NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS
1.
|
Organization, Nature of Business, Going Concern and Management Plans
|
Organization and Nature of Business
Target Group Inc. (“Target Group”
or “the Company”) was incorporated on July 2, 2013 under the laws of the state of Delaware to engage in any lawful
corporate undertaking, including, but not limited to, selected mergers and acquisitions.
Target Group Inc. is a diversified and
vertically integrated, progressive company with focus on both national and international presence. The Company owns and operates
Canary Rx Inc, a final-stage, Canadian licensed producer, regulated under The Cannabis Act. Canary Rx Inc, operates a 44,000 square
foot facility located in Norfolk County, Ontario, and has partnered with Dutch breeder, Serious Seeds, to cultivate exclusive &
world class proprietary genetics. The Company has begun structuring multiple international production and distribution platforms
and intends to continue rapidly expanding its global footprint as it focuses on building an iconic brand portfolio whose focus
aims at developing cutting edge Intellectual Property among the medical and recreational cannabis markets. Target Group is committed
to building industry-leading companies that transform the perception of cannabis and responsibly elevate the overall consumer experience.
The Company’s current business is
to produce, manufacture, distribute, and conduct sales of cannabis products. As of the current year end, the company has not produced,
manufactured, distributed or sold any cannabis products.
In May, 2014, the Company effected a change
in control by the redemption of the stock held by its original shareholders, the issuance of shares of its common stock to new
shareholders, the resignation of its original officers and directors and the appointment of new officers and directors.
On July 6, 2015, the Company filed its
form S-1/A, to amend its form S-1 previously filed on January 26, 2015 and December 11, 2014. The prospectus relates to the offer
and sale of 1,500,000 shares of common stock (the “Shares”) of the Company, $0.0001 par value per share, offered by
the holders thereof (the “Selling Shareholder Shares”), who are deemed to be statutory underwriters. The selling shareholders
will offer their shares at a price of $0.50 per share, until the Company’s common stock is listed on a national securities
exchange or is quoted on the OTC Bulletin Board (or a successor); after which, the selling shareholders may sell their shares at
prevailing market or privately negotiated prices, including (without limitation) in one or more transactions that may take place
by ordinary broker’s transactions, privately-negotiated transactions or through sales to one or more dealers for resale.
On July 13, 2015, the Company received
a notice of effectiveness from the SEC for the registration of its shares.
On July 3, 2018, the Company filed an amendment
in its Articles of association to change its name to Target Group Inc. The Company was able to secure an OTC Bulletin Board symbol
CBDY from Financial Industry Regulatory Authority (FINRA).
On June 27, 2018, the Company entered into
an Agreement and Plan of Share Exchange (“Exchange Agreement”) with Visava Inc., a private Ontario, Canada corporation
(“Visava”). Visava owns 100% of Canary Rx Inc., a Canadian corporation that holds a leasehold interest in a parcel
of property located in Ontario’s Garden Norfolk County for the production of cannabis.
The Exchange Agreement provides that, subject
to its terms and conditions, the Company issued to the Visava shareholders an aggregate of 25,500,000 shares of the Company’s
Common Stock in exchange for all of the issued and outstanding common stock held by the Visava shareholders. In addition of its
Common Stock, the Company issued to the Visava shareholders, prorata Common Stock Purchase Warrants purchasing an aggregate of
25,000,000 shares of the Company’s Common Stock at a price per share of $0.10 for a period of two years following the issuance
date of the Warrants. Upon the closing of the Exchange Agreement, the Visava shareholders held approximately 46.27% of the issued
and outstanding Common Stock of the Company and Visava will continue its business operations as a wholly-owned subsidiary of the
Company. The transaction was closed effective August 2, 2018.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
Effective January 25, 2019, the Company
entered into an Agreement and Plan of Share Exchange (“Exchange Agreement”) with CannaKorp Inc., a Delaware corporation
(“CannaKorp”). Company had previously entered into a Letter of Intent with CannaKorp dated November 30, 2018 which
was disclosed in the Company’s report on Form 8-K filed December 4, 2018.
The Exchange Agreement provides that, subject
to its terms and conditions, the Company issued to the CannaKorp shareholders an aggregate of 30,407,412 shares of the Company’s
common stock, based on a price per share of $0.10, in exchange for 100% of the issued and outstanding common stock of CannaKorp
held by the CannaKorp shareholders. In addition, the Company will issue Common Stock Purchase Warrants (“Warrants”)
in exchange for all outstanding and promised CannaKorp stock options. The Warrants will grant the holders thereof the right to
purchase up to approximately 7,211,213 shares of the Company’s common stock. The Company will also assume all outstanding
liabilities of CannaKorp. Upon the closing of the Exchange Agreement, CannaKorp will continue its business operations as a subsidiary
of the Company. The transaction was closed effective March 1, 2019.
Effective August 8, 2019, the Company entered
into an Exclusive License Agreement (“License Agreement”) with cGreen, Inc., a Delaware corporation (“cGreen”).
The License Agreement grants to the Company an exclusive license to manufacture, and distribute the patent-pending THC antidote
True Focus™ in the United States, Europe and the Caribbean. The term of the license is ten (10) years and four (4) months
from the effective date of August 8, 2019. In consideration of the license, the Company will issue 10,000,000 shares of its common
stock as follows: (i) 3,500,000 within ten (10) days of the effective date; (ii) 3,500,000 shares on January 10, 2020; and (iii)
3,000,000 shares not later than June 10, 2020. In addition, the Company will pay cGreen royalties of 7% of the net sales of the
licensed products and 7% of all sublicensing revenues collected by the Company. The Company will pay cGreen an advance royalty
of $300,000 within ten (10) days of the effective date; $300,000 on January 10, 2020; and $400,000 on or before June 10, 2020 and
$500,000 on or before November 10, 2020. All advance royalty payments will be credited against the royalties owed by the Company
through December 31, 2020. The Company is arbitration with cGreen for breach of the terms of the License Agreement. In addition,
during the quarter ended December 31, 2019, the intangible asset was written off based on management’s review and evaluation
of its recoverability.
On September 17 2019, the CannaKorp has
signed an agreement with Nabis Holding (Nabis), where Nabis will purchase 200 wisp unit and 5000 pods per quarter from the Company.
CannaKorp hereby agrees to sell to Nabis, one CannaMatic. The purchase price for the one CannaMatic shall be $4,500 USD in cash
to be paid by Nabis to CannaKorp within 3 calendar days of Nabis obtaining regulatory approval of its vertically integrated licenses
and $40,500 or the balance owing to be paid by Nabis to CannaKorp, within 180 days of the Effective Date.
As of the date of this report, the equipment
to Nabis has been shipped and the Company has provided Nabis an additional 180 days before invoicing Nabis for the equipment. Once
when the additional 180 day mark has passed, the Company will invoice Nabis. Additionally, the first quarter of the Nabis agreement
minimums were shipped and invoiced (200 Wisp Units and 5000 Pod Assemblies to enable Nabis to manufacture 5000 complete Wisp Pods)
for online and retail distribution in the Arizona Market. Nabis has had delays in rolling out all the products for which they have
exclusive licenses with, and the Company expects their next order will likely be in the next 45 to 60 days.
Going Concern and Management Plans
The Company has earned minimal revenue
since inception to date and has sustained operating losses during the three months ended March 31, 2020. The Company had working
capital deficit of $4,844,676 and an accumulated deficit of $16,657,600 as of March 31, 2020. The Company's continuation as a going
concern is dependent on its ability to generate sufficient cash flows from operations to meet its obligations and/or obtaining
additional financing from its members or other sources, as may be required.
The unaudited condensed consolidated interim
financial statements have been prepared assuming that the Company will continue as a going concern up-to at least 12 months from
the balance sheet date; however, the above condition raises substantial doubt about the Company’s ability to do so. The unaudited
condensed consolidated interim financial statements do not include any adjustments to reflect the possible future effects on the
recoverability and classification of assets or the amounts and classifications of liabilities that may result should the Company
be unable to continue as a going concern.
In order to maintain its current level
of operations, the Company will require additional working capital from either cash flow from operations or from the sale of its
equity. However, the Company currently has no commitments from any third parties for the purchase of its equity. If the Company
is unable to acquire additional working capital, it will be required to significantly reduce its current level of operations.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
2.
|
Summary of Significant Accounting Policies
|
Basis of Presentation and Consolidation
The unaudited condensed consolidated interim
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
(“US GAAP”) for interim financial information and the rules and regulations of the SEC and are expressed in US dollars.
Accordingly, the unaudited condensed consolidated interim financial statements do not include all information and footnotes required
by US GAAP for complete annual financial statements. The unaudited condensed consolidated interim financial statements reflect
all adjustments, consisting of only normal recurring adjustments, considered necessary for a fair presentation. Interim operating
results are not necessarily indicative of results that may be expected for the year ending December 31, 2020 or for any other interim
period. The unaudited condensed consolidated interim financial statements should be read in conjunction with the audited consolidated
financial statements of the Company and the notes thereto as of and for the year ended December 31, 2019.
The unaudited condensed consolidated interim
financial statements include the accounts of the Company and its wholly-owned subsidiaries, Visava Inc. and CannaKorp, Inc. Significant
intercompany accounts and transactions have been eliminated.
Use of Estimates
The preparation of the unaudited condensed
consolidated interim financial statements in conformity with US GAAP requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited
condensed consolidated interim financial statements and the reported amounts of revenues and expenses during the reporting periods.
Estimates may include those pertaining to accruals. Actual results could materially differ from those estimates.
Inventory
Inventory is stated at the lower of cost
or net realizable value, cost being determined on a weighted average cost basis, and market being determined as the lower of cost
or net realizable value. The Company records write-downs of inventory that is obsolete or in excess of anticipated demand or market
value based on consideration of product lifecycle stage, technology trends, product development plans and assumptions about future
demand and market conditions. Actual demand may differ from forecasted demand, and such differences may have a material effect
on recorded inventory values. Inventory write-downs are charged to cost of revenue and establish a new cost basis for the inventory.
The cost is determined on the basis of the average cost or first-in, first-out methods.
Fixed Assets
Fixed assets are reported at cost, less
accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives of assets,
commencing when the assets become available for productive use, based on the following estimated useful lives:
Depreciation is calculated using the following
terms and methods:
Furniture & office equipment
|
|
Straight-line
|
|
7 years
|
Machinery & equipment
|
|
Straight-line
|
|
3-5 years
|
Software
|
|
Straight-line
|
|
3 years
|
An item of equipment is derecognized upon
disposal or when no future economic benefits are expected from its use. Any gain or loss arising from derecognition of the asset
(calculated as the difference between the net disposal proceeds and the carrying value of the asset) is included in the profit
or loss in the period the asset is derecognized. The assets’ residual values, useful lives and methods of depreciation are
reviewed at each reporting date, and adjusted prospectively, if appropriate.
Fair Value of Financial Instruments
The Company follows guidance for accounting
for fair value measurements of financial assets and financial liabilities and for fair value measurements of nonfinancial items
that are recognized or disclosed at fair value in the unaudited condensed consolidated interim financial statements on a recurring
basis. Additionally, the Company adopted guidance for fair value measurement related to nonfinancial items that are recognized
and disclosed at fair value in the unaudited condensed consolidated interim financial statements on a nonrecurring basis. The guidance
establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy
gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements)
and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements).
The three levels of the fair value hierarchy are as follows:
|
·
|
Level 1 inputs are quoted prices (unadjusted) in active markets for
identical assets or liabilities that the Company has the ability to access at the measurement date.
|
|
·
|
Level 2 inputs are inputs other than quoted prices included within
Level 1 that are observable for the asset or liability, either directly or indirectly.
|
|
·
|
Level 3 inputs are unobservable inputs for the asset or liability. The carrying amounts of financial
assets such as cash approximate their fair values because of the short maturity of these instruments.
|
The estimated fair value of cash, accounts
payable, and accrued liabilities approximate their carrying values due to the short-term maturity of these instruments. The derivative
liabilities of the promissory convertible notes are valued Level 3, refer to Note 10 for further details.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
Revenue recognition
The Company adopted ASC 606 effective January
1, 2019, using the modified retrospective method after electing to delay the adoption of the accounting standard as the Company
qualified as an “emerging growth company”. Since the Company did not have any contracts as of the effective day, therefore,
there was no material impact on the unaudited condensed consolidation interim financial statements upon adoption of the new standard.
Revenue is recognized when performance obligations under the terms of the contracts with our customers are satisfied. Our performance
obligation generally consists of the promise to sell our finished products to our customers, wholesalers, distributors or retailers.
Control of the finished products is transferred upon shipment to, or receipt at, our customers' locations, as determined by the
specific terms of the contract. Once control is transferred to the customer, we have completed our performance obligation, and
revenue is recognized.
We generated revenue of $30,000 during
March 31, 2020 as compared to $nil revenue during period ended March 31, 2019. The revenue represents the sale of Wisp™ vaporizer
and pod units. Since the customer have received the units and there are no further obligations as per the agreement, revenue was
recognized.
Deferred revenue is due to a shipment sent
to one of the Company’s distributors. However, since control has not been transferred and the performance obligation has
not been completed, revenue has not been recognized and proceeds received are classified as deferred revenue.
Recently Issued Accounting Standards
The Company qualifies as an “emerging
growth company” (CGC) under the 2012 JOBS Act. Section 107 of the JOBS Act provides that an emerging growth company can take
advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised
accounting standards. As an emerging growth company, management can delay the adoption of certain accounting standards until those
standards would otherwise apply to private companies. The management has elected to take advantage of the benefits of this extended
transition period.
The Company evaluated all recent accounting
pronouncements issued and determined that the adoption of these pronouncements would not have a material effect on the financial
position, results of operations or cash flows of the Company.
In February 2016, the FASB issued ASU No.
2016-02, Leases (Topic 842). In July 2018, the FASB issued ASU No. 2018-10, Codification Improvements to Topic 842, Leases (ASU
2018-10), which provides narrow amendments to clarify how to apply certain aspects of the new lease standard, and ASU No. 2018-11,
Leases (Topic 842)—Targeted Improvements (ASU 2018-11), which addressed implementation issues related to the new lease standard.
These and certain other lease-related ASUs have generally been codified in ASC 842. ASC 842 supersedes the lease accounting requirements
in ASC Topic 840, Leases (ASC 840). ASC 842 establishes a right-of-use model that requires a lessee to record a right-of-use asset
and a lease liability on the balance sheet for all leases. Under ASC 842, leases are classified as either finance or operating,
with classification affecting the pattern of expense recognition in the income statement. ASU 2016-02 was effective for annual
reporting periods beginning after December 15, 2018 and interim periods within that reporting period (for “emerging growth
company” from January 1, 2020). The Company adopted ASC 842 on January 1, 2020 using the effective date transition method.
Prior period results continue to be presented under ASC 840 based on the accounting standards originally in effect for such periods.
The Company has elected certain practical
expedients permitted under the transition guidance within ASC 842 to leases that commenced before January 1, 2020, including the
package of practical expedients. The election of the package of practical expedients resulted in the Company not reassessing prior
conclusions under ASC 840 related to lease identification, lease classification and initial direct costs for expired and existing
leases prior to January 1, 2020. The Company elected the practical expedient to not record short-term leases on its consolidated
balance sheet. The adoption of ASU 2016-02 did not have a significant impact on the Company’s consolidated results of operations
or cash flows. See Note 9 for additional information.
In August 2018, the FASB issued ASU 2018-13,
“Changes to Disclosure Requirements for Fair Value Measurements”, which will improve the effectiveness of disclosure
requirements for recurring and nonrecurring fair value measurements. The standard removes, modifies, and adds certain disclosure
requirements, and is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019
(for “emerging growth company” beginning after December 15, 2020). The Company will be evaluating the impact this standard
will have on the Company’s unaudited condensed consolidated interim financial statements.
In June 2018, the FASB issued an accounting
pronouncement (FASB ASU 2018-07) to expand the scope of ASC Topic 718, Compensation - Stock Compensation, to include share-based
payment transactions for acquiring goods and services from nonemployees. The pronouncement is effective for fiscal years, and for
interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted (for “emerging
growth company” beginning after December 15, 2019). The Company has adopted this standard effective from January 1, 2020
and the adoption of this standard did not have any significant impact on the unaudited condensed consolidated interim financial
statements.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
At March 31, 2020, the Company had $54,574
of gross sales tax recoverable compared to $48,744 as at December 31, 2019. This is due to sales tax paid by the subsidiary on
expenses incurred during the year which are recoverable from the government.
The Company has recorded an allowance of
25% of the sales tax recoverable of $13,642 (December 31, 2019: $12,186) stemming from the potential uncollectible balances within
the outstanding sales tax recoverable amount.
At March 31, 2020, the inventory in the
amount of $99,000 (December 31, 2019: $124,000) consists of finished goods and is held at a third-party location.
During the year ended December 31, 2019,
the Company recorded a write-down of inventory to its net realizable value, in the amount of $51,640 due to decrease in inventory
value and recorded an impairment in the amount of $150,954 due to obsolete inventory bringing the total inventory impairment amounting
to $202,594.
In addition, the inventory in the amount
of $99,000 (December 31, 2019: $124,000) is secured against the loan provided by the Company’s shareholder. Refer to Note
7 for further details.
5.
|
Fixed Assets and Capital Work In Progress
|
The Company’s subsidiary, Canary,
initiated construction on its 44,000 square foot cannabis cultivation facility in September of 2017. Since then, extensive demolition
and structural upgrades have been carried out at the site. As at March 31, 2020, the Company has capitalized $nil (December 31,
2019: $7,713,444) in payments to multiple vendors for the construction of the facility.
On May 1, 2019, the Company completed the
construction of its 44,000 square foot cannabis cultivation facility and on May 14, 2019, the Company submitted a Site Evidence
Package to Health Canada as part of the steps to obtain the license to cultivate cannabis at the Company’s facility. On October
8, 2019, the Company was granted licenses to cultivate, process and sell cannabis pursuant to the Cannabis Act (Bill C-45).
Since the facility is not operating during
the period ended and year ended March 31, 2020 and December 31, 2019, respectively, no depreciation has been charged on all assets
of Canary.
The Company’s other subsidiary, CannaKorp,
has been utilizing its assets throughout the period and accordingly, has recorded depreciation expense of $21,989 (March 31, 2019:
$14,907) during the period ended March 31, 2020.
Below is a breakdown of the consolidated
fixed asset, category wise:
|
|
Machinery &
Equipment
|
|
|
Software
|
|
|
Furniture &
fixture
|
|
|
Leasehold
improvements
|
|
|
Total
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
Cost
|
|
|
766,569
|
|
|
|
43,402
|
|
|
|
777,963
|
|
|
|
6,369,660
|
|
|
|
7,957,594
|
|
Accumulated depreciation
|
|
|
(593,734
|
)
|
|
|
(41,287
|
)
|
|
|
(4,333
|
)
|
|
|
—
|
|
|
|
(639,353
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
172,835
|
|
|
|
2,115
|
|
|
|
773,630
|
|
|
|
6,369,660
|
|
|
|
7,318,241
|
|
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
Business Acquisition
ASC Topic 805, “Business Combinations”
requires that all business combinations be accounted for using the acquisition method and that certain identifiable intangible
assets acquired in a business combination be recognized as assets apart from goodwill. ASC Topic 350, “Intangibles-Goodwill
and Other” (“ASC 350”) requires goodwill and other identifiable intangible assets with indefinite useful lives
not be amortized, such as trade names, but instead tested at least annually for impairment (which the Company tests each year end,
absent any impairment indicators) and be written down if impaired. ASC 350 requires that goodwill be allocated to its respective
reporting unit and that identifiable intangible assets with finite lives be amortized over their useful lives.
CannaKorp Inc.
Effective January 25, 2019, the Company
entered into an Agreement and Plan of Share Exchange (“Exchange Agreement”) with CannaKorp Inc., a Delaware corporation
(“CannaKorp”). Company had previously entered into a Letter of Intent with CannaKorp dated November 30, 2018 which
was disclosed in the Company’s report on Form 8-K filed December 4, 2018.
The Exchange Agreement provides that, subject
to its terms and conditions, the Company issued to the CannaKorp shareholders an aggregate of 30,407,412 shares of the Company’s
common stock, based on a price per share of $0.10, in exchange for 100% of the issued and outstanding common stock of CannaKorp
held by the CannaKorp shareholders. In addition, the Company will issue Common Stock Purchase Warrants (“Warrants”)
in exchange for all outstanding and promised CannaKorp stock options. The Warrants will grant the holders thereof the right to
purchase up to approximately 7,211,213 shares of the Company’s common stock. The Company will also assume all outstanding
liabilities of CannaKorp. Upon the closing of the Exchange Agreement, CannaKorp will continue its business operations as a subsidiary
of the Company. The transaction was closed effective March 1, 2019.
Due to the publicly traded nature of the
Company’s shares of the common stock, the equity issuance of the shares was considered to be a more reliable measurement
of fair market value of the transaction compared to having a separate valuation of the net assets.
This acquisition was accounted for using
the acquisition method of accounting. The fair value of assets, liabilities and intangible assets and the purchase price allocation
as of March 1, 2019 was as follows:
|
|
Allocation of
Purchase Price
|
|
|
|
$
|
|
Cash
|
|
|
18,961
|
|
Accounts Receivable
|
|
|
2,068
|
|
Inventory
|
|
|
326,595
|
|
Prepaid and other receivables
|
|
|
89,585
|
|
Property and equipment, net
|
|
|
88,129
|
|
Total assets
|
|
|
525,338
|
|
|
|
|
|
|
Accounts payable
|
|
|
(1,365,790
|
)
|
Accrued expenses and other current liabilities
|
|
|
(286,435
|
)
|
Deferred revenue
|
|
|
(128,158
|
)
|
Payable to related parties
|
|
|
(753,738
|
)
|
Total liabilities
|
|
|
(2,534,121
|
)
|
Net liabilities
|
|
|
(2,008,783
|
)
|
Goodwill
|
|
|
6,071,627
|
|
Total net assets acquired
|
|
|
4,062,844
|
|
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
The purchase consideration of 30,407,412 shares and 7,211,213
warrants of the Company’s common stock valued as detailed below:
|
|
$
|
|
Number of Common Stock
|
|
|
30,407,712
|
|
Market price on the date of issuance
|
|
|
0.108
|
|
Fair value of Common Stock
|
|
|
3,284,033
|
|
|
|
$
|
|
Number of warrants
|
|
|
7,211,213
|
|
Fair value price per warrant
|
|
|
0.108
|
|
Fair value of warrant
|
|
|
778,811
|
|
|
|
|
|
|
Fair value of Common Stock
|
|
|
3,284,033
|
|
Fair value of warrant
|
|
|
778,811
|
|
Purchase consideration
|
|
|
4,062,844
|
|
The fair value of these warrants was measured
at the date of acquisition using the Black-Scholes option pricing model using the following assumptions:
|
·
|
Forfeiture rate of 0%;
|
|
·
|
Stock price of $0.108 per share;
|
|
·
|
Exercise price between the range of $0.13 to $0.15 per share
|
|
·
|
Volatility at 635.49%
|
|
·
|
Risk free interest rate of 2.55%;
|
|
·
|
Expected life of 2 years; and
|
|
·
|
Expected dividend rate of 0%
|
During the quarter ended December 31, 2019,
the goodwill was revaluated after the completion of CannaKorp’s audit of the year ended December 31, 2018. This resulted
in changing the balance on acquisition date, March 1, 2019 thereby increasing the goodwill by $369,315 to $6,071,627.
During the period ended March 31, 2020,
the Company has identified no circumstances which would call for further evaluation of goodwill impairment related to CannaKorp.
During the year ended, December 31, 2019,
the Company identified circumstances which would call for evaluation of goodwill impairment and therefore impaired $1,485,925 reducing
the goodwill related to the CannaKorp to $4,585,702.
Refer to Note 11 for details on warrant.
Visava Inc./Canary Rx Inc.
On June 27, 2018, the Company entered into
an Agreement and Plan of Share Exchange (“Exchange Agreement”) with Visava Inc., a private Ontario, Canada corporation
(“Visava”). Visava owns 100% of Canary Rx Inc., a Canadian corporation that holds a leasehold interest in a parcel
of property located in Ontario’s Garden Norfolk County for the production of cannabis.
Pursuant to the Agreement, the Company
acquired 100% of the issued and outstanding shares of Visava Inc. in exchange for the issuance of 25,500,000 shares of the Company’s
Common Stock and will issue to the Visava shareholders, prorata Common Stock Purchase Warrants purchasing an aggregate of 25,000,000
shares of the Company’s Common Stock at a price per share of $0.10 for a period of two years following the issuance date
of the Warrants. As a result of this transaction, Visava Inc. became a wholly owned subsidiary of the Company and the former shareholders
of Visava Inc. owned approximately 46.27% of the Company’s shares of Common Stock. The transaction was closed effective August
2, 2018.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
This acquisition was accounted for using
the acquisition method of accounting. The fair value of assets, liabilities and intangible assets and the purchase price allocation
as of August 2, 2018 was as follows:
|
|
Allocation of
Purchase Price
|
|
|
|
$
|
|
Prepaid and other receivables
|
|
|
15,368
|
|
Sales tax recoverable
|
|
|
133,614
|
|
Furniture and equipment
|
|
|
897
|
|
Capital work in progress
|
|
|
898,422
|
|
Total assets
|
|
|
1,048,301
|
|
|
|
|
|
|
Bank overdraft
|
|
|
(63,693
|
)
|
Accounts payable
|
|
|
(1,158,164
|
)
|
Payable to related parties
|
|
|
(101,797
|
)
|
Total liabilities
|
|
|
(1,323,654
|
)
|
Net liabilities
|
|
|
(275,353
|
)
|
Goodwill
|
|
|
3,594,195
|
|
Total net assets acquired
|
|
|
3,318,842
|
|
|
|
$
|
|
Number of Common Stock
|
|
|
25,500,000
|
|
Market price on the date of issuance
|
|
|
0.067
|
|
Fair value of Common Stock
|
|
|
1,695,750
|
|
|
|
$
|
|
Number of warrants
|
|
|
25,000,000
|
|
Fair value price per warrant
|
|
|
0.065
|
|
Fair value of warrant
|
|
|
1,623,092
|
|
|
|
|
|
|
Fair value of Common Stock
|
|
|
1,695,750
|
|
Fair value of warrant
|
|
|
1,623,092
|
|
Purchase consideration
|
|
|
3,318,842
|
|
The fair value of these warrants was measured
at the date of acquisition using the Black-Scholes option pricing model using the following assumptions:
|
·
|
Stock price of $0.067 per share;
|
|
·
|
Exercise price of $0.10 per share
|
|
·
|
Risk free interest rate of 2.66%;
|
|
·
|
Expected life of 2 years; and
|
|
·
|
Expected dividend rate of 0%
|
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
Refer to Note 11 for details on warrant.
During the period and year ended March
31, 2020 and December 31, 2019, the Company has identified no circumstances which would call for further evaluation of goodwill
impairment related to Canary.
Goodwill
The Company tests for impairment of goodwill
at the reporting unit level. In assessing whether goodwill is impaired, the Company utilize the two-step process as prescribed
by ASC 350. The first step of this test compares the fair value of the reporting unit, determined based upon discounted estimated
future cash flows, to the carrying amount, including goodwill. If the fair value exceeds the carrying amount, no further work is
required and no impairment loss is recognized. If the carrying amount of the reporting unit exceeds the fair value, the goodwill
of the reporting unit is potentially impaired and step two of the goodwill impairment test would need to be performed to measure
the amount of an impairment loss, if any. In the second step, the impairment is computed by comparing the implied fair value of
the reporting unit’s goodwill with the carrying amount of the goodwill. If the carrying amount of the reporting unit’s
goodwill is greater than the implied fair value of its goodwill, an impairment loss in the amount of the excess is recognized and
charged to statement of operations.
7.
|
Related Party Transactions and Balances
|
During the three months ended March 31,
2020, the Company expensed $83,239 (March 31, 2019: $59,821) in management service fee for services provided by former CEO, President,
CFO and other current key officers of the company.
The breakdown of the related party balance
as at March 31, 2020 in the amount of $1,067,371 (December 31, 2019: $431,660) is below:
On December 20, 2019, one of
the Company’s shareholders provided a loan up to $704,900 (CAD $1,000,000). The loan bears an annual interest rate of 16%,
is secured by all assets owned by the Company and its subsidiaries including leasehold improvements and matures in one year that
is December 20, 2020. On March 31, 2020, the loan maximum was increased by $211,470 (CAD 300,000) and this additional loan bears
an annual interest rate of 43%. As at March 31, 2019, the outstanding balance was $881,125 (CAD $1,250,000). Interest expense charged
in amount of $23,431 (CAD $33,240) is included in interest and bank charges on the consolidated statement of loss and comprehensive
loss and accrued interest in the amount of $24,621 (CAD $34,928) is included in accounts payable and accrued liabilities on the
unaudited condensed consolidated interim balance sheet.
The balance owing to former CEO,
President, CFO and other current key officers of the Company is $129,162 (December 31, 2019: $134,580). The outstanding balance
are primarily outstanding management service fee. During the period ended March 31, 2020, nil shares (March 31, 2019: nil shares)
were issued for these services performed as of and for the period ended March 31, 2020.
On February 22, 2020, Randal
MacLeod, who is shareholder in the Company and former President of the subsidiary, Visava terminated his employment agreement and
during the period ended March 31, 2020, $54,183 (March 31, 2019: $113,750) was paid as remuneration for management services included
in salaries and wages. As at March 31, 2020, the balance owing is $17,084 (December 31, 2019: $18,582).
During the year ended December
31, 2019, the Company settled with the loan holders provided to the Company's subsidiary, CannaKorp. Total amount subject to settlement
was $817,876 which includes accrued interest and accrued payroll. The company settled by paying $954,374 as consideration of cash,
920,240 shares and warrants of 920,240 shares with an exercise price of $0.15 per share. This resulted in a settlement loss of
$136,498. Of the total settlement amount, as at March 31, 2020 and December 31, 2019, $40,000 was outstanding to be paid.
During the period ended March 31, 2020,
the Company has purchased $nil of consulting services from GTA Angel Group which is owned by the Company’s CEO. The balance
outstanding as at March 31, 2020 is $23,896 and is included in accounts payable and accrued liabilities.
During the period ended March 31, 2020,
the Company has purchased consulting services amounting to $14,890 from BaK Consulting which is owned by one of the Company’s
director. The balance outstanding as at March 31, 2020 is $23,896 and is included in accounts payable and accrued liabilities.
During the period ended March 31, 2020,
the Company leases its principal executive office premise from Norlandam Marketing Inc., a company owned by one of directors and
rent expense amounted to $9,357. There is balance of $8,663 outstanding as at March 31, 2020 and is included in accounts payable
and accrued liabilities.
Shareholder advances represent
expenses paid by the owners from personal funds. The amount is non-interest bearing, unsecured and due on demand. The amount of
advance as at March 31, 2020 and December 31, 2019 was $nil. Additionally, in the amount of $1,854 were receivable from a shareholder.
The amounts repaid during the period ended March 31, 2020 and 2019 were $nil and $75,623, respectively.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
9.
|
Operating Lease Right-Of-Use Assets and Lease Liability
|
The Company adopted ASC 842 as of January
1, 2019, using a modified retrospective approach and applying the standard’s transition provisions at January 1, 2020, the
effective date. The Company made an accounting policy election to exclude from balance sheet reporting those leases with initial
terms of 12 months or less. The Company determines if an arrangement is a lease at inception. This determination generally
depends on whether the arrangement conveys to the Company the right to control the use of an explicitly or implicitly identified
fixed asset for a period of time in exchange for consideration. Control of an underlying asset is conveyed to the Company if the
Company obtains the rights to direct the use of and to obtain substantially all of the economic benefits from using the underlying
asset. The Company has lease agreements which include lease and non-lease components, which the Company has elected to account
for as a single lease component for all classes of underlying assets. Lease expense for variable lease components are recognized
when the obligation is probable.
Right-of-use assets and liabilities are
recognized at commencement date based on the present value of lease payments over the lease term. ASC 842 requires a lessee to
discount its unpaid lease payments using the interest rate implicit in the lease or, if that rate cannot be readily determined,
its incremental borrowing rate. As an implicit interest rate is not readily determinable in the Company’s leases, the incremental
borrowing rate is used based on the information available at adoption date in determining the present value of lease payments.
The lease term for all of the Company’s leases includes the non-cancellable period of the lease plus any additional periods
covered by either a Company option to extend (or not to terminate) the lease that the Company is reasonably certain to exercise,
or an option to extend (or not to terminate) the lease controlled by the lessor. Options for lease renewals have been excluded
from the lease term (and lease liability) for the majority of the Company’s leases as the reasonably certain threshold is
not met.
The Company does not own any real property.
It currently leases two office/facility spaces. For accounting purposes, this lease is treated as an operating lease. Upon
adoption of ASC 842, the Company recognized $1,591,814 (CAD $2,258,212) of right-to-use assets as operating leases and operating
lease obligations. The right-to-use asset was reduced by $1,473,185 (CAD $2,089,921) due to recognition of the prior deferred
rent liability which was eliminated upon adoption of ASC 842. Details of these leases are detailed below:
The Company is a party to a 5-year lease
agreement (initiated on September 2018) with respect to its office premises. Total minimum rent for the premises is $782 (CAD $1,100)
plus applicable taxes per month. On the first anniversary date, the minimum rent per month will increase to $802 (CAD $1,138) plus
applicable taxes, on the second anniversary date, the minimum rent per month will increase to $822 (CAD $1,166) plus applicable
taxes, on the third anniversary date, the minimum rent per month will increase to $841 (CAD $1,193) plus applicable taxes, on the
fourth anniversary date, the minimum rent per month will increase to $861 (CAD $1,221) plus applicable taxes.
The Company’s subsidiary, Canary, is a party to a 10-year
lease agreement (initiated on July 2014) with respect to its facility to produce Medical Marijuana. The lease agreement was amended
effective January 1, 2020, where the amended 10-year term starts on May 1, 2020 and provides the Company an option to extend for
three (3) additional terms of ten (10) years. Additionally, effective January 1, 2020, the amended agreement increased the minimum
rent to $24,672 (CAD $35,000) plus applicable taxes per month and on each anniversary
date, commencing from January 1, 2021, the minimum rent will increase by 1.00%. Furthermore, only the current 10-year term has
been factored into the calculation of the lease liability.
The operating lease expense for the three
months ended March 31, 2020 was $84,575 (CAD $113,601). These leases will expire between 2023 and 2030. The weighted
average discount rate used for these leases were 16% (average borrowing rate of the Company). Maturities of lease liabilities
were:
2020
|
|
$
|
229,340
|
|
2021
|
|
$
|
308,957
|
|
2022
|
|
$
|
312,183
|
|
2023
|
|
$
|
311,916
|
|
Thereafter
|
|
$
|
2,004,318
|
|
Total lease payment
|
|
$
|
3,166,714
|
|
Less imputed interest
|
|
$
|
(1,589,278
|
)
|
Present value of lease liabilities
|
|
$
|
1,577,436
|
|
Current portion
|
|
$
|
(64,271
|
)
|
Non-current portion
|
|
$
|
1,513,165
|
|
10.
|
Convertible Promissory Notes
|
Interest amounting to $10,082 was accrued
for the quarter ended March 31, 2020 (March 31, 2019: $16,444).
Principal amount outstanding as at March
31, 2020 and December 31, 2019 was $200,488. As at March 31, 2020, the entire balance was current since one of the notes was paid
prior to its maturity date subsequent to the quarter, refer to Note 15 for additional details. In comparison, as at December 31,
2019, $32,188 is current portion while $168,300 is the non-current portion.
All notes maturing prior to the date of
this report are outstanding.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
Derivative liability
During the three months ended March 31,
2020, holders of convertible promissory notes converted principal amounting to $nil (March 31, 2019: $30,000). The Company recorded
and fair valued the derivative liability as follows:
|
|
Derivative
liability as
at
December
31,
2019
|
|
|
Conversions
/
Redemption
during the
period
|
|
|
Change due
to
Issuances
|
|
|
Fair value
adjustment
|
|
|
Derivative
liability as
at
March 31,
2020
|
|
Note D
|
|
|
1,257
|
|
|
|
—
|
|
|
|
—
|
|
|
|
9
|
|
|
|
1,266
|
|
Note F
|
|
|
9,864
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(47
|
)
|
|
|
9,817
|
|
Note G
|
|
|
3,583
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(17
|
)
|
|
|
3,566
|
|
Note I
|
|
|
32,049
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,976
|
)
|
|
|
29,073
|
|
Note K
|
|
|
783
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(706
|
)
|
|
|
77
|
|
Note R
|
|
|
103,298
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(8,577
|
)
|
|
|
94,721
|
|
|
|
|
150,834
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(12,314
|
)
|
|
|
138,520
|
|
Key assumptions used for the valuation
of convertible notes
Derivative element of the convertible notes
was fair valued using multinomial lattice model. Following assumptions were used to fair value these notes as at March 31,
2020:
|
·
|
Projected annual volatility of a range from 191% to 240%;
|
|
·
|
Risk free interest rate of a range from 0.14% to 0.19%;
|
|
·
|
Liquidity term of 0.23 to 1.13 years;
|
|
·
|
Dividend yield of 0%; and
|
|
·
|
Exercise price of $0.0037 to $0.0151.
|
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS
On July 3, 2017, the Company filed an amended
Certificate of Incorporation in Delaware to increase its authorized common stock to 20,000,000,000 shares. The Company’s
authorized preferred stock remained at 20,000,000 shares. 1,000,000 shares of Preferred Stock having a par value of $0.0001 per
share shall be designated as Series A Preferred Stock (“Series A Stock”).
Effective September 25, 2018, the Company
filed an amended Certificate of Incorporation in Delaware to decrease its authorized common stock to 850,000,000 shares. The Company’s
authorized preferred stock remained at 20,000,000 shares.
Capitalization
The Company is authorized to issue 850,000,000
shares of common stock, par value $0.0001, of which 560,145,968 shares are outstanding as at March 31, 2020 (at December 31, 2019:
571,145,968 shares of common stock issued and outstanding). The Company is also authorized to issue 20,000,000 shares of preferred
stock, par value $0.0001, of which 1,000,000 shares were outstanding as at March 31, 2020 and December 31, 2019.
As of March 31, 2020, convertible notes, warrants and preferred
stock warrants outstanding could be converted into 61,086,822 (December 31, 2019: 27,535,127), 409,200,828 (December 31, 2019:
408,950,827) and 100,000,000 (December 31, 2019: 100,000,000) shares of common stock, respectively. These together will exceed
the authorized common share limit; however, majority of the warrants are unlikely to be exercised due to the depressed share price.
Preferred Stock
Shares of preferred stock may be issued
from time to time in one or more series as may be determined by the board of directors. The board of directors may fix the designation,
powers, preferences and rights of the shares of each such series and the qualifications, limitations or restrictions thereof without
any further vote or action by the stockholders of the Company, except that no holder of preferred stock shall have pre-emptive
rights. Any shares of preferred stock so issued would typically have priority over the common stock with respect to dividend or
liquidation rights. The board of directors does not at present intend to seek stockholder approval prior to any issuance of currently
authorized stock, unless otherwise required by law or otherwise.
Series A Preferred Stock (“Series
A Stock”)
Dividends shall be declared and set aside
for any shares of Series A Stock in the same manner and amount as for the Common Stock. Series A Stock, as a class, shall have
voting rights equal to a multiple of 2X the number of shares of Common Stock issued and outstanding that are entitled to vote on
any matter requiring shareholder approval. The Series A Stock holders shall not vote as a separate class, but shall vote together
with the common stock on all matters, including any amendment to increase or decrease the authorized capital stock. Upon the voluntary
or involuntary dissolution, liquidation or winding up of the corporation, the assets of the Company available for distribution
to its shareholders shall be distributed to the holders of common stock and the holders of the Series A Stock ratably without any
preference to the holders of the Series A Stock. Shares of Series A Stock can be converted at any time into fully-paid and nonassessable
shares of Common Stock at the rate of One Hundred (100) shares of Common Stock for each One (1) share of Series A Stock.
Common Stock
Holders of shares of common stock are entitled
to one vote for each share on all matters to be voted on by the stockholders. Holders of common stock do not have cumulative voting
rights.
Subject to preferences that may be applicable
to any outstanding shares of preferred stock, the holders of common stock are entitled to share ratably in dividends, if any, as
may be declared from time to time by the board of directors in its discretion from funds legally available therefore.
Holders of common stock have no pre-emptive
rights to purchase the Company’s common stock. There are no conversion or redemption rights or sinking fund provisions with
respect to the common stock. The Company may issue additional shares of common stock which could dilute its current shareholder’s
share value.
2020
During the quarter ended December 31, 2019,
the Company had found an error in issuing in the incorrect private placement and therefore had recorded a subscription receivable
in the amount of $220,000 based on the cash proceeds of the private placement and this was offset by shares to be issued, therefore,
a net zero effect on equity. During quarter ended March 31, 2020, the incorrect number of shares, 11,000,000, were cancelled.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS
15,624 shares of common stock to be issued
as consideration of the intellectual property rights granted by Smit to the Company’s subsidiary, Canary. These were recorded
at fair value of $193, based on the market price of the Company’s stock on the date of agreement. These are currently recorded
under shares to be issued and will be allocated between common stock and additional paid in capital once the shares are issued.
2019
During the quarter ended March 31, 2019,
the Company issued 588,237 shares of common stock to individuals on conversion of convertible promissory notes amounting to $30,000.
Additionally, the Company issued 30,407,412 shares of common stock to shareholders of CannaKorp Inc. as per the Exchange Agreement
mentioned in Note 1.
During the quarter ended March 31, 2019,
the Company sold 226,441,371 shares of common stock as consideration for private placements. These were recorded at fair value
of $4,558,282, based on the cash proceeds received by the Company. As part of consideration for the private placement, the Company
also agreed to issue warrants to purchase 226,554,129 shares of common stock.
Effective April 1, 2019, the Company changed
its functional currency from United States Dollar to Canadian Dollar thereby having an impact on prepaid expenses, additional paid
in capital and accumulated comprehensive income (loss) in the amount of $600, $339,007 and $339,607. The presentation currency
of the Company has remained unchanged at United States Dollar.
During the quarter ended June 30, 2019,
the Company issued 10,562,252 shares of common stock to individuals on conversion of convertible promissory notes amounting to
$159,490.
250,000 shares of common stock to be issued
as consideration of the intellectual property rights granted by Smit to the Company’s subsidiary, Canary. These were recorded
at fair value of $27,000, based on the market price of the Company’s stock on the date of agreement. These were initially
recorded under shares to be issued and allocated between common stock and additional paid in capital during the quarter ended June
30, 2019 when the shares were issued.
During the quarter ended June 30, 2019,
the Company issued 6,600,000 and 8,234,850 shares of common stock to Rubin Schindermann and Alexander Starr, respectively, as consideration
to settle outstanding management fee and shareholder advances recorded at fair value of $1,665,329. Plus, 3,000,000 shares of common
stock were issued as a bonus for completing the facility’s construction, fair valued in the amount of $294,000. In addition,
500,000 shares were issued as consideration for consulting services amounting to $48,000.
During the three months ended, June 30,
2019, Saul Niddam, Chief Operating Officer of the subsidiary, CannaKorp purchased 1,666,667 shares (December 31, 2018: nil shares)
as consideration for private placement. These were recorded at fair value in the amount of $37,385 based on the cash proceeds received
by the Company.
During the quarter ended June 30, 2019,
the Company sold 126,109,709 shares of common stock as consideration for private placements. These were recorded at fair value
of $4,194,665, based on the cash proceeds received by the Company. As part of consideration for the private placement, the Company
also agreed to issue warrants to purchase 81,139,987 shares of common stock.
During the quarter ended June 30, 2019,
the Company issued 358,520,843 shares for past and current private placements. Refer below for additional details regarding the
warrant issued under the subheading “Warrants”. Additionally, proceeds of $358,074 were received as consideration
for private placements, however signed agreements were not executed as at June 30, 2019 and these have therefore been classified
as a liability. Subsequently, during the quarter ended September 30, 2019, the agreements were executed and shares were issued,
therefore, transfer to equity.
During the quarter ended September 30,
2019, the Company issued 1,324,503 shares of common stock to an individual on conversion of convertible promissory notes amounting
to $20,000.
During the quarter ended September 30,
2019, the Company sold 3,879,524 shares of common stock as consideration for private placements. These were recorded at fair value
of $229,545 based on the cash proceeds received by the Company. As part of consideration for the private placement, the Company
also agreed to issue warrants to purchase 8,724,327 shares of common stock.
During the quarter ended September 30,
2019, the Company issued 18,459,885 shares for past and current private placements. Refer below for additional details regarding
the warrant issued under the subheading “Warrants”.
During the quarter ended December 31, 2019,
the Company issued 1,243,107 shares of common stock to two individuals on conversion of convertible promissory notes amounting
to $18,771.
During the quarter ended December 31, 2019,
the Company sold 454,545 shares of common stock as consideration for private placements. These were recorded at fair value of $7,576
based on the cash proceeds received by the Company.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
During the quarter ended December 31, 2019,
the Company issued 4,876,691 shares for past and current private placements. Refer below for additional details regarding the warrant
issued under the subheading “Warrants”.
Shares to be issued include the following:
7,522,456 numbers of shares outstanding
as at March 31, 2020 amounting to $871,864 as details below:
80,000 shares of common stock to be issued
as compensation to advisers and consultants. These were recorded at fair value of $52,000, based on the market price of the Company’s
stock on the date of issue.
35,000 to be issued as settlement of amount
due for website development services amounting to $247,306. The fair value of the shares on the date of settlement was $21,000,
resulting in gain on settlement amounting to $226,306 during year ended December 31, 2017.
703,439 shares of common stock to be issued
as consideration for private placements with a fair value of $37,840 based on cash proceeds received. Proper allocation between
common stock and additional paid in capital of the amount received will be completed in the period when the shares are issued.
930,240 shares of common stock to be issued
as consideration for settlement of loan based on a fair value of $80,838. Refer Note 7 for details.
7,000,000 shares of common stock to be
issued as consideration for intangible assets based on a fair value of $520,100. During the quarter ended March 31, 2020, 3,500,000
shares with a fair value of $260,050 to be issued in connection with License Agreement with cGreen (as explained in detail in annual
year ended December 31, 2019 10-K) were transferred to equity.
15,624 shares of common stock to be issued
as consideration for intellectual property rights granted by Smit based on a fair value of $193.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS
Warrants
As further explained in Note 14, the warrants
(with exercise price in United States Dollar) were re-classified as liability as at December 31, 2019 and therefore have been revalued
on March 31, 2020. The fair value of the warrants was measured on reporting dates using the Black-Scholes option pricing model
using the following assumptions:
|
|
As at
March 31, 2020
|
|
As at
December 31, 2019
|
Forfeiture rate
|
|
0%
|
|
0%
|
Stock price
|
|
$0.010 per share
|
|
$0.020 per share
|
Exercise price
|
|
$0.023 to $0.200 per share
|
|
$0.023 to $0.200 per share
|
Volatility
|
|
195% to 286%
|
|
170% to 382%
|
Risk free interest rate
|
|
0.23% to 2.66%
|
|
1.58% to 2.66%
|
Expected life
|
|
0.24 to 2.37 years
|
|
0.49 and 2.66 years
|
Expected dividend rate
|
|
0%
|
|
0%
|
The fair value of the warrants, which were
issued during the quarter ended March 31, 2020, were measured on issuance dates using the Black-Scholes option pricing model using
the following assumptions:
|
|
During quarter ended
March 31, 2020
|
Forfeiture rate
|
|
0%
|
Stock price
|
|
$0.010 to $0.014 per share
|
Exercise price
|
|
$0.150 to $0.200 per share
|
Volatility
|
|
312%
|
Risk free interest rate
|
|
1.61%
|
Expected life
|
|
2 years
|
Expected dividend rate
|
|
0%
|
Fair value of warrants
|
|
$3,137
|
409,200,828 numbers of warrants outstanding as at March 31,
2020 are details below:
As at March 31, 2020, related to private placements, there were
375,809,374 (December 31, 2019: 375,809,374) warrants were outstanding, fully vested and with a remaining contractual life term
of a range between 0.24 and 2.37 (December 31, 2019: 0.49 and 2.62) years.
As at March 31, 2020, related to the acquisition
of the Company’s subsidiaries, Visava Inc. and CannaKorp Inc, there were 25,000,000 (December 31, 2019: 25,000,000) and 7,211,213
(December 31, 2019: 7,211,213) warrants outstanding, fully vested and with a remaining contractual life term of 0.34 (December
31, 2019: 0.59) and 0.92 (December 31, 2019: 1.16) years, respectively.
As at March 31, 2020, related to the settlement
of the Company’s subsidiary, CannaKorp’s loan, there were 930,240 (December 31, 2019: 930,240) warrants outstanding,
fully vested and with a remaining contractual life term of 0.99 (December 31, 2019: 1.24).
As at March 31, 2020, related to the consideration
for Serious Seed’s intellectual property rights, there were 250,001 (December 31, 2019: N/A) warrants outstanding, fully
vested and with a remaining contractual life term a range between 1.77 and 1.93 (December 31, 2019: N/A).
12.
|
Earnings (loss) Per Share
|
FASB ASC 260, Earnings Per Share provides for calculations of
“basic” and “diluted” earnings per share. Basic earnings per share includes no dilution and is computed
by dividing net income (loss) available to common stockholders by the weighted average common shares outstanding for the period.
Diluted earnings per share reflect the potential dilution of securities that could share in the earnings of an entity similar to
fully diluted earnings per share. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. As at March
31, 2020, diluted EPS excludes the change due in fair value of derivative value which is causing the operating loss to turn into
a net income, resulting in the basic and diluted EPS being same for this period.
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS
13.
|
Contingencies and commitments
|
Contingencies
During the year ended December 31, 2019,
a terminated employee of Canary has filed a lawsuit against the Company amounting to approximately $1,480,290 (CAD $2,100,000)
in Ontario, Canada. Currently, the Company is defending its position and believes that the ultimate decision will be in favor of
the Company. Due to the uncertainty of timing and the amount of estimated future cash flows, if any, relating to this claim, no
provision has been recognized.
During the year ended December 31, 2019,
a terminated employee of Canary had delivered a demand letter claiming wrongful dismissal. A settlement was reached in the amount
of $5,199 (CAD $7,375) which were due within 30 days of the execution of the settlement agreement. To date the Company has not
made any payment and is in violation of the agreement. Due to the immaterial amount, no provision has been recognized.
During the year ended December 31, 2019,
a terminated employee of Canary had delivered a demand letter claiming wrongful dismissal plus unpaid wages, expenses and vacation
pay for a minimum amount of $48,929 (CAD $69,412). As at March 31, 2020, $30,602 (CAD $43,413) was currently recorded in the Canary’s
payable. Subsequent to quarter ended March 31, 2020, the Company settled with the employee in the amount of $6,727 (CAD $9,543).
A complaint for damages in the amount of
$150,000 was lodged against CannaKorp by the former Chief Financial Officer of the CannaKorp for outstanding professional fees.
No claim has been registered and is working with management for a settlement. The Management are of the view that no material losses
will arise in respect of the legal claim at the date of these unaudited condensed consolidated interim financial statements. As
at March 31, 2020, $188,865 has been recorded in the CannaKorp’s payable. Due to the uncertainty of timing and the amount
of estimated future cash flows, if any, relating to this claim, no further amount has been recognized.
A complaint for damages was lodged against
the Company by cGreen for missed payment of the January 2020, non issuance of 7 million shares as promised in the agreement and
loss in the share value. No claim has been registered and is working with management for a settlement. The management are of the
view that no material losses will arise in respect of the legal claim at the date of these unaudited condensed consolidated interim
financial statements. Due to the uncertainty of timing and the amount of estimated future cash flows, if any, relating to this
claim, no further amount has been recognized.
Commitments
As per the Distribution, Collaboration
and Licensing Agreement (“Agreement”) entered with Serious Seeds B.V. (“Serious Seeds”),
effective December 6, 2018, the Company will issue to Serious Seeds B.V. each month 5,208 shares of common stock, beginning on
the 13th month following the effective date of the Agreement and continuing through the sixtieth month of the initial
term. Furthermore, Serious Seeds B.V. will be issued warrants in each of the foregoing months to purchase 16,667 shares of Target
common stock at varying exercise prices ranging from $0.20 to $0.35 per share. All of the warrants must be exercised on or before
the two (2) year anniversary date of each of the warrant issuance dates. As at March 31, 2020, none of the above shares have been
issued.
As per the License Agreement with cGreen,
the Company will issue 10,000,000 shares of its common stock as follows: (i) 3.500,000 within ten (10) days of the effective date;
(ii) 3,500,000 shares on January 10, 2020; and (iii) 3,000,000 shares not later than June 10, 2020. As at March 31, 2020, no shares
have been issued.
During quarter ended March 31, 2020, the
Company identified that due to the change in functional currency of the Company from United States Dollar to Canadian Dollar during
year ended December 31, 2019, the outstanding warrants as at December 31, 2019 no longer meet the scope exception of ASC 815 and
therefore, should not be considered indexed to its own stock and as a result, these warrants should be re-classified from additional
paid-in-capital to liability as at December 31, 2019.
As a result of this restatement, the following
line items were restated in the comparative balance sheet as at December 31, 2019:
|
|
Balance as
previously
reported
|
|
|
Adjustments
|
|
|
Restated
balance
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
Warrant liability
|
|
|
—
|
|
|
|
6,146,116
|
|
|
|
6,146,116
|
|
Total liability
|
|
|
6,529,359
|
|
|
|
6,146,116
|
|
|
|
12,675,475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
29,846,004
|
|
|
|
(6,146,116
|
)
|
|
|
23,699,888
|
|
Total equity
|
|
|
9,935,137
|
|
|
|
(6,146,116
|
)
|
|
|
3,789,021
|
|
TARGET GROUP INC.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM FINANCIAL STATEMENTS
The Company’s management has evaluated
subsequent events up to June 5, 2020, the date the unaudited condensed consolidated interim financial statements were issued, pursuant
to the requirements of ASC 855 and has determined the following material subsequent events:
Effective April 20, 2020, the Company issued
its promissory note (“Note”) to a private individual in the principal amount of $236,993. The Note contained an original
issue discount of $15,300 resulting in net proceeds to the Company of $221,693. The Note carries interest at the rate of 12% per
annum. The entire principal balance plus accrued interest is payable not later than April 20, 2021. The Note can be prepaid by
the Company without prepayment penalty. The net loan proceeds were used by the Company to satisfy in full an outstanding institutional
debt. The lender is the brother of the Company’s Chief Executive Officer, Anthony Zarcone, who is also a director of the
Company.
During April 2020, the Company and the
Company’s shareholder, as mentioned in Note 7, (“Lender”) entered into a Second Amending Agreement with the Lender
pursuant to which the Lender agreed to lend the Company an additional $70,490 (CAD $100,000). The new loan carries interest at
the rate of 3.0146% per month. The loan is payable upon demand of the Lender. The remaining terms and conditions of the Original
Loan remain in full force and effect. Effective May 14, 2020, the Company and the Lender entered into a Third Amending Agreement
pursuant to which the Lender agreed to increase the aggregate loan amount on the Original Loan to $422,940 (CAD $600,000). The
new loan carries interest at the rate of 3.0146% per month. The loan is payable upon demand of the Lender. The remaining terms
and conditions of the Original Loan remain in full force and effect.
During April 2020, the Company settled
with a terminated employee of Canary in the amount of $6,727 (CAD $9,543). For additional details, refer to Note 13.
During May 2020, pursuant to the amending
of Canary’s lease terms, accounts payable and accrued liabilities in the amount of $694,739 (CAD $985,586) were forgiven.
Effective May 14, 2020, Canary entered
into a Joint Venture Agreement (“Joint Venture”) with 9258159 Canada Inc., a corporation organized under the laws of
the Province of Ontario, Canada (referred to as “Thrive Cannabis”) and 2755757 Ontario Inc., a corporation organized
under the laws of the Province of Ontario, Canada (referred to as “JVCo”). Canary and Thrive Cannabis each hold 50%
of the voting equity interest in JVC. The term of the Joint Venture is five (5) years from its effective date of May 14, 2020.
Under the Joint Venture, JVCo. is permitted
to use a portion, consisting of seven (7) rooms, of Canary’s licensed cannabis cultivation facilities located in Simcoe,
Ontario, Canada ("Licensed Site Portion”) for the purpose of operating and managing the Licensed Site Portion for the
cultivation and process of cannabis pursuant to Canary’s license issued by Health Canada. During the term of the Joint Venture,
JVCo. will be responsible for the administration, operation and management of the Licensed Site Portion and all proceeds from the
sale of the cannabis and related cannabis products cultivated therein will be payable to the JVCo.
In addition, Canary, Thrive Cannabis, and
JVCo. entered into a Unanimous Shareholder Agreement dated May 14, 2020 governing the management and administration of the business
of JVCo.