Docoh
Loading...

CBDS Cannabis Sativa

Filed: 16 Nov 20, 12:55pm

 

 

UNITED STATES

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

———————

FORM 10-Q

———————

 

x

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

 

 ACT OF 1934

 

For the quarterly period ended: September 30, 2020

or

 

 

o

 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:  000-53571

 

Cannabis Sativa, Inc.

(Exact name of registrant as specified in its charter)

 

NEVADA

 

20-1898270

(State or Other Jurisdiction

 

(I.R.S. Employer

of Incorporation)

 

Identification No.)

 

450 Hillside Dr. #A224, Mesquite, Nevada 89027

(Address of Principal Executive Office) (Zip Code)

 

(702) 762-3123

(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 class

Trading Symbol

Name 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 and posted 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


1


 

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 filer

 

 

Accelerated filer

 

Non-accelerated filer

 

 

Smaller 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 November 10, 2020, is 27,147,515.


2


 

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 difference 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.

 

Results of Operations

 

Three Months Ended September 30, 2020 compared with the Three Months Ended September 30, 2019

 

The Company operates two business segments: PrestoCorp, Inc. (“PrestoCorp”), a telehealth business, and GK Manufacturing and Packaging, Inc. (“GKMP”), a contract manufacturing business.  The results of PrestoCorp and GKMP are consolidated in the Company’s financial statements. Discussion of results of operations includes the consolidated results and the business segment results in the following sections.

 

 

Three Months Ended

 

A

 

B

 

A-B

 

September 30, 2020

 

September 30, 2019

 

Change

Change %

REVENUE

$             459,786

 

$             453,653

 

$                 6,133

1%

Cost of Sales

               228,689

 

               176,516

 

                 52,173

30%

Cost of sales % of total sales

50%

 

39%

 

11%

 

Gross Profit

               231,097

 

               277,137

 

               (46,040)

-17%

Gross profit % of sales

50%

 

61%

 

-11%

 

OPERATING EXPENSES

 

 

 

 

 

 

Professional fees

               132,439

 

               100,827

 

                 31,612

31%

Depreciation and amortization

                 56,547

 

               140,337

 

               (83,790)

-60%

Wages and salaries

               215,373

 

               123,283

 

                 92,090

75%

Advertising

               108,933

 

         ��       42,793

 

                 66,140

155%

General and administrative

               382,713

 

               322,943

 

                 59,770

19%

Total operating expenses

               896,005

 

               730,183

 

               165,822

23%

NET LOSS FROM OPERATIONS

             (664,908)

 

             (453,046)

 

             (211,862)

47%

 

Revenues grew 1% in the three months ended September 30, 2020 compared to the three months ended September 30, 2019.  Revenues in the third quarter of 2019 increased due to the expansion of the telehealth platform into Oklahoma.  After the initial influx of customers in the new market, the customer visits returned to the pre-expansion levels.  In addition, in 2020, the Company saw significant increases in business in the first and second quarters due to the COVID -19 pandemic as customers across our markets hurried to get their medical marijuana cards prior to an expected shut down.  This had the effect of depressing revenues in the third quarter ended September 30, 2020.  These factors combined to generate higher than expected sales in the third quarter of 2019 and lower than expected sales in the third quarter of 2020.  Management expects that customer traffic will normalize in the fourth quarter of 2020. Revenues in the current quarter also reflect the start-up operations of GKMP.


3


 

Margins decreased in the three months ended September 30, 2020 compared to the same period in 2019. The decrease was due to the establishment of a contract manufacturing division with a different margin structure than the telehealth business.  See discussion under Business Segments, below.   

 

Net operating loss for the three-month period ended September 30, 2020 was $664,908 compared to net loss of $453,046 for the three-month period ended September 30, 2019.  The increase in net operating loss resulted primarily from an increase in operating expenses relating to GKMP operations.

 

Total operating expenses were $896,005 for the three-month period ended September 30, 2020 and $730,183 for the three-month period ended September 30, 2019.  The increase in total operating costs was largely attributable to increased personnel, the addition of GKMP, and increases in activity brought on by the significant increase in revenue and patient load at PrestoDoctor. The Company also significantly reduced its depreciation and amortization expense due to impairment of amortizable intangible assets taken in the year ended December 31, 2019. Management expects that operating costs will continue to increase as revenues rise, but the increases in operating costs are expected to rise at a slower rate than revenue due to expected efficiencies of scale.

 

Business Segment Results.

 

 

 

 

 

 

 

 

 

Three Months Ended

 

A

 

B

 

A-B

PRESTOCORP

September 30, 2020

 

September 30, 2019

 

Change

Change %

REVENUE

$             416,982

 

$             453,653

 

$             (36,671)

-8%

Cost of Sales

               158,360

 

               176,516

 

               (18,156)

-10%

Cost of sales % of total sales

38%

 

39%

 

-1%

 

Gross Profit

               258,622

 

               277,137

 

               (18,515)

-7%

Gross profit % of sales

62%

 

61%

 

1%

 

 

 

 

 

 

 

 

 

PrestoCorp revenues declined in the third quarter of 2020 compared to the same period in 2019.  As noted above, the decrease was the result of a revenue spike in the third quarter of 2019 when the Company expanded its market into Oklahoma and a decrease in revenues in the third quarter of 2020 due to a rush for medical marijuana cards brought on by the COVID – 19 pandemic in the first and second quarters of the current year. Margins were consistent with prior periods at 62% of revenue.  

 

Management expects to see incremental growth in the coming periods as additional markets are opened and the acceptance of telehealth continues to grow due to the pandemic.

 

 

 

 

 

 

 

 

Three Months Ended

 

A

 

B

 

A-B

GKMP

September 30, 2020

 

September 30, 2019

 

Change

REVENUE

$               42,569

 

$                       -   

 

$               42,569

Cost of Sales

                 70,329

 

                         -   

 

                 70,329

Cost of sales % of total sales

165%

 

 

 

165%

Gross Profit

               (27,760)

 

                         -   

 

               (27,760)

Gross profit % of sales

-65%

 

 

 

-65%

 

 

 

 

 

 

 

GKMP did not operate in the three months ended September 30, 2019.  Results of operations for the contract manufacturing business reflect the start-up nature of this segment and the impact of the pandemic on prospective customers and their willingness to commit to contract manufacturing efforts when there is substantial uncertainty surrounding the long-term effect of the pandemic.  GKMP operated with a negative gross profit in the quarter ended September 30, 2020.  This was primarily due to high labor costs incurred during the start-up phase of operations.


4


 

Nine Months Ended September 30, 2020 compared with the Nine Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

A

 

B

 

A-B

 

September 30, 2020

 

September 30, 2019

 

Change

Change %

REVENUE

$          1,674,021

 

$             704,998

 

$             969,023

137%

Cost of Sales

               698,307

 

               291,713

 

               406,594

139%

Cost of sales % of total sales

42%

 

41%

 

0%

 

Gross Profit

               975,714

 

               413,285

 

               562,429

136%

Gross profit % of sales

58%

 

59%

 

0%

 

OPERATING EXPENSES

 

 

 

 

 

 

Professional fees

               621,701

 

               397,595

 

               224,106

56%

Depreciation and amortization

               161,198

 

               421,254

 

             (260,056)

-62%

Wages and salaries

               564,176

 

               248,259

 

               315,917

127%

Advertising

               321,413

 

               104,281

 

               217,132

208%

General and administrative

            1,103,255

 

               971,558

 

               131,697

14%

Total operating expenses

            2,771,743

 

            2,142,947

 

               628,796

29%

NET LOSS FROM OPERATIONS

          (1,796,029)

 

          (1,729,662)

 

               (66,367)

4%

 

 

 

 

 

 

 

 

Revenues, cost of revenues and gross profit for the nine-month periods ended September 30, 2020 and 2019 are included in the above table.  The fluctuation in these numbers is primarily the result of significant increases in patient visits due to expanded market coverage and the generally increasing acceptance of telehealth platforms in the age of the Covid-19 pandemic.

 

Revenues grew 137% in the nine months ended September 30, 2020 compared to the nine months ended September 30, 2019.  Of this increase, approximately 95% was attributable to PrestoDoctor and 5% from our start-up operations in GKMP. This large increase in revenue in PrestoDoctor is the result of expanded market area, increased advertising which drove an increase in patient visits to our online platform, and a general increase in consumer awareness of the PrestoDoctor brand. The Company also benefited from the increased acceptance of telehealth due to the pandemic. The Company now operates in the states of California, Nevada, New York, Oklahoma, Missouri, and Pennsylvania and recently opened in Illinois. The Company is currently exploring expansion opportunities in additional states, including Ohio, Virginia, and Massachusetts.

 

Net operating loss for the nine-month period ended September 30, 2020 was $1,796,029 compared to a net loss of $1,729,662 for the nine-month period ended September 30, 2019.  The increase in net operating loss resulted primarily from an increase in operating costs relating to the start-up operations of GKMP.

 

Total operating expenses were $2,771,743 for the nine-month period ended September 30, 2020 and $2,142,497 for the nine-month period ended September 30, 2019.  The increase in total operating costs was largely attributable to increased personnel, the addition of GKMP, and increases in activity brought on by the significant increase in revenue and patient load. The Company also significantly reduced its depreciation and amortization expense due to impairment of amortizable intangible assets taken in the year ended December 31, 2019. Management expects that operating costs will continue to increase as revenues rise, but the increases in operating costs are expected to rise at a slower rate than revenue due to expected efficiencies of scale and improved efficiencies in GKMP as it moves beyond the start-up phase.


5


 

Business Segment Results

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

A

 

B

 

A-B

PRESTOCORP

September 30, 2020

 

September 30, 2019

 

Change

Change %

REVENUE

$          1,602,599

 

$             704,998

 

$             897,601

127%

Cost of Sales

               607,837

 

               291,713

 

               316,124

108%

Cost of sales % of total sales

38%

 

41%

 

-3%

 

Gross Profit

               994,762

 

               413,285

 

               581,477

141%

Gross profit % of sales

62%

 

59%

 

3%

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2020, PrestoCorp revenues increased by 127% and cost of sales decreased by 3% resulting in a 62% gross profit for the nine months compared the same period in 2019.  These improvements were the result of higher traffic due to brand awareness, additional marketing efforts, and the positive impact on telehealth due to the pandemic.

 

 

 

 

 

 

 

 

Nine Months Ended

 

A

 

B

 

B-A

GKMP

September 30, 2019

 

September 30, 2020

 

Change

REVENUE

$                        -   

 

$                 70,989

 

$          70,989

Cost of Sales

                          -   

 

                   90,470

 

            90,470

Cost of sales % of total sales

 

 

127%

 

127%

Gross Profit

                          -   

 

                 (19,481)

 

          (19,481)

Gross profit % of sales

 

 

-27%

 

-27%

 

 

 

 

 

 

 

GKMP did not operate in 2019.  For the nine months ended September 30, 2020, GKMP was in the start-up phase. Revenue and operating efficiencies were impacted by the economic uncertainties brought on by the pandemic, the learning curve required for the labor force to become familiar with the manufacturing equipment, the cost of moving into a new facility, and the need to build a backlog of customer orders to streamline the production process. The start-up phase has taken longer than expected, primarily due to the pandemic. Management expects these negative factors to lessen in the coming periods.  Management is currently focused on building its customer base and product line.


6


 

Liquidity and Capital Resources

 

Net cash used in operating activities for the nine-month period ended September 30, 2020, was $65,721. During the same period, our cash increased by $97,599.  The Company generated $145,500 in the nine months from advances from related parties, $25,000 from the sale of common stock, and applied a $50,000 advance as partial consideration for the acquisition of assets by GK Manufacturing and Packaging, Inc., a newly formed contract manufacturing entity that is owned 51% by the Company.  We also reported stock-based compensation of $1,555,208 during the nine-month period from issuance of common and preferred stock as compensation for services performed by officers, directors, and contractors. On September 30, 2020, our cash position was $433,706. The Company has agreed to provide additional funding totaling approximately $30,000 for GK Manufacturing in the coming months to further assist with start-up expenses. Given the level of operations in our third quarter, we expect that additional funds will be required. Management is currently evaluating several fund-raising alternatives including private placement of equity securities, a secondary public offering, and various debt instruments. In addition, key members of management have indicated a willingness to provide additional operating capital from time to time.  Based on all these considerations, we believe we will have sufficient capital to operate the business for the next twelve months.

 

The accompanying condensed 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 a net loss of $1,807,249 and $1,850,088, respectively, for the nine-month periods ended September 30, 2020, and 2019, and had an accumulated deficit of $76,250,184 as of September 30, 2020.  These factors raise substantial doubt about the Company’s ability to continue as a going concern.  The Company is currently seeking to raise money for working capital purposes through a private placement of equity capital and is evaluating other opportunities to raise capital from a public offering or the sale of convertible debt.  It will be important for the Company to be successful in its efforts to raise capital in this manner if it is going to be able to further its business plan in an aggressive manner.  Raising capital in this manner will cause dilution to current shareholders.

 

COVID-19

 

COVID-19 has been 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. To date, the disruption did not materially impact 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 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 on the Company, including our ability to operate our facilities. To date, there have been no material adverse impacts to the Registrants’ operations due to COVID-19.

 

In addition, the economic disruptions caused by COVID-19 could 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.


7


Item 4. Controls and Procedures.

 

Disclosure 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 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 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.

 

Changes in Internal Control over Financial Reporting

 

There was no change in our internal control over financial reporting during the quarter ended September 30, 2020 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

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 fiscal quarter ended September 30, 2020, the board of directors issued 199,289 shares of unregistered common stock and 67,312 shares of unregistered preferred stock to seven persons/entities in exchange for services rendered to the Company. These unregistered shares were in addition to an aggregate of 448,048 common shares that were registered for resale on Form S-8.  The unregistered shares were valued at the closing price of the shares in the OTCQB Market on the dates the shares became issuable. The company also issued 50,000 shares to three individuals pursuant to their investment in a private offering. The issuances of the unregistered shares were exempt from the registration requirements of Section 5 of the Securities Act of 1933 pursuant to Section 4(2) of the Act since the recipients of the shares were persons closely associated with the Company and/or the issuance of the shares did not involve any public offering.


8


 

Item 3.  Defaults Upon Senior Securities.

None.

 

Item 4.  Mine Safety Disclosures.

Not applicable.

 

Item 5.  Other Information.

None.

 

Item 6.  Exhibits. 

The following documents are included as exhibits to this report:

 

(a) Exhibits

 

 

Exhibit

Number

 

SEC Reference Number

 

 

 

Title of Document

 

 

Notes

 

 

 

 

 

 

 

 

3.1

 

3

 

Articles of Incorporation

(1)

 

3.2

 

3

 

Bylaws

(1)

 

31.1

 

31

 

Section 302 Certification of Principal Executive Officer

 

 

31.2

 

31

 

Section 302 Certification of Principal Financial Officer

 

 

32.1

 

32

 

Section 1350 Certification of Principal Executive Officer

 

 

32.2

 

32

 

Section 1350 Certification of Principal Financial Officer

 

 

101.INS

 

 

 

XBRL Instance Document

(2)

 

101.SCH

 

 

 

XBRL Taxonomy Extension Schema

(2)

 

101.CAL

 

 

 

XBRL Taxonomy Extension Calculation Linkbase

(2)

 

101.DEF

 

 

 

XBRL Taxonomy Extension Definition Linkbase

(2)

 

101.LAB

 

 

 

XBRL Taxonomy Extension Label Linkbase

(2)

 

101.PRE

 

 

 

XBRL Taxonomy Extension Presentation Linkbase

(2)

 

 

 

 

 

 

 

 

(1) Incorporated by reference to Exhibits 3.01 and 3.02 of the Company's Registration Statement on Form 10 filed January 28, 2009.

(2) 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 or prospectus to which it relates and is not incorporated or deemed to be incorporated by reference into any registration statement, prospectus or other document.   


9


 

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.

 

Cannabis Sativa, Inc. 

Date:  November 16, 2020

 

By:  /s/ David Tobias

David Tobias, Chief Executive Officer

 

 

 

By:  /s/ Brad E. Herr

Brad E. Herr, Chief Financial Officer and

Principal Accounting Officer


10


CANNABIS SATIVA, INC.

 

 

 

Contents

 

 

 

Page 

 

FINANCIAL STATEMENTS – for the period ended September 30, 2020 (unaudited):

 

Condensed consolidated balance sheetsFS - 2 

 

Condensed consolidated statements of operations               FS - 3 

 

Condensed consolidated statements of changes in stockholders’ equityFS - 4 

 

Condensed consolidated statements of cash flowsFS - 5 

 

Notes to condensed consolidated financial statementsFS – 6 through FS – 21 


FS - 1


CANNABIS SATIVA, INC.

 

CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED


 

September 30,

 

December 31,

 

2020

 

2019

ASSETS

 

 

 

Current Assets

 

 

 

Cash

$      433,706

 

$      336,107

Accounts receivable, net

           4,911

 

           4,551

Prepaid consulting and other current assets

         17,931

 

           3,999

Advance for acquisition

               — 

 

         50,000

Inventories

         62,237

 

               — 

Total Current Assets

       518,785

 

       394,657

 

 

 

 

Other Assets

 

 

 

Deposits and other assets

         51,519

 

               — 

Right to use asset

         52,718

 

               — 

Investment in equity security, at fair value

         81,000

 

         48,000

Property and equipment, net

       211,934

 

           6,440

Intangible assets, net

       541,264

 

       695,218

Goodwill

     1,837,202

 

     1,837,202

Total Other Assets

2,775,637

 

2,586,860

 

 

 

 

Total Assets

$   3,294,422

 

$   2,981,517

 

 

 

 

LIABILITIES AND STOCKHOLDERS EQUITY

 

 

 

Current Liabilities

 

 

 

Accounts payable

$      160,290

 

$       73,579

Operating lease liability - current

         29,191

 

               — 

Accrued interest - related parties

       129,271

 

         87,979

Due to related parties

     1,164,020

 

     1,018,520

Total Current Liabilities

     1,482,772

 

     1,180,078

 

 

 

 

Long-Term Liabilities

 

 

 

Operating lease liability - long term

         23,527

 

               — 

Stock payable

               — 

 

       640,685

    Total Long-Term Liabilities

         23,527

 

       640,685

 

 

 

 

Total Liabilities

     1,506,299

 

     1,820,763

 

 

 

 

Commitments and contingencies (Note 7)

 

 

 

 

 

 

 

Stockholders' Equity:

 

 

 

Preferred stock $0.001 par value; 5,000,000 shares authorized;

 

 

 

  1,140,855 and 1,021,849 issued and outstanding, respectively

           1,141

 

           1,021

Common stock $0.001 par value; 45,000,000 shares authorized;

 

 

 

  26,016,875 and 22,224,199 shares issued and outstanding, respectively

         26,018

 

         22,226

Additional paid-in capital

   77,160,013

 

   74,834,032

Accumulated deficit

  (76,520,184)

 

(74,855,147)

 

 

 

 

Total Cannabis Sativa, Inc. Stockholders' Equity  

       666,988

 

           2,132

 

 

 

 

Non-Controlling Interests

     1,121,135

 

     1,158,622

 

 

 

 

Total Stockholders' Equity

     1,788,123

 

1,160,754

 

 

 

 

Total Liabilities and Stockholders' Equity

$   3,294,422

 

$   2,981,517

 

 

 

 

 

 

 

 

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


FS - 2


CANNABIS SATIVA, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED


 

 

 

For the three months ended September 30,

For the nine months ended September 30,

 

 

 

2020

 

2019

2020

 

2019

 

 

 

 

 

 

 

 

 

Revenues

 

 

$      459,786

 

$      453,653

$   1,674,021

 

$      704,998

 

 

 

 

 

 

 

 

 

Cost of Revenues

 

 

       228,689

 

       176,516

       698,307

 

       291,713

 

 

 

 

`

 

 

 

 

Gross Profit

 

 

       231,097

 

       277,137

       975,714

 

       413,285

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

Professional fees

 

 

       132,439

 

       100,827

       621,701

 

       397,595

Depreciation and amortization

 

 

         56,547

 

       140,337

       161,198

 

       421,254

Wages and salaries

 

 

       215,373

 

       123,283

       564,176

 

       248,259

Advertising

 

 

       108,933

 

         42,793

       321,413

 

       104,281

General and administrative

 

 

       382,713

 

       322,943

     1,103,255

 

       971,558

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

       896,005

 

       730,183

     2,771,743

 

     2,142,947

 

 

 

 

 

 

 

 

 

Loss from Operations

 

 

      (664,908)

 

      (453,046)

   (1,796,029)

 

   (1,729,662)

 

 

 

 

 

 

 

 

 

Other (Income) and Expenses

 

 

 

 

 

 

 

 

Unrealized (gain) loss on investment

 

 

         (3,000)

 

         84,000

        (33,000)

 

         84,000

Interest expense

 

 

         15,834

 

         12,446

         44,220

 

         36,426

 

 

 

 

 

 

 

 

 

Total Other (Income) Expenses, Net

 

 

         12,834

 

         96,446

         11,220

 

       120,426

 

 

 

 

 

 

 

 

 

Loss Before Income Taxes

 

 

      (677,742)

 

      (549,492)

   (1,807,249)

 

   (1,850,088)

 

 

 

 

 

 

 

 

 

Income Taxes

 

 

               -   

 

               — 

               — 

 

               — 

 

 

 

 

 

 

 

 

 

Net Loss for the Period

 

 

      (677,742)

 

      (549,492)

   (1,807,249)

 

   (1,850,088)

Loss attributable to non-controlling interest -     GK Manufacturing

 

 

      (130,200)

 

               — 

      (257,600)

 

               — 

Loss attributable to non-controlling interest - iBudTender

 

 

            (970)

 

(12,862)

         (2,909)

 

(38,158)

Income (loss) attributable to non-controlling interest - PrestoCorp

 

 

         11,952

 

         33,777

       118,297

 

         (7,806)

 

 

 

 

 

 

 

 

 

Net Loss for the Period Attributable To Cannabis Sativa, Inc.

 

 

$    (558,524)

 

$    (570,407)

$  (1,665,037)

 

$  (1,804,124)

 

 

 

 

 

 

 

 

 

Net Loss for the Period per Common Share:

 

 

 

 

 

Basic & Diluted

 

 

$         (0.02)

 

$         (0.03)

$         (0.07)

 

$         (0.08)

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding:

 

 

 

 

 

 

 

 

Basic & Diluted

 

 

25,462,962

 

21,569,362

24,801,127

 

21,524,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


FS - 3


CANNABIS SATIVA, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020 - UNAUDITED


 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling Interest - Prestocorp

 

Non-controlling Interest - iBudTender

 

Non-controlling Interest - GK Manufacturing

 

 

 

Preferred Stock

 

Common Stock

 

Additional Paid-In Capital

 

Accumulated Deficit

 

 

 

 

Total

 

Shares

 

Amount

 

Shares

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - July 1, 2019

     839,781

 

$    839

 

  21,514,104

 

$   21,516

 

$  73,919,177

 

$(72,152,478)

 

$   1,063,912

 

$       98,158

 

$                 — 

 

$      2,951,124

Shares issued for services

       74,925

 

        75

 

      208,043

 

         208

 

        381,724

 

               — 

 

              — 

 

              — 

 

                   — 

 

          382,007

Net income (loss) for the period

             — 

 

        — 

 

             — 

 

          — 

 

                — 

 

      (570,407)

 

         33,777

 

       (12,862)

 

                   — 

 

         (549,492)

Balance - September 30, 2019

     914,706

 

$    914

 

  21,722,147

 

$   21,724

 

$  74,300,901

 

$(72,722,885)

 

$   1,097,689

 

$       85,296

 

$                 — 

 

$      2,783,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling Interest - Prestocorp

 

Non-controlling Interest - iBudTender

 

Non-controlling Interest - GK Manufacturing

 

 

 

Preferred Stock

 

Common Stock

 

Additional Paid-In Capital

 

Accumulated Deficit

 

 

 

 

Total

 

Shares

 

Amount

 

Shares

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - July 1, 2020

   1,073,543

 

$  1,074

 

  25,319,538

 

$   25,321

 

$  76,664,109

 

$(75,961,660)

 

$   1,213,825

 

$       49,203

 

$          (22,675)

 

$      1,969,197

Shares issued for services

       67,312

 

        67

 

      647,337

 

         647

 

        470,954

 

               — 

 

              — 

 

              — 

 

                   — 

 

          471,668

Cash proceeds from sale of stock

             — 

 

        — 

 

        50,000

 

           50

 

          24,950

 

               — 

 

              — 

 

              — 

 

                   — 

 

            25,000

Net income (loss) for the period

             — 

 

        — 

 

             — 

 

          — 

 

                — 

 

      (558,524)

 

         11,952

 

           (970)

 

          (130,200)

 

         (677,742)

Balance - September 30, 2020

   1,140,855

 

$  1,141

 

  26,016,875

 

$   26,018

 

$  77,160,013

 

$(76,520,184)

 

$   1,225,777

 

$       48,233

 

$        (152,875)

 

$      1,788,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling Interest - Prestocorp

 

Non-controlling Interest - iBudTender

 

Non-controlling Interest - GK Manufacturing

 

 

 

Preferred Stock

 

Common Stock

 

Additional Paid-In Capital

 

Accumulated Deficit

 

 

 

 

Total

 

Shares

 

Amount

 

Shares

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2019

     759,444

 

$    759

 

  21,316,201

 

$   21,318

 

$  72,971,563

 

$(70,918,761)

 

$   1,105,495

 

$     123,454

 

$                 — 

 

$      3,303,828

Cancellation and retirement of shares

             — 

 

        — 

 

      (70,000)

 

         (70)

 

                70

 

               — 

 

              — 

 

              — 

 

                   — 

 

                  — 

Shares issued for services

     115,871

 

      116

 

      348,885

 

         349

 

        875,138

 

               — 

 

              — 

 

              — 

 

                   — 

 

          875,603

Shares issued for stock payable

       39,391

 

        39

 

      127,061

 

         127

 

        454,130

 

               — 

 

              — 

 

              — 

 

                   — 

 

          454,296

Net income (loss) for the period

             — 

 

        — 

 

             — 

 

          — 

 

                — 

 

    (1,804,124)

 

         (7,806)

 

       (38,158)

 

                   — 

 

      (1,850,088)

Balance - September 30, 2019

     914,706

 

$    914

 

  21,722,147

 

$   21,724

 

$  74,300,901

 

$(72,722,885)

 

$   1,097,689

 

$       85,296

 

$                 — 

 

$      2,783,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling Interest - Prestocorp

 

Non-controlling Interest - iBudTender

 

Non-controlling Interest - GK Manufacturing

 

 

 

Preferred Stock

 

Common Stock

 

Additional Paid-In Capital

 

Accumulated Deficit

 

 

 

 

Total

 

Shares

 

Amount

 

Shares

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2020

   1,021,849

 

$  1,021

 

  22,224,199

 

$   22,226

 

$  74,834,032

 

$(74,855,147)

 

$   1,107,480

 

$       51,142

 

$                 — 

 

$      1,160,754

Conversion of Preferred to Common

    (340,172)

 

     (340)

 

      340,172

 

         340

 

                — 

 

               — 

 

              — 

 

              — 

 

                   — 

 

                  — 

Purchase of GK Manufacturing

             — 

 

        — 

 

      100,000

 

         100

 

        108,900

 

               — 

 

              — 

 

              — 

 

            104,725

 

          213,725

Cash proceeds from sale of stock

             — 

 

        — 

 

        50,000

 

           50

 

          24,950

 

               — 

 

              — 

 

              — 

 

                   — 

 

            25,000

Shares issued for services

     235,964

 

      237

 

   2,339,266

 

      2,339

 

      1,552,632

 

               — 

 

              — 

 

              — 

 

                   — 

 

        1,555,208

Shares issued for stock payable

     223,214

 

      223

 

      963,238

 

         963

 

        639,499

 

               — 

 

              — 

 

              — 

 

                   — 

 

          640,685

Net income (loss) for the period

             — 

 

        — 

 

             — 

 

          — 

 

                — 

 

    (1,665,037)

 

       118,297

 

         (2,909)

 

          (257,600)

 

      (1,807,249)

Balance - September 30, 2020

   1,140,855

 

$  1,141

 

  26,016,875

 

$   26,018

 

$  77,160,013

 

$(76,520,184)

 

$   1,225,777

 

$       48,233

 

$        (152,875)

 

$      1,788,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


FS - 4


CANNABIS SATIVA, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED


 

 

 

 

For the nine months ended September 30,

 

2020

 

 

2019

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

Net loss for the period

 

$  (1,807,249)

 

 

$  (1,850,088)

 

Adjustments to reconcile net loss for the period to

 

 

 

 

 

 

net cash provided (used) by operating activities:

 

 

 

 

 

 

Bad debts

 

               — 

 

 

           4,961

 

Unrealized (gain) loss on investment

 

        (33,000)

 

 

         84,000

 

Depreciation and amortization

 

       161,198

 

 

       421,254

 

Depreciation included in cost of revenues

 

           8,928

 

 

               — 

 

Stock issued for services

 

     1,555,208

 

 

       875,603

 

Stock to be issued for services

 

               — 

 

 

       466,341

 

Write off of prior year stock payable

 

               — 

 

 

        (77,850)

 

Changes in Assets and Liabilities:

 

 

 

 

 

 

Accounts receivable

 

            (360)

 

 

           1,834

 

Inventories

 

        (14,248)

 

 

           5,714

 

 Prepaid consulting and other current assets

 

        (13,932)

 

 

           7,853

 

 Deposits and other assets

 

        (50,269)

 

 

               — 

 

Accounts payable and accrued expenses

 

         86,711

 

 

         71,551

 

Accrued interest - related parties

 

         41,292

 

 

               — 

 

Net Cash Provided (Used) by Operating Activities

 

        (65,721)

 

 

         11,173

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

Purchase of fixed assets

 

        (57,180)

 

 

         (1,635)

 

Advance to GK settled with asset acquisition

 

         50,000

 

 

               — 

Net Cash Used by Investing Activities

 

         (7,180)

 

 

         (1,635)

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 Proceeds from sale of stock

 

         25,000

 

 

               — 

 

Proceeds from related parties, net

 

       145,500

 

 

         60,945

 

Net Cash Provided by Financing Activities

 

       170,500

 

 

         60,945

 

 

 

 

 

 

 

NET CHANGE IN CASH

 

         97,599

 

 

         70,483

CASH AT BEGINNING OF PERIOD

 

       336,107

 

 

       151,946

CASH AT END OF PERIOD

 

$      433,706

 

 

$      222,429

 

 

 

 

 

 

 

Supplemental Disclosures of Non Cash Activities:

 

 

 

 

 

Noncash investing and financing activities:

 

 

 

 

 

 

Net asset acquisition acquired with shares of common stock

 

$      213,725

 

 

$             — 

 

Common stock issued from stock payable

 

$      640,685

 

 

$      454,296

 

Operating lease liablility from acquiring right to use asset

$       61,367

 

 

$             — 

 

 

 

 

 

 

 

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


FS - 5


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


1. Organization and Summary of Significant Accounting Policies

 

Nature of Business:

 

Cannabis Sativa, Inc. (the “Company,” “us”, “we” or “our”) was incorporated as Ultra Sun Corp. under the laws of Nevada in November 2004.  On November 13, 2013, we changed our name to Cannabis Sativa, Inc.  We operate through several subsidiaries including PrestoCorp, Inc. (“PrestoCorp”), iBudtender, Inc. (“iBudtender”), Wild Earth Naturals, Inc. (“Wild Earth”), Kubby Patent and Licenses Limited Liability Company, (“KPAL”), Hi Brands, International, Inc. (“Hi Brands”), GK Manufacturing and Packaging, Inc. (“GKMP”), and Eden Holdings LLC (“Eden”).  PrestoCorp and GK Manufacturing are both 51% owned subsidiaries and iBudtender is a 50.1% owned subsidiary. Wild Earth, KPAL, Hi Brands, and Eden are wholly owned subsidiaries. Currently, PrestoCorp, GKMP and iBudtender are operating subsidiaries, although iBudtender is not currently generating any revenue. The Company is reviewing opportunities for business development relating to Wild Earth, KPAL, and Hi Brands. Eden is not operating and had no activity for the nine months ended September 30, 2020 and 2019.

 

Our primary operations in the nine months ended September 30, 2020 were through PrestoCorp, which provides telemedicine online referral services for customers desiring medical marijuana cards in states where medical marijuana has been legalized. GKMP commenced operations during the second quarter of 2020. The Company is also actively seeking new business opportunities for acquisition and is continually reviewing opportunities for product and brand development through our Wild Earth, Hi Brands, and KPAL subsidiaries. iBudtender is also working to complete and commercialize an application (the iBudtender App) that will provide a convenient means for sharing information about cannabis products, patients and businesses.

 

Basis of Presentation:

 

The fiscal year end is December 31. The accompanying condensed consolidated balance sheets as of September 30, 2020 and December 31, 2019, have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and 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 material adjustments (consisting only of normal recurring adjustments) which are considered necessary for a fair presentation of the interim financial statements have been included. Operating results for the three and nine months ended September 30, 2020 are not necessarily indicative of the results of operations expected for the year ending December 31, 2020.

 

The interim financial statements should be read in conjunction with the audited financial statements and related footnotes set forth in our annual report filed on Form 10-K for the year ended December 31, 2019 as filed with the United States Securities and Exchange Commission on May 14, 2020.

 


FS - 6


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


1. Organization and Summary of Significant Accounting Policies, Continued:

 

Principles of Consolidation:

 

The condensed consolidated financial statements include the accounts of Cannabis Sativa, Inc. (the “Company” or “CBDS”), and its wholly-owned subsidiaries; Wild Earth Naturals, Inc., Hi-Brands International, Inc., Eden Holdings LLC, our 50.1% ownership of iBudtender Inc., our 51% ownership of PrestoCorp, and our 51% ownership of GK Manufacturing Inc., (collectively referred to as the “Company”).  All significant inter-company balances have been eliminated in consolidation. We hold controlling interests in iBudTender, PrestoCorp and GK Manufacturing and exercise control through management practices and oversight by the Company’s Board of Directors.  GK Manufacturing was established in February 2020.

 

Non-controlling Interests:

 

Non-controlling interests are portions of entities included in the condensed consolidated financial statements that are not attributable to the Company.  Non-controlling interest are identified separately from the Company’s stockholders’ equity and its net income (loss). Non-controlling interest equity balances include the non-controlling entity’s initial contribution at the date of the original acquisition, ongoing contributions, distributions, and percentage share of earnings since inception. The non-controlling interests are calculated based on percentages of ownership.

 

Going Concern:

 

The Company has an accumulated deficit of $76,520,184 at September 30, 2020, which, among other factors, raises substantial doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on 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 are due.

 

Use of Estimates:

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Significant estimates and assumptions by management affect the allowance for doubtful accounts, the carrying value of long-lived assets (including goodwill and intangible assets), the provision for income taxes and related deferred tax accounts, certain accrued liabilities, revenue recognition, contingencies, and the value attributed to stock-based awards.

  

Accounts Receivable:

 

We estimate credit loss reserves for accounts receivable on an individual receivable basis. A specific allowance reserve is established based on expected future cash flows and the financial condition of the debtor.  We charge off customer balances in part or in full when it is more likely


FS - 7


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


1. Organization and Summary of Significant Accounting Policies, Continued:

 

than not that we will not collect that amount of the balance due.  We consider any balance unpaid after the contract payment period to be past due.

 

Inventories:

 

Inventory costs, when applicable, include those costs directly attributable to the manufacture of the product before sale. Inventory consists of raw materials and finished goods and is carried at the lower of cost or net realizable value, using the first-in, first-out method of determining cost. As of September 30, 2020, the Company had $62,237 in inventory relating to GKMP. Inventory consists of the raw materials and packaging used to manufacture cannabidiol (“CBD”) infused products for our customers. As of December 31, 2019, the Company had no inventory.

 

Property and Equipment:

 

Property and equipment are recorded at cost.  Depreciation is provided for on the straight-line method over the estimated useful lives of the assets.  The average lives range from five (5) to ten (10) years.  Leasehold improvements are amortized on the straight-line method over the lesser of the lease term or the useful life. Maintenance and repairs that neither materially add to the value of the property nor appreciably prolong its life are charged to expense as incurred.  Betterments or renewals are capitalized when incurred.  

 

 Fair Value of Financial Instruments:

 

The carrying amounts of cash and cash equivalents and amounts due to related parties approximate fair value given their nature.

 

Cash:

 

Cash is held at major financial institutions and insured by the Federal Deposit Insurance Corporation (FDIC) up to federal insurance limits. The Company considers all highly liquid investments purchased with an original maturity of three months or less when acquired to be cash equivalents.

 

Net Loss per Share:

 

Net loss per share is computed by dividing net loss available to common shareholders by the weighted average number of common shares outstanding for the period and contains no dilutive securities. Diluted earnings per share reflect the potential dilution of securities that could share in the earnings of the Company.  Potentially dilutive shares are excluded from the calculation of diluted net loss per share because the effect is anti-dilutive. At September 30, 2020 and 2019, the Company had 125,000 and 49,900 outstanding warrants, respectively, that would be dilutive to future periods net income. Also, at September 30, 2020 and 2019 the Company had 1,140,855 and 914,706 shares of convertible Series A preferred stock, respectively, that would be dilutive to future periods net income.  See Note 6.


FS - 8


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


1. Organization and Summary of Significant Accounting Policies, Continued:

 

Revenue Recognition:

 

Revenues are recognized when control of the promised goods or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange for those goods or services. The Company recognizes revenue from the sale of products and services in accordance with ASC 606,” Revenue Recognition”. The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements:

 

·

identify the contract with a customer;

·

identify the performance obligations in the contract;

·

determine the transaction price;

·

allocate the transaction price to performance obligations in the contract; and

·

recognize revenue as the performance obligation is satisfied.

 

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. The Company had no warranty costs associated with the sales of its products in the periods presented in the accompanying condensed consolidated statements of operations and no provision for warranty expenses has been included.

 

The Company currently operates two divisions, the telehealth business operated through PrestoCorp, and the contract manufacturing business operated through GKMP.  

 

The telehealth division generates revenue based on a per telehealth visit for clients looking to obtain a permit to use marijuana for medical purposes in states that have legalized medical marijuana. Revenues are recognized when the Company satisfies its performance obligation to provide telehealth services and a referral to a contracted physician. This occurs at the same time an online client subscribes for the visit and gains access to our network of health care professionals. This initial service is a one-time referral to a physician. Clients may return for other telehealth consultations, typically regarding product recommendations, and such additional physician referrals are provided at an additional cost. The billing and payment processes for each physician referral are automated through our online platform. Revenue is recognized in an amount that reflects the consideration that is received in exchange for each physician referral provided to the client.

 

The contract manufacturing division recognizes revenue from manufacturing operations when the products are shipped to the customer. In some instances, customers provide inventory for the manufacturing process and GKMP provides labor, supplies and manufacturing operations to mix and package the products.  Revenues are recognized when the manufacturing and packaging process are completed and the goods have been shipped to the customer.  In other instances, the Company acquires inventory and manufactures products for customers and/or to hold in inventory for later sale to customers through the on-site dispensary, through the web, or to independent


FS - 9


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


1. Organization and Summary of Significant Accounting Policies, Continued:

 

distributors. In these instances, revenue is recognized when the product is shipped to the customer or distributor.  Shipment terms are FOB origination. Inventory consists of emoluments, CBD oils, scents, flavors, and similar components of the salves, edibles, drinks, and topical products GKMP produces.

  

Investments

 

Equity securities in which the Company owns less than a 20% interest are generally measured at fair value. Unrealized gains and losses for equity securities are included other (income) expenses in the condensed consolidated statement of operations. If an equity security does not have a readily determinable fair value, the Company may 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 the identical or a similar investment of the same issuer. On disposal of an investment, the difference between the disposal proceeds and the carrying amount is recognized as income or loss on the condensed consolidated statement of operations.

 

Intangible Assets and Goodwill:

 

The Company accounts for intangible assets and goodwill in accordance with ASC 350 “Intangibles-Goodwill and Other” (“ASC 350”).

 

Intangible asset amounts represent the acquisition date fair values of identifiable intangible assets acquired. The fair values of the intangible assets were determined by using the income approach, discounting projected future cash flows based on management’s expectations of the current and future operating environment. The rates used to discount projected future cash flows reflected a weighted average cost of capital based on our industry, capital structure and risk premiums including those reflected in the current market capitalization. Definite-lived intangible assets are amortized over their useful lives, which have historically ranged from 5 to 10 years. The carrying amounts of our definite-lived intangible assets are evaluated for recoverability whenever events or changes in circumstances indicate that the entity may be unable to recover the asset’s carrying amount. We do not have any indefinite-lived intangible assets recorded from acquisitions.

 

Goodwill represents the excess of the purchase price over the fair value of the net tangible and intangible assets acquired in a business combination. Goodwill is not amortized but is tested for impairment annually or more frequently if events or changes in circumstances indicate that the asset may be impaired. The fair value of the reporting unit is evaluated on qualitative factors to determine if the reported value may be impaired.  If the qualitative factors indicate a likelihood of impairment, we then evaluate carrying value of the reporting unit based on quantitative factors using the income approach. An impairment charge is recognized for the excess of the carrying value of goodwill for the reporting unit over its implied fair value.


FS - 10


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


1. Organization and Summary of Significant Accounting Policies, Continued:

 

Advertising Expense:

 

Advertising costs are expensed as incurred and are broken out separately in the accompanying consolidated statements of operations.

 

Stock-Based Compensation:

 

Stock-based payments to employees and non-employees are recognized at their fair values.  Compensation expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).  The Company uses the Black-Scholes option pricing model when necessary as the most appropriate fair value method for option awards. Most awards have been in the form of shares of the Company’s common and preferred stock issued under the Company’s 2017 Stock Plan. See Note 6. The Company currently recognizes compensation costs immediately as our awards are 100% vested at the time of issuance.  

 

Income Taxes:

 

The Company utilizes the liability method of accounting for income taxes which requires that deferred tax assets and liabilities be recorded to reflect the future tax consequences of temporary differences between the book and tax basis of various assets and liabilities.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Additionally, deferred tax assets are evaluated, and a valuation allowance is established if it is more likely than not that all or a portion of the deferred tax asset will not be realized. There can be no assurance that the Company’s future operations will produce sufficient earnings so that the deferred tax asset can be fully utilized. The Company currently maintains a full valuation allowance against net deferred tax assets.

 

Leases:

 

The Company determines if an arrangement is a lease, or contains a lease, at the inception of an arrangement. If the Company determines that the arrangement is a lease, or contains a lease, at lease inception, it then determines whether the lease is an operating lease or finance lease. Operating and finance leases result in recording a right-of-use (“ROU”) asset and lease liability on the consolidated balance sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and lease liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. For purposes of calculating operating lease ROU assets and operating lease liabilities, the Company uses the non-cancellable lease term plus options to extend that it is reasonably certain to exercise. Lease expense for operating lease payments is recognized on a straight-line basis over the lease term. The Company’s leases generally do not provide an implicit rate.


FS - 11


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


1. Organization and Summary of Significant Accounting Policies, Continued:

 

As such, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The Company has elected not to recognize ROU assets and lease liabilities that arise from short-term (12 months or less) leases for any class of underlying asset. The Company has elected not to separate lease and non-lease components for any class of underlying asset.

 

Fair Value Measurements:

 

When required to measure assets or liabilities at fair value, the Company uses a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used. The Company determines the level within the fair value hierarchy in which the fair value measurements in their entirety fall. The categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Level 1 uses quoted prices in active markets for identical assets or liabilities, Level 2 uses significant other observable inputs, and Level 3 uses significant unobservable inputs. The amount of the total gains or losses for the period are included in earnings that are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting date. We measure our investment in equity securities at fair value on a recurring basis.  The Company’s equity securities are valued using inputs observable in active markets and are therefore classified as Level 1 within the fair value hierarchy.

 

Recent Accounting Pronouncements:

 

Accounting Standards Updates Adopted

 

In August 2018, the FASB issued ASU No. 2018-13 Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. The update removes, modifies, and makes additions to the disclosure requirements on fair value measurements. The update was adopted as of January 1, 2020, and its adoption did not have a material impact on the Company’s financial statements.

 

Accounting Standards Updates to Become Effective in Future Periods

 

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. This ASU becomes effective for the Company in the year ending December 31, 2020 and early adoption is permitted. The Company is currently assessing the impact that this ASU will have on its 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 financial statements upon adoption.

 


FS - 12


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


2.  Property and Equipment

 

Property and equipment consisted of the following at September 30, 2020 and December 31, 2019:

 

 

September 30, 2020

December 31, 2019

Furniture and Equipment

$   224,265 

$     17,414 

Leasehold Improvements

      17,315 

        2,500 

 

    241,580 

      19,914 

Less:  Accumulated Depreciation

     (29,646)

     (13,474)

Net Property and Equipment

$   211,934 

$       6,440 

 

Depreciation expense for the three and nine months ended September 30, 2020 was $14,155 (2019: $763) and $16,172 (2019: $2,201), respectively.

 

3.  Intangibles and Goodwill

 

The Company considers all intangibles to be definite-lived assets with lives of 5 to 10 years. Intangibles consisted of the following at September 30, 2020 and December 31, 2019:   

 

 

September 30, 2020

December 31, 2019

CBDS.com website (Cannabis Sativa)

$       13,999 

$       13,999 

Intellectual Property Rights (PrestoCorp)

      240,000 

      240,000 

Patents and Trademarks (KPAL)

   1,281,411 

   1,281,411 

Total Intangibles

   1,535,410 

   1,535,410 

Less:  Accumulated Amortization

     (994,146)

     (840,192)

Net Intangible Assets

$     541,264 

$      695,218 

 

Amortization expense for the three and nine months ended September 30, 2020 were $51,318 (2019: $139,573) and $153,954 (2019: $419,052), respectively.

 

Amortization of intangibles for each of the next five years is: 

 

2021

$178,174

2022

$166,229

2023

$151,686

2024

$  40,738

2025

$    4,437

 

Goodwill in the amount of $3,010,202 was recorded as part of the acquisition of PrestoCorp that occurred on August 1, 2017.  Cumulative impairment of the PrestoCorp goodwill totals $1,173,000 as of September 30, 2020 and December 31, 2019.

 

Goodwill in the amount of $336,667 was recorded as part of the acquisition of iBudtender that occurred on August 8, 2016. For the year ended December 31, 2019 the Company recorded a $336,667 impairment of the iBudtender goodwill. The impairment of the iBudtender goodwill was


FS - 13


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


3.  Intangibles and Goodwill, Continued:

 

due to delays in completion of the iBudtender software and mobile app, and failure to commence viable business operations, as well as the uncertainty surrounding the future of the business opportunity.  Cumulative impairment of the iBudtender goodwill totals $336,667 as of September 30, 2020 and December 31, 2019.

 

There were no additions, deletions, and impairments recognized in the nine months ended September 30, 2020 and 2019. The Company considered the impact of COVID-19 on intangible assets for the interim period ended September 30, 2020 and concluded that an interim impairment analysis is not necessary.  The Company’s telehealth business has been positively impacted by the pandemic. 

 

4.  Related Party Transactions

 

The Company has received advances from related parties and officers of the Company to cover operating expenses. Related parties include the officers and directors of the Company, and a significant shareholder holding in excess of a 10% interest in the Company. As of September 30, 2020 and December 31, 2019, amounts due to the related parties were $1,164,020 and $1,018,520, respectively. During the nine months ended September 30, 2020 and 2019, the Company recorded interest expense related to these advances at the rates between 5% and 8% per annum and in the amounts of $44,220 and $36,426, respectively. The Company does not have written notes payable for these balances but has a verbal understanding with the related parties that written notes will be created in 2020 to reflect the balances due and payable December 31, 2025. These balances were classified as current liabilities as of September 30, 2020 as the written notes have not yet been finalized.  New advances in the nine months ended September 30, 2020 were $145,500.

 

At September 30, 2020 and December 31, 2019, the Company had a note payable to the founder of iBudtender of $10,142 and $10,142, respectively, which is included in due to related parties on the consolidated balance sheets. The note earns interest at 0% and was due on December 2019. The note has not yet been paid pending further review of the iBudtender business and adjustment of the agreements between the parties.

 

In the three and nine months ended September 30, 2020, the Company incurred approximately $39,160 (2019: $15,667) and $127,535 (2019: $51,710), respectively, for consulting services from a nephew of the Company’s president. These services were paid in shares of the Company’s common stock.

 

The Company paid officer and director compensation for services in shares of common stock in order to reduce operating cash flow requirements.  The shares were recorded at fair value at the time of issuance as compensation expense. See Note 6 regarding shares issued to related parties. In the three and nine months ended September 30, 2020, the Company paid $220,183 (2019: $252,987) and $689,869 (2019: $520,060), respectively.  The amounts are included in the statements of operations in general and administrative expenses.

 


FS - 14


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


5.  Investments

 

The Company owns 10,000,000 shares of common stock of Medical Cannabis Payment Solutions (ticker:  REFG). At September 30, 2020, the fair value of the investment in REFG was adjusted to $81,000 based on the closing price of the stock on that date, which resulted in an unrealized gain on investment of $33,000 during the nine month period ended September 30, 2020. At December 31, 2019, the fair value of the investment in REFG was adjusted to $48,000 based on the closing price of the stock on that date, which resulted in an unrealized loss on investment of $152,000 during the  year ended December 31, 2019.

 

6.  Stockholders’ Equity

 

Share Capital

 

The authorized capital of the Company consists of 45,000,000 shares of Common Stock with a par value of $0.001 and 5,000,000 shares of preferred stock issuable in series with such rights, preferences and conditions as the Board of Directors may establish.  The Company has designated and established the rights of Series A preferred stock (“Series A”) with a par value of $0.001.  The Company is authorized to issue up to 5,000,000 shares of Series A.  The holders of Series A are entitled to dividends if the Company declares a dividend on common shares, have no liquidation preference, have voting rights equal to 1 vote per share, and can be converted into one share of common at any time. In the nine months ended September 30, 2020, a related party converted 340,172 preferred shares into 340,172 shares of common stock. No preferred shares were converted in the nine months ended September 30, 2019.

 

Shares of Stock issued for Asset Acquisition

 

In the nine months ended September 30, 2020, the Company acquired assets and established GK Manufacturing and Packaging, Inc. (“GKMP”) to conduct contract manufacturing operations for customers seeking to obtain CBD infused products, including salves, tinctures, edibles, and other products containing CBD. In connection with the acquisition, the Company issued two key individuals an aggregate of 100,000 shares of common stock with a fair value of $109,000 for a 51% interest in GKMP. Assets acquired included inventory needed for manufacturing the CBD products ($47,987); a packaging line and other manufacturing equipment ($164,488); and a deposit ($1,250). The assets values totaled $213,725, of which $104,725 relates to the 49% non-controlling interest. GKMP also assumed the payments on a lease for equipment, agreed to provide up to $500,000 of additional working capital to GKMP, and agreed to an earnout provision where additional shares of common stock may become issuable to the key individuals in the event certain performance standards are met. See Note 7.

 

Upon completion of the acquisition of assets for GKMP, GKMP entered into employment agreements with the two key individuals. The employment agreements are terminable at any time with or without cause, but in the event of termination without cause, the salary will continue for six months. Salary for the president of GKMP is set at $65,000 per annum and salary for the Vice


FS - 15


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


6.  Stockholders’ Equity, Continued:

 

President – Sales and Marketing is set at $50,000 per annum.  The agreements also provide the individuals with expense reimbursements and other employee benefits comparable to those being offered to the other employees of the Company. Currently, GKMP has not established any other employee benefit programs. The 49% non-controlling interest is considered a related party to the Company because the non-controlling interest is owned, in part by the president of GKMP.

 

The completion of the GKMP asset acquisition resulted in payment of a finder’s fee to an unrelated party. The finder’s fee was paid by issuance of 50,000 shares of common stock with a fair value at the time of issuance of $36,000 which was recognized as an expense upon completion of the acquisition.

 

2017 Stock Plan

 

On July 28, 2017, the Company adopted the Cannabis Sativa 2017 Stock Plan which authorized the Company to utilize common stock to compensate employees, officers, directors, and independent contractors for services provided to the Company.  The Company authorized up to 3,000,000 shares of common stock to be issued pursuant to the 2017 Stock Plan. At September 30, 2020, the Company was authorized to issue up to 85,070 additional shares under the 2017 Stock Plan.

 

Warrants

 

At September 30, 2020 and December 31, 2019, the Company had outstanding warrants to purchase 125,000 shares and 174,900 shares of the Company’s common stock, respectively. The exercise price on 125,000 warrants was $0.80 per share and these warrants expire in November 2022. Warrants to purchase up to 49,900 shares of common stock at $2.00 per share expired on February 1, 2020.

 

Securities Issuances

 

During the nine months ended September 30, 2020 and 2019, shares of common stock and preferred stock were issued to related and non-related parties for stock payable as of the prior year end, and/or for services, acquisitions and settlements. The following tables break out the issuances by type of transaction and by related and non-related parties. The Company also issued 50,000 shares of common stock for $25,000 pursuant to a private placement that was closed during the nine months ended September 30, 2020.

 


FS - 16


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


6.  Stockholders’ Equity, Continued:

 

Nine months ended September 30, 2020

Share Issuances

 

Services

 

Other Activity

 

Total

Shares issued for stock payable

 

Common

Preferred

Value

 

Common

Preferred

Value

 

Common

Preferred

Value

Related party issuance

 

   521,411

    223,214

$   431,201

 

           -   

            -   

$        -   

 

   521,411

    223,214

$   431,201

Unrelated party issuance

 

   441,827

            -   

     209,484

 

           -   

            -   

          -   

 

   441,827

            -   

     209,484

Total shares for stock payable

 

   963,238

    223,214

$   640,685

 

           -   

            -   

$         -   

 

   963,238

    223,214

$   640,685

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of preferred stock

 

           -   

            -   

$           -   

 

   340,172

  (340,172)

$         -   

 

   340,172

  (340,172)

$           -   

 

 

 

 

 

 

 

 

 

 

 

 

 

Services

 

 

 

 

 

 

 

 

 

 

 

 

Related party issuances

 

 

 

 

 

 

 

 

 

 

 

 

David Tobias, Officer, Director

 

           -   

    235,964

$   136,490

 

           -   

            -   

$         -   

 

           -   

    235,964

$   136,490

Brad Herr, Officer, Director

 

   335,543

            -   

     193,034

 

           -   

            -   

          -   

 

   335,543

            -   

     193,034

Robert Tankson, Director

 

   108,773

            -   

       56,082

 

           -   

            -   

          -   

 

   108,773

            -   

       56,082

Cathy Carroll, Director

 

   235,964

            -   

     136,490

 

           -   

            -   

          -   

 

   235,964

            -   

     136,490

Trevor Reed, Director

 

     39,328

            -   

       22,749

 

           -   

            -   

          -   

 

     39,328

            -   

       22,749

Keith Hyatt, President GKMP

 

   164,932

            -   

     100,580

 

           -   

            -   

          -   

 

   164,932

            -   

     100,580

Kyle Powers, CEO PrestoCorp

 

     92,593

            -   

       44,444

 

           -   

            -   

          -   

 

     92,593

            -   

       44,444

Total related party issuances

 

   977,133

    235,964

     689,869

 

           -   

            -   

          -   

 

   977,133

    235,964

     689,869

Unrelated Party issuances

 

 1,362,133

            -   

     865,339

 

           -   

            -   

          -   

 

 1,362,133

            -   

     865,339

Total shares for services

 

 2,339,266

    235,964

$ 1,555,208

 

           -   

            -   

$         -   

 

 2,339,266

    235,964

$ 1,555,208

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance for acquisitions

 

           -   

            -   

$           -   

 

   100,000

 

$ 109,000

 

   100,000

            -   

$   109,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregate totals

 

 3,302,504

    459,178

$ 2,195,893

 

   440,172

 

$ 109,000

 

 3,742,676

    119,006

$ 2,304,893

 

Nine months ended September 30, 2019

Share Issuances

 

Services

 

Other Activity

 

Total

Shares issued for stock payable

 

Common

Preferred

Value

 

Common

Preferred

Value

 

Common

Preferred

Value

Related party issuances

 

    85,681

     39,391

$   340,080

 

           -   

            -   

$    -   

 

    85,681

     39,391

$   340,080

Unrelated paryt issuances

 

    41,380

            -   

     114,216

 

           -   

            -   

      -   

 

    41,380

            -   

     114,216

Total shares for stock payable

 

   127,061

     39,391

$   454,296

 

           -   

            -   

$    -   

 

   127,061

     39,391

$   454,296

 

 

 

 

 

 

 

 

 

 

 

 

 

Services

 

 

 

 

 

 

 

 

 

 

 

 

Related Party issuances

 

 

 

 

 

 

 

 

 

 

 

 

David Tobias, Officer, Director

 

           -   

    115,871

$   207,389

 

           -   

            -   

$    -   

 

           -   

    115,871

$   207,389

Donald Lundbom, CFO

 

    92,826

            -   

     166,864

 

           -   

            -   

      -   

 

    92,826

            -   

     166,864

Stephen Downing, Director

 

    15,021

            -   

       27,002

 

           -   

            -   

      -   

 

    15,021

            -   

       27,002

Cathy Carroll, Director

 

    30,041

            -   

       54,002

 

           -   

            -   

      -   

 

    30,041

            -   

       54,002

Trevor Reed, Director

 

    12,016

            -   

       21,601

 

           -   

            -   

      -   

 

    12,016

            -   

       21,601

Deborah Goldsberry, Director

 

    12,016

            -   

       21,601

 

           -   

            -   

      -   

 

    12,016

            -   

       21,601

Michael Gravel, Director

 

    12,016

            -   

       21,601

 

           -   

            -   

      -   

 

    12,016

            -   

       21,601

Total related party issuances

 

   173,936

    115,871

$   520,060

 

           -   

            -   

$    -   

 

   173,936

    115,871

$   520,060

Unrelated party issuances

 

   174,949

            -   

$   355,543

 

           -   

 

$    -   

 

   174,949

            -   

$   355,543

Total shares for services

 

   348,885

    115,871

$   875,603

 

           -   

            -   

$    -   

 

   348,885

    115,871

$   875,603

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares cancelled

 

           -   

            -   

$           -   

 

   (70,000)

            -   

$    -   

 

   (70,000)

            -   

$           -   

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregate totals

 

   475,946

    155,262

$ 1,329,899

 

   (70,000)

            -   

$    -   

 

   405,946

    155,262

$ 1,329,899

 

7.  Commitments and Contingencies

 

Leases.  The Company renewed a lease in Mesquite, Nevada in November 2019 on a month to month basis at a cost of $600 per month. The Company terminated the lease at the end of February 2020, and now operates out of a virtual office maintained by our Chief Executive Officer.

 

PrestoCorp leases office space through WeWork in New York for $2,444 per month on a month to month arrangement. Until February 2019, PrestoCorp also leased space in San Francisco for $2,800 per month. PrestoCorp terminated its lease and closed its office in San Francisco as of the end of February 2019.  Primary operations for PrestoCorp are now based in New York City. Rent


FS - 17


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


7.  Commitments and Contingencies, Continued:

 

expense for the three and nine months ended September 30, 2020 was $7,332 (2019: $6,196) and $25,451 (2019: $23,657), respectively.

 

GKMP leases a commercial printer and a bottle filling line, both of which are used in its manufacturing and packaging operations. The Company assumed the printer lease as part of the acquisition of GKMP’s assets (see Note 6).  The bottle filler was leased by GKMP commencing on April 1, 2020. The Company recognizes a right to use asset for each lease at the time the lease obligation is fixed.  To calculate the liability and right of use asset, the Company utilized a 10% incremental borrowing rate to discount the future rent payments over the remaining lease terms. For the three and nine months ended September 30, 2020, the Company recognized $8,647 and $17,566, respectively in lease expense. Lease expense is reported as cost of goods sold in the consolidated statements of operations.  

 

At September 30, 2020, the remaining lease term is 33 months on the printer and 18 months on the bottle filling line.  The lessors hold deposits of $1,250 on the printer lease and $8,500 on the bottle filling line.  Future minimum lease payments over the remaining term are as follows:

 

From October 1, 2020 to September 30, 2021

$       34,130   

From October 1, 2021 to September 30, 2022

20,756   

From October 1, 2022 to September 30, 2023

6,143   

Total

61,029   

Less imputed interest 

(8,311)   

Net lease liability

52,718   

Current portion

(29,191)   

Long term

$       23,527   

 

Litigation.  In the ordinary course of business, we may face various claims brought by third parties and we may, from time to time, make claims or take legal actions to assert our rights, including intellectual property disputes, contractual disputes and other commercial disputes. Any of these claims could subject us to litigation. As of September 30, 2020, one claim was pending or threatened relating to general business disputes and accounts payable for services. Management believes the outcome of currently pending claim is not likely to have a material effect on our consolidated financial position and results of operations.

 

Shares in Escrow.  At September 30, 2020 and December 31, 2019, the Company has 419,475 shares of common stock in escrow as part of the acquisition of PrestoCorp. These shares are issuable in certain circumstances to the principals of PrestoCorp based on performance of the PrestoCorp business in 2020 and 2021.  The escrow account originally contained 629,213 shares of common stock but 209,738 shares were cancelled in 2018 when the performance requirements were not met.  The escrowed shares are not counted in the outstanding stock of the Company and will be considered compensation to the principals if and when issued. The escrow account also includes an additional 500 shares of PrestoCorp common stock which is distributable either back to the principals of PrestoCorp or to the Company, also depending on certain minimum


FS - 18


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


7.  Commitments and Contingencies, Continued:

 

performance requirements which extend into 2021.  If all of the PrestoCorp shares are ultimately distributed to the Company, the shares would have the effect of increasing the Company’s ownership of PrestoCorp to 61% from the current level of 51%.

 

Contingent Consideration. In connection with the GKMP asset acquisition, the Company agreed to pay additional consideration to the two key individuals employed by GKMP upon achievement of certain performance goals. If GKMP net revenues exceed $3,000,000 and net income exceeds 25% of net revenues in the year ended December 31, 2020, an additional $1,000,000 in consideration will be due to the key individuals. If GKMP net revenues exceed $6,000,000 and net income exceeds 25% of net revenues in the year ended December 31, 2020, an additional $500,000 in consideration will be due to the key individuals ($1,500,000 in the aggregate). Through September 30, 2020, GKMP has reported net revenues of approximately $72,000. The additional consideration amounts, if any, are payable in stock at the average closing price of the shares in the five trading days prior to the date of payment.

 

Working Capital Obligation. In connection with the GKMP asset acquisition, the Company agreed to provide up to an additional $500,000 in working capital to GKMP.  These amounts are recorded as investment in GKMP by CBDS and as equity on the books of GKMP and are eliminated in the consolidation.  Due to the ownership structure of GKMP, 49% of the working capital payments from the Company to GKMP benefit the holders of the non-controlling interest. As of September 30, 2020, the full amount of $500,000 has been advanced by CBDS to GKMP. 

 

8.   Business Segments and Revenues

 

The Company is currently organized and managed in two segments which represent our operating units: PrestoCorp and GKMP.  PrestoCorp is a telehealth business and GKMP is a contract manufacturing business. General corporate activities not associated with these segments are presented as “other.” Other income (expense) items are considered general corporate items and are not allocated to our segments.

 

Property and equipment, net

 

September 30,

 

December 31,

 

 

2020

 

2019

PrestoCorp

 

$          2,268

 

           2,815

GKMP

 

        206,993

 

                -   

Other

 

            2,673

 

           3,625

Total

 

$      211,934

 

$         6,440


FS - 19


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


8.   Business Segments and Revenues, Continued:

 

Capital expenditures 

For the Three Months Ended

 

For the Nine Months Ended

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

2020

 

2019

 

2020

 

2019

PrestoCorp

 

$              -   

 

$              -   

 

$          2,531

 

$              -   

GKMP

 

                -   

 

                -   

 

          54,649

 

                -   

Other

 

                -   

 

                -   

 

                -   

 

            1,635

Total

 

$              -   

 

$              -   

 

$        57,180

 

$          1,635

 

Financial information for each operating segment is as follows:

 

 

Three-months ended September 30,

 

Nine-months ended September 30,

 

2020

 

2019

 

2020

 

2019

PrestoCorp

 

 

 

 

 

 

 

Revenue

$       416,982

 

$ 453,653

 

$ 1,602,599

 

$ 704,998

Cost of revenue

         158,360

 

  176,516

 

     607,837

 

  291,713

Gross profit

         258,622

 

  277,137

 

     994,762

 

  413,285

Depreciation and amortization

$         13,858

 

$  20,128

 

$     42,030

 

$  60,626

 

 

 

 

 

 

 

 

GKMP

 

 

 

 

 

 

 

Revenue

           42,568

 

          -   

 

       70,989

 

          -   

Cost of revenue

           70,329

 

          -   

 

       90,470

 

          -   

Gross profit

         (27,760)

 

          -   

 

     (19,481)

 

          -   

Depreciation and amortization

$         13,377

 

$         -   

 

$     13,377

 

$         -   

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

Revenue

               236

 

          -   

 

           433

 

          -   

Depreciation and amortization

$         38,240

 

$ 120,209

 

$   114,719

 

$ 360,628

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Revenue

         459,786

 

  453,653

 

  1,674,021

 

  704,998

Cost of revenue

         228,689

 

  176,516

 

     698,307

 

  291,713

Gross profit

$       231,097

 

$ 277,137

 

$   975,714

 

$ 413,285

Depreciation and amortization

$         65,475

 

$ 140,337

 

$   170,126

 

$ 421,254

 

Revenues from major customers by operating unit are as follows:

 

Customer Concentrations

 

Three-months ended September 30,

 

Nine-months ended September 30,

 

 

2020

 

2019

 

2020

 

2019

PrestoCorp

 

 

 

 

 

 

 

 

Total PrestoCorp concentrations

$                   -   

 

$                 -   

 

$                   -   

 

$                 -   

% of PrestoCorp revenues

 

0%

 

0%

 

0%

 

0%

GKMP

 

 

 

 

 

 

 

 

Customer A

 

$                   -   

 

$                 -   

 

$            8,257

 

$                 -   

Customer B

 

            19,670

 

 

 

            19,670

 

                   -   

Total GKMP concentrations

 

$           19,670

 

$                 -   

 

$           27,927

 

$                 -   

% of GKMP revenues

 

46%

 

0%

 

39%

 

0%


FS - 20


CANNABIS SATIVA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

For the Nine Months Ended September 30, 2020 and 2019


9.   COVID - 19

 

The outbreak of COVID-19, the coronavirus, has grown both in the United States and globally, and related government and private sector responsive actions have adversely affected the Company’s business operations. The World Health Organization has declared Covid-19 to be a global pandemic, resulting in an economic downturn and changes in global economic policy that will reduce demand for the Company’s products and may have an adverse impact on the Company’s business, operating results and financial condition.

 

10.   Subsequent Events

 

Subsequent to September 30, 2020, the Company issued 1,130,640 shares of common stock and 112,782 shares of preferred stock with an aggregate value of $435,198 to consultants and officers for services. The shares became issuable on October 1, 2020 and represented payment for services to be performed in the quarter ended December 31, 2020.   

 

 


FS - 21