Table
of Contents
Corix
Bioscience, Inc.
(formerly
American Housing Income Trust, Inc.)
Consolidated
Balance Sheets
(Unaudited)
|
|
|
|
|
|
|
|
|
September
30,
2017
|
|
|
|
December
31,
2016
|
|
|
|
|
Successor
|
|
|
|
Predecessor
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
360,871
|
|
|
$
|
2,151
|
|
Prepaid
expense and deposits
|
|
|
890,629
|
|
|
|
24,125
|
|
Inventory
|
|
|
45,000
|
|
|
|
—
|
|
Assets
held for discontinued operations
|
|
|
120,768
|
|
|
|
211,558
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
1,417,268
|
|
|
|
237,834
|
|
Equipment
|
|
|
82,388
|
|
|
|
4,592
|
|
Intangible asset
|
|
|
250,000
|
|
|
|
—
|
|
Assets
held for discontinued operations
|
|
|
2,594,107
|
|
|
|
11,127,246
|
|
Total Assets
|
|
$
|
4,343,763
|
|
|
$
|
11,369,672
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued liabilities
|
|
$
|
25,678
|
|
|
$
|
65,788
|
|
Due
to related parties
|
|
|
10,000
|
|
|
|
407,728
|
|
Convertible
notes, net of discount of $239,974
|
|
|
50,026
|
|
|
|
—
|
|
Liabilities
held for discontinued operations
|
|
|
47,197
|
|
|
|
600,466
|
|
Total Current Liabilities
|
|
|
132,901
|
|
|
|
1,073,982
|
|
Liabilities
held for discontinued operations
|
|
|
652,836
|
|
|
|
4,690,077
|
|
Total Liabilities
|
|
|
785,737
|
|
|
|
5,764,059
|
|
Commitments (Note 11)
|
|
|
|
|
|
|
|
|
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
|
|
|
Preferred Stock, 9,980,000
shares authorized, $0.001 par value; no shares issued and outstanding
|
|
|
—
|
|
|
|
—
|
|
Preferred Stock –
Series A, 20,000 shares authorized, $0.001 par value; no shares issued and outstanding
|
|
|
—
|
|
|
|
—
|
|
Common stock, 500,000,000
shares authorized, par value $0.01; 20,653,140 shares outstanding (December 31, 2016 – 9,681,929 shares outstanding)
|
|
|
206,531
|
|
|
|
96,819
|
|
Additional paid-in
capital
|
|
|
8,650,031
|
|
|
|
16,803,120
|
|
Accumulated
deficit
|
|
|
(5,298,536
|
)
|
|
|
(12,424,339
|
)
|
Total Corix Bioscience,
Inc.’s Shareholders’ Equity
|
|
|
3,558,026
|
|
|
|
4,475,600
|
|
Non-controlling interest
|
|
|
—
|
|
|
|
1,130,013
|
|
Total
Shareholders’ Equity
|
|
|
3,558,026
|
|
|
|
5,605,613
|
|
Total
Liabilities and Shareholders’ Equity
|
|
$
|
4,343,763
|
|
|
$
|
11,369,672
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
Corix
Bioscience, Inc.
(formerly
American Housing Income Trust, Inc.)
Consolidated
Statements of Operations
(Unaudited)
|
|
|
|
|
|
For
the Three Months Ended September 30, 2017
|
|
For
the Three Months Ended September 30, 2016
|
|
April
6, 2017 through September 30, 2017
|
|
January
1, 2017 through April 6, 2017
|
|
For
the Nine Months Ended September 30, 2016
|
|
|
Successor
|
|
Predecessor
|
|
Successor
|
|
Predecessor
|
|
Predecessor
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
2,094
|
|
|
|
382
|
|
|
|
2,520
|
|
|
|
1,279
|
|
|
|
382
|
|
General and administrative
|
|
|
297,860
|
|
|
|
327,173
|
|
|
|
993,986
|
|
|
|
63,322
|
|
|
|
904,096
|
|
Total
expenses
|
|
|
(299,954
|
)
|
|
|
(327,555
|
)
|
|
|
(996,506
|
)
|
|
|
(64,601
|
)
|
|
|
(904,478
|
)
|
Net loss before other
income (expense) from continuing operations
|
|
|
(299,954
|
)
|
|
|
(327,555
|
)
|
|
|
(996,506
|
)
|
|
|
(64,601
|
)
|
|
|
(904,478
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion
|
|
|
(231,512
|
)
|
|
|
—
|
|
|
|
(250,026
|
)
|
|
|
—
|
|
|
|
—
|
|
Interest expense
|
|
|
(5,592
|
)
|
|
|
—
|
|
|
|
(6,767
|
)
|
|
|
—
|
|
|
|
—
|
|
Gain
(Loss) from legal settlement
|
|
|
18,486
|
|
|
|
—
|
|
|
|
(740,756
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing
operations
|
|
|
(518,572
|
)
|
|
|
(327,555
|
)
|
|
|
(1,994,055
|
)
|
|
|
(64,601
|
)
|
|
|
(904,478
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from discontinued
operations (Note 12)
|
|
|
(2,621,571
|
)
|
|
|
(1,220,571
|
)
|
|
|
(3,304,481
|
)
|
|
|
(139,805
|
)
|
|
|
(3,386,133
|
)
|
Net
loss
|
|
|
(3,140,143
|
)
|
|
$
|
(1,548,126
|
)
|
|
|
(5,298,536
|
)
|
|
$
|
(204,406
|
)
|
|
$
|
(4,290,611
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss
per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share
attributable to common stockholders –
|
|
$
|
(0.03
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.11
|
)
|
continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss per share attributable to common stockholders – discontinued operations
|
|
$
|
(0.13
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.41
|
)
|
Weighted average
shares outstanding – basic and diluted
|
|
|
20,514,576
|
|
|
|
8,844,605
|
|
|
|
20,016,523
|
|
|
|
9,739,390
|
|
|
|
8,206,447
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements
.
Corix
Bioscience, Inc.
(formerly
American Housing Income Trust, Inc.)
Consolidated
Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
April
6, 2017
through
September
30, 2017
|
|
January
1, 2017 through
April 6, 2017
|
|
For
the
Nine
Months
Ended
September
30,
2016
|
|
|
Successor
|
|
Predecessor
|
|
Predecessor
|
Cash Flows from Operating
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(5,298,536
|
)
|
|
$
|
(204,406
|
)
|
|
$
|
(4,290,611
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add net loss from discontinued
operations
|
|
|
3,304,481
|
|
|
|
139,805
|
|
|
|
3,386,133
|
|
Items not affecting
cash:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
2,520
|
|
|
|
1,279
|
|
|
|
382
|
|
Stock-based
compensation
|
|
|
608,434
|
|
|
|
—
|
|
|
|
650,265
|
|
Accretion
|
|
|
250,026
|
|
|
|
—
|
|
|
|
—
|
|
Gain
on forgiveness of debt
|
|
|
—
|
|
|
|
—
|
|
|
|
(8,088
|
)
|
Loss
on legal settlement
|
|
|
740,756
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid
expenses and deposits
|
|
|
(876,873
|
)
|
|
|
10,369
|
|
|
|
(2,005
|
)
|
Inventory
|
|
|
(45,000
|
)
|
|
|
—
|
|
|
|
—
|
|
Accounts
payable
|
|
|
(36,513
|
)
|
|
|
(4,068
|
)
|
|
|
56,006
|
|
Accrued
liabilities
|
|
|
(43,928
|
)
|
|
|
44,399
|
|
|
|
51,050
|
|
Due
to related parties
|
|
|
10,000
|
|
|
|
—
|
|
|
|
(21,202
|
)
|
Net Cash Used in Operating
Activities – Continuing Operations
|
|
|
(1,384,633
|
)
|
|
|
(12,622
|
)
|
|
|
(178,070
|
)
|
Net
Cash Used in Operating Activities – Discontinuing Operations
|
|
|
(1,131,266
|
)
|
|
|
(255,214
|
)
|
|
|
(1,322,309
|
)
|
Net
Cash Used In Operating Activities
|
|
|
(2,515,899
|
)
|
|
|
(267,836
|
)
|
|
|
(1,500,379
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of equipment
|
|
|
(81,595
|
)
|
|
|
—
|
|
|
|
(5,116
|
)
|
Purchase of licenses
|
|
|
(250,000
|
)
|
|
|
—
|
|
|
|
—
|
|
Proceeds
from sale of real estate properties in relation to legal settlement
|
|
|
1,024,695
|
|
|
|
—
|
|
|
|
—
|
|
Cash
acquired from reverse merger
|
|
|
120,407
|
|
|
|
—
|
|
|
|
—
|
|
Net Cash Provided by
(Used in) Investing Activities – Continuing Operations
|
|
|
813,507
|
|
|
|
—
|
|
|
|
(5,116
|
)
|
Net
Cash Provided by Investing Activities – Discontinuing Operations
|
|
|
3,270,597
|
|
|
|
381,404
|
|
|
|
188,292
|
|
Net
Cash Provided by Investing Activities
|
|
|
4,084,104
|
|
|
|
381,404
|
|
|
|
183,176
|
|
Cash Flows from Financing
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from the sale of common stock
|
|
|
—
|
|
|
|
133,166
|
|
|
|
509,600
|
|
Proceeds
from exercise of stock options
|
|
|
650
|
|
|
|
—
|
|
|
|
—
|
|
Cash
paid for redemption of common stock
|
|
|
(155,896
|
)
|
|
|
—
|
|
|
|
—
|
|
Proceeds
from issuance of convertible debt, net of original debt discount
|
|
|
452,750
|
|
|
|
—
|
|
|
|
—
|
|
Debt
financing costs
|
|
|
(14,750
|
)
|
|
|
—
|
|
|
|
—
|
|
Repayment
of convertible debt
|
|
|
(200,000
|
)
|
|
|
—
|
|
|
|
—
|
|
Advance
from related parties
|
|
|
—
|
|
|
|
—
|
|
|
|
425,774
|
|
Repayment
of related party advances
|
|
|
—
|
|
|
|
(107,051
|
)
|
|
|
—
|
|
Net Cash Provided by
Financing Activities – Continuing Operations
|
|
|
82,754
|
|
|
|
26,115
|
|
|
|
935,374
|
|
Net
Cash (Used in) Provided by Financing Activities – Discontinuing Operations
|
|
|
(1,290,088
|
)
|
|
|
(21,427
|
)
|
|
|
272,905
|
|
Net
Cash (Used in) Provided by Financing Activities
|
|
|
(1,207,334
|
)
|
|
|
4,688
|
|
|
|
1,208,279
|
|
Change in Cash
|
|
|
360,871
|
|
|
|
118,256
|
|
|
|
(108,924
|
)
|
Cash – Beginning
of Period
|
|
|
—
|
|
|
|
2,151
|
|
|
|
199,570
|
|
Cash – End
of Period
|
|
$
|
360,871
|
|
|
$
|
120,407
|
|
|
$
|
90,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures
of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
paid
|
|
$
|
163,487
|
|
|
$
|
68,902
|
|
|
$
|
216,815
|
|
Income
taxes paid
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing
and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
payable and amounts due to related party settled from sale of real properties
|
|
$
|
2,379,444
|
|
|
$
|
742,504
|
|
|
$
|
—
|
|
Related
party note receivable from sale of real properties
|
|
$
|
325,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Debt
discount recorded for beneficial conversion features and relative fair value of warrants
|
|
$
|
438,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Stock
issued for acquisition of real properties
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,085,726
|
|
Note
payable issued with acquisition of real properties
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
691,155
|
|
Related
party notes payable issued with acquisition of real property
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
76,876
|
|
Issuance
of limited partnership units in exchange for real estate properties
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,130,014
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
Corix
Bioscience, Inc.
(formerly
American Housing Income Trust, Inc.)
Notes
to the Consolidated Financial Statements
September
30, 2017
(unaudited)
Corix
Bioscience, Inc. (“we”, “our”, “Corix”, the “Company”), formerly American Housing
Income Trust, Inc. was incorporated on December 17, 2007 under the laws of the State of Nevada. On February 13, 2015, following
the acquisition of the majority and controlling shares of the Company by American Realty Partners, LLC (“ARP”), a
change of control of the Company took place. On May 11, 2015, the Company converted into a Maryland corporation and changed its
name to American Housing Income Trust, Inc. On May 15, 2017, the Company converted into a Wyoming corporation and changed its
name to Corix Bioscience, Inc.
On
August 3, 2015, the Company, and Valfre Holdings, LLC, an Arizona limited liability company, and James A. Valfre and Pamela J.
Valfre, f/k/a Pruitt (collectively, "Valfre") closed on the Company's acquisition of nine single family residences in
Arizona through an umbrella limited liability partnership organized in Maryland called "AHIT Valfre, LLP" (“AHIT
Valfre”). Pursuant to the AHIT Valfre Agreements, in consideration for the conveyance of the nine single family residences,
which were acquired by AHIT Valfre “subject to” existing mortgages, AHIT Valfre issued limited partnership interests
to Valfre. On April 8, 2016, AHIT Valfre completed its internal restructuring and the partners in AHIT Valfre restructured their
respective interests in the partnership resulting in AHIT Valfre GP, LLC (“AHIT Valfre GP”) and AHIT Valfre Limiteds,
LLC (“AHIT Valfre Limiteds”) serving as General Partner and Limited Partner respectively, of AHIT Valfre.
On
August 10, 2016, the Company, and Northern New Mexico Properties, LLC, a New Mexico limited liability company closed on the Company’s
acquisition of six single family residences, four apartments and sixteen mobile homes spaces located in New Mexico through an
umbrella limited liability partnership organized in Maryland called “AHIT Northern NM Properties, LLP” (“AHIT
NNMP”). Pursuant to the AHIT NNMP Agreements, in consideration for the conveyance of the six single family residences, four
apartments and sixteen mobile homes spaces, which were acquired by AHIT NNMP “subject to” existing mortgages, AHIT
NNMP issued limited partnership interests to Northern New Mexico Properties, LLC.
On
March 1, 2017, the Company entered into a Stock Exchange Agreement with IX Biotechnology, Inc. (“IXB”), a company
focused on the production of certified organic cannabidol oil (“CBD”). The transaction closed on April 6, 2017 and,
pursuant to the agreement, the Company issued 10,000,000 shares of its restricted common stock in exchange for all the issued
and outstanding shares of IXB. As a result of the Stock Exchange Agreement the Company will become IXB’s sole shareholder,
making IXB a subsidiary of the Company. In conjunction with the closing of the Stock Exchange Agreement, the Company has restructured
its Board of Directors.
On
March 13, 2017, the Board of Directors adopted the Company’s Second Amended Bylaws, forming the Real Estate Committee (the
“Committee”). The Committee will be charged with managing all business-related matters regarding the Company’s
real estate holdings.
On
March 21, 2017, the Board of Directors of the Company terminated the offering set forth in the registration statement on Form
S-11 and related prospectus, which had been deemed effective on June 23, 2016, and a subsequent post-effective amendment deemed
effective on September 19, 2016.
On
April 1, 2017, the Company amended the Limited Liability Partnership Agreement of AHIT-NNMP dated July 13, 2016. Pursuant to the
amendment, the limited partner may at its sole option, purchase from the Company its partnership interest for the sum of $35,000
commencing July 14, 2017. On July 14, 2017, the limited partner exercised its right and purchased from the Company the partnership
interest.
During
the three months ended September 30, 2017, the Company dissolved the following wholly-owned subsidiaries following the disposition
of the real estate properties and payment of outstanding financing liabilities: American Realty Partners, LLC, APR Borrower, LLC,
APR Pledgor, LLC, APR Borrower II, LLC, ARP Pledgor II, LLC, AHIT-Valfre and AHIT Valfre GP, LLC.
The
Company is in the business of producing certified organic cannabidol oil. During the nine months ended September 30, 2017, the
Company has discontinued the business of acquiring and operating residential properties and begun to dispose its residential properties.
As of the date of this filing, the Company holds title to 5 residential properties and 1 commercial property.
|
2.
|
Summary
of Significant Accounting Policies
|
a)
|
Basis of Presentation and
Principles of Consolidation
|
These
unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally
accepted in the United States of America (“US”) and the rules of the Securities and Exchange Commission and should
be read in conjunction with the audited financial statements and notes for the years ended December 31, 2016 and 2015 contained
in the Company’s Form 10-K filed on April 10, 2017. In the opinion of management, all adjustments, consisting of normal
recurring adjustments, necessary to present fairly the Company’s financial position, results of operations and cash flows
for the periods shown have been reflected herein. The results of operations for such periods are not necessarily indicative of
the results expected for a full year or for any future period. Notes to the financial statements which would substantially duplicate
the disclosure contained in the audited financial statements for the years ended December 31, 2016 and 2015 as reported in the
Company’s Form 10-K have been omitted.
These
consolidated financial statements include the accounts of the Company, its wholly-owned subsidiary IX Biotechnology, Inc. All
significant intercompany transaction and balances have been eliminated. On June 24, 2015, the Company’s fiscal year-end
changed from January 31 to December 31.
On
March 1, 2017, Corix entered into a Stock Exchange Agreement with IX Biotechnology, Inc. (“IXB”). The transaction
closed on April 6, 2017 and, pursuant to the agreement, Corix issued 10,000,000 shares of common stock in exchange for all acquired
IXB (See Note 4). The operations of Corix were significant in comparison to those of IXB so the consolidated financial statements
are presented under predecessor reporting wherein the prior historical information consists of solely Corix’s results of
operations and cash flows. The consolidated financial statements included herein are presented for the three and nine months ended
September 30, 2017, and 2016, under predecessor entity reporting. The results of operations and cash flows obtained through the
use of April 1, 2017, rather than April 6, 2017, are not considered to be materially different; therefore, the successor period
is presented beginning April 1, 2017.
The
preparation of financial statements in conformity with US generally accepted accounting principles in the United States 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 financial statements and the reported amounts of revenues and expenses during the reporting
period. The Company regularly evaluates estimates and assumptions related to the useful life and recoverability of long-lived
assets, and income taxes. The Company bases its estimates and assumptions on current facts, historical experience and various
other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments
about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other
sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates.
To the extent there are material differences between the estimates and the actual results, future results of operations will be
affected.
c)
|
Fair Value of Financial Instruments
|
The
carrying amounts reported in the consolidated balance sheets for accounts payable and accrued liabilities, amounts due to/from
related parties and notes payable are reasonable estimate of fair value because of the short period of time between the origination
of such instruments and their expected realization and if, applicable, the stated rate of interest is equivalent to rates currently
available.
Fair
value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in
the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on
the measurement date. Valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use
of unobservable inputs. The Company utilizes a three-level valuation hierarchy for disclosures of fair value measurements, defined
as follows:
Level
1
|
|
Financial assets and liabilities
for which values are based on unadjusted quoted prices for identical assets or liabilities in an active market that management
has the ability to access.
|
|
|
|
Level 1
|
|
Financial assets and liabilities for which values
are based on quoted prices in markets that are not active or model inputs that are observable either directly or indirectly
for substantially the full term of the asset or liability (commodity derivatives and interest rate swaps).
|
|
|
|
Level 1
|
|
Financial assets and liabilities for which values
are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall
fair value measurement. These inputs reflect management’s own assumptions about the assumptions a market participant
would use in pricing the asset or liability.
|
The
Company does not have any financial instruments that are required to be measured and recorded at fair value on a recurring basis.
d)
|
Non-controlling Interest
|
Limited
partnership units in AHIT NNMP that are not owned by the Company are presented as non-controlling interest in the equity section
of our consolidated balance sheets.
Our
limited partners do not have the right to share in the net income or losses of AHIT NNMP but have the right to convert all or
part of their partnership units to common shares of the Company on a one-for-one basis following the one-year anniversary of issuance.
At the time of redemption, we have the right to determine whether to redeem the non-controlling limited partnership units of AHIT
NNMP for cash, based upon the fair value of an equivalent number of shares of our common stock at the time of redemption.
On
April 1, 2017, the Company amended the Limited Liability Partnership Agreement of AHIT-NNMP dated July 13, 2016. Pursuant to the
amendment, the limited partner may at its sole option, purchase from the Company its partnership interest for the sum of $35,000
commencing July 14, 2017. On July 14, 2017, the limited partner exercised its right and purchased from the Company its partnership
interest.
Certain
reclassifications have been made to conform previously reported data to the current presentation. These reclassifications have
no effect on our net income (loss) or financial position as previously reported.
f)
|
Recent Accounting Pronouncements
|
In
August 2015, FASB issued ASU 2015-14, “Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date”.
The amendments in ASU 2015-14 defer the effective date of ASU 2014-09 for all entities by one year. Public business entities,
certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting
periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier application
is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within
that reporting period. The Company is currently in the process of evaluating the impact of the adoption on its financial statements.
In
February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes ASC 840, Leases. This ASU is based on the principle
that entities should recognize assets and liabilities arising from leases. The ASU does not significantly change the lessees’
recognition, measurement and presentation of expenses and cash flows from the previous accounting standard. Leases are classified
as finance or operating. The ASU’s primary change is the requirement for entities to recognize a lease liability for payments
and a right of use asset representing the right to use the leased asset during the term on operating lease arrangements. Lessees
are permitted to make an accounting policy election to not recognize the asset and liability for leases with a term of twelve
months or less. Lessors’ accounting under the ASC is largely unchanged from the previous accounting standard. In addition,
the ASU expands the disclosure requirements of lease arrangements. Lessees and lessors will use a modified retrospective transition
approach, which includes a number of practical expedients. The effective date will be the first quarter of fiscal year 2019 with
early adoption permitted. Management continues to assess the overall impact the adoption of ASU 2016-02 will have on the Company’s
financial statements adoption permitted. Management continues to assess the overall impact the adoption of ASU 2016-02 will have
on the Company’s financial statements
In
March 2016, the FASB issued ASU 2016-08, “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations
(Reporting Revenue Gross versus Net)”. The amendments in this ASU are intended to improve the operability and understandability
of the implementation guidance on principal versus agent considerations by amending certain existing illustrative examples and
adding additional illustrative examples to assist in the application of the guidance. The effective date and transition of these
amendments is the same as the effective date and transition of ASU 2014-09, “Revenue from Contracts with Customers (Topic
606)”. Public entities should apply the amendments in ASU 2014-09 for annual reporting periods beginning after December
15, 2017, including interim reporting periods therein. The Company is currently in the process of evaluating the impact of the
adoption on its financial statements.
In
March 2016, the FASB issued ASU 2016-09, Compensation—Stock Compensation, Improvements to Employee Share-Based Payment Accounting
(Topic 718). This update is intended to provide simplification of the accounting for share based payment transactions, including
the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement
of cash flows. The effective date is the first quarter of fiscal year 2017 with early adoption permitted. The adoption of ASU
2016-09 did not have an impact on the Company’s financial statements.
In
April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customer (Topic 606): Identifying Performance Obligations
and Licensing.” The amendments in this ASU clarify the following two aspects of Topic 606: identifying performance obligations
and the licensing implementation guidance, while retaining the related principles for those areas. The effective date and transition
of these amendments is the same as the effective date and transition of ASU 2014-09, “Revenue from Contracts with Customers
(Topic 606)”. Public entities should apply the amendments in ASU 2014-09 for annual reporting periods beginning after December
15, 2017, including interim reporting periods therein. The Company is currently in the process of evaluating the impact of the
adoption on its financial statements.
In
May 2016, the FASB issued ASU 2016-12, “Revenue from Contracts with Customer (Topic 606): Narrow-Scope Improvements and
Practical Expedients.” The amendments in this ASU affect only the narrow aspects of Topic 606. The effective date and transition
of these amendments is the same as the effective date and transition of ASU 2014-09, “Revenue from Contracts with Customers
(Topic 606)”. Public entities should apply the amendments in ASU 2014-09 for annual reporting periods beginning after December
15, 2017, including interim reporting periods therein. The Company is currently in the process of evaluating the impact of the
adoption on its financial statements.
In
June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit
Losses on Financial Instruments.” The amendments in this ASU replace the incurred loss impairment methodology in current
GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable
information to inform credit loss estimates. The amendments in this ASU are effective for fiscal years beginning after December
15, 2019, including interim periods within those fiscal years. The Company is currently in the process of evaluating the impact
of the adoption on its financial statements.
In
August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash
Payments (a consensus of the Emerging Issues Task Force). ASU 2016-15 reduces diversity in practice in how certain transactions
are classified in the statement of cash flows. The effective date will be the first quarter of fiscal year 2018 with early adoption
permitted. Management continues to assess the overall impact the adoption of ASU 2016-15 will have on the Company’s financial
statements.
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its consolidated financial statements
and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact
on its financial position or results of operations.
These
interim
consolidated financial statements have been prepared on a going concern basis, which
implies that the Company will continue to realize its assets and discharge its liabilities in the normal course of business. The
Company has never paid any dividends and is unlikely to pay dividends in the immediate or foreseeable future. The continuation
of the Company as a going concern is dependent upon the continued financial support from its stockholders, the ability of the
Company to obtain necessary debt and equity financing to continue operations, and the attainment of profitable operations. During
the six months ended September 30, 2017, the Company incurred a net loss of $5,298,536
, and a
s
at September 30, 2017, the Company has accumulated losses of $5,298,536 since inception. These factors raise substantial doubt
regarding the Company’s ability to continue as a going concern. These consolidated financial statements do not include any
adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be
necessary should the Company be unable to continue as a going concern. The Company has been successful in raising cash through
equity offerings in the past. The Company has financing efforts in place to continue to raise cash through equity offerings.
Management
has developed a plan to continue operations. This plan includes obtaining equity and debt financing and reducing expenses. During
the six months ended September 30, 2017, the Company received $438,000 net proceeds from debt financing. Although the Company
has successfully completed financings in the past fiscal years, the Company cannot assure that the plans to address these matters
in the future will be successful.
On
March 1, 2017, the Company entered into a Stock Exchange Agreement with IX Biotechnology, Inc. (“IXB”), a Wyoming
corporation. The transaction closed on April 6, 2017 and, pursuant to the agreement, the Company issued 10,000,000 shares of its
restricted common stock in exchange for all the issued and outstanding shares of IXB. As a result of the Stock Exchange Agreement
the Company became IXB’s sole shareholder, making IXB a subsidiary of the Company. The transaction is accounted for as a
reverse acquisition and IXB is considered the accounting acquirer for financial reporting purposes.
Assets
acquired and liabilities assumed are reported
at their fair values as at the closing date. The fair value of the shares issued is equivalent to the net assets acquired.
|
5.
|
Related
Party Transactions
|
|
a)
|
American
Realty Partners (“ARP”), the Company’s former subsidiary, has been
advised and managed by Performance Realty Management, LLC (“PRM”), an Arizona
limited liability company (the “Manager”). At the formation of ARP, ARP agreed
to pay the Manager of ARP quarterly management fees equal to the greater of: (a) $120,000
on an annual basis, or (b) 1% of the total assets of ARP in consideration for the management
services to be rendered to or on behalf of ARP by the Manager. Commencing January 1,
2016, PRM started to serve as the Manager of ARP at no cost.
|
During
the six months ended September 30, 2017, the Company discovered that $267,841 of improvement costs for a property owned by the
Manager of ARP were erroneously capitalized by and paid by the Company during the fiscal years 2014 – 2016 ($52,000 in 2014,
$201,932 in 2015 and $13,909 in 2016). The error was corrected during the six months ended September 30, 2017. Before the adjustment,
ARP was indebted to the Manager of ARP for $164,275, which represents advances provided by the Manager of ARP for daily operations.
The correction of the error resulted in a receivable from the Manager of APR in the amount of $103,566. As at December 31, 2016,
ARP is indebted to the Manager of APR for $363,698, which represents advances provided by the Manager of ARP for daily operations.
|
b)
|
On
May 15, 2015, the Company entered into an Advisory Board Consulting and Compensation
Agreement with a former director of the Company pursuant to which the Company agreed
to issue 1,000,000 shares of common stock to the former director. In addition, the Company
agreed to pay the former director an annual fee equal to $120,000 or 1% of the Company’s
assets as reported on its year-end balance sheet, whichever is greater. The Company will
also issue an aggregate of 3,000,000 shares of common stock of the Company on the first,
second and third anniversary. The 1,000,000 shares of AHIT were issued on July 6, 2015.
On February 25, 2016, the Company amended the Advisory Board Consulting and Compensation
Agreement and the director agreed to serve on the Board of Directors at no cost.
|
|
c)
|
On
February 25, 2016, the Company entered into an employment agreement with the former CFO
of the Company for a period of three years. The Company agreed to pay the former CFO
an annual salary equal to $120,000 or 1% of the Company’s assets as reported on
its year-end balance sheet, whichever is greater. The Company will also issue an aggregate
of 3,000,000 shares of common stock of the Company on the first, second and third anniversary.
On December 30, 2016, the Company amended the employment agreement and the former CFO
of the Company agreed to serve as the CFO of the Company at no cost. The former CFO also
agreed to waive his rights to the share issuance in favor of a reduced issuance of 616,180
shares of the Company’s common stock for the period of February 25, 2016 through
October 7, 2016. On August 1, 2016, before the amendment, the Company issued 439,401
shares of common stock to PRM, pursuant to a Designation and Acceptance of Rights entered
into between PRM, the Company, and the former CFO. The former CFO agreed to waive his
rights to the issuance of the remaining 176,779 shares of common stock.
|
|
d)
|
On
July 28, 2016, PRM was issued 439,401 shares of common stock in the Company pursuant
to a Designation and Acceptance of Rights (the “Designation”) entered into
between PRM, the Company, and the former CFO of the Company.
|
On
August 15, 2016, as part of a restructuring of related parties, PRM and the Company closed on a Stock Exchange and Restructuring
Agreement (the “Exchange Agreement”). As a result of the closing of the Exchange Agreement, those prior members of
PRM were issued shares of common stock in the Company.
|
e)
|
On
August 31, 2017, the Company entered into an employment agreement with the Chief Executive
Officer (“CEO”) and Chief Financial Officer (“CFO”) of the Company
for a period of three years. The Company agreed to pay the CEO an annual salary equal
to $120,000 or 1% of the Company’s assets as reported on its year-end balance sheet,
whichever is greater. The Company will also issue an aggregate of 3,000,000 shares of
common stock of the Company on the first, second and third anniversary. During the six
months ended September 30, 2017, the Company recorded management fees of $10,000 and
stock based compensation of $8,333. As of September 30, 2017, the Company is indebted
to the CEO of the Company for $10,000 (December 31, 2016 - $nil), which represents management
fees owed to the CEO.
|
On
April 4, 2017, the Company issued a 2% Convertible Note with a principal amount of $525,000 and warrants to purchase up to 787,500
shares of common stock at $0.50 per share, exercisable for a period of five years from issuance. Pursuant to the Note, the Company
will receive total proceeds of $500,000 in tranches, net of a prorated 5% original issue discount (“OID”). Interest
is calculated at 2% per annum and any principal or interest not paid when due will bear interest at 15% per annum, commencing
the due date. The maturity date of each tranche is 6 months from the effective date of each payment. The Convertible Note is secured
by the Company’s collateral. Any unpaid principal and interest can be converted into shares of common stock at a fixed conversion
price of $0.50 per share. As at September 30, 2017, the Company has received total proceeds of $288,000, net of Original Discounts
of $14,400 and debt financing fees of $12,000. On September 6, 2017, the Company repaid a total of $200,000.
On
April 10, 2017, the Company received proceeds of $188,000 net of an Original Discount of $10,000 and debt financing fees of $12,000.
The fair value of the 315,000 Warrants on April 10, 2017 was $211,100, determined using Black-Scholes. As a result, the relative
fair values of the convertible note and the warrants was $104,726 and $105,274, respectively. The effective conversion price was
then determined to be $0.50. As the stock price at the issuance date was greater than the effective conversion price, it was determined
that there was a beneficial conversion feature. The Company recognized the relative fair value of the warrants of $105,274 as
additional-paid-in capital and an equivalent discount that reduced the carrying value of the convertible debt to $104,726. The
beneficial conversion feature of $82,726, the OID of $10,000 and the debt financing fees of $12,000 discounted the convertible
debenture such that the carrying value of the convertible debt on the date of issue was $nil. The discount is being expensed over
the term of the loan to increase the carrying value to the face value of the loan. The Company determined that there was no derivative
liability or beneficial conversion associated with the debenture under ASC 815-15
Derivatives and Hedging
. During the nine
months ended September 30, 2017, the Company recorded accretion of discount of $206,342. On September 6, 2017, the Company repaid
$200,000. As at September 30, 2017, the Company has recorded accrued interest of $1,714 and the carrying value of the loan is
$3,658.
On
May 9, 2017, the Company received proceeds of $100,000 net of an Original Discount of $5,000. The fair value of the 157,500 Warrants
on May 9, 2017 was $111,789, determined using Black-Scholes. As a result, the relative fair values of the convertible note and
the warrants was $50,856 and $54,144, respectively. The effective conversion price was then determined to be $0.50. As the stock
price at the issuance date was greater than the effective conversion price, it was determined that there was a beneficial conversion
feature. The Company recognized the relative fair value of the warrants of $54,144 as additional-paid-in capital and an equivalent
discount that reduced the carrying value of the convertible debt to $50,856. The beneficial conversion feature of $45,856 and
the OID of $5,000 discounted the convertible debenture such that the carrying value of the convertible debt on the date of issue
was $nil. The discount is being expensed over the term of the loan to increase the carrying value to the face value of the loan.
The Company determined that there was no derivative liability or beneficial conversion associated with the debenture under ASC
815-15
Derivatives and Hedging
. During the nine months ended September 30, 2017, the Company recorded accretion of discount
of $29,591, increasing the carrying value of the loan to $29,591. As at September 30, 2017, the Company has recorded accrued interest
of $828.
On
July 3, 2017, the Company issued a 10% Convertible Note with a principal amount of $175,000 and warrants to purchase 218,750 shares
of common stock at $0.40 per share, exercisable for a period of five years from issuance. Pursuant to the Note, the Company received
proceeds of $150,000, net of original issue discount (“OID”) of $22,250 and debt financing cost of $2,750. Interest
is calculated at 10% per annum and any principal or interest not paid when due will bear interest at 24% per annum, commencing
the due date. The maturity date is 6 months from the effective date of each payment. All principal and accrued interest on the
Note is convertible into shares of the Company’s common stock at the lesser of (i) the lowest trading price during the previous
25 trading days prior to the issuance of the note, and (ii) 50% multiplied by the lowest trading price during the 25 trading days
prior to the conversion date. As at September 30, 2017, the Company has received proceeds of $150,000, net of Original Discounts
of $22,250 and debt financing cost of $2,750.
The
Company determined that there was no derivative liability associated with the debenture under ASC 815-15 Derivatives and Hedging.
The Company then evaluated whether the embedded conversion option within the debt instrument is beneficial to the holder. Since
the market price at closing was greater than the conversion price, it was determined that there was a beneficial conversion feature.
The fair value of the 218,750 warrants on July 3, 2017 was $206,285, determined using Black-Scholes. As a result, the relative
fair values of the convertible note and the warrants was $80,320 and $94,680, respectively. The Company recognized the relative
fair value of the warrants of $94,680 as additional-paid-in capital and an equivalent discount that reduced the carrying value
of the convertible debt to $80,320. The beneficial conversion feature of $55,320, the OID of $22,250 and the debt financing cost
of $2,750 discounted the convertible debenture such that the carrying value of the convertible debt on the date of issue was $nil.
The discount and debt financing cost are being expensed over the term of the loan to increase the carrying value to the face value
of the loan. During the nine months ended September 30, 2017, the Company recorded accretion of discount of $13,872 and debt financing
costs of $221, increasing the carrying value of the loan to $14,093. As at September 30, 2017, the Company has recorded accrued
interest of $4,267.
|
a)
|
On
April 6, 2017, the Company issued 10,000,000 shares of common stock pursuant to the Share
Exchange Agreement as disclosed in Note 4.
|
|
b)
|
On
April 17, 2017, the Company issued 200,000 shares of common stock at a fair value of
$138,000 pursuant to the consulting agreement as disclosed in Note 10(c).
|
|
c)
|
On
June 2, 2017, the Company issued 225,000 shares of common stock upon the exercise of
225,000 options and received proceeds of $225. See Note 10(f).
|
|
d)
|
On
July 7, 2017, the Company issued 200,000 shares of common stock upon the exercise of
200,000 options and received proceeds of $200. See Note 10(f).
|
|
e)
|
On
August 4, 2017, the Company issued 100,000 shares of common stock upon the exercise of
100,000 options and received proceeds of $100. See Note 10(f).
|
|
f)
|
On
September 1, 2017, the Company issued 100,000 shares of common stock upon the exercise
of 100,000 options and received proceeds of $100. See Note 10(f).
|
|
g)
|
On
September 15, 2017, the Company repurchased 50,289 shares of common stock at a purchase
price of $3.10 per share pursuant to a redemption agreement as discussed in Note 10.
|
|
h)
|
On
September 25, 2017, the Company issued 10,000 shares of common stock at a fair value
of $11,300 pursuant to the consulting agreement as disclosed in Note 10(h).
|
|
i)
|
On
September 29, 2017, the Company issued 50,000 shares of common stock upon the exercise
of 50,000 options for proceeds of $50 of which $25 is receivable at September 30, 2017.
See Note 10(f).
|
On
May 26, 2017, the Company issued 700,000 options to a consultant to purchase 700,000 shares of common stock of the Company at
$0.001 per share. See Note 11(f). The options shall vest as follows: 450,000 options vest immediately upon issuance on May 26,
2017 and expire on July 7, 2017, 100,000 options shall vest on July 8, 2017 and expire on August 4, 2017, 100,000 options shall
vest on August 5, 2017 and expire on September 1, 2017, 50,000 options shall vest on September 2, 2017 and expire on September
29, 2017, and 25,000 options shall vest on September 30, 2017 and expire on October 27, 2017.
The
following table summarizes information about the options for the six months ended September 30, 2017:
|
Number
of
options
|
Weighted
average exercise price
|
|
|
$
|
|
|
|
Options
outstanding – March 31, 2017
|
–
|
–
|
|
|
|
Granted
|
700,000
|
0.001
|
Exercised
|
(675,000)
|
0.001
|
|
|
|
Options
outstanding – September 30, 2017
|
25,000
|
0.001
|
|
|
|
Options
exercisable – September 30, 2017
|
25,000
|
0.001
|
The
following table summarizes information about stock options outstanding and exercisable at September 30, 2017:
Exercise
Price
|
|
Options
|
Options
|
Weighted
average remaining contracted life
|
$
|
|
outstanding
|
Exercisable
|
(years)
|
|
|
|
|
|
0.001
|
|
25,000*
|
25,000
|
0.07
|
*
Exercised subsequently (Note 11).
Share-based
compensation expense is determined using the Black-Scholes Option Pricing Model. During the nine months ended September 30, 2017,
the Company recognized share-based compensation expense of $450,801 in additional paid-in capital. The weighted average fair value
of the options granted during the nine months ended September 30, 2017, was $0.64. Weighted average assumptions used in calculating
the fair value of stock-based compensation expense are as follows:
|
For
the
Nine
Months Ended
September
30, 2017
|
|
|
Risk-free
rate
|
0.75%
- 1.00%
|
Dividend
yield
|
0%
|
Volatility
factor of the expected market price of the Company's common shares
|
211%
- 479%
|
Weighted
average expected life of the options (years)
|
0.08–
0.12
|
|
9.
|
Share
Purchase Warrants
|
The
following table summarizes information about the warrants issued:
|
Number
of
warrants
|
Weighted
average exercise price
$
|
|
|
|
Outstanding,
March 31, 2017
|
–
|
–
|
|
|
|
Issued
|
691,250
|
0.47
|
|
|
|
Outstanding,
September 30, 2017
|
691,250
|
0.47
|
The
following table summarizes information about warrants outstanding as at September 30, 2017:
Exercise
price
|
Expiry
date
|
Warrants
outstanding
September
30, 2017
|
|
|
|
$
0.50
|
April
10, 2022
|
315,000
|
$
0.50
|
May
9, 2022
|
157,500
|
$
0.40
|
July
3, 2022
|
218,750
|
|
10.
|
Commitments
and Contingencies
|
|
a)
|
On
May 15, 2015, American Realty Partners (“ARP”), a former subsidiary of the
Company, entered into Parent-Subsidiary and Operations Agreement (“Subsidiary Agreement)
with the Company and Performance Realty Management, LLC (“PRM”). Pursuant
to the Subsidiary Agreement, the Company agreed to be bound by ARP’s Operating
Agreement dated November 1, 2013. The Subsidiary Agreement was amended on June 29, 2015
to provide for the issuance of 1,000,000 post-split shares of the Company as consideration
for services to be rendered by PRM upon written notice to the Company. On December 21,
2015, ARP amended its operating agreement with PRM wherein it ratified the issuance of
the 1,000,000 post-split shares of restricted common stock as the sole compensation paid
to PRM for serving as manager of ARP.
|
|
b)
|
On
April 11, 2017, IXB entered into a consulting agreement with Black Legend Capital for
consulting and financial advisory services for a period of six months. Pursuant to the
agreement, the Company agreed to pay a compensation of $30,000 upon execution of the
agreement.
|
|
c)
|
On
April 17, 2017, the Company entered into a Consulting Agreement (“Agreement”)
with International Monetary, Inc., a California corporation (“International Monetary”)
for a period of six months. Pursuant to the Agreement, International Monetary will provide
a variety of services to the Company, including, but not limited to, corporate and management
services; financial services; shareholder relations and corporate communication services;
business development services; investor relations coordination and services; and guidance
to maximize shareholder value with a concentrated focus on assisting with specific corporate
governance requirements for an up listing to a major listed exchange. In exchange for
these services, the Company will issue to International Monetary restricted shares of
common stock in an amount equal to two percent (2%) of the Company’s issued and
outstanding common stock (the “Stock Compensation”). The Stock Compensation
shall be made in two payments, one percent (1%) of the issued and outstanding stock as
of April 17, 2017 shall be issued upon the execution of the Agreement, and the remaining
one percent (1%) shall be issued ninety (90) days thereafter. In addition to the Stock
Compensation, the Company will pay a monthly cash management fee of $5,000 per month
(the “Management Fee”). On May 19, 2017, the Company issued 200,000 shares
to International Monetary.
|
|
d)
|
On
May 1, 2017, IXB entered into a service agreement with Segra Biogenesis Corp. (“Segra”)
whereby Segra will design a cannabis tissue culture facility for IXB. In consideration
of the services, IXB will pay to Segra CAD$25,461.
|
|
e)
|
On
May 24, 2017, the Company entered into a lease agreement for premises located in Carson
City, Nevada for hemp oil processing. The leases commences on August 1, 2017 and is for
a term of three years ending July 31, 2020. From August 1, 2017 to July 31, 2017, the
monthly base rent is $6,579.30. From August 1, 2018 to July 31, 2019, the monthly base
rent is $6,776.68. From August 1, 2019 to July 31, 2020, the monthly base rent is $6,979.98.
|
|
f)
|
On
May 26, 2017, the Company entered into a Consulting Agreement (“Agreement”)
with Global Discovery Group (“Global”) for a period of six months. Pursuant
to the Agreement, in exchange for consulting services, the Company will issue 700,000
options to the consultant to purchase 700,000 shares of common stock of the Company at
$0.001 per share. The options shall vest as follows: 450,000 options vest immediately
upon issuance on May 26, 2017 and expire on July 7, 2017, 100,000 options shall vest
on July 8, 2017 and expire on August 4, 2017, 100,000 options shall vest on August 5,
2017 and expire on September 1, 2017, 50,000 options shall vest on September 2, 2017
and expire on September 29, 2017, and 25,000 options shall vest on September 30, 2017
and expire on October 27, 2017.
|
|
g)
|
On
August 14, 2017, the Company entered into a Sales Agreement with Positively Green Organics,
LLC (“PGO”), whereby PGO has agreed to farm cannabidol flower for the Company’s
processing and sales to third-parties (the “Sales Agreement”). PGO has committed
150 acres of farming land for the manufacturing process. In addition to processing and
sales, the Company will be providing ancillary support services to PGO as part of the
overall farming and manufacturing process. PGO is to deliver 10% or more of cannabidol
flower with less than .3% THC or cannabidol flower approved by the State of Nevada Department
of Agriculture to the Company. In turn, the Company will process the cannabidol flower
and sell all of the cannabidol flower biomass to third-parties. The Company will be capped
at 22,000 pounds per month unless otherwise agreed to by the parties. The Company and
PGO have agreed to a profit sharing relationship from the sales.
|
|
h)
|
On
September 25, 2017, the Company entered into a Consulting agreement for corporate finance
and consulting services for a period of 3 months. Pursuant to the agreement, the Company
agreed to pay $10,000 and to issue 10,000 shares of the Company’s common stock
per month.
|
Other
than the litigation identified herein, the Company is not presently subject to any material litigation nor, to its knowledge,
is any material litigation threatened against the Company, which if determined unfavorably to the Company, would have a material
adverse effect on the Company's consolidated financial position, consolidated results of operations, or consolidated cash flows.
|
a)
|
The
Company is a defendant in a civil matter pending in Maricopa county, Arizona brought
by a current shareholder – Raymond and Winnie Yule. The plaintiff was a member
in American Realty prior to the Share Exchange Agreement with the Company was effectuated.
The plaintiff alleges that American Realty promised a particular real estate investment
strategy and were assured a certain rate of return. The plaintiff alleges that American
Realty failed in these matters and seeks for damages. On September 15, 2017, to settle
the case, the Company sold 8 properties and redeemed 50,289 shares of common stock from
Raymond and Winnie Yule. The Company recorded a loss on settlement of $740,756 during
the six months ended September 30, 2017.
|
|
b)
|
There
have been allegations of fraud made against the CEO of the Company by William Bills,
Joaquin Flores and George Elam, all of whom are shareholders in the company as a result
of the Stock Exchange Agreement as described in Note 4. Our counsel has conducted investigations
into the matter, and has concluded that there is no merit to the allegations and that
such allegations have been asserted as an attempt to either extort money out of the company
or additional stock.
|
The
Company follows a policy of monitoring its properties for the presence of hazardous or toxic substances. While there can be no
assurance that a material environmental liability does not exist at its properties, the Company is not currently aware of any
environmental liability with respect to its properties that would have a material effect on its consolidated balance sheets, consolidated
statements of operations, or consolidated cash flows. Additionally, the Company is not aware of any material environmental liability
or any unasserted claim or assessment with respect to an environmental liability that management believes would require additional
disclosure or the recording of a loss contingency.
The
Company, due to the nature of its relationship with PRM, has been the subject of an investigation by the State of Idaho. The specific
focus of the investigation is on PRM.
The
State of Arizona’s Corporation Commission, Securities Division issued a letter and subpoena for formal interview on March
21, 2017. The specific focus of the investigation is not clear at this time.
Management
has evaluated subsequent events up to and including November 20, 2017, which is the date the statements were available for issuance
and determined there are no reportable subsequent events except the following:
On
October 3, 2017, the Company entered into a Purchase Agreement to purchase a 46,060 square foot building in Carson City, Nevada
(the “Property”) by or before November 4, 2017. The building is intended to serve as the Company’s new research
and development laboratory with an indoor grow facility specifically for its industrial hemp genetics – the core of the
Company’s business. The purchase price for the facility is $1,300,000. At November 20, the Company has not closed this transaction.
On
October 16, 2017, the Company entered into an Investor Relations Agreement for a term of six months. The initial compensation
was paid on October 16, 2017 with the payment of $5,000. In addition, the Company issued 360,000 shares of common stock on October
20, 2017. The Company also agreed to continue to pay $5,000 per month starting on November 16, 2017 and continuing until March
16, 2018 for a total of $30,000.
On
October 25, 2017, the Company issued 10,000 shares of common stock pursuant to the consulting agreement as discussed in Note 11(h).
On
October 27, 2017, the Company issued 25,000 shares of common stock upon the exercise of 25,000 options. See Note 11(f).
On
November 1, 2017, the Company entered into three consulting agreements for a term of six months. Pursuant to the agreements, the
Company agreed to issue 700,000 shares of common stock to each consultant. 1,400,000 of the 2,100,000 shares were issued on November
8, 2017. The remaining 700,000 shares have not been issued as at November 20, 2017.
On
November 1, 2017, the Company and David Lamont Manaway and Juhuru Holdings, Ltd. (collectively, the “Selling Shareholders”),
closed on their Agreement for Sale of Shares of Pharmaceutical Development Company (Pty), Ltd., a company incorporated under the
laws of the Kingdom of Lesotho (“PDC”). The transaction had been approved by the Board of Directors on October 30,
2017. In consideration for the issuance of 1,300,000 shares of restricted common stock in the Company and $200,000, the Company
acquired 1,000 shares of common stock from the Selling Shareholders resulting in PDC being a wholly-owned subsidiary of the Company.
On November 1, 2017, the Company issued 1,300,000 shares to the Selling Shareholders.
On
November 6, 2017, the Company issued 1,000 shares of common stock as finders fees in connection with a stock subscription agreement.
Subsequent
to September 30, 2017, the Company sold 1 property for proceeds of $239,248.
Subsequent
to September 30, 2017, the Company issued 375,000 shares for proceeds of $306,000.
Subsequent
to September 30, 2017, the Company repaid $115,000 to Firstfire.
|
12.
|
Discontinued
Operations
|
On
April 6, 2017, the Company completed a reverse acquisition (Note 4) and changed the focus of the business as the Company is no
longer pursuing to be a REIT. The assets and liabilities related to the REIT business have been presented as held for discontinued
operations following the approval of management to sell the assets and liabilities.
|
i.
|
Current
assets of disposal group classified as held for discontinued operations
|
|
2017
$
|
2016
$
|
|
|
|
Accounts
receivable
|
310
|
2,406
|
Other
assets
|
16,892
|
209,1520
|
Due
from related party
|
103,566
|
–
|
|
|
|
Total
|
120,768
|
211,558
|
|
ii.
|
Non-current
assets of disposal group classified as held for discontinued operations
|
|
2017
$
|
2016
$
|
|
|
|
Land
|
1,663,713
|
6,736,848
|
Building
and improvements, net
|
687,415
|
4,390,398
|
Loan
receivable – related party
|
242,979
|
–
|
|
|
|
Total
|
2,594,107
|
11,127,246
|
|
iii.
|
Current
liabilities of disposal group classified as held for discontinued operations
|
|
2017
$
|
2016
$
|
|
|
|
Accounts
payable and accrued liabilities
|
38,411
|
119,291
|
Due
to related parties
|
136
|
7,164
|
Note
payable – related parties
|
–
|
74,307
|
Prepaid
rent received
|
1,780
|
13,048
|
Note
payable
|
6,870
|
386,656
|
|
|
|
Total
|
47,197
|
600,466
|
|
iv.
|
Non-current
liabilities of disposal group classified as held for discontinued operations
|
|
2017
$
|
2016
$
|
|
|
|
Note
payable
|
652,836
|
4,690,077
|
|
|
|
Total
|
652,836
|
4,690,077
|
Analysis
of the result of discontinued operations, and the result on the re-measurement of assets is as follows:
|
|
For
the
Three
Months
Ended
September
30,
2017
$
|
|
For
the
Three
Months
Ended
September
30,
2016
$
|
|
April
6, 2017
through
September
30, 2017
$
|
|
January
1, 2017
through
April
6, 2017
$
|
|
For
the
Nine
Months
Ended
September
30,
2016
$
|
|
|
|
Successor
|
|
|
|
Predecessor
|
|
|
|
Successor
|
|
|
|
Predecessor
|
|
|
|
Predecessor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
44,496
|
|
|
|
175,695
|
|
|
|
192,782
|
|
|
|
170,819
|
|
|
|
503,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
25,767
|
|
|
|
43,864
|
|
|
|
56,772
|
|
|
|
43,269
|
|
|
|
109,259
|
|
General
and administrative
|
|
|
728,346
|
|
|
|
1,261,364
|
|
|
|
1,266,236
|
|
|
|
421,434
|
|
|
|
3,498,539
|
|
Interest
expense
|
|
|
35,385
|
|
|
|
91,038
|
|
|
|
102,617
|
|
|
|
78,371
|
|
|
|
286,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
expenses
|
|
|
789,498
|
|
|
|
1,396,266
|
|
|
|
1,425,625
|
|
|
|
543,074
|
|
|
|
3,894,324
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss before other income (expenses) from discontinued operations
|
|
|
(745,002
|
)
|
|
|
(1,220,571
|
)
|
|
|
(1,232,843
|
)
|
|
|
(372,255
|
)
|
|
|
(3,391,114
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Income
|
|
|
1,389
|
|
|
|
—
|
|
|
|
1,389
|
|
|
|
—
|
|
|
|
—
|
|
(Loss)
gain on sale of properties
|
|
|
(661,672
|
)
|
|
|
—
|
|
|
|
(728,839
|
)
|
|
|
269,521
|
|
|
|
4,981
|
|
Impairment
of real estate properties
|
|
|
(149,860
|
)
|
|
|
—
|
|
|
|
(277,762
|
)
|
|
|
(37,071
|
)
|
|
|
—
|
|
Loss
from disposal of subsidiary
|
|
|
(1,066,426
|
)
|
|
|
—
|
|
|
|
(1,066,426
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss from discontinued operations
|
|
|
(2,621,571
|
)
|
|
|
(1,220,571
|
)
|
|
|
(3,304,481
|
)
|
|
|
(139,805
|
)
|
|
|
(3,386,133
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows:
|
|
For
the
Six Months Ended
September 30,
2017
|
|
For
the
Three Months
Ended
March 31,
2017
|
|
For
the
Nine Months
Ended
September 30,
2016
|
|
|
|
Successor
|
|
|
|
Predecessor
|
|
|
|
Predecessor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss from discontinued operations
|
|
|
(3,304,481
|
)
|
|
|
(139,805
|
)
|
|
|
(3,386,133
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items
not affecting cash:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
56,772
|
|
|
|
43,269
|
|
|
|
109,260
|
|
Loss
(gain) on sale of assets
|
|
|
728,839
|
|
|
|
(269,521
|
)
|
|
|
(4,981
|
)
|
Impairment
of real estate properties
|
|
|
277,762
|
|
|
|
37,071
|
|
|
|
—
|
|
Stock-based
compensation
|
|
|
—
|
|
|
|
—
|
|
|
|
1,950,794
|
|
Write-off
of accounts receivable
|
|
|
—
|
|
|
|
1,950
|
|
|
|
—
|
|
Loss
on disposal of subsidiary
|
|
|
1,066,426
|
|
|
|
—
|
|
|
|
—
|
|
Imputed
Interest
|
|
|
(1,389
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(5,030
|
)
|
|
|
(5,826
|
)
|
|
|
(6,188
|
)
|
Prepaid
expenses
|
|
|
148,870
|
|
|
|
40,145
|
|
|
|
(39,566
|
)
|
Accounts
payable
|
|
|
(45,783
|
)
|
|
|
(2,130
|
)
|
|
|
21,785
|
|
Accrued
liabilities
|
|
|
(42,830
|
)
|
|
|
20,357
|
|
|
|
31,575
|
|
Prepaid
rent received
|
|
|
(12,214
|
)
|
|
|
946
|
|
|
|
(15,760
|
)
|
Due
to related parties
|
|
|
1,792
|
|
|
|
18,330
|
|
|
|
16,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash used in operating activities – discontinued operations
|
|
|
(1,131,266
|
)
|
|
|
(255,214
|
)
|
|
|
(1,322,309
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
of real estate properties and improvements
|
|
|
(11,005
|
)
|
|
|
(3,592
|
)
|
|
|
(22,908
|
)
|
Proceeds
from sale of real estate properties, net
|
|
|
3,258,951
|
|
|
|
384,996
|
|
|
|
211,200
|
|
Proceeds
from sale of subsidiary
|
|
|
22,651
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash provided by investing activities – discontinued operations
|
|
|
3,270,597
|
|
|
|
381,404
|
|
|
|
188,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advances
received from related party
|
|
|
5,000
|
|
|
|
—
|
|
|
|
—
|
|
Proceeds
from notes payable
|
|
|
—
|
|
|
|
—
|
|
|
|
325,232
|
|
Repayment
of related party note payable
|
|
|
(1,478
|
)
|
|
|
(1,685
|
)
|
|
|
—
|
|
Repayment
of notes payable
|
|
|
(1,232,208
|
)
|
|
|
(19,742
|
)
|
|
|
(52,327
|
)
|
Repayment
of related party advances
|
|
|
(61,402
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash (used in) provided by investing activities – discontinued operations
|
|
|
(1,290,088
|
)
|
|
|
(21,427
|
)
|
|
|
272,905
|
|
Note
receivable
On
September 20, 2017, the Company sold a property to PRM, the manager of a former subsidiary of the Company for a note receivable
in the amount of $325,000. The note is non-interest bearing, due on October 1, 2022 and secured by the property sold to PRM. Pursuant
to ASC 835-30, the Company determined the present value of the note by discounting the note at an imputed interest rate of 6.07%,
resulting in a carrying value of $241,590 at issuance. The resulting discount of $83,410 is to be recognized as interest income
over the term of the note. As at September 30, 2017, the Company has recognized interest income of $1,389 and the carrying value
of the note was increased to $242,979.
Investment
in Real Estate
|
September
30,
2017
|
December
31,
2016
|
|
|
|
Cost
of real estate properties
|
$ 2,606,760
|
$ 11,603,385
|
Accumulated
depreciation
|
(93,263)
|
(354,639)
|
Impairment
of real estate properties
|
(162,369)
|
(121,500)
|
|
|
|
Balance
at the end of the period
|
$ 2,351,128
|
$ 11,127,246
|
During
the six months ended September 30, 2017, the Company sold 34 properties for gross proceeds of $5,638,395 and a note receivable
in the amount $325,000 and recognized a loss on sale of $728,839. Of the $5,638,395 proceeds, $2,381,411 was used to settle debt
associated with the properties.
During
the three months ended June 30, 2017, the Company discovered that $267,841 of improvement costs for a property owned by the Manager
of ARP were erroneously capitalized by and paid by the Company during the fiscal years 2014 – 2016 ($52,000 in 2014, $201,932
in 2015 and $13,909 in 2016). $65,909 of the $267,841 capitalized cost was related to a property the predecessor sold during the
3 months ended March 31, 2017. $186,932 of the $267,841 capitalized cost was related to another property that remains a property
of the Company as at June 30, 2017. The error was corrected during the three months ended June 30, 2017 and the $247,841 capitalized
during fiscal year 2014-2016 and $15,000 of depreciation expense were reversed. As one of the properties was already sold, the
Company recorded a gain of $65,909 on sale of asset.
During
the three months ended March 31, 2017, the predecessor recorded depreciation expense of $43,269 for its real estate properties.
During the six months ended September 30, 2017, the Company recorded depreciation expense of $56,772 for its real estate properties.
During the nine months ended September 30, 2016, the predecessor recorded depreciation expense of $109,260 for its real estate
properties.
During
the three months ended March 31, 2017, the predecessor recorded impairment of $37,071 for its real estate properties. During the
six months ended September 30, 2017, the Company recorded impairment of $277,762 for its real estate properties. During the nine
months ended September 30, 2016, no impairment was recorded for its real estate properties by the predecessor.
Prepaid
Rent Received
|
September
30,
2017
|
December
31,
2016
|
|
|
|
Balance,
beginning of period
|
$ 13,994
|
$ 39,598
|
Prepaid
rent recognized as revenue during the period
|
(73,903)
|
(160,559)
|
Prepaid
rent received during the period
|
61,689
|
134,009
|
|
|
|
Balance,
end of period
|
$ 1,780
|
$ 13,048
|
Related
Party Transactions
|
a)
|
On
July 13, 2016, the Company entered into the Master UPREIT Formation Agreement resulting
in the formation of AHIT NNMP, LLP, a Maryland limited liability company. Pursuant to
the agreement, the Company agreed to retain the designee of the Limited Partner to serve
as property manager during the period from the closing of the transaction to the exercise
of the conversion option. In consideration for the property management services, the
Limited Partner or its designee shall receive a property management fee equal to a mutually
agreeable yearly fee based on a good faith analysis of net profits from the operation
of the partnership for the year, but under no circumstances in excess of $120,000.
|
|
b)
|
As
of June 30, 2017, the Company is indebted to the former limited partner of AHIT Valfre,
LLP for $136 (December 31, 2016 - $136), of repair expenses the limited partner paid
on behalf of the Company.
|
|
c)
|
On
July 15, 2016, the Company entered into a Consultancy Agreement with the Vice President
of the Company for consulting services. The Consultancy Agreement is for a term of one
year. In addition to a $30,000 signing bonus, the Company has agreed to issue 25,000
restricted shares as compensation and bi-weekly monetary compensation that is on par
with the value of the services provided by the Vice President. On July 20, 2016, the
Company issued the 25,000 shares of common stock with a fair value of $75,000 to the
Vice President of the Company.
|
|
d)
|
On
July 15, 2016, the Company entered into a Board Director Agreement whereby the Company
has agreed to issue 10,000 restricted shares of common stock as compensation. In addition
to the 10,000 shares of common stock, the Company has agreed to pay the Director from
time to time monetary and equity compensation for the services. As at September 30, 2017,
the Company has not issued the 10,000 shares.
|
|
e)
|
On
July 21, 2016, the Company entered into a Board Director Agreement whereby the Company
has agreed to issue 10,000 restricted shares of common stock as compensation. In addition
to the 10,000 shares of common stock, the Company has agreed to pay the Director from
time to time monetary and equity compensation for the services. On October 31, 2016,
the Company issued the 10,000 shares of common stock with a fair value of $30,000.
|
|
f)
|
On
July 14, 2017, the limited partner of AHIT NNMP purchased from the Company its General
Partnership interest in AHIT NNMP for $35,000. As a result, the net assets of AHIT-NNMP
of $1,101,426 was derecognized and a loss on sale of subsidiary of $1,066,426 was recognized.
|
|
g)
|
On
September 20, 2017, the Company sold one property to PRM, the manager of a former subsidiary
of the Company for a $325,000 note receivable. The note is non-interest bearing and secured
by the property sold to PRM and due on October 1, 2022.
|
|
h)
|
During
the three months ended March 31, 2017, the predecessor paid commission of $31,575 to
a company owned by the former CFO of the predecessor. During the six months ended September
30, 2017, the Company paid commission of $129,185 to a company owned by the director
of the Company.
|
|
i)
|
American
Realty Partners (“ARP”), the Company’s former subsidiary, has been
advised and managed by Performance Realty Management, LLC (“PRM”), an Arizona
limited liability company (the “Manager”). At the formation of ARP, ARP agreed
to pay the Manager of ARP quarterly management fees equal to the greater of: (a) $120,000
on an annual basis, or (b) 1% of the total assets of ARP in consideration for the management
services to be rendered to or on behalf of ARP by the Manager. Commencing January 1,
2016, PRM started to serve as the Manager of ARP at no cost.
|
During
the six months ended September 30, 2017, the Company discovered that $267,841 of improvement costs for a property owned by the
Manager of ARP were erroneously capitalized by and paid by the Company during the fiscal years 2014 – 2016 ($52,000 in 2014,
$201,932 in 2015 and $13,909 in 2016). The error was corrected during the six months ended September 30, 2017. Before the adjustment,
ARP was indebted to the Manager of ARP for $164,275, which represents advances provided by the Manager of ARP for daily operations.
The correction of the error resulted in a receivable from the Manager of APR in the amount of $103,566. As at December 31, 2016,
ARP is indebted to the Manager of APR for $363,698, which represents advances provided by the Manager of ARP for daily operations
|
j)
|
As
of September 30, 2017, the Company is indebted to the former CFO of the Company, and
three companies owned by the former CFO of the Company, for $nil (December 31, 2016 -
$44,030), which represents advances made to the Company by the former CFO and the three
companies owned by the former CFO.
|
Notes
Payable
|
September
30,
2017
$
|
December
31,
2016
$
|
|
|
|
Mortgage
payable on February 20, 2034, bearing interest at a variable rate, collateralized by a deed of trust on the real estate property
purchased with the loan
|
68,893
|
194,984
|
Promissory
note payable on November 1, 2019, bearing interest at 5.371% per annum, collateralized by the real estate properties titled
to ARP Borrower, LLC and 100% equity ownership in ARP Borrower, LLC. The note is also secured by the Company
|
–
|
1,628,276
|
Promissory
note payable on December 1, 2020, bearing interest at 5.88% per annum, collateralized by the real estate properties titled
to ARP Borrower II, LLC and 100% equity ownership in ARP Borrower II, LLC
|
–
|
956,815
|
Promissory
note payable on May 27, 2017, bearing interest at 16% per annum, collateralized by a deed of trust on the real estate property
purchased with the loan
|
–
|
180,000
|
Promissory
note payable on July 8, 2017, bearing interest at 18% per annum initially and at 12% per annum after four months, collateralized
by a deed of trust on the real estate property purchased with the loan
|
–
|
80,000
|
Promissory
note payable on October 1, 2017, bearing interest at 16% per annum, collateralized by a deed of trust on the real estate properties
titled to ARP
|
–
|
122,298
|
Promissory
note payable on January 1, 2022, bearing interest at 10% per annum, collateralized by a deed of trust on the real estate properties
purchased with the loan
|
350,000
|
350,000
|
Mortgage
payable on April 1, 2053, bearing interest at 2% per annum, collateralized by a deed of trust on the real estate properties
purchased with the loan
|
240,813
|
244,767
|
Promissory
note payable on May 1, 2021, bearing interest at 6.07% per annum, collateralized by the real estate properties titled to AHIT
Valfre, LLP and ARP Borrower, LLC
|
–
|
1,196,022
|
Mortgage
payable on April 1, 2028, bearing interest at 2.985% per annum, collateralized by the real estate property purchased with
the loan
|
–
|
123,571
|
|
|
|
|
659,706
|
5,076,733
|
Note
payable – related party, payable on June 1, 2026, bearing interest at 4.5% per annum, collateralized by a deed of trust
on the real estate properties purchased with the loan
|
–
|
74,307
|
|
659,706
|
5,151,040
|
Less:
Current Portion of Note payable
|
(6,870)
|
|
|
652,836
|
|
The
following table schedules the principal payments on the notes payable for the next five years and thereafter as of September 30,
2017:
Year
|
Amount
|
2017
|
$ 1,504
|
2018
|
7,180
|
2019
|
7,379
|
2020
|
7,583
|
2021
|
7,793
|
thereafter
|
628,267
|
|
|
Total
|
$ 659,706
|
Single
Family Residence Acquisitions
As
of September 30, 2017, the Company owns 6 residential properties and 1 commercial property. The estimated useful life of the buildings
and improvements related to these assets is 27 years. The following table sets forth the metropolitan statistical area, metropolitan
division, number of homes, aggregate net investment, and average investment for each home acquired.
MSA
/ Metro Division
|
Number
of Homes
|
Aggregate
Investment
|
Average
Investment per Home
|
Arizona
|
2
|
$ 591,041
|
$ 295,521
|
California
|
3
|
1,767,323
|
589,108
|
Texas
|
2
|
248,396
|
124,198
|
|
|
|
|
Total
and Weighted Average
|
7
|
$ 2,606,760
|
$ 372,394
|
The
Company computes depreciation using the straight-line method over the estimated useful lives of 27 years for building cost. The
Company makes this determination based on subjective assessments as to the useful lives of the Company’s properties for
purposes of determining the amount of depreciation to record on an annual basis with respect to our investments in single family
real estate.
Employment
Agreements
On
April 15, 2016, the Company entered into employment agreements with two individuals for a term of one year. The Company agreed
to issue an aggregate of 200,000 restricted shares as compensation and weekly monetary compensation that is on par with the value
of the services provided by the consultants. On July 20, 2016 and July 26, 2016, the Company issued an aggregate of 200,000 shares
to the consultants.
On
July 15, 2016, the Company entered into an employment agreement with the Vice President of the Company for a term of one year.
The Company agreed to issue 25,000 restricted shares as compensation and bi-weekly monetary compensation that is on par with the
value of the services provided by the Vice President of the Company. In addition, the Company agreed to pay the Vice President
a signing bonus of $30,000. On July 20, 2016, the Company issued 25,000 shares to the Vice President of the Company.
On
December 8, 2016, the Company entered into an employment agreement with its Property Manager for an initial term of six months
(“Probation Period”). During the Probation Period, the compensation is to be determined solely by the Company exercising
its sole discretion. Following the Probation Period, the Company shall pay the Property Manager compensation equal to 5% of gross
rental income from the Company’s tenants.
Lease
Agreements
The
Company rents properties under non-cancellable lease agreements with a term of one year. Future minimum rental revenues under
leases existing on our properties at September 30, 2017 through the end of their term, are as follows:
Fiscal
Year 2017
|
$ 5,835
|
Fiscal
Year 2018
|
3,120
|
|
|
Total
|
$ 8,955
|