus to include a minority investment interest in PPK Investment Group, Inc. (“PPK”), a vertically integrated cannabis company in Oklahoma that operates as a grower, harvester, processor, manufacturer and distributor of the Country Cannabis Brand of cannabis products. The investment in PPK represents a shift in focus from an acquisition from Elevated Ag Solutions, Inc. (“Elevated”) of several domain names,agricultural implements-based business to a non-compete agreement, and customer relationships and began selling a broad range of products, including soils and soil enhancements, through www.weedfarmsupply.com.broader cannabis industry focus. The Company operatedhas continued to expand its cannabis focus in the business through the endcurrent year with new investments in WDSY LLC and BLIP Holdings LLC, owners of the first quarter, but due to unforeseen difficulties in obtaining adequate transaction details,Weedsy and lack of performance of the web site, the Company entered into an agreement to unwind the acquisition. No sales were generated from this acquisition in the quarter ended February 28, 2021. See Note 3 – Intangible Assets.BLVK brands, respectively.

Basis of Presentation and Consolidation

The Company’s fiscal year-end is May 31. The unaudited financial statements have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and accordingly,information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of the Company’s management, all adjustments (consisting of only of normal recurring accruals) considered necessary for a fair presentation of the interim financial statements have been included. Operating results for the three and nine-monthsix-month periods ended February 28,November 30, 2021 are not necessarily indicative of the results that may be expected for the fiscal year ending May 31, 2021.2022.

For further information refer to the financial statements and footnotes thereto in the Company’s audited financial statements for the year ended May 31, 20202021 in the Form 10-K as filed with the Securities and Exchange Commission.

The consolidated financial statements of the Company include the accounts of the Company and its wholly owned subsidiaries Agro, G4, and Agro Canada. All subsidiaries were wholly owned in the periods presented. All intercompany transactions have been eliminated.

FS-6

Going Concern

The Company has an accumulated deficit as of $4,969,010 which, among otherNovember 30, 2021 of $10,528,328 and negative working capital of $1,159,061. In addition, we have notes payable aggregating $900,000 that will be due on March 22, 2022.  These factors raisesraise substantial doubt about the Company'sCompany’s ability to continue as a going concern.   The ability of the Company to continue as a going concern is dependent upon the Company’s ability to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due.

FS-6 

 

The intangible assets owned by G4, consisting of patents and other intangible assets relating to the Debudder Products, serve as a building block for the Company’s efforts to grow revenues. In the nine months ended February 28, 2021, the Company generated operating revenue from the Debudder Products but the level of revenue from the current product line has not been sufficient to support profitable operations to date.MJ HARVEST, INC. 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

(unaudited)

Additional acquisitions and business opportunities are under consideration, but as of February 28, 2021, the Company has not reached agreement with any other acquisition candidates or business opportunities. Management intends to finance operating costs over the next twelve months with advancescash flows from directors, funds borrowed from third-party lenders, and/or aoperations, private placement or public offering of common stock.stock or debt instruments, and when necessary, advances from directors and officers. The accompanying financial statements do not include any adjustments that might be required should the Company be unable to continue as a going concern.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Share based compensation, impairment of long-lived assets, amortization of intangible assets, and income taxes are subject to estimates. Actual results could differ from those estimates.

Reclassifications

Certain prior period amounts have been reclassified to conform with the current period presentation.

New Accounting Standards

In August 2018,2020, the FinancialFASB issued ASU No. 2020-06 Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework- Changes to the Disclosure Requirements for Fair Value Measurement.Convertible Instruments and Contracts in an Entity’s Own Equity. The update modifiesis to address issues identified as a result of the disclosure requirementscomplexity associated with applying generally accepted accounting principles for recurringcertain financial instruments with characteristics of liabilities and nonrecurring fair value measurements, primarily those surrounding Level 3 fair value measurements and transfers between Level 1 and Level 2.equity. The new standardupdate is effective for fiscal years beginning after December 15, 2019,2021, including interim periods within that reporting period. Adoptionthose fiscal years and with early adoption permitted. Management is evaluating the impact of this update as of June 1, 2020 did not have a material impact on the Company’s consolidated financial statements.

In November 2018, the FASB issued ASU 2018-18, Clarifying the Interaction Between Topic 808 and Topic 606 Revenue from Contracts with Customers, which clarifies when transactions between participants in a collaborative arrangement are within the scope of Topic 606. Adoption of this update as of June 1, 2020 did not have a material impact on the Company’s consolidated financial statements.

Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.

FS-7

Revenue Recognition

The Company recognizes revenue from the sale of products and services in accordance with Accounting Standards Codification (“ASC”) 606,” Revenue Recognition.” At February 28, 2021, the Company operates as one reportable segment.

The Company generates revenue based on sales of products and revenue is recognized when the Company satisfies its performance obligation by shipping products to itsour customers. The Company’sOur products consist of agricultural tools and implements, soils, and soil additives used primarily in growing and harvesting hemp and marijuana. Shipments terms are FOB origination, soand revenue is recognized when the product is delivered to the shipper by the Company’sour fulfillment centers or, in the case of drop shipments of distributed products, when the products are shipped from the manufacturer. At the time the products are delivered to the shipper, no other performance obligations remain. Revenue is recognized in an amount that reflects the consideration that is received in exchange for the products shipped.

The Company accounts for shipping and handling activities as a fulfillment cost and include fees received for shipping and handling as part of the transaction price. Provision for sales incentives, discounts, and returns and allowances, if applicable, are accounted for as reductions of revenue in the period the related sales are recorded. Sales incentives, discounts and returns and allowances were not material in the periods presented in the accompanying consolidated financial statements. The Company had no warranty costs associated with the sales of its products in the periods presented in the accompanying consolidated statements of operations and no provision for warranty expenses has been included.

FS-7 

 

InventoryMJ HARVEST, INC. 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

(unaudited)

Inventory

Inventory consists of purchased products and areis stated at the lower of cost or net realizable value,market, with cost being determined using the average cost method on a first-in first-out basis.method. Allowances for obsolete inventory are recognized when the inventory is determined to be unsalable through the normal course of business. Inventory consists of the Company’s debudder products

Investments

Equity securities are generally measured at fair value. Unrealized gains and losses for equity securities are included in 5-gallon bucket lid and edge models. The soils business has been discontinued andearnings. If an equity security does not have a readily determinable fair value, the Company does not maintainmay elect to measure the security at its cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment in the same issuer. At the end of each reporting period, the Company reassesses whether an equity security without a readily determinable fair value qualifies to be measured at cost minus impairment, considers whether impairment indicators exist to evaluate whether the investment is impaired and, inventoryif so, records an impairment loss. Upon sale of any soil products.an equity security, the realized gain or loss is recognized in earnings.

Intangible Assets

Intangible assets are accounted for in accordance with ASC 350 “Intangibles-Goodwill and Other” (“ASC 350”). Intangible asset amounts representare initially recognized at the acquisition date fair values of identifiable intangible assets acquired. The Company’s finite-lived intangible assets consist of patents, a non-compete agreement, and customer relationships. The Company’s indefinite-lived intangible assets consist of acquired domain names.

Finite-lived intangible assets are amortized over their useful lives, which are currently ten years for patents, two years for the non-compete agreement, and ten years for customer relationships.lives. The carrying amounts of finite-lived intangible assets are evaluated for recoverability whenever events or changes in circumstances indicate that the Company may be unable to recover the asset’s carrying amount.

When there is no foreseeable limit on the period of time over which an intangible asset is expected to contribute to the cash flows of the Company, an intangible asset is determined to have an indefinite life. Indefinite life intangible assets are not amortized but tested for impairment annually or more frequently when indicators of impairment exist.


Determination of acquisition date fair values and intangible asset impairment tests require judgment. Significant judgments required to estimate the fair value of intangible assets include determining the appropriate valuation method, identifying market prices for similar type items, estimating future cash flows, determining appropriate discount rates and other assumptions. Changes in estimates and assumptions or the occurrence of one or more confirming events in future periods could cause the actual results or outcomes to materially differ from such estimates.

Net Earnings (Loss) Per Share

Basic earnings (loss) per share is calculated by dividing net income (loss) by the weighted average number of common shares outstanding for the period. Diluted earnings (loss) per share is calculated by dividing net income (loss) by the weighted average number of common shares and dilutive common stock equivalents outstanding. During periods in which the Company incurs losses, potentially dilutive common stock equivalents, if any, are not considered, as their effect would be anti-dilutive. During the three months ended August 31, 2021, the Company had 3,000,000 warrants outstanding which were anti-dilutive due to the net loss recognized in the period. In the three and six-month periods ended February 28,November 30, 2021, and February 29, 2020, the Company had no common stock equivalents outstanding.

FS-8 

 

MJ HARVEST, INC. 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

(unaudited)

Share-Based Payments

All transactions in which goods or services are received for the issuance of shares of the Company’s common stock are accounted for based on the fair value of the common stock issued and recognized when the board of directors authorizes the issuance.

FS-8

NOTE 2 – FIXED ASSETS

Fixed assets consisted of the following at February 28,November 30, 2021 and May 31, 2020:2021:

Schedule of fixed assets

       
  November 30,  May 31, 
Property & Equipment 2021  2021 
Equipment - production molds $25,109  $25,109 
Less: Accumulated amortization  (16,790)  (14,270)
Net Equipment $8,319  $10,839 

 

  February 28, May 31,
Property & Equipment 2021 2020
Equipment - production molds $25,109  $25,109 
Less: Accumulated amortization  (13,010)  (9,230)
Net Equipment $12,099  $15,879 

Depreciation expense for the three and nine-monthssix-month periods ended February 28,November 30, 2021 were $1,260$1,260 and $3,780,$2,520, respectively, and for the three and nine-month periodssix months ended February 29,November 30, 2020 were $1,260$1,260 and $3,780,$2,520, respectively.

NOTE 3 - INTANGIBLE ASSETS

The Company’s intangible assets consist of both finite and indefinite lived assets. Finite-lived assets include patent rights acquired in the acquisition of G4, a non-compete agreement, and customer relationships acquired in the Elevated transaction. The Company’s sole indefinite lived asset was the five domain names acquired in the Elevated transaction. Both acquisitions are described below. At February 28,November 30, 2021 and May 31, 2020,2021, intangibles assets are:

FS-9 

 

  February 28, May 31,
Intangibles 2021 2020
Finite lived intangibles        
Patents $250,000  $250,000 
Less: Impairment of patents  (100,000)  (100,000)
   150,000   150,000 
Less: accumulated amortization  (20,416)  (9,166)
Patents, net  129,584   140,834 
         
Non-compete agreement  157,000   157,000 
Less: impairment of non-compete  (107,000)  (107,000)
   50,000   50,000 
Less: accumulated amortization  (6,900)  —   
Less: adjustment for discontinued operations  (43,100)  —   
Non-compete agreement, net  —     50,000 
         
Customer relationships  826,000   826,000 
Less: Impairment of relationships  (551,000)  (551,000)
   275,000   275,000 
Less: accumulated amortization  (6,225)  —   
Less: adjustment for discontinued operations  (268,775)    
Customer relationships, net  —     275,000 
Total finite lived intangibles  129,584   465,834 
         
Indefinite lived intangibles        
Domain names  25,000   25,000 
Less: adjustment for discontinued operations  (25,000)  —   
Total domain names  —     25,000 
Total intangibles $129,584  $490,834 

 

Amortization of intangibles for each of the next five years is:   
2021   $       15,000
2022   $       15,000
2023   $       15,000
2024   $       15,000
2025   $       15,000

MJ HARVEST, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

Schedule of intangible assets

      
  November 30,  May 31, 
Intangibles 2021  2021 
Finite lived intangibles        
Patents $250,000  $250,000 
Less: impairment of patents  (100,000)  (100,000)
   150,000   150,000 
Less: accumulated amortization  (31,666)  (24,166)
Patents, net  118,334   125,834 
         
Non-compete agreement     157,000 
Less: impairment of non-compete     (107,000)
      50,000 
Less: accumulated amortization     (6,900)
Less: adjustment for discontinued operations     (43,100)
Non-compete agreement, net      
         
Customer relationships     826,000 
Less: impairment of relationships     (551,000)
      275,000 
Less: accumulated amortization     (6,225)
Less: adjustment for discontinued operations     (268,775)
Customer relationships, net      
Total finite lived intangibles  118,334   125,834 
         
Indefinite lived intangibles        
Domain names  6,000   31,000 
Less: adjustment for discontinued operations     (25,000)
Total domain names  6,000   6,000 
Total intangibles $124,334  $131,834 

FS-9

Amortization expense for the three and nine-monthssix-month periods ended February 28,November 30, 2021 waswere $3,750 and $24,375,$7,500, respectively .and for the three and six month periods ended November 30, 2020, were $3,750 and $20,625, respectively. The patents are amortized over their useful lives of ten years. The intangible non-compete agreement and customer relationships were being amortized over their estimated useful livesAmortization of two years and ten years, respectively, commencing June 1, 2020.intangibles is expected to be $15,000 for each of the next five years.

AfterOn May 28, 2021, the Company acquired the assets from Elevateddomain name, MJHI.com for $6,000. The new domain name matches the Company’s stock symbol and is likely to be easier for customers and other stakeholders to remember. The domain name is an indefinite lived intangible asset and will not be amortized.

FS-10 

MJ HARVEST, INC. 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

(unaudited)

NOTE 4 – INVESTMENTS

At November 30, 2021 and May 31, 2021, investments are:

Schedule of investments

       
  November 30,  May 31, 
Investments 2021  2021 
PPK Investment Group, Inc. $2,791,666  $1,000,000 
WDSY, LLC  200,000    
BLIP Holdings, LLC  100,000    
Total investments $3,091,666  $1,000,000 

PPK

On March 24, 2021, the Company, as lender, closed a loan to PPK Investment Group, Inc. (“PPK”) in the fourth quarterform of a convertible note (“Note”) in the amount of $620,000. The convertible note bore interest at 6% per annum and was due on September 1, 2021. In accordance with its terms, the Company converted the Note on May 19, 2021 into a 6.2% interest in PPK. Upon conversion, the interest accrued of $5,707 through the date of conversion was forgiven.

Upon conversion, a Securities Purchase Agreement dated March 24, 2021 (the “PPK Agreement”) became effective and the Company acquired an additional 3.8% interest in PPK (10% in total) for payment of $380,000 by issuance of 1,520,000 shares of restricted common stock of the fiscal year ended May 31, 2020,Company. The fair value of shares was $972,800 based on the closing price of the Company’s shares of $0.64. The Company determined that the fair value of the 3.8% interest on the conversion date was $380,000 which was the negotiated price between the two parties. Thus, the Company beganrecorded an impairment expense of $592,800 on the conversion date.

The PPK Agreement includes a soils division for the quarter ended August 31, 2020. During that period, the Company noted unanticipated difficulties in obtaining accurate transaction data on a timely basis, and management also estimated that the business was not properly positionedput option allowing PPK to become profitable within a reasonable time frame. Accordingly, management elected to discontinue operations of the soils division during the three months ended November 30, 2020. The Company entered into negotiations with the seller of the assets (Elevated), to unwind the acquisition and return the acquired assets to the seller. On October 30, 2020, a settlement agreement was signed that provided for a return of all acquired assets to Elevated, cancellation of employment and non-compete agreements, return of 1,300,000put shares of the Company’s common stock paidreceived as part of the Company’s investment in PPK, back to Elevatedthe Company at $0.25 per share. The put option protects PPK against a drop in the acquisition, and an agreementmarket price of the Company’s common stock below $0.25 per share. The put option may be exercised after six months from the date of the investment on May 19, 2021. Not more than 5% of the total shares held by PPK can be put back to the Company to pay $10,000 to Elevated in $2,000 per month installments over five months.any calendar quarter. The cancellation of the common stock issued by the Company will become final upon payment of the full $10,000. For purposes of these financial statements, the Company has recorded the return of the assets, a balance payable of $10,000 net of $8,000 in payments made through February 28, 2021. The stock will be cancelled after the final payment is made, which will occur in fiscal fourth quarter ending May 31, 2021. As of February 28, 2021, the Company owed $2,000 on the settlement payment and this amount was paid in full on March 5, 2021.

Results of Elevated operations for the three and nine-month periods ended February 28, 2021 are shown as discontinued operations on the consolidated statement of operations. The results from discontinued operations are as follows:

OPERATING RESULTS Three Months Nine Months
  Ended Ended
  February 28, 2021 February 28, 2021
Revenue $—    $75,217 
Cost of revenue  —     66,243 
Amortization  —     13,125 
Gross profit (loss)  —     (4,151)
Loss on discontinued operations  —     (10,000
  $—    $(14,151)

NOTE 4 – RELATED PARTY TRANSACTIONS

At February 28,put option had no value at November 30, 2021 and May 31, 2020,2021 as the Company’s common stock was trading above $0.25 on both dates.

The PPK Agreement gives the Company had advances from related parties and balances payablethe right to related partiesincrease its investment up to a 100% ownership interest in PPK, provided such increased ownership is in compliance with Oklahoma State cannabis licensing requirements. Terms of purchase for services. These amounts are classified as long-term liabilities as it is anticipated theyincreased ownership of PPK will be settledsimilar to those as the initial acquisition with a combination of cash and shares of the Company’s common stock.

On August 26, 2021, the Company acquired an additional 15% interest in PPK (25% ownership in total) pursuant to a Securities Purchase Agreement with an effective date of May 19, 2021 through issuance of 5,972,222 shares of restricted common stock valued at $1,791,666 based on the closing price of the Company’s common stock on the of $0.30 per share as of August 16, 2021, the date fixed by agreement for pricing the issuance of the shares. The additional 15% acquisition under the Securities Purchase Agreement called for payment of $930,000 in cash and $570,000 in stock, but by supplemental agreement, PPK agreed to accept payment for 15% in the form of all common stock of the Company.

The Company, pursuant to the PPK Agreement, is also obligated to pay an earnout to PPK as follows:

The Company is required to pay additional consideration to PPK for an earnout in the event the PPK business valuation at the end of a pre-determined look back period is greater than $10,000,000. For purposes of the earnout, the valuation will be based on three times earnings before interest, taxes, depreciation, and amortization (EBITDA). If EBITDA exceeds $3,333,333 in the twelve months immediately preceding the look back date of March 31, 2023, additional consideration will be owed to PPK under the earnout in an amount sufficient to equal the earnout valuation less $10,000,000 times the percentage of PPK then owned by the Company. Such additional consideration will be paid 62% in cash and 38% in shares of the Company’s common stock.

FS-11 

MJ HARVEST, INC. 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

(unaudited)

The Company also agreed to employ Ralph Clinton Pyatt III (“Clinton Pyatt”), President of PPK, to continue his role as Chief Executive Officer and President of PPK business for a period of at least three years effective May 22, 2022.

The Company also has an option to acquire the real estate that PPK utilizes in its operations. The real estate is currently under lease to PPK by an affiliated company owned by Clinton Pyatt, the President of PPK.

WDSY and BLIP

On October 8, 2021, the Company entered into two brand development agreements with WDSY, LLC (“WDSY”) and Blip Holdings, LLC (“BLIP”) for expansion of the “WEEDSY” and “BLVK” brands, respectively, into Oklahoma and South Dakota. Under the agreements, PPK will manufacture and distribute these brands in Oklahoma and South Dakota and will pay the respective companies 10% royalties on all net sales of the branded products in those territories.

On October 8, 2021, the Company acquired a 10% interest in WDSY in exchange for 377,358 shares of the Company’s common stock and a 10% interest in BLIP in exchange for 188,679 shares of the Company’s common stock. The shares to be issued were valued at the closing price of the common stock, $0.53 per share, on October 8, 2021. Additional shares may be due to WDSY and BLIP based on lookback valuations of both companies. The lookback valuations will be based on trailing twelve months sales for WDSY and trailing three-month sales for BLIP on the second anniversary of each agreement, or sooner if the agreements are terminated before the second anniversaries. At November 30, 2021, management has assessed the probability of a potential liability due under the lookback valuation provisions of WDSY and BLIP to be low and no stock payable was due.

NOTE 5 – NOTES PAYABLE

On March 22, 2021, the Company entered into agreements with AJB Capital Investments LLC (“AJB”) and SDT Holdings LLC (“SDT”) for the purchase of an aggregate of $900,000 in Promissory Notes (the “Notes”), $300,000 from AJB and $600,000 for SDT. The terms of the Notes are the same except for the dollar amounts and fees which are double for SDT compared to AJB. The terms of the Notes are described below in the aggregate.

The Notes provided for an original issue discount of 10% or $90,000, payment of legal fees of $22,500, and payment of $10,500 for due diligence fees, resulting in net proceeds to the Company of $777,000. The Notes bore interest at the rate of 12% for the period from March 22 through September 22, 2021 and bear interest at the rate of 15% from September 23, 2021 through March 22, 2022. On September 20, 2021, the Company extended the Notes for an additional six months. The Notes are now due March 21, 2022. The Notes are secured by all assets of the Company.

FS-12 

MJ HARVEST, INC. 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

(unaudited)

Interest on the notes is payable in monthly installments of $11,250 ($9,000 for the first six months of the term) on the first of each month with the first payment due on April 1, 2021. An aggregate of $32,100 and $59,100 in interest was recognized as an expense on the notes in the three and six-month periods ended November 30, 2021. At November 30, 2021, $11,250 of the accrued interest was outstanding and was paid in December 2021.

In March 2021, the Company also paid a financing fee of $3,683,000 by issuance of 1,200,000 shares of its restricted common stock and 3,000,000 warrants to purchase shares that are exercisable at $0.38 per share with a three-year term expiring on March 21, 2024. The financing fee shares were valued at $1,800,000 based on the closing price of the Company’s common stock on the date of the borrowing. The warrants were valued at $1,883,000 using the Black-Scholes method based on a current stock price of $1.50 per share on the warrant issuance date, exercise price of $0.38, an expected term of three years, stock volatility of 334.5% and a discount rate of .32%. One half of the warrants were redeemable for an aggregate payment of $1.00 if the notes payable were paid in full by September 21, 2021. The Company extended the notes on September 20, 2021 for six months and the redemption provision has now expired.

In the aggregate, financing fees and original issue discount totaled $3,806,000 which is greater than the note payable balance of $900,000. As a result, the Company recorded a full discount of $900,000 against the balance of the note payable and is amortizing the discount over the term of the note. During the three and nine-monthsix-month periods ended February 28,November 30, 2021, the related party transactionsCompany recognized $450,000 and $550,000 respectively, of amortization expense as interest and finance expense. The remaining amount of the financing fees of $2,906,000 was recognized as expense for the year ended May 31, 2021.

In an event of default, the remaining principal amount of the notes plus all accrued interest and any other fees then due may be converted at the sole election of the note holders into shares of the Company’s common stock.

NOTE 6 – COMMITMENTS AND CONTINGENCIES

Agreement with Borders Consulting LLC. On June 9, 2021, the Company entered into an agreement with Borders Consulting LLC (“Borders”), an unrelated third-party vendor, to provide consulting services in connection with corporate finance relations, introductions to funding sources, and to enhance the Company’s visibility in the financial markets. The agreement was for a three-month term at compensation of $50,000 per month payable in cash plus common stock aggregating 250,000 shares. The Company paid the first two months of the contract through cash payments of $70,000 and issuance of 175,000 shares of stock valued at $80,250.

On November 29, 2021, the Company reached a settlement agreement with Borders providing for a final payment of $10,000 in cash and 200,000 shares of common stock. As a result of the settlement agreement, an aggregate of $90,000 ($0.45 per share on the settlement date) was paid in during the six month period ended November 30, 2021. At November 30, 2021, the Company owed $10,000 to Borders which is included in accounts payable. The settlement agreement provides for this amount to be paid in four monthly installments commencing on December 1, 2021. Total of all payments under the following:initial agreement of $250,250 have been recognized as advertising and promotion on the consolidated statements of operations for the six months ended November 30, 2021.

FS-10

RELATED PARTY TRANSACTIONS  
           
           
  Related Party Advances at Additions During the Nine Months Ended February 28, 2021 Related Party Advances at Payable to Related Parties for  Services at
  May 31, 2020 Advances Services February 28, 2021 February 28, 2021
Related Parties                    
  Patrick Bilton, CEO and Director                    
Cash advances $726,414  $138,000  $—    $864,414  $—   
Payable for services  —         210,000       210,000 
  David Tobias, Director  80,553   —     —     80,553   —   
  Jerry Cornwell, Director  23,015   6,000   —     29,015   —   
Totals $829,982  $144,000  $210,000  $973,982  $210,000 

   Related Party Advances at  Additions During the Nine Months Ended February 29, 2020   Related Party Advances at   Payable to Related Parties for  Services at 
   May 31, 2019    Advances    Services   February 29, 2020   February 29, 2020 
Related Parties                    
  Patrick Bilton, CEO and Director $448,455  $214,959  $—    $663,414  $—   
  David Tobias, Director  75,553   5,000   —     80,553   —   
  Jerry Cornwell, Director  15,696   819   —     16,515   —   
Total for related parties $539,704  $220,778  $—    $760,482  $—   

FS-11

NOTE 7 – RELATED PARTY TRANSACTIONS

NOTE 5 – COMMITMENTS AND CONTINGENCIES

The agreement for the acquisition of G4 during the year endedAt November 30, 2021 and May 31 2019 included earn-out provisions that provide for2021, the seller to “earn-out” additional compensation dependent upon product sales. The earn-out provisions were applicable to salesCompany had advances from and costs of G4’s products for calendar years 2018-2020. The earn-out compensation was based upon a calculation of sales of G4’s products less the Company’s original investment in G4. Sales of the G4 products were not sufficient to warrant an earnout paymentservices provided by related parties totaling $1,6111,482 and this contingency lapsed on December 31, 2020.

The G4 acquisition agreement also contained provisions for additional consideration of $100,000, payable in$1,317,982, respectively. These amounts are classified as long-term liabilities as it is anticipated they will be settled with shares of the Company’s common stock, when certain patents were issued. On October 8, 2019, the patents were issued by the USPTO to G4 and the Company recorded $100,000 as stock payable. The amount was also added to intangible assets – patents (see Note 3). The shares have not yet been issued at the requeststock. These amounts consisted of the inventor entitled to the shares, but the Company expects to issue shares to satisfy the stock payable balance during the calendar year ending December 31, 2021.following:

FS-13 

 

In connection withMJ HARVEST, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

Schedule of related party transactions

                   
  Related Party Advances at  Additions During the Three Months Ended August 31, 2021  Additions During the Three Months Ended November 30, 2021  Related Party Advances at 
  May 31, 2021  Advances  Services  Advances  Services  November 30, 2021 
Related Parties                        
Patrick Bilton, CEO and Director                        
Cash Advances $928,414  $64,000  $  $87,500  $  $1,079,914 
Payable for services  280,000       70,000      70,000   420,000.0 
  David Tobias, Director  80,553         2,000      82,553.0 
  Jerry Cornwell, Director  29,015               29,015 
Total for related parties $1,317,982  $64,000  $70,000  $89,500  $70,000  $1,611,482 
                   
  Related Party Advances at  Additions During the Three Months Ended August 31, 2020  Additions During the Three Months Ended November 30, 2020  Related Party Advances at 
  May 31, 2020  Advances  Services  Advances  Services  November 30, 2020 
Related Parties                        
Patrick Bilton, CEO and Director                        
Cash Advances $726,414  $65,000  $  $55,000  $  $846,414 
Payable for services              140,000  $140,000 
  David Tobias, Director  80,553               80,553 
  Jerry Cornwell, Director  23,015   1,000      5,000      29,015 
Total for related parties $829,982  $66,000  $  $60,000  $140,000  $1,095,982 

Nexit, Inc., a company solely owned by Brad Herr, the acquisition of the domain names, non-competeCompany’s Chief Financial Officer, was owed $149,593 and customer relationships referred$77,779 at November 30, 2021 and May 31, 2021, respectively, for services. These amounts are included in accounts payable to as the Elevated acquisition, the Company agreed to certain contingent value shares and certain earnout shares. These agreements were cancelled when the Company and Elevated agreed to unwind the transaction as described in Note 3.related party.

FS-14 

MJ HARVEST, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

 

FS-12

NOTE 68SHARE CAPITAL

In the three and nine-monthsix-month periods ended February 28,November 30, 2021 and February 29,November 30, 2020, shares were issued for stock payable, services and investments in the Company issued shares of stock for various purposes as describedamounts set forth in the following tables. In addition, the Company had obligations to issue sharestable.

Schedule of common stock at the end of each period as reflected in the following tables:

issued

 Nine Months Ended February 28, 2021
 Shares issued in the Period for: Shares Issuable at February 28, 2021
 Common Stock Payable Services & Other  Total Patent Issuance Bonus Shares Current Period Services Total
  Shares  Value   Shares  Value    Shares  Value   Shares  Value   Shares  Value   Shares  Value 
Related Parties                  
  Patrick Bilton               -    $           -                    -    $              -                     -    $              -                -    $                  -                      -    $            -                    -    $            -   
  David Tobias               -                 -            78,571         20,000          78,571         20,000             -                        -                 8,403        10,000           8,403        10,000
  Jerry Cornwell               -                 -            78,571         20,000          78,571         20,000             -                        -                 8,403        10,000           8,403        10,000
  Brad Herr               -                 -          117,857         30,000        117,857         30,000             -                        -               12,605        15,000         12,605        15,000
Total for related parties               -    $           -          274,999 $      70,000        274,999 $      70,000             -    $                  -               29,411 $     35,000         29,411 $     35,000
                   
Unrelated Parties               -    $           -          547,203 $    171,102        547,203 $    171,102    400,000 $        100,000            19,807 $     23,571       419,807 $   123,571
                   
Aggregate Totals               -    $           -          822,202 $    241,102        822,202 $    241,102    400,000 $        100,000            49,218 $     58,571       449,218 $   158,571
                   
 Three Months Ended February 28, 2021
 Shares issued in the Period for: Shares Issuable at February 28, 2021
 Common Stock Payable Services  Total Patent Issuance Bonus Shares Current Period Services Total
  Shares  Value   Shares  Value    Shares  Value   Shares  Value   Shares  Value   Shares  Value 
Related Parties                  
  Patrick Bilton               -    $           -                    -    $              -                     -    $              -                -    $                  -                      -    $            -                    -    $            -   
  David Tobias       28,571      10,000                 -                    -             28,571         10,000             -                        -                 8,403        10,000           8,403        10,000
  Jerry Cornwell       28,571      10,000                 -                    -             28,571         10,000             -                        -                 8,403        10,000           8,403        10,000
  Brad Herr       42,857      15,000                 -                    -             42,857         15,000             -                        -               12,605        15,000         12,605        15,000
Total for related parties       99,999 $   35,000                 -    $              -             99,999 $      35,000             -    $                  -               29,411 $     35,000         29,411 $     35,000
                   
Unrelated Parties       67,346 $   23,571       200,000 $      60,000        267,346 $      83,571    400,000 $        100,000            19,807 $     23,571       419,807��$   123,571
                   
Aggregate Totals     167,345 $   58,571       200,000 $      60,000        367,345 $    118,571    400,000 $        100,000            49,218 $     58,571       449,218 $   158,571

Three Months
     Value of Shares Issued for:    
Three Months Ended November 30, 2021 Total Shares Issued  Stock Payable  Services  Investment and Other  Total Value  Stock Payable 
Related Parties                        
David Tobias, Director  29,377  $10,000  $  $  $10,000  $10,000 
Jerry Cornwell, Director  29,377   10,000         10,000   10,000 
Brad Herr, CFO  44,066   15,000         15,000   15,000 
Randy Lanier, Director  25,179   8,571           8,571   68,785 
Total for related parties  127,999   43,571         43,571   103,785 
Unrelated Parties  1,210,103   146,979   57,921   300,000   504,900   15,000 
Aggregate Totals November 30, 2021  1,338,102  $190,550  $57,921  $300,000  $548,471  $118,785 
Three Months Ended November 30, 2020                        
Related Parties                        
David Tobias, Director  50,000  $10,000  $  $  $10,000  $10,000 
Jerry Cornwell, Director  50,000   10,000         10,000   10,000 
Brad Herr, CFO  75,000   15,000         15,000   15,000 
Randy Lanier, Director                  
Total for related parties  175,000   35,000         35,000   35,000 
Unrelated Parties  279,857   24,571   62,960      87,531   123,571 
Aggregate Totals November 30, 2020  454,857  $59,571  $62,960  $  $122,531  $158,571 
                   
Six Months
     Value of Shares Issued for:    
Six Months Ended November 30, 2021 Total Shares Issued  Stock Payable  Services  Investment and Other  Total Value  Stock Payable 
Related Parties                        
David Tobias, Director  29,377  $  $10,000  $  $10,000  $10,000 
Jerry Cornwell, Director  29,377      10,000      10,000   10,000 
Brad Herr, CFO  44,066      15,000      15,000   15,000 
Randy Lanier, Director  25,179      8,571      8,571   68,785 
Total for related parties  127,999      43,571      43,571   103,785 
Unrelated Parties  7,357,325   100,000   185,250   2,091,666   2,376,916   15,000 
Aggregate Totals November 30, 2021  7,485,324  $100,000  $228,821  $2,091,666  $2,420,487  $118,785 
Six Months Ended November 30, 2020                        
Related Parties                        
David Tobias, Director  50,000  $  $10,000  $  $10,000  $10,000 
Jerry Cornwell, Director  50,000      10,000      10,000   10,000 
Brad Herr, CFO  75,000      15,000      15,000   15,000 
Randy Lanier, Director                  
Total for related parties  175,000      35,000      35,000   35,000 
Unrelated Parties  279,857      87,531      87,531   123,571 
Aggregate Totals November 30, 2020  454,857  $  $122,531  $  $122,531  $158,571 

 

FS-15 

                   
 Nine Months Ended February 29, 2020
 Shares issued in the Period for: Shares Issuable at February 29, 2020
 Common Stock Payable Services  Total Patent Issuance Bonus Shares Current Period Services Total
  Shares  Value   Shares  Value    Shares  Value   Shares  Value   Shares  Value   Shares  Value 
Related Parties                  
  Patrick Bilton     240,000 $   60,000       820,000 $    205,000     1,060,000 $    265,000             -    $                  -                      -    $            -                    -    $            -   
  David Tobias               -                 -          100,000         25,000        100,000         25,000             -                        -                      -                  -                    -                  -   
  Jerry Cornwell               -                 -          100,000         25,000        100,000         25,000             -                        -                      -                  -                    -                  -   
  Brad Herr       60,000      15,000       180,000         45,000        240,000         60,000             -                        -                      -                  -                    -                  -   
Total for related parties     300,000 $   75,000    1,200,000       300,000     1,500,000 $    375,000             -    $                  -                      -    $            -                    -    $            -   
                   
Unrelated Parties     208,500 $   52,125       502,420 $    125,605        710,920 $    177,730    400,000 $        100,000                   -    $            -          400,000 $   100,000
                   
Aggregate Totals     508,500 $ 127,125    1,702,420 $    425,605     2,210,920 $    552,730    400,000 $        100,000                   -    $            -          400,000 $   100,000
                   
 Three Months Ended February 29, 2020 
 Shares issued in the Period for: Shares Issuable at February 29, 2020
 Common Stock Payable Services  Total Patent Issuance Bonus Shares Current Period Services Total
  Shares  Value   Shares  Value    Shares  Value   Shares  Value   Shares  Value   Shares  Value 
Related Parties                  
  Patrick Bilton     260,000 $   65,000       260,000 $      65,000        520,000 $    130,000             -    $                  -                      -    $            -                    -    $            -   
  David Tobias       20,000        5,000         20,000           5,000          40,000         10,000             -                        -                      -                  -                    -                  -   
  Jerry Cornwell       20,000        5,000         20,000           5,000          40,000         10,000             -                        -                      -                  -                   ��-                  -   
  Brad Herr       60,000      15,000         60,000         15,000        120,000         30,000             -                        -                      -                  -                    -                  -   
Total for related parties     360,000 $   90,000       360,000         90,000        720,000 $    180,000             -    $                  -                      -    $            -                    -    $            -   
                   
Unrelated Parties     114,000 $   28,500       127,920 $      31,980        241,920 $      60,480    400,000 $        100,000                   -    $            -          400,000 $   100,000
                   
Aggregate Totals     474,000 $ 118,500       487,920 $    121,980        961,920 $    240,480    400,000 $        100,000                   -    $            -          400,000 $   100,000
                   
                   

 

MJ HARVEST, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

FS-13

 

NOTE 79REVENUE FROM CONTINUING OPERATIONS

 

The Company product revenue is generated though sales of its debudder products produced by third parties and from Aprildistributed by the Company. The Company’s customers, to which trade credit terms are extended, consist almost exclusively of domestic companies. The following table sets out product sales for the three and six-month periods ended November 30, 2021 and 2020, through August 31, 2020, soil products offered through the Weed Farm Supply division acquired from Elevated. The Weed Farm Supply division was discontinued on September 1, 2020 (see Note 3). Revenue from this division are not included in the tables below.along with customer concentration information for each period.

Three Months

  Three-months ended
  February 28, 2021 February 29, 2020
Debudder Products $14,377  $30,003 
         
    Three-months ended, 
Customer Concentrations  February 28, 2021   February 29, 2020 
Debudder sales        
   Customer A $-             $8,397 
Customer B  13,675   - 
Totals $13,675  $8,397 
% of Total Revenues  95%  28%

Nine Months

  Nine-months ended
  February 28, 2021 February 29, 2020
Debudder Products $87,513  $118,094 
         
    Nine-months ended 
Customer Concentrations  February 28, 2021   February 29, 2020 
Debudder sales        
Customer A $34,285   $44,197 
Customer C  26,130   —   
Customer B  13,675   —    
Totals $74,090  $44,197 
% of Total Revenues  85%  37%

Schedule of revenues

       
  Three months ended November 30, 
  2021  2020 
Debudder product revenues $48,367  $42,307 
Customer concentrations        
Debudder sales        
Customer A $23,500  $ 
Customer B  23,760    
Customer C     19,885 
Customer D     12,100 
Totals $47,260  $31,985 
% of total revenues  98%  76%
       
  Six months ended November 30, 
  2021  2020 
Debudder product revenues $123,052  $73,136 
Customer concentrations        
Debudder sales        
Customer A $37,900  $ 
Customer B  23,760    
Customer C  14,680   34,285 
Customer D  43,320   26,130 
Totals $119,660  $60,415 
% of total revenues  97%  83%

FS-14

NOTE 7 – REVENUE, Continued:

All sales were domestic except for $91international sales of $23,760 and $4,112$23,852 in the three and nine-monthsix-month periods ended February 28,November 30, 2021, whichrespectively. All sales were international. There were $0domestic except international sales of $3,471 and $1,700 in international sales$4,021 in the three and nine-monthsix-month periods ended February 29,November 30, 2020, respectively.

As of February 28,November 30, 2021 and February 29, 2020,May 31, 2021, there were $4,500$15,700 and $100,nil, respectively, of accounts receivable from the Company’s primary customers.

 

Pursuant toNOTE 10 – DISCONTINUED OPERATIONS

In the agreementyear ended May 31, 2021, the Company unwound its acquisition of assets from Elevated Ag Solutions, Inc. As a result of the unwinding, the net income (loss) from the Elevated business segment is included in Discontinued Operations in the statements of operations for all periods presented. As a result of the unwinding in the year ended May 31, 2021, the Company reversed the acquisition of intangible assets, cancelled 1,300,000 out of the Elevated assets (Notes 31,400,000 shares of common stock that were issued in the acquisition, and 5),paid a $10,000 walk-away fee to the prior owners.

FS-16 

MJ HARVEST, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

Discontinued operations operating results for the three and six month periods ended November 30, 2021 and 2020 are reflected in the following tables.

Schedule of discontinued operations

Three and Six-Month Periods Ended November 30, 2021Three and Six-Month Periods Ended November 30, 2020
Revenue$$75,217
Cost of revenue66,243
Amortization13,125
Gross profit(4,151)
Loss on discontinued operations10,000
$$(14,151)

NOTE 11 – IMPACT OF COVID-19

In March 2020, COVID-19 was declared a pandemic by the World Health Organization and the Centers for Disease Control and Prevention. Its rapid spread around the world and throughout the United States prompted many countries, including the United States, to institute restrictions on travel, public gatherings and certain business operations. These restrictions significantly disrupted economic activity in the United States and Worldwide. As of November 30, 2021 and through the date of filing of this Form 10-Q, the disruption did not materially impact the Company’s financial statements.

The effects of the continued outbreak of COVID-19 and related government responses could include extended disruptions to supply chains and capital markets, reduced labor availability and a prolonged reduction in economic activity. These effects could have a variety of adverse impacts to the Company, was obligatedincluding our ability to pay Elevated a percentageoperate. As of monthly gross profit earned onNovember 30, 2021 there were no material adverse impacts to the saleCompany’s operations due to COVID-19.

The economic disruptions caused by COVID-19 could also adversely impact the impairment risks for certain long-lived assets. Management evaluated these impairment considerations and determined that no such impairments occurred as of products included inMay 31, 2021 or through the Elevated asset acquisition. During the three-month period ended August 31, 2020, a totaldate of $66,242 was recognized as cost of sales underfiling this agreement. During the three-month period ended February 28, 2021, no amounts were earned by Elevated pursuant to this agreement. The Elevated Agreement has subsequently been unwound and no payments are due Elevated under the percentage of gross profit allocation formula contained in the original agreement.Form 10-Q.

 

NOTE 812SUBSEQUENT EVENTS

 

Elevated Payments

In connection with unwinding the Elevated acquisition,On December 1, 2021, the Company agreed to pay Elevated $10,000 in five installments of $2,000 each. Payments of $2,000 each were made in November, December, January, and February, leaving a current balance at February 28, 2021 of $2,000. The final payment was made on March 5, 2021 and the amount has been paid in full. The Company will cancel 1,300,000issued 167,796 shares of common stock issuedvalued at $83,785 to non-related parties and 87,500 shares of common stock valued at $$35,000 to officers and directors for stock payable at November 30, 2021 relating to services rendered in the asset acquisition in the fourth quarter.

Borrowings Transactions 

On March 22, 2021, the Company, as the borrower, entered into agreements with AJB Capital Investments LLC and SDT Holdings LLC for the sale of an aggregate of $900,000 in Promissory Notes (the “Notes”), $300,000 from AJB and $600,000 for SDT. The terms of the Notes are the same except for the dollar amounts and fees which are double for SDT compared to AJB. The terms of the Notes are described below in the aggregate.

The Notes provide for an original issue discount of 10% or $90,000, payment of legal fees of $22,500, and payment of $10,500 for due diligence fees, resulting in net proceeds to the Company of $777,000. The Company also agreed to pay a commitment fee of $750,000 payable by issuance of 1,200,000 shares of restricted common stock and 3,000,000 warrants that are exercisable at $0.38 per share with a three-year term expiring on March 21, 2024. The Notes bear interest at the rate of 12% if paid on or before September 21, 2021. MJHI has the right to extend the Notes for an additional six months at an interest rate of 15%, in which case the Notes would be due March 21, 2022. The Notes are secured by all assets of the Company.

In addition, the notes require a financing fee of $54,000 which is payable in installments of $9,000 each month with the first payment due on April 1, 2021.

In the event of default, the remaining principal amount of the Notes plus all accrued interest and other fees due under the terms of the Notes may be converted at the sole election of the Note holders into restricted common stock of the Company at a 90% of the market price for the Company’s shares at the time of conversion.

FS-15

PPK Transaction

On March 24, 2021, the Company, as the lender, finalized a convertible note agreement with PPK Investment Group, Inc. (“PPK”) in the amount of $620,000. The convertible note bears interest at 6% per annum and is due on September 1,quarter ended November 30, 2021. The conversion feature of the Note provides that the Company may convert the Note to acquire a 6.2% interest in PPK if allowed by Oklahoma State laws governing ownership of cannabis licenses. If converted, the interest accrued from the loan date of March 24, 2021 through the date of conversion will be forgiven.

Upon conversion, the Company will also have the right to acquire an additional 3.8% interest in PPK (10% in total) for payment of $380,000 by issuance of restricted common stock of the Company priced at $0.25 per share or 1,520,000 shares.

In the event of conversion of the Convertible Note into an investment in PPK, a Securities Purchase Agreement signed concurrently with the Convertible Note will also become effective. The Securities Purchase Agreement gives the Company the right to increase its investment up to a 100% ownership interest in PPK, provided such increased ownership is in compliance with Oklahoma State cannabis licensing requirements. the acquisition price would be paidshares were valued based on the same terms as the initial acquisition of the 10% interest - 62% in cash and 38% in shareclosing price of the Company’s common stock withon the stock priced at $0.25 per share. The total value of 100% acquisition of PPK is $10,000,000.OTCQB Market on dates the shares were authorized to be issued.

 

The Securities Purchase Agreement, if activated by conversion of the convertible note, includes an earnout which could result in payment of additional consideration to PPK if the valuation at the end of a look back period is greater than $10,000,000. For purposes of the earnout, the valuation will be based on three times earnings before interest, taxes, depreciation, and amortization (EBITDA).

FS-17 

The Securities Purchase Agreement, if activated by conversion of the convertible note, also contains agreement with Ralph Clinton Pyatt III (“Clinton Pyatt”), President of PPK, to continue his role as Chief Executive Officer and President of the PPK business for a period of at least three years. The Company also has an option to acquire the real estate that PPK  utilizes in its operations. The real estate is currently under lease to Country Cannabis by an affiliated Company owned by Clinton Pyatt.

FS-16