Nevada
|
20-5000381
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
181 N. Arroyo Grande Blvd. Ste. 140B
|
||
Henderson, NV
|
89074
|
|
(Address of principal executive offices)
|
(Zip code)
|
|
(888) 901-4550
|
||
(Registrant's telephone number, including area code)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company þ
|
PART I - FINANCIAL INFORMATION
|
Page
|
3
|
|
19
|
|
24
|
|
24
|
|
PART II - OTHER INFORMATION
|
|
25
|
|
25
|
|
25
|
|
25
|
|
25
|
|
25
|
|
26
|
June 30, 2015
|
December 31, 2014
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash
|
$
|
294,391
|
$
|
738,610
|
||||
Accounts receivable
|
459,385
|
-
|
||||||
Other receivables, net
|
648,906
|
20,446
|
||||||
Note receivable
|
647,652
|
594,485
|
||||||
Prepaid assets
|
317,347
|
134,666
|
||||||
Assets held for disposal, net
|
-
|
450,000
|
||||||
Due from related parties
|
|
103,644
|
104,868
|
|||||
Inventory
|
460,917
|
88,559
|
||||||
Other current assets
|
21,844
|
19,477
|
||||||
Total current assets
|
2,954,086
|
2,151,111
|
||||||
Property, plant, equipment, mine development and land, net
|
8,867,452
|
6,107,441
|
||||||
Intellectual property
|
2,745,229
|
2,745,229
|
||||||
Goodwill
|
1,660,730
|
-
|
||||||
Other assets
|
25,582
|
-
|
||||||
Total assets
|
$
|
16,253,079
|
$
|
11,003,781
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$
|
3,079,037
|
$
|
1,680,408
|
||||
Notes payable, current portion
|
4,214,459
|
2,123,100
|
||||||
Convertible notes payable, net
|
260,000
|
260,000
|
||||||
Total current liabilities
|
7,553,496
|
4,063,508
|
||||||
Notes payable, non-current portion
|
2,301,189
|
1,910,495
|
||||||
Total liabilities
|
9,854,685
|
5,974,003
|
||||||
Stockholders’ equity:
|
||||||||
Common stock: $0.001 par value; authorized 200,000,000 shares; issued and
outstanding 119,320,696 and 94,032,340 shares
|
119,321
|
94,032
|
||||||
Additional paid-in capital
|
44,473,407
|
40,984,888
|
||||||
Common stock payable
|
1
|
667,671
|
||||||
Accumulated deficit
|
(41,325,057)
|
(45,760,739
|
)
|
|||||
Accumulated other comprehensive income
|
(46,400
|
)
|
153,923
|
|||||
Total Firma Holdings stockholders’ equity
|
3,221,272
|
(3,860,225
|
)
|
|||||
Non-controlling interest
|
3,177,122
|
8,890,003
|
||||||
Total stockholders’ equity
|
6,398,394
|
5,029,778
|
||||||
Total liabilities and stockholders’ equity
|
$
|
16,253,079
|
$
|
11,003,781
|
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Net sales and revenues
|
$ | 243,064 | $ | - | $ | 243,064 | $ | 105,316 | ||||||||
Cost of products sold
|
319,713 | - | 319,713 | - | ||||||||||||
Gross margin (deficit)
|
(76,649 | ) | - | (76,649 | ) | 105,316 | ||||||||||
Exploration expenses
|
3,928 | 312,468 | 4,625 | 475,861 | ||||||||||||
Sales, general and administrative expenses
|
929,455 | 637,162 | 1,663,183 | 1,190,422 | ||||||||||||
Net operating loss
|
(1,010,032 | ) | (949,630 | ) | (1,744,457 | ) | (1,560,967 | ) | ||||||||
Non-operating (loss) income:
|
||||||||||||||||
Interest income
|
39,575 | 12,588 | 78,133 | 25,042 | ||||||||||||
Interest expense
|
(24,599 | ) | (60,338 | ) | (37,104 | ) | (186,681 | ) | ||||||||
Gain on debt due to extinguishment
|
- | - | 148,115 | 5,000 | ||||||||||||
Gain (loss) on disposal or sale of assets
|
4,078 | 3,882 | 4,078 | (50,676 | ) | |||||||||||
Other income
|
383 | 99 | 1,557 | 11,860 | ||||||||||||
Total non-operating income (loss)
|
19,437 | (43,769 | ) | 194,779 | (195,455 | ) | ||||||||||
Loss before income taxes
|
(990,595 | ) | (993,399 | ) | (1,549,678 | ) | (1,756,422 | ) | ||||||||
Income tax provision
|
- | - | - | - | ||||||||||||
Loss before discontinued operations
|
(990,595 | ) | (993,399 | ) | (1,549,678 | ) | (1,756,422 | ) | ||||||||
Gain on discontinued operations of Tara Gold
Resources Corp., (including loss on disposal of
$19,971), net of tax
|
- | - | 5,978,575 | - | ||||||||||||
Net income (loss)
|
(990,595 | ) | (993,399 | ) | 4,428,897 | (1,756,422 | ) | |||||||||
Net loss attributable to non-controlling interest
|
243 | 239 | 6,785 | 4,902 | ||||||||||||
Net income (loss) attributable to Firma Holdings’
shareholders |
(990,352 | ) | (993,160 | ) | 4,435,682 | (1,751,520 | ) | |||||||||
Other comprehensive loss:
|
||||||||||||||||
Foreign currency translation loss
|
(69,400 | ) | (11,427 | ) | (20,148 | ) | (15,153 | ) | ||||||||
Unrealized loss on fair value of stock
|
- | - | (180,175 | ) | - | |||||||||||
Total comprehensive income (loss)
|
$ | (1,059,752 | ) | $ | (1,004,587 | ) | $ | 4,235,359 | $ | (1,766,673 | ) | |||||
Loss before discontinued operations, basic
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.02 | ) | ||||
Discontinued operations per share, basic
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | 0.06 | $ | (0.00 | ) | |||||
Net income (loss) per share, basic
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | 0.04 | $ | (0.02 | ) | |||||
Weighted average number of shares, basic
|
100,845,696 | 81,545,798 | 99,038,839 | 81,315,318 | ||||||||||||
Loss before discontinued operations, diluted
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.02 | ) | ||||
Discontinued operations per share, diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | 0.05 | $ | (0.00 | ) | |||||
Net income (loss) per share, diluted
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | 0.04 | $ | (0.02 | ) | |||||
Weighted average number of shares, diluted
|
100,845,696 | 81,545,798 | 109,488,844 | 81,315,318 |
For the Six Months Ended
June 30,
|
||||||||
2015 | 2014 | |||||||
Cash flows from operating activities:
|
||||||||
Net income (loss) attributable to Firma Holdings’ shareholders
|
$ | 4,435,682 | $ | (1,751,520 | ) | |||
Adjustments to reconcile net income (loss) to net cash:
|
||||||||
Depreciation and amortization
|
125,312 | 146,835 | ||||||
Allowance for doubtful accounts
|
(123,993 | ) | 51,968 | |||||
Stock based compensation
|
56,136 | 59,645 | ||||||
Non-controlling interest in net income (loss) of consolidated subsidiaries
|
(6,785 | ) | (4,902 | ) | ||||
Accretion of beneficial conversion feature and debt discount
|
- | 160,767 | ||||||
Gain on debt due to extinguishment
|
(148,115 | ) | (5,000 | ) | ||||
Other
|
(4,078 | ) | 50,705 | |||||
Discontinued operations
|
(5,978,575 | ) | - | |||||
Changes in current operating assets and liabilities:
|
||||||||
Accounts receivables
|
(84,831 | ) | - | |||||
Other receivables, net
|
(54,467 | ) | (23,029 | ) | ||||
Prepaid expenses
|
(199,302 | ) | 6,925 | |||||
Inventory
|
(109,345 | ) | - | |||||
Note receivable, current
|
(53,168 | ) | - | |||||
Other assets
|
(8,520 | ) | (108 | ) | ||||
Accounts payable and accrued expenses
|
(237,003 | ) | 666,076 | |||||
Net cash used in operating activities
|
(2,391,052 | ) | (641,638 | ) | ||||
Cash flows from investing activities:
|
||||||||
Cash included in acquisition of Sicilian Sun Ltd., LLC and subsidiary
|
2,189 | - | ||||||
Acquisition of intellectual property
|
- | (547,412 | ) | |||||
Net cash provided by (used in) investing activities
|
2,189 | (547,412 | ) | |||||
Cash flows from financing activities:
|
||||||||
Proceeds from common stock sales
|
1,190,000 | 1,295,102 | ||||||
Proceeds from notes payable
|
850,000 | 110,000 | ||||||
Payments towards notes payable
|
(76,431 | ) | (32,561 | ) | ||||
Change in due to/from related parties, net
|
1,223 | (113,180 | ) | |||||
Net cash provided by financing activities
|
1,964,792 | 1,259,361 | ||||||
Effect of exchange rate changes on cash
|
(20,148 | ) | (15,153 | ) | ||||
Net (decrease) increase in cash
|
(444,219 | ) | 55,158 | |||||
Beginning of period cash balance
|
738,610 | 76,758 | ||||||
End of period cash balance
|
$ | 294,391 | $ | 131,916 | ||||
Supplemental Information:
|
||||||||
Interest paid
|
$ | 1,605 | $ | 3,172 | ||||
Income taxes paid
|
$ | - | $ | - | ||||
Non-cash Investing and Financing Transactions:
|
||||||||
Beneficial conversion value for convertible debt and financial instruments
|
$ | - | $ | 94,850 | ||||
Reclassification of asset held for sale to other receivables
|
$ | 450,000 | $ | - | ||||
Reclassification of prepaid to deposit for acquisition
|
$ | 19,428 | $ | - | ||||
Acquisition of Sicilian Sun Limited, LLC and subsidiary with common stock
|
$ | 1,600,000 | $ | - | ||||
Acquisition of intellectual property through debt and options
|
$ | - | $ | 2,186,529 | ||||
Other
|
$ | - | $ | 47,466 |
Note 1.
|
Nature of Business and Significant Accounting Policies
|
|
June 30, 2015 (unaudited)
|
|||
Current exchange rate
|
Ps.
|
15.6599
|
EU
|
1.1094
|
Weighted average exchange rate for the six months ended
|
Ps.
|
14.7990
|
EU
|
1.1026
|
June 30, 2014 (unaudited)
|
|||
Current exchange rate
|
Ps.
|
13.0002
|
|
Weighted average exchange rate for the six months ended
|
Ps.
|
13.1171
|
June 30, 2015
|
December 31, 2014
|
|||||||
(Unaudited)
|
||||||||
Allowance – recoverable value-added taxes
|
$ | 1,353,509 | $ | 1,436,115 | ||||
Allowance – other receivables
|
385,468 | 426,853 | ||||||
Total
|
$ | 1,738,977 | $ | 1,862,968 |
Level 1
|
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
|
Level 2
|
Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability;
|
Level 3
|
Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity).
|
Note 2.
|
Inventory
|
June 30, 2015
|
December 31, 2014
|
|||||||
(Unaudited)
|
||||||||
Raw materials and packaging
|
$ | 283,033 | $ | - | ||||
Finished foods
|
85,470 | - | ||||||
SSF inventory
|
368,503 | - | ||||||
Component inventory parts for SmartPacTM
|
92,414 | 88,559 | ||||||
$ | 460,917 | $ | 88,559 |
Note 3.
|
Property, Plant, Equipment, Mine development and Land, net
|
June 30, 2015
|
December 31, 2014
|
|||||||
(Unaudited)
|
||||||||
Land
|
$ | 19,590 | $ | 19,590 | ||||
Mining concessions:
|
||||||||
Pilar (a)
|
710,172 | 710,172 | ||||||
Don Roman
|
521,739 | 521,739 | ||||||
Las Nuvias
|
100,000 | 100,000 | ||||||
Centenario
|
635,571 | 635,571 | ||||||
La Palma
|
80,000 | 80,000 | ||||||
La Verde
|
60,000 | 60,000 | ||||||
Picacho Groupings
|
1,571,093 | 1,571,093 | ||||||
Mining concessions
|
3,678,575 | 3,678,575 | ||||||
Property, plant and equipment
|
6,517,597 | 3,620,151 | ||||||
10,215,762 | 7,318,316 | |||||||
Less – accumulated depreciation
|
(1,348,310 | ) | (1,210,875 | ) | ||||
$ | 8,867,452 | $ | 6,107,441 |
|
a.
|
In January 2007, the Company acquired the Pilar de Mocoribo Prospect (“Pilar”) from Tara Gold’s former subsidiary Corporacion Amermin S.A. de C.V. for $739,130 plus $115,737 of value-added tax (as amended). The Company owes $535,658 for this mining concession (including the applicable value-added tax).
|
Debt
|
IVA
|
Total
|
||||||||||
Total remaining debt
|
$ | 486,739 | $ | 77,878 | $ | 564,617 | ||||||
Imputed interest
|
(28,959 | ) | - | (28,959 | ) | |||||||
Present value of debt
|
$ | 457,780 | $ | 77,878 | $ | 535,658 |
Note 4.
|
Assets Held for Disposal, net
|
Note 5.
|
Note Receivable, current
|
Note 6.
|
Notes Payable and Convertible Notes Payable, net
|
June 30, 2015
|
December 31, 2014
|
|||||||
(Unaudited)
|
||||||||
Mining concession (see Note 3)
|
$ | 709,623 | $ | 709,623 | ||||
Notes payable
|
2,831,653 | 306,381 | ||||||
Auto loans
|
- | 11,219 | ||||||
Note payable to Corporacion Amermin S.A. de C.V. (“Amermin”)
|
1,175,122 | 1,175,122 | ||||||
FreshTec required payments
|
1,799,250 | 1,831,250 | ||||||
Convertible notes payable
|
260,000 | 260,000 | ||||||
6,775,648 | 4,293,595 | |||||||
Less – current portion
|
(4,214,459 | ) ) | (2,123,100 | ) | ||||
Less – current portion convertible notes payable
|
(260,000 | ) | (260,000 | ) | ||||
Total – non-current portion
|
$ | 2,301,189 | $ | 1,910,495 |
2016
|
2017
|
2018
|
2019
|
2020
|
Thereafter
|
Total
|
||||||||||||||||||||||
Mining concessions
|
$ | 174,000 | $ | - | $ | - | $ | - | $ | - | $ | 535,623 | $ | 709,623 | ||||||||||||||
Note payables
|
2,241,209 | 213,080 | 377,364 | - | - | - | 2,831,653 | |||||||||||||||||||||
Note payable to Corporacion
Amermin S.A. de C.V.
(“Amermin”)
|
- | - | - | - | - | 1,175,122 | 1,175,122 | |||||||||||||||||||||
FreshTec required payments
|
1,799,250 | - | - | - | - | - | 1,799,250 | |||||||||||||||||||||
Convertible note payable, net
|
260,000 | - | - | - | - | - | 260,000 | |||||||||||||||||||||
Total
|
$ | 4,474,459 | $ | 213,080 | $ | 377,364 | $ | - | $ | - | $ | 1,710,745 | $ | 6,775,648 |
Note 7.
|
Related Party Transactions
|
June 30, 2015
|
December 31, 2014
|
|||||||
(Unaudited)
|
||||||||
Due from related parties
|
$ | 103,644 | $ | 104,868 |
Note 8.
|
Stockholders’ Equity
|
Note 9.
|
Options
|
June 30, 2015
|
December 31, 2014
|
||||
Expected volatility
|
277.069%
|
278.03%
|
|||
Weighted-average volatility
|
277.069%
|
278.03%
|
|||
Expected dividends
|
0
|
0
|
|||
Expected term (in years)
|
1.00
|
1.57
|
|||
Risk-free rate
|
1.570%
|
0.77%
|
Options
|
Shares
|
Weighted-Average
Exercise Price
|
Weighted-Average
Remaining
Contractual Term
|
Aggregate
Intrinsic
Value
|
||||||||||||
Outstanding at December 31, 2014
|
5,150,000
|
$
|
0.23
|
|||||||||||||
Granted
|
1,000,000
|
0.30
|
||||||||||||||
Exercised
|
-
|
-
|
||||||||||||||
Forfeited, expired or cancelled
|
(1,000,000)
|
0.30
|
||||||||||||||
Outstanding at June 30, 2015
|
5,150,000
|
$
|
0.23
|
4.0
|
$
|
140,000
|
||||||||||
Exercisable at June 30, 2015
|
5,150,000
|
$
|
0.24
|
4.0
|
$
|
140,000
|
Non-vested Options
|
Options
|
Weighted-Average
Grant-Date Fair Value
|
||||||
Non-vested at December 31, 2014
|
160,000
|
$
|
0.18
|
|||||
Granted
|
1,000,000
|
0.30
|
||||||
Vested
|
(1,600,000)
|
0.28
|
||||||
Forfeited, expired or cancelled
|
-
|
-
|
||||||
Non-vested at June 30, 2015
|
-
|
$
|
0.25
|
Warrants
|
Shares
|
Weighted-Average
Exercise Price
|
Weighted-Average
Remaining
Contractual Term
|
Aggregate
Intrinsic
Value
|
||||||||||||
Outstanding at December 31, 2014
|
15,609,742 | $ | 0.26 | $ | 101,497 | |||||||||||
Granted
|
- | - | ||||||||||||||
Exercised
|
(1,973,333 | ) | 0.20 | |||||||||||||
Forfeited, expired or cancelled
|
(8,176,404 | ) | 0.20 | |||||||||||||
Outstanding at June 30, 2015
|
5,460,005 | $ | 0.17 | 1.0 | $ | - | ||||||||||
Exercisable at June 30, 2015
|
5,460,005 | $ | 0.17 | 1.0 | $ | - |
Note 10.
|
Non-controlling Interest
|
June 30, 2015
|
December 31, 2014
|
|||||||
(Unaudited)
|
||||||||
Common stock for cash
|
$ | 1,999,501 | $ | 1,999,501 | ||||
Common stock for services
|
95,215 | 95,215 | ||||||
Exploration expenses paid for in subsidiary common stock
|
240,000 | 240,000 | ||||||
Stock based compensation
|
1,374,880 | 1,374,880 | ||||||
Cumulative net loss attributable to non-controlling interest
|
(32,480 | ) | (25,695 | ) | ||||
Treasury stock
|
(500,000 | ) | (500,000 | ) | ||||
Tara Gold equity
|
- | 5,706,096 | ||||||
Other
|
6 | 6 | ||||||
Total non-controlling interest
|
$ | 3,177,122 | $ | 8,890,003 |
Non-controlling interest at December 31, 2014
|
$ | 8,890,003 | ||
Net loss attributable to non-controlling interest
|
(6,785 | ) | ||
Tara Gold equity
|
(5,706,096 | ) | ||
Non-controlling interest at June 30, 2015
|
$ | 3,177,122 |
Note 11.
|
Fair Value
|
Fair Value at June 30, 2015
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Fair market value of ACM’s net identifiable assets acquired
|
$
|
1,589,000
|
$
|
-
|
$
|
-
|
$
|
1,589,000
|
||||||||
Intellectual property
|
2,745,229
|
-
|
-
|
2,745,229
|
||||||||||||
Total
|
$
|
4,334,229
|
$
|
-
|
$
|
-
|
$
|
4,334,229
|
||||||||
Liabilities:
|
||||||||||||||||
None
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
Fair Value at December 31, 2014
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Fair market value of ACM’s net identifiable assets acquired
|
$
|
1,589,000
|
$
|
-
|
$
|
-
|
$
|
1,589,000
|
||||||||
Intellectual property
|
2,745,229
|
-
|
-
|
2,745,229
|
||||||||||||
Total
|
$
|
4,334,229
|
$
|
-
|
$
|
-
|
$
|
4,334,229
|
||||||||
Liabilities:
|
||||||||||||||||
None
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
Note 12.
|
Segment Reporting
|
June 30, 2015
|
Packaging Technology
|
Mining
|
Food Manufacturing
|
|||||||||
Gross loss from external customers
|
$ | - | $ | - | $ | (76,649 | ) | |||||
Exploration expenses
|
- | (4,625 | ) | - | ||||||||
Operating, general, and administrative expenses
|
(65,149 | ) | (340,533 | ) | (398,075 | ) | ||||||
Compensation expense
|
- | (84,770 | ) | (142,067 | ) | |||||||
Selling expense
|
(60,000 | ) | - | - | ||||||||
Depreciation and amortization
|
(2,481 | ) | (109,594 | ) | (10,345 | ) | ||||||
Segment operating loss before taxes and
discontinued operations
|
$ | (127,630 | ) | $ | (539,522 | ) | $ | (627,136 | ) |
June 30, 2014
|
Packaging Technology
|
Mining
|
||||||
Gross income from external customers
|
$ | - | $ | 105,316 | ||||
Exploration expenses
|
- | (475,861 | ) | |||||
Operating, general, and administrative
expenses
|
(16,331 | ) | (447,613 | ) | ||||
Compensation expense
|
- | (99,945 | ) | |||||
Selling expense
|
(16,331 | ) | - | |||||
Depreciation and amortization
|
- | (146,835 | ) | |||||
Segment operating loss before taxes and
discontinued operations
|
$ | (32,662 | ) | $ | (1,064,938 | ) |
Revenues
|
June 30, 2015
|
June 30, 2014
|
||||||
Total consolidated revenues
|
$ | 243,064 | $ | 105,316 | ||||
Profit or Loss
|
||||||||
Total loss from reportable segments
|
$ | (1,294,287 | ) | $ | (1,097,316 | ) | ||
Other income (loss) from reportable segments
|
222,881 | (17,689 | ) | |||||
Unallocated amounts:
|
||||||||
Corporate expenses
|
(478,273 | ) | (641,132 | ) | ||||
Gain on discontinued operations
|
5,978,575 | - | ||||||
Non-controlling interest
|
6,785 | 4,902 | ||||||
Net income (loss) attributable to Firma Holdings’ shareholders
|
$ | 4,435,682 | $ | (1,751,520 | ) | |||
Assets
|
||||||||
Total assets for packaging technology segment
|
$ | 3,485,294 | $ | 2,734,040 | ||||
Total assets for mining segment
|
6,721,278 | 7,248,228 | ||||||
Total assets from food manufacturing segment
|
6,009,322 | - | ||||||
Corporate assets
|
37,185 | 137,962 | ||||||
Other unallocated amounts
|
- | - | ||||||
Consolidated total
|
$ | 16,253,079 | $ | 10,120,230 | ||||
Liabilities
|
||||||||
Accounts payable and accrued expenses packaging technology
segment
|
$ | 26,993 | $ | 42,457 | ||||
Accounts payable and accrued expenses mining segment
|
491,489 | 2,359,343 | ||||||
Accounts payable and accrued expenses food manufacturing
segment
|
1,145,137 | - | ||||||
Notes payable packaging technology segment
|
1,799,250 | 2,000,000 | ||||||
Notes payable mining segment
|
719,659 | 11,508 | ||||||
Notes payable food manufacturing segment
|
2,565,618 | - | ||||||
Corporate accounts payable and accrued expense
|
1,415,417 | 898,666 | ||||||
Corporate notes payable
|
1,691,122 | 354,119 | ||||||
Consolidated total
|
$ | 9,854,685 | $ | 5,666,093 |
Note 13.
|
Acquisition of Sicilian Sun Ltd., LLC and subsidiary
|
Trade receivables
|
$ | 374,554 | ||
Inventory
|
263,013 | |||
Tax credits
|
86,171 | |||
Fixed assets
|
2,979,684 | |||
Other assets
|
5,288 | |||
Bank overdraft, net of $2,189 in cash in the U.S. for SSL
|
(116,520 | ) | ||
Other assumed liabilities of payables, accrued expenses and loans
|
(2,233,801 | ) | ||
Fair market value of net identifiable assets as of April 20, 2015
|
$ | 1,358,389 | ||
Less: 16,000,000 shares of stock for consideration
|
(1,600,000 | ) | ||
Goodwill
|
$ | (241,611 | ) |
Firma Holdings
|
Sicilian Sun Ltd., LLC
|
June 30, 2015
|
||||||||||
Total current assets
|
$ | 1,524,477 | $ | 1,429,609 | $ | 2,954,086 | ||||||
Total assets
|
10,510,951 | 5,742,128 | 16,253,079 | |||||||||
Total current liabilities
|
4,271,467 | 3,282,029 | 7,553,496 | |||||||||
Total liabilities
|
6,144,497 | 3,710,188 | 9,854,685 |
Firma Holdings
|
Sicilian Sun Ltd., LLC
|
For the Six Months
Ended
June 30, 2015
|
||||||||||
Net sales and revenues
|
$ | - | $ | 553,964 | $ | 553,694 | ||||||
Cost of products sold
|
- | 457,468 | 457,468 | |||||||||
Gross margin
|
- | 96,496 | 96,496 | |||||||||
Exploration expenses
|
4,625 | - | 4,625 | |||||||||
Sales, general and administrative expenses
|
1,274,607 | 594,753 | 1,869,360 | |||||||||
Net operating loss
|
(1,279,232 | ) | (498,257 | ) | (1,777,489 | ) | ||||||
Net, non-operating income (expense)
|
201,193 | 54,191 | 255,384 | |||||||||
Discontinued operations
|
5,978,575 | - | 5,978,575 | |||||||||
Non-controlling interest
|
6,785 | - | 6,785 | |||||||||
Net income (loss) attributable to shareholders
|
$ | 4,907,321 | $ | (444,066 | ) | $ | 4,463,255 | |||||
Loss before discontinued operations, basic
|
$ | (0.01 | ) | $ | (0.00 | ) | $ | (0.01 | ) | |||
Discontinued operations per share, basic
|
$ | 0.06 | $ | - | $ | 0.06 | ||||||
Net income (loss) per share, basic
|
$ | 0.05 | $ | (0.00 | ) | $ | 0.05 | |||||
Weighted average number of shares, basic
|
99,038,839 | 99,038,839 | 99,038,839 | |||||||||
Loss before discontinued operations, diluted
|
$ | (0.01 | ) | $ | (0.00 | ) | $ | (0.01 | ) | |||
Discontinued operations per share, diluted
|
$ | 0.05 | $ | - | $ | 0.05 | ||||||
Net income (loss) per share, diluted
|
$ | 0.04 | $ | (0.00 | ) | $ | 0.04 | |||||
Weighted average number of shares, diluted
|
109,488,844 | 109,488,844 | 109,488,844 |
Note 14.
|
Subsequent Events
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Three Months Ended
|
June 30, 2015
|
June 30, 2014
|
||||||
Revenue
|
$ | 243,064 | $ | - | ||||
Cost of revenue
|
(319,713 | ) | - | |||||
Exploration expenses
|
(3,928 | ) | (312,468 | ) | ||||
Operating, general and administrative expenses
|
(929,455 | ) | (637,162 | ) | ||||
Net operating loss
|
$ | (1,010,032 | ) | $ | (949,630 | ) |
Three Months Ended
|
June 30, 2015
|
June 30, 2014
|
||||||
Compensation and officer employment
|
$ | 384,148 | $ | 223,951 | ||||
Professional fees, including legal
|
136,351 | 165,103 | ||||||
Other taxes
|
43,940 | 9,259 | ||||||
Selling expense
|
30,000 | - | ||||||
Meal and travel expense
|
74,235 | 15,250 | ||||||
Rent
|
81,592 | 4,143 |
Six Months Ended
|
June 30, 2015
|
June 30, 2014
|
||||||
Revenue
|
$ | 243,064 | $ | 105,316 | ||||
Cost of revenue
|
(319,713 | ) | - | |||||
Exploration expenses
|
(4,625 | ) | (475,861 | ) | ||||
Operating, general and administrative expenses
|
(1,663,183 | ) | (1,190,422 | ) | ||||
Net operating loss
|
$ | (1,744,457 | ) | $ | (1,560,967 | ) |
Six Months Ended
|
June 30, 2015
|
June 30, 2014
|
||||||
Compensation and officer employment
|
$ | 597,114 | $ | 380,333 | ||||
Professional fees, including legal
|
262,857 | 286,095 | ||||||
Other taxes
|
181,624 | 73,919 | ||||||
Selling expense
|
60,000 | - | ||||||
Meal and travel expense
|
123,302 | 23,095 | ||||||
Rent
|
81,592 | 7,314 |
June 30, 2015
|
June 30, 2014
|
|||||||
Net cash used in operating activities
|
$ | (2,391,052 | ) | $ | (641,638 | ) | ||
Cash included in acquisition of Sicilian Sun Ltd., LLC and subsidiary
|
2,189 | - | ||||||
Acquisition of intellectual property
|
- | (547,412 | ) | |||||
Proceeds from sales of common stock
|
1,190,000 | 1,295,102 | ||||||
Proceeds from notes payable
|
850,000 | 110,000 | ||||||
Payments towards notes payable
|
(76,431 | ) | (32,561 | ) | ||||
Change in due to/from related parties, net
|
1,223 | (113,180 | ) | |||||
Cash, beginning of period
|
738,610 | 76,758 |
Exploration and Development – Don Roman Groupings
|
$ | 200,000 | ||
Exploration and Development – Picacho Groupings
|
160,000 | |||
Property taxes
|
125,000 | |||
Packaging technology business segment
|
1,900,000 | |||
Food manufacturing
|
3,000,000 | |||
General and administrative expenses
|
1,000,000 | |||
Total
|
$ | 6,385,000 |
Exhibit No.
|
Description of Exhibit
|
|
31.1
|
Rule 13a-14(a) Certifications – CEO
|
(1)
|
31.2
|
Rule 13a-14(a) Certifications - CFO
|
(1)
|
32.1
|
Section 1350 Certifications
|
(1)
|
101.INS
|
XBRL Instance Document
|
(1)
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
(1)
|
101.CAL
|
XBRL Taxonomy Calculation Linkbase Document
|
(1)
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
(1)
|
101.LAB
|
XBRL Taxonomy Label Linkbase Document
|
(1)
|
101.PRE
|
XBRL Taxonomy Presentation Linkbase Document
|
(1)
|
(1)
|
Filed with this report.
|
Dated: August 19, 2015
|
By:
|
/s/ Francis Richard Biscan, Jr.
|
|
Francis R. Biscan, Jr., President,
|
|||
Chief Executive Officer
|
|||
Dated: August 19, 2015
|
By:
|
/s/ Lynda R. Keeton-Cardno
|
|
Lynda R. Keeton-Cardno, CPA
|
|||
Principal Financial and Accounting Officer
|
|||
1.
|
I have reviewed this quarterly report on Form 10-Q of Firma Holdings Corp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 19, 2015
|
By:
|
/s/ Francis Richard Biscan Jr.
|
Francis Richard Biscan Jr.
Principal Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Firma Holdings Corp.;
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 19, 2015
|
By:
|
/s/ Lynda R. Keeton-Cardno
|
Lynda R. Keeton-Cardno
Principal Financial Officer
|
Date: August 19, 2015
|
By:
|
/s/ Francis R. Biscan Jr.
|
Francis R. Biscan Jr.
President and Chief Executive Officer
(Principal Executive Officer)
|
Date: August 19, 2015
|
By:
|
/s/ Lynda R. Keeton Cardno
|
Lynda R. Keeton-Cardno
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
Notes Payable and Convertible Notes Payable, net (Schedule of Notes Payable) (Details) - USD ($) |
Jun. 30, 2015 |
Dec. 31, 2014 |
---|---|---|
Debt Instrument [Line Items] | ||
Present value of debt | $ 6,775,648 | $ 4,293,595 |
Less - current portion | (4,214,459) | (2,123,100) |
Less - current portion convertible notes payable | (260,000) | (260,000) |
Total - non-current portion | 2,301,189 | 1,910,495 |
Mining Concessions [Member] | ||
Debt Instrument [Line Items] | ||
Present value of debt | 709,623 | 709,623 |
Notes Payable, Other Payables [Member] | ||
Debt Instrument [Line Items] | ||
Present value of debt | $ 2,831,653 | 306,381 |
Auto Loans [Member] | ||
Debt Instrument [Line Items] | ||
Present value of debt | 11,219 | |
Note Payable to Corporacion Amermin S.A. de C.V. [Member] | ||
Debt Instrument [Line Items] | ||
Present value of debt | $ 1,175,122 | 1,175,122 |
FreshTec required payments [Member] | ||
Debt Instrument [Line Items] | ||
Present value of debt | 1,799,250 | 1,831,250 |
Convertible notes payable [Member] | ||
Debt Instrument [Line Items] | ||
Present value of debt | $ 260,000 | $ 260,000 |
Acquisition of Sicilian Sun Ltd., LLC and subsidiary (Narrative) (Details) - USD ($) |
6 Months Ended | |||
---|---|---|---|---|
Jun. 30, 2015 |
Apr. 20, 2015 |
Dec. 31, 2014 |
Sep. 30, 2014 |
|
Business Acquisition [Line Items] | ||||
Goodwill | $ 1,660,730 | |||
Share price | $ 0.10 | $ 0.20 | $ 0.30 | |
Sicilian Sun Limited, LLC [Member] | ||||
Business Acquisition [Line Items] | ||||
Step up in goodwill | 1,419,118 | |||
Goodwill | $ 1,660,730 | $ (241,611) | ||
Share price | $ 0.10 |
Options (Summary of Warrant Activity) (Details) - Warrants [Member] - USD ($) |
1 Months Ended | 6 Months Ended | 12 Months Ended |
---|---|---|---|
Jan. 31, 2015 |
Jun. 30, 2015 |
Dec. 31, 2014 |
|
Shares | |||
Outstanding | 15,609,742 | 15,609,742 | |
Granted | |||
Exercised | (1,973,333) | (1,973,333) | (1,000,629) |
Forfeited, expired or cancelled | (8,176,404) | (8,176,404) | |
Outstanding | 5,460,005 | 15,609,742 | |
Exercisable | 5,460,005 | ||
Weighted-Average Exercise Price | |||
Outstanding | $ 0.26 | $ 0.26 | |
Granted | |||
Exercised | $ 0.20 | ||
Forfeited, expired or cancelled | 0.20 | ||
Outstanding | 0.17 | $ 0.26 | |
Exercisable | $ 0.17 | ||
Weighted-Average Remaining Contractual Term | |||
ClassOfWarrantOrRightWeightedAverageRemainingContractualTermOutstanding | 1 year | ||
ClassOfWarrantOrRightWeightedAverageRemainingContractualTermExercisable | 1 year | ||
Aggregate Intrinsic Value | |||
Outstanding | $ 101,497 | ||
Exercisable |
P?DN)*.#)0PH_K!MU9BVLV^2N+?-&U!O0*,!95\:XMX0CP:8
MF$IM9J:N;UCB(N>L"T2+]=^&6R7G.HB*'`@3C=O/I2H3:O91@#QZZ#"]`AG%
MP57`41&IV+,`%$[MR+&C.<#15<3+@'@`V.$^=NS)LCT9[(FU)XX]G>9G%0=7
MD2T#4@^0.O;5+,!5K)`Q]>GQ&R&:+Z36V&@2>XD"?
M,]F:WMK*>LY$\\3J@LBGN/L3SB^PB08]L<)@[%/<;8S@W#<[]II^!54ZENQW%0DZO4W95.UMX7=B!9.UQ_XQU<_`=02P,$%`````@`
MO(431Q[*22UN!```*A0``!@```!X;"]W;W)K SK2O"=E,R%;"=1*,QT;!YF]N>5EHG(@9N#^[=.?@VHLX96*"FH[3
M.Z/&54]EFE\7[.2%9DRD'"XP*X(Y]2];9/22GIW1L^_IFX6^B0XW%PY_?2^0
M+P)Y%,C_-V+$'"XPV^13$W:VIPIT&ZZ.(16.O8U;NE;7VWF3A3/Y@)?%P%NX
MY[H5O2%'M.YDPS$TB!:1J2TGGWL^:2&BL#W^Z6, ,0IG@OOK.VL+Y"R(`NO9@*D84HB##'OYY[;Q5R>=%4VXKF-U*FNB_;O4E3R_!CC^#+Q4NX/VDPD
MBWERM=N6M6A4*9NH%;O'^`D_K"$WD![QJQ1G-7J/#/E7*=_,X,?V,4:&@ZC$
M1AL71?=X%RM15<93%_G/X/0SIC$
O%JI?@^A/-6T)?*)][33.Q47
M+5&Z%&Y?))''BM_]F*ILJ57C:[
M0!X:GF]:HZH,D)`HJ/*B]I?S]MM+LYR+HRJ+FK\TGCQ65=[\7?%2G!8^^.
MK\5NK\R'8#D/+G:;HN*U+$3M-7R[\)]AEB$SD!;QJ^`G:;U[AOR;$.]F\6.S
M\(GAP$N^5L9%KA\?/.-E:3SIR']ZI_]C&D/[_>S]6YNNIO^62YZ)\G>Q47O-
MEOC>AF_S8ZE>Q>D[[W,(C<.U*&7[ZZV/4HGJ;.)[5?[9/8NZ?9ZZ?Q+2FXT;
M8&^`%P-@-PUH;T`=@Z!CUN;U-5?Y&PO=V]R
M:W-H965T