UNITED STATES SECURITIES AND EXCHANGE COMMISSION
|
Washington, D.C. 20549
|
FORM S-1/A
|
(Amendment No. 3 )
|
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
|
CANNASYS, INC.
|
(Exact name of registrant as specified in its charter)
|
Nevada
|
(State or other jurisdiction of incorporation or organization)
|
7389
|
(Primary Standard Industrial Classification Code Number)
|
88-0367706
|
(I.R.S. Employer Identification No.)
|
1350 17th Street, Suite 150, Denver, CO 80202
|
Telephone (720) 420-1290
|
(Address, including zip code and telephone number, including area code, of registrant's principal executive offices)
|
Michael A. Tew, Chief Executive Officer
|
CannaSys, Inc.
|
1350 17th Street, Suite 150, Denver, CO 80202
|
Telephone (720) 420-1290
|
(Name, address, including zip code and telephone number, including area code, of agent for service)
|
Copy to:
|
Terrell W. Smith
|
Kruse Landa Maycock & Ricks, LLC
|
136 East South Temple Street, Twenty-First Floor, Salt Lake City, Utah 84111
|
Telephone: (801) 531-7090
|
From time to time after the effectiveness of this registration statement.
|
(Approximate date of commencement of proposed sale to the public)
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☐
|
Smaller reporting company ☒
|
Title of Each Class of Securities to be Registered
|
Amount to be
Registered(1)(2)
|
Proposed Maximum
Offering Price per
Unit(2)(3)
|
Proposed Maximum
Aggregate Offering
Price
|
Amount of
Registration Fee
|
Common stock, $0.001 par value, registered in initial registration statement
|
159, 007
|
$4.640
|
$737,794
|
$74.30
|
Common stock, $0.001 par value, registered in amendment no. 1 to registration statement
|
928,391
|
0.064
|
59,417
|
5.98
|
Common stock, $0.001 par value, registered in amendment no. 3 to registration statement
|
9,940,066 | 0.0076 | 75,545 | 7.61 |
Total
|
11,027,464
|
$872,754
|
$87.89
|
(1) | The shares of our common stock being registered hereunder are being registered for sale by the selling stockholder, as defined in the accompanying prospectus. |
(2) |
The initial filing of this registration statement registered the resale of 3,187,015 shares, which was approximately one-third of the number of shares held by nonaffiliates on the filing date. The number of shares held by nonaffiliates increased to 66,148,517 shares at the filing of amendment no. 1, so the number of shares being registered was increased to 22,049,506. Pursuant to Rule 416, the securities being registered hereunder include such indeterminate number of additional securities as may be issuable to prevent dilution resulting from stock splits, stock dividends, or similar transactions. The amount to be registered was adjusted solely to give retroactive effect to a 20:1 reverse split of the outstanding shares that was effective subsequent to filing the original registration statement and amendment no. 1.
|
(3) |
Estimated solely for the purpose of computing the amount of the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, based on the average of the high and low trading prices $0.232, $0.0032, and $0.0076 per share for the issuer's common stock on January 28, September 16, and November 14, 2016 , respectively, as reported on the OTCQB tier of the OTC Markets Group. The proposed maximum offering price per unit has been adjusted solely to give retroactive effect to a 20:1 reverse split of the outstanding shares that was effective subsequent to filing the original registration statement and amendment no. 1.
|
·
|
on the OTC Markets or otherwise;
|
·
|
at market prices, which may vary during the offering period, or at negotiated prices; and
|
·
|
in ordinary brokerage transactions, in block transactions, in privately negotiated transactions, or otherwise.
|
Page
|
|
Prospectus Summary
|
1
|
Risk Factors
|
6
|
Forward-Looking Statements
|
13
|
Price Range of Common Stock and Dividend Policy
|
13
|
Use of Proceeds
|
14
|
Capitalization
|
15
|
Dilution
|
16
|
Management's Discussion and Analysis of Financial Condition and Results of Operation
|
16
|
Business
|
22
|
Management
|
38
|
Certain Relationships and Related Transactions
|
41
|
Principal Stockholders
|
43
|
The Equity Purchase Transactions
|
44
|
Selling Stockholder
|
46
|
Plan of Distribution
|
47
|
Description of Capital Stock
|
49
|
Where You Can Find Additional Information
|
50
|
Legal Matters
|
50
|
Experts
|
50
|
Index to Financial Statements
|
F-1
|
·
|
Citizen Toke is a text-message-based deals platform focused on user acquisition and customer engagement for both regulated cannabis retailers and branded products companies.
|
·
|
MHB, Inc. Branded Products are products and opportunities developed for marketing with celebrity endorsements, including a branded line of vaporizer products with the endorsement of Ziggy Marley, a Jamaican reggae musician.
|
·
|
BumpUp Rewards is an affiliate-based membership rewards loyalty program, based on Loyl.Me's Automated Cloud and Customer Relationship Management Platform, designed specifically for the cannabis industry that we license to customers for recurring fees. As of September 30, 2016, we have deemphasized this product in order to concentrate our efforts on Citizen Toke and MHB, Inc. branded products.
|
·
|
BumpUp Rewards White-Label Applications is an advanced version of our BumpUp Rewards application to incentivize product and corporate sales organizations through a proprietary points system that became available for download to consumers in both iOS and Android devices in beta format in March 2016. As of September 30, 2016, we have deemphasized this product in order to concentrate our efforts on Citizen Toke and MHB, Inc. branded products.
|
·
|
CannaLIMS is a laboratory management information system product focused solely on the cannabis marketplace to assist cannabis laboratories in meeting multiple state and local level regulatory reporting requirements that we license for recurring fees. As of July 2016, we have deemphasized this product in favor of consumer-oriented technology and branding.
|
·
|
Beta Killers LLC provides professional services related to technology, product, and software development; branding, marketing, and business development; products sales and growth; and customer relations. We engaged Beta Killers' chief executive officer as our adviser to deliver a more advanced version of Citizen Toke's software platform.
|
·
|
MHB, Inc. is cofounder of Mile High Consulting and Branding, Inc., a 51% CannaSys-owned joint venture to commercialize celebrity endorsements and product companies that wish to access the cannabis marketplace.
|
·
|
Green Capital Ventures, Inc. is the founder of Gridiron Cannabis Coalition in California, through which we intend to seek commercial partnerships to advance medicinal cannabis as a treatment for brain disease and bodily injuries resulting from playing professional sports.
|
·
|
National Concessions Group, Inc. provides technology development and joint marketing for loyalty products focused on retail brands in the cannabis industry, such as O.PenVape's "O Rewards" loyalty application based on our BumpUp Rewards platform, which was launched in beta format in March 2016.
|
·
|
KiwiTech, LLC expands, supports, and further develops our software products and web and mobile applications.
|
·
|
Duby, LLC has developed a social media application focused on cannabis consumers, of which we own a small a minority interest. Duby has agreed to join forces with us to accelerate new user adoption for our latest product, Citizen Toke.
|
·
|
Loyl.Me, LLC contributed to the development of our BumpUp Rewards software, which is based on Loyl.Me's Automated Cloud and Customer Relationship Management Platform.
|
·
|
Develop and improve software. Develop, improve, and deliver more advanced versions of our software platform to the market.
|
·
|
Expand marketing relationships and customer loyalty platforms. Expand our marketing relationships to distribute our BumpUp Rewards loyalty platform as a service. We believe customer loyalty is just beginning to take shape in the cannabis industry as it becomes more competitive. Our software loyalty platform, BumpUp Rewards, is currently generating recurring revenues through its sales to retail dispensaries within the cannabis industry. As of September 30, 2016, we have deemphasized distribution and marketing of BumpUp Rewards in order to concentrate our efforts on Citizen Toke, which is less focused on customer loyalty and more focused on expanding customer reach and identification.
|
·
|
Expand our retail brand and market presence. Generate revenues and growth through our joint venture entity, Mile High Consulting and Branding, Inc., and explore other opportunities for strategic marketing and alliances, including online retail sales channels.
|
·
|
Distribute products into new states. Expand distribution of our core products and services into new regulated cannabis markets as the trend to legalize medicinal and recreational cannabis use continues.
|
·
|
Pursue growth. Pursue opportunities to expand our business by completing strategic acquisitions, establishing new strategic alliances with others, executing internally generated expansion projects, and increasing the use of our existing assets.
|
Common stock offered by the selling stockholder:
|
Up to 11,027,464 shares that we may sell to Kodiak Capital under the Purchase Agreement
|
|
Common stock outstanding before the offering:
|
33,178,141 shares
|
|
Common stock to be outstanding after giving effect to the total issuance of 11,027,464 shares to Kodiak Capital under the Purchase Agreement registered hereunder:
|
44,205,605 shares
|
|
Shares issuable upon exercise of outstanding options and warrants:
|
The total number of shares of our common stock outstanding before the offering and to be outstanding after giving effect to the total issuance of 11,027,464 shares to Kodiak Capital under the Purchase Agreement registered hereunder, excludes about 134 million shares of common stock issuable on the exercise of outstanding warrants and the conversion of outstanding notes, based on our common stock trading price immediately preceding the filing of this prospectus.
|
|
Use of proceeds:
|
We will not receive any proceeds from the sale of the shares of common stock by the selling stockholder in this offering. However, we may receive up to $1 million from sales of shares to Kodiak Capital under the Purchase Agreement. Any proceeds that we receive from sales to Kodiak Capital under the Purchase Agreement will be used to further develop our products, reduce current liabilities, and fund general corporate purposes. See "Use of Proceeds."
|
|
Risk factors:
|
This investment involves a high degree of risk. See "Risk Factors" for a discussion of factors you should consider carefully before making an investment decision.
|
|
OTC Markets (OTCQB) symbol:
|
MJTK
|
·
|
230,000 shares required for issuance upon the exercise of warrants; and
|
·
|
134 million shares required for issuance under our outstanding convertible notes.
|
Low
|
High
|
|||||||
2016:
|
||||||||
Fourth Quarter (to November 14 , 2016)
|
$
|
0. 0065
|
$
|
0.28
|
||||
Third Quarter
|
0.03
|
0.32
|
||||||
Second Quarter
|
0.10
|
7.00
|
||||||
First Quarter
|
3.00
|
6.20
|
||||||
2015:
|
||||||||
Fourth Quarter
|
5.20
|
8.00
|
||||||
Third Quarter
|
4.60
|
8.00
|
||||||
Second Quarter
|
20.00
|
33.00
|
||||||
First Quarter
|
30.00
|
40.00
|
||||||
2014:
|
||||||||
Fourth Quarter
|
40.00
|
120.00
|
||||||
Third Quarter
|
30.00
|
170.00
|
||||||
Second Quarter
|
21.60
|
21.80
|
||||||
First Quarter
|
35.00
|
37.00
|
Cannasys, Inc.
|
||||||||||||
Capitalization as of September 30, 2016
|
||||||||||||
Actual, As Adjusted
|
After Offering
|
Percent
|
||||||||||
Outstanding
|
||||||||||||
Common stock
|
3,420,551
|
3,420,551
|
23.6
|
%
|
||||||||
Preferred stock converted
|
1,515,000
|
75,750
|
0.5
|
%
|
||||||||
|
3,496,301
|
24.1
|
%
|
|||||||||
Sold in offering
|
- | 11,027,464 | 75.9 | % | ||||||||
4,935,551 | 14,523,765 | 100.0 | % | |||||||||
Capitalization
|
||||||||||||
Par value
|
$
|
0.001
|
$
|
0.001
|
||||||||
Stated capital
|
$
|
4,936
|
$
|
14,524
|
||||||||
Additional paid in capital
|
8,710,096
|
8,749,243
|
||||||||||
Accumulated deficit
|
$
|
(9,132,830
|
)
|
$
|
(9,132,830
|
)
|
||||||
$
|
(417,798
|
) |
$
|
(369,063
|
) |
Trading price on the date immediately preceding the date of this prospectus
|
$
|
0.0065
|
||||||
Net tangible book deficit per share as of September 30, 2016, as adjusted
|
$
|
(0.119)
|
||||||
Benefit to existing stockholders attributable to sale of stock to Kodiak Capital
|
0.094
|
|||||||
Pro forma net tangible book per share after the offering, as adjusted
|
$
|
(0.025)
|
||||||
Dilution per share to purchasers in this offering
|
$
|
0.032
|
·
|
Raising Capital. We have been focused primarily on raising capital to finance our operations and software research and development.
|
·
|
Creating New Products. We have developed new software products, including BumpUp Rewards, CannaLIMS, a laboratory information management systems product, as well as BumpUp Rewards white-label. We recently acquired, and will continue to develop, market, and distribute Citizen Toke as we deemphasize the remainder of our business-to-business products.
|
·
|
Marketing and Distribution. We have selectively marketed our core software products to the cannabis industry.
|
·
|
Strategic Relationships. We have focused on establishing complementary strategic relationships and selecting acquisitions in order to facilitate new and complementary product development and distribution.
|
State
|
Status
|
Details and Difference in Laws
|
CO(1)
|
Medical and recreational laws passed and in effect
|
Enacted a state-wide regulatory agency to govern medical and recreational businesses: Colorado Department of Revenue Marijuana Enforcement Division. Recreational law allows in-state residents age 21 and older to purchase up to 1 ounce of cannabis per day. Recreational law allows out-of-state residents age 21 and older to purchase up to 1/4 ounce of cannabis per transaction. Medical sales require patients to register with the Colorado Department of Public Health and Environment. Medical patients may purchase up to 2 ounces of cannabis per day.
|
WA(1)
|
Medical and recreational laws passed and in effect
|
Enacted a state-wide regulatory agency to govern medical and recreational businesses: Initiative 502 for access to recreational cannabis is governed by the Washington Liquor Control Board. Recreational law allows persons age 21 and older to possess 1 ounce of cannabis. As of July 1, 2016, all cannabis producers, processors, and retail stores must be licensed by the Washington Liquor Control Board. Licensed retail stores may apply for and get a medical cannabis endorsement for dual use sales.
|
OR(1)
|
Medical and recreational laws passed and in effect
|
Medical patients must register with the Oregon Health Authority. Medical cannabis dispensaries are regulated by the Oregon Health Authority. Patients are allowed to possess up to 24 ounces of cannabis. Measure 91, which passed in November 2014, allows recreational cannabis sales to be governed by the Oregon Liquor Control Commission, which will tax and regulate recreational cannabis similar to alcohol. The Oregon Medical Marijuana Program (OMMP) and the Medical Marijuana Dispensary Program are both administered by the Oregon Health Authority's Public Health Division. This also includes recreational sales that began in dispensaries on October 1, 2015.
|
NV(1)
|
Medical laws passed and in effect
|
Medical patients must register with the Nevada Division of Public and Behavioral Health. Applications to open medical cannabis dispensaries are currently being reviewed by the Nevada Division of Public and Behavioral Health. Patients are allowed to possess up to 2-1/2 ounces of cannabis. On November 8, 2016, the voters approved a ballot measure to legalize the use of recreational cannabis. The new law legalizes one ounce or less of cannabis for recreational use for persons 21 years or older beginning 2017. The initiative will tax cannabis sales and allocate tax revenue to education.
|
DC(1)
|
Medical and recreational laws passed and in effect
|
Medical patients must register with the District of Columbia Department of Health. Medical cannabis dispensaries are regulated by the District of Columbia Department of Health. Patients are allowed to possess up to 2 ounces of cannabis. Recreational cannabis was approved in the last election. Washington D.C. passed Initiative 71 in November 2014. Initiative 71 permits the use of up to 2 ounces of marijuana and the possession and cultivation of up to 3 marijuana plants. While Washington D.C. voters passed medical and adult use initiatives, the U.S. Congress has blocked the District from spending any resources to enact a law or regulated program.
|
State
|
Status
|
Details and Difference in Laws
|
AK(1)
|
Medical and recreational laws passed and in effect
|
Medical patients must register with the Alaska Division of Public Health. Medical cannabis dispensaries are currently not allowed. Patients are allowed to possess up to 1 ounce of cannabis. Ballot Measure 2, which will tax and regulate recreational cannabis similar to alcohol, was approved in November 2014 and became effective February 2015. The final set of rules adopted by the Marijuana Control Board under the governance of Alaska Department of Commerce are to be implemented in early 2016. On February 24, 2016, the Alaska Marijuana Control Board began accepting applications for marijuana business licenses. On November 8, 2016, the voters of Arizona did not pass the legalization initiative. At this time, only medical cannabis laws remain in the state of Arizona.
|
IL(2)
|
Medical law passed
|
Medical patients must register with the Illinois Department of Public Health. Medical cannabis dispensaries are regulated by the Illinois Department of Financial and Professional Regulation. Medical cannabis cultivation facilities are regulated by the Illinois Department of Agriculture. Patients are allowed to possess up to 2-1/2 ounces of cannabis. The sale of medical cannabis to qualifying patients and caregivers began in November 2015 at eight dispensaries located throughout the state.
|
AZ(2)
|
Medical laws passed and in effect
|
Medical patients must register with the Arizona Department of Health Services. Medical cannabis dispensaries are regulated by the Arizona Department of Health Services. Patients are allowed to possess up to 2-1/2 ounces of cannabis. The Arizona Marijuana Legalization Initiative will appear on the November 2016 ballot. The measure would establish a Department of Marijuana Licenses and Control, which would be tasked with regulating the cultivation, manufacturing, testing, transportation, and sale of marijuana. Local governments would be empowered to regulate and limit marijuana businesses.
|
FL(2)
|
CBD-only medical law passed
|
Amendment 2 to legalize a full medical cannabis program did not pass on the November 2014 ballot. Currently, Florida has CBD-only specific law for qualifying conditions such as: cancer, muscle spasms, and seizures. State-qualified patients may possess cannabis strains containing 10% or more of CBD and no more than eight-tenths of 1% of THC. On March 25, 2016, the Governor signed House Bill 307 expanding Florida's medical marijuana law allowing terminally ill patients to access THC dominant marijuana. On November 8, 2016, the voters of Florida approved an amendment to the state's constitution expanding the medical marijuana laws.
|
CA(2)
|
Medical laws passed and in effect
|
Medical patients must register with the California Department of Public Health. There is no state regulatory agency overseeing medical cannabis dispensaries, but some cities regulate dispensaries locally. There is no specific possession limit in place. On November 8, 2016, the voters of California approved Proposition 64 allowing for adult-use recreational sales to begin in 2018.
|
State
|
Status
|
Details and Difference in Laws
|
NY(2)
|
Medical laws passed
|
Medical patients will have to register with the New York State Department of Health. Medical cannabis dispensaries will be regulated by the New York State Department of Health. Patients are allowed to possess a 30-day supply of only extracts and concentrates from cannabis. The New York State Department of Health launched the state's Medical Marijuana Program on January 7, 2016. The program approved forms of medical cannabis available with a physician's certification at designated dispensaries across New York state and licensed operators within the state.
|
ME(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Maine Department of Health and Human Services. Medical cannabis dispensaries are regulated by the Licensing and Regulatory Services under the Maine Department of Health and Human Services. Patients are allowed to possess 2-1/2 ounces of cannabis. On November 8, 2016, the voters of Maine passed Question 1 legalizing adult-use recreational sales.
|
NH(3)
|
Medical laws passed and in effect
|
Medical patients will register with the New Hampshire Department of Health and Human Services. The New Hampshire Department of Health and Human Services will regulate and govern medical cannabis dispensaries. Patients will be allowed to possess up to 2 ounces of cannabis. On Monday, December 28, 2015, the New Hampshire Department of Health and Human Services began to issue Registry Identification Cards by mail to qualifying patients and designated caregivers whose applications have been approved.
|
VT(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Vermont Department of Public Safety. Medical cannabis dispensaries are regulated by the Vermont Department of Public Safety. Patients are allowed to possess up to 2 ounces of cannabis.
|
MA(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Massachusetts Department of Public Health. Medical cannabis dispensaries are operational and regulated by the Massachusetts Department of Public Health. Patients are allowed to possess a 60-day supply of cannabis. On November 8, 2016, the voters of Massachusetts elected to pass Question 4 legalizing the adult use and cultivation of marijuana. Under the new law, as of December 15, 2016, adults over the age of 21 can possess up to one ounce and cultivate up to six plants in their personal residence.
|
RI(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Rhode Island Department of Health. Medical cannabis dispensaries are regulated by the Rhode Island Department of Health. Patients are allowed to possess 2-1/2 ounces of cannabis.
|
CT(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Connecticut Department of Consumer Protection. Medical cannabis dispensaries are regulated by the Connecticut Department of Consumer Protection. Patients are allowed to possess a 30-day supply of cannabis.
|
NJ(3)
|
Medical laws passed and in effect
|
Medical patients must register with the New Jersey Department of Health. Medical cannabis dispensaries are regulated by the New Jersey Department of Health. Patients are allowed to purchase up to 2 ounces of cannabis per month.
|
State
|
Status
|
Details and Difference in Laws
|
DE(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Delaware Division of Public Health. Medical cannabis dispensaries are regulated by the Delaware Health and Social Services. Patients are allowed to possess 6 ounces of cannabis.
|
MD(3)
|
Medical laws passed
|
Medical patients will have to register with the Maryland Department of Health and Mental Hygiene. Medical cannabis dispensaries will be regulated by the Maryland Department of Health and Mental Hygiene. Maryland's medical cannabis operations are regulated by the Maryland Medical Cannabis Commission. State regulations allow for 94 dispensaries, two per state Senate district, and 15 grow facilities.
|
MI(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Michigan Department of Licensing and Regulatory Affairs. Medical cannabis dispensaries are not currently allowed, but a proposed bill would allow cities and localities to license and regulate them. Patients are allowed to possess up to 2-1/2 ounces of cannabis.
|
MN(3)
|
Medical law passed and in effect
|
Medical patients have to register with the Minnesota Department of Health. Medical cannabis dispensaries will be regulated by the Minnesota Department of Health. Patient possession limits are to be determined, but only nonsmokable forms of cannabis are allowed.
|
MT(3)
|
Medical law passed and in effect
|
Medical patients must register with the Montana Department of Public Health and Human Services. Medical cannabis dispensaries are currently not allowed, but legal actions are seeking to reopen them. Patients are allowed to possess up to 1 ounce of cannabis. On November 8, 2016 , the voters approved Medical Marijuana Initiative known as I-182 eliminat ing the current state requirement of a three -patient to caregiver limit.
|
NM(3)
|
Medical laws passed and in effect
|
Medical patients must register with the New Mexico Department of Health. Medical cannabis dispensaries are regulated by the New Mexico Department of Health. Patients are allowed to possess up to 6 ounces of cannabis.
|
HI(3)
|
Medical laws passed and in effect
|
Medical patients must register with the Hawaii Department of Public Safety. Patients are allowed to possess up to 3 ounces of cannabis. The Hawaii Department of Health licenses and regulates the dispensary program and licensed dispensaries are expected to be operational by summer of 2016.
|
NC(3)
SC(3)
|
CBD-only medical law passed and rulemaking is in progress
|
Rulemaking is in progress to regulate a CBD-only medical cannabis program in these states.
|
MS(3)
|
CBD-only medical law passed
|
This program does not provide reasonable access to CBD medicine for patients. Only institutions of higher learning are able to cultivate cannabis and process it to create CBD-only medication.
|
AL(5)
|
CBD-only medical law passed and rulemaking is in progress
|
This program is likely to be nonfunctional as it requires a cannabis prescription, which is federally illegal. This program also does not protect patients from arrest and prosecution.
|
State
|
Status
|
Details and Difference in Laws
|
TN(5)
|
CBD-only medical law passed
|
This law allows a CBD-only medical cannabis study to be conducted by universities only. This study will likely not get underway as universities will not risk losing federal funding.
|
KY(5)
|
CBD-only medical law passed
|
This law does not provide for a source for CBD extracts or production. This program is likely to be nonfunctional as it requires a cannabis prescription, which is federally illegal.
|
WI(3)
IA(3)
|
CBD-only medical cannabis law in effect
|
This law does not provide for reasonable access to CBD products for patients in these states.
|
MO(3)
|
CBD-only medical law passed
|
This law allows for cultivation and processing by state-licensed facilities. Only patients with intractable epilepsy would be allowed access to the CBD medication.
|
UT(5)
|
CBD-only medical law passed and in effect
|
It is unclear if patients will have reasonable access to CBD medication through colleges and universities allowed to study hemp.
|
PA(3)
|
Medical laws passed
|
In May 2016, Pennsylvania's Medical Marijuana Act went in to effect. The PA Department of Health has until November 17, 2016, to begin publishing regulations. The PA Department of Health will regulate 25 processors–growers and 50 dispensaries, which may have up to three locations each.
|
VA(5)
|
No functional medical laws in effect
|
Current medical cannabis law requires a prescription, which is not possible under federal law.
|
WV(3)
|
No medical laws in effect
|
There is support for future legislation to legalize medical cannabis.
|
GA(3)
|
CBD-only medical law passed and in effect
|
The state has passed a medical CBD law allowing for the use of cannabis extracts that are high in CBD and low in THC to treat severe, debilitating epileptic conditions.
|
ND(3)
|
Medical laws passed
|
The North Dakota Medical Marijuana Legalization Initiative, also known as Initiated Statutory Measure 5, was passed on November 8, 2016.
|
IN(3)
LA(3)
SD(3)
WY(3)
|
No medical laws passed
|
There is little legislative support for medical cannabis in these states.
|
AR(3)
|
No medical laws passed
|
A November 2012 effort to pass a medical cannabis law garnered 48% of the vote. The voters passed the Arkansas Medical Cannabis Act on November 8, 2016, allowing medical cannabis access in the state.
|
NE(3)
|
No medical laws passed
|
A medical cannabis law was proposed, but failed to make it through committee in 2014, and again failed in 2016.
|
KS(3)
|
No medical laws passed
|
Two medical cannabis laws were proposed, but failed to make it through committee in 2014.
|
OK(3)
|
CBD-only medical law passed and in effect
|
This law does not provide for reasonable access to CBD products for patients in these states. The current law allows for access to high CBD cannabis oil, but only for minors, and only if they have severe forms of epilepsy or other serious seizure conditions.
|
State
|
Status
|
Details and Difference in Laws
|
TX(3)
|
No medical laws passed
|
Governor Rick Perry has signaled his support of states' rights to legalize cannabis. In February 2015, Texas House Bill 2165 was introduced to legalize and regulate cannabis sales, however, the bill did not advance before the end of session.
|
ID(3)
|
No medical laws passed
|
There is little support for medical cannabis laws from the Idaho Legislature, but significant support among voters.
|
OH(3)
|
No medical laws in effect
|
A medical cannabis amendment to the state's constitution will be voted on in November 2016. The amendment will establish a system through which patients with certain medical conditions can apply for a medical marijuana ID card that allows them to buy and possess marijuana. The state would license businesses to grow, process, test, distribute, and sell medical marijuana, and sales tax would be applied. License fees and tax revenues would pay for the program's administrative costs. |
(1) | We intend to do business in this state. |
(2) | We are considering doing business in this state. |
(3) | We are not considering doing business in this state. |
●
|
distribution to minors;
|
●
|
revenue from the sale of cannabis going to criminal enterprise, gangs, and cartels;
|
●
|
the diversion of cannabis from states where it is legal under state law in some form to other states;
|
●
|
state-authorized cannabis activity from being used as a cover or pretext for the trafficking of other illegal drugs or other illegal activity;
|
●
|
violence and the use of firearms in the cultivation and distribution of cannabis;
|
●
|
drugged driving and the exacerbation of other adverse public health consequences associated with cannabis use;
|
●
|
the growing of cannabis on public lands and the attendant public safety and environmental dangers posed by cannabis production on public lands; and
|
·
|
cannabis possession or use on federal property.
|
Name
|
Age
|
Director
Since
|
Position
|
Michael A. Tew
|
36
|
2015
|
Chief Executive Officer, Chief Financial Officer, Director
|
Brandon C. Jennewine
|
43
|
2014
|
Chairman
|
Daniel J. Rogers
|
42
|
2014
|
Director
|
Patrick J. Burke | 25 | -- | Chief Operating Officer |
Name and Principal Position
|
Year
Ended
Dec. 31
|
Salary
($)
|
Bonus
($)
|
Stock
Award(s)
($)
|
Option
Awards
($)
|
Warrant Awards
|
Non
Equity
Incentive
Plan
Compen-
sation
|
Change in
Pension
Value and
Non-
Qualified
Deferred
Compen-
sation
Earnings
($)
|
All Other
Compen-
sation
($)(1)
|
Total ($)
|
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|
Michael A. Tew(2)
|
2015
|
$70,000
|
--
|
--
|
--
|
$612,500
|
--
|
--
|
$4,012
|
$686,512
|
Chief Executive Officer
|
||||||||||
Chief Financial Officer
|
||||||||||
Brandon C. Jennewine(3)
|
2015
|
$85,577
|
--
|
--
|
--
|
$175,000
|
--
|
--
|
$3,519
|
$264,096
|
Chief Operations Officer
|
2014
|
28,077
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
28,077
|
(1) | Comprised of health insurance premiums. |
(2) | Mr. Tew became our chief executive officer on July 1, 2015. |
(3) | Mr. Jennewine was our chief executive officer from August 2014 to July 1, 2015. |
·
|
Michael A. Tew–On July 10, 2015, we entered into a one-year employment agreement effective July 1, 2015, with Michael A. Tew, our chief executive officer, chief financial officer, and a director. Under the agreement, we pay Mr. Tew a base salary of $168,000 for the initial one-year term, plus a bonus as determined by our board of directors, and provide medical insurance benefits. On December 31, 2015, Mr. Tew's employment agreement was amended to cancel the stock grants that were issued under his employment agreement, and in exchange therefor, we granted to Mr. Tew warrants to purchase 150,000 shares of our common stock, of which a warrant to purchase 75,000 shares was immediately exercisable and a warrant to purchase 75,000 shares becomes exercisable quarterly in 12,500 increments over six quarters commencing March 31, 2016.
|
·
|
Brandon C. Jennewine–On July 10, 2015, we entered into a one-year employment agreement effective July 1, 2015, with our former chief executive officer, Brandon C. Jennewine, to become our chief technology officer and chief operations officer. Mr. Jennewine continues to serve as the chairman of our board of directors. Under the agreement, we pay Mr. Jennewine a base salary of $120,000 for the initial one-year term, plus a bonus as determined by our board of directors, and provide medical insurance benefits. On December 31, 2015, Mr. Jennewine's employment agreement was amended to cancel the stock grants that were issued under his employment agreement, and in exchange therefor, we granted to Mr. Jennewine a warrant to purchase 25,000 shares of our common stock. On March 22, 2016, Mr. Jennewine resigned as our chief technology officer, but continues to serve as chairman of our board of directors.
|
·
|
Patrick J. Burke—On November 1, 2016, we entered into an agreement to hire Patrick G. Burke to serve as our Chief Operating Officer for a term of six months, unless mutually extended by the parties. Mr. Burke's compensation will consist of $5,000 per month and 150,000 shares of common stock, to be issued as follows: 50,000 shares at signing, 50,000 shares on January 1, 2017, and 50,000 shares on March 1, 2017.
|
·
|
On December 24, 2015, we issued to David H. Wollins a warrant to purchase 7,500 shares of our common stock at $1.00 per share, vesting in equal amounts over four quarters, commencing March 31, 2016. Mr. Wollins is also a director of MHB, Inc. On March 22, 2016, Mr. Wollins resigned from our board of directors. Under our exchange agreement with MHB, it has the right to designate one member of our board.
|
·
|
On December 24, 2015, we issued to Daniel J. Rogers a warrant to purchase 12,500 shares of our common stock at $1.00 per share as director compensation.
|
Before
|
After
|
|||||||
Name and Address
|
Nature of
|
Offering
|
Offering
|
|||||
of Beneficial Owner(1)(2)
|
Ownership
|
Amount
|
Percent
|
Percent(3)
|
||||
Principal Stockholder:
|
||||||||
F-squared Enterprises, LLC
|
Common Stock(4)
|
75,750
|
*%
|
*%
|
||||
Brandon C. Jennewine
|
Warrants(4)
|
25,000
|
*
|
*
|
||||
100,750
|
*
|
*
|
||||||
Directors:
|
||||||||
Brandon C. Jennewine
|
Common Stock(4)
|
75,750
|
*%
|
*%
|
||||
Warrants(4)
|
25,000
|
*
|
*
|
|||||
100,750
|
*
|
*
|
||||||
Daniel J. Rogers
|
Common Stock
|
20,000
|
*
|
*
|
||||
Warrants
|
12,500
|
*
|
*
|
|||||
32,500
|
*
|
*
|
||||||
Michael A. Tew(5)
|
Warrants
|
150,000
|
*
|
*
|
||||
All Executive Officers
|
||||||||
and Directors as a
|
Common Stock
|
145,750
|
*
|
*
|
||||
Group (3 persons)
|
Warrants
|
187,500
|
*
|
*
|
||||
333 ,250
|
1.0%
|
*
|
(1) | All ownership is direct unless otherwise indicated. |
(2) | Address for all stockholders is 1350 17th Street, Suite 150, Denver, CO 80202. |
(3) | Calculations of total percentages of ownership outstanding for each person or group assume the exercise of all derivative securities owned by the individual or group to which the percentage relates, pursuant to Rule 13d-3(d)(1)(i). |
(4) |
These securities are beneficially owned by Brandon C. Jennewine, the sole owner of F-squared Enterprises, LLC.
|
(5) | Consists of warrants to purchase 150,000 shares, of which 75,000 became exercisable immediately and 75,000 become exercisable in six quarterly installments of 12,500 each, commencing March 31, 2016. |
·
|
The registration statement of which this prospectus forms a part, and any amendment or supplement thereto, must be effective for the sale by Kodiak Capital of the shares to be purchased by Kodiak Capital, and: (i) neither we nor Kodiak Capital has received notice that the SEC has issued or intends to issue a stop order respecting the registration statement or that the SEC otherwise has suspended or withdrawn the effectiveness of the registration statement, either temporarily or permanently, or intends or has threatened to do so; and (ii) there is no other suspension of the use or withdrawal of the effectiveness of the registration statement or this prospectus.
|
·
|
Our representations and warranties contained in the Purchase Agreement must be true and correct in all material respects (except for representations and warranties specifically made as of a particular date), except for any conditions that have temporarily caused any representations or warranties to be incorrect and which have been corrected with no continuing impairment to us or Kodiak Capital.
|
·
|
We have performed in all material respects all covenants, agreements, and conditions required by the Purchase Agreement to be performed, satisfied, or complied with by us.
|
·
|
No statute, rule, regulation, executive order, decree, ruling, or injunction has been enacted, entered, promulgated, or adopted by any court or governmental authority of competent jurisdiction that prohibits or directly and materially adversely affects any of the transactions contemplated by the Purchase Agreement, and no proceeding has been commenced that may have the effect of prohibiting or materially adversely affecting any of the transactions contemplated by the Purchase Agreement.
|
·
|
The trading of our common stock has not been suspended by the SEC, the principal trading market for our common stock, or the Financial Industry Regulatory Authority, Inc., and our common stock has been approved for listing or quotation on and has not been delisted from such principal market.
|
·
|
The number of shares of our common stock to be purchased by Kodiak Capital at a particular closing may not exceed the number of shares that, when aggregated with all other shares of common stock then beneficially owned by Kodiak Capital, would result in it owning more than 9.99% of all of our outstanding common stock.
|
·
|
We have no knowledge of any event more likely than not to have the effect of causing the registration statement of which this prospectus forms a part to be suspended or otherwise ineffective.
|
Assumed
Volume-
Weighted
Trading Price
|
Assumed
Kodiak Capital
Purchase Price
Per Share
|
Number of Registered
Shares to be Issued if
Full Purchase(1)
|
Additional Proceeds
from the Sale of
Registered Shares Under
the Purchase Agreement
|
|||||||||||
$
|
0.0035
|
$
|
0.0025
|
11,027,464
|
$
|
27,017
|
||||||||
0.0045
|
0.0032
|
11,027,464
|
34,737
|
|||||||||||
0.0055
|
0.0039
|
11,027,464
|
42,456
|
|||||||||||
0.0065
|
0.0046 (2)
|
|
11,027,464
|
50,175
|
||||||||||
0.0075
|
0.0053
|
11,027,464
|
57,894
|
|||||||||||
0.0175
|
0.0123
|
11,027,464
|
135,086
|
|||||||||||
0.0275
|
0.0193
|
11,027,464
|
212,279
|
(1) | Although the Purchase Agreement with Kodiak Capital provides that we may sell up to $1 million in our common stock in the aggregate, we are registering 11,207,464 shares for resale by Kodiak Capital under this prospectus, which may or may not cover all the shares we ultimately sell to Kodiak Capital under the Purchase Agreement, depending on the purchase price per share. As a result, we have included in this column only those shares that we are registering in this offering. |
(2) | $0.0046 is 70% of $0.0065, the closing price of the common stock on November 14, 2016, after giving effect to the Recapitalization. |
Selling Stockholder
|
Shares Beneficially Owned Before this Offering
|
Percentage of Outstanding Shares Beneficially Owned Before this Offering(1)
|
Shares to be Sold in this Offering
|
Number Of Shares Beneficially Owned After this Offering
|
Percentage of Outstanding Shares Beneficially Owned After this Offering
|
Kodiak Capital Group, LLC(2)
|
--
|
--
|
11,207,464
|
--
|
--
|
(1) | Based on 33,178,141 outstanding shares of our common stock as of November 14 , 2016. Although we may, at our discretion, elect to issue to Kodiak Capital up to an aggregate amount of $1 million in our common stock under the Purchase Agreement, such shares are not included in determining the percentage of shares beneficially owned before this offering. |
(2) | Ryan Hodson, Managing Director of Kodiak Capital, will have investment and voting control over the shares purchased by Kodiak Capital. |
·
|
ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers;
|
·
|
on the OTCQB;
|
·
|
block trades in which the broker-dealer will attempt to sell the shares as agent, but may position and resell a portion of the block as principal to facilitate the transaction;
|
·
|
purchases by a broker-dealer as principal and resales by the broker-dealer for its account;
|
·
|
an exchange distribution in accordance with the rules of the applicable exchange;
|
·
|
privately negotiated transactions;
|
·
|
through agreement between a broker-dealer and the selling stockholder to sell a specified number of shares at a stipulated price per share;
|
·
|
a combination of any of these methods of sale; and
|
·
|
any other method permitted pursuant to applicable law.
|
Page
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
Report of Independent Registered Public Accounting Firm
|
F-3
|
Consolidated Balance Sheets as of December 31, 2015 and 2014
|
F-4
|
Consolidated Statements of Operations for the years ended December 31, 2015 and 2014
|
F-5
|
Consolidated Statements of Cash Flows for years ended December 31, 2015 and 2014
|
F-6
|
Consolidated Statements of Stockholders' Equity (Deficit) for the years ended December 31, 2015 and 2014
|
F-7
|
Notes to the Consolidated Financial Statements
|
F-8
|
Condensed Balance Sheets for the Nine Months Ended September 30, 2016 and 2015
|
F-20
|
Condensed Statements of Operations for the Nine Months Ended September 30, 2016 and 2015
|
F-21
|
Condensed Statements of Cash Flows for the Nine Months Ended September 30, 2016 and 2015
|
F-22
|
Notes to the Condensed Financial Statements
|
F-23
|
CANNASYS, INC.
Balance Sheets
|
||||||||
December 31,
|
||||||||
2015
|
2014
|
|||||||
Assets
|
||||||||
Current Assets:
|
||||||||
Cash
|
$
|
7,720
|
$
|
525,720
|
||||
Accounts receivable
|
4,550
|
2,224
|
||||||
Prepaid expenses and other assets
|
-
|
2,828
|
||||||
Total Current Assets
|
12,270
|
530,772
|
||||||
Property & equipment, net
|
5,178
|
7,987
|
||||||
Software license
|
255,000
|
25,000
|
||||||
Available for sale securities
|
32,500
|
-
|
||||||
Equity investment in MHB, Inc., net of impairment of $1,846,515
|
1,049,475
|
-
|
||||||
Deposit
|
-
|
12,502
|
||||||
Total Assets
|
$
|
1,354,423
|
$
|
576,261
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable
|
$
|
123,676
|
$
|
21,133
|
||||
Accrued expenses
|
51,274
|
54,070
|
||||||
Due to a related party
|
-
|
1,320
|
||||||
Notes payable
|
200,000
|
-
|
||||||
Convertible notes payable, net of discount of $122,084
|
152,966
|
-
|
||||||
Total Current Liabilities
|
527,916
|
76,523
|
||||||
Total Liabilities
|
527,916
|
76,523
|
||||||
Stockholders' Equity:
|
||||||||
Preferred stock, $0.001 par value, 5,000,000 shares authorized, no shares issued
|
-
|
-
|
||||||
Common stock, $0.001 par value, 2,000,000,000 shares authorized,
|
||||||||
1,058,802 and 552,188 shares issued and outstanding, respectively
|
1,059
|
552
|
||||||
Additional paid-in capital
|
6,442,134
|
2,258,016
|
||||||
Accumulated deficit
|
(5,616,686
|
)
|
(1,758,830
|
)
|
||||
Total Stockholders' Equity
|
826,507
|
499,738
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
1,354,423
|
$
|
576,261
|
CANNASYS, INC.
Statements of Operations
|
||||||||
For the Years Ended December 31,
|
||||||||
2015
|
2014
|
|||||||
Sales revenue
|
$
|
119,325
|
$
|
6,538
|
||||
Cost of goods sold
|
47,823
|
12,006
|
||||||
Gross Margin
|
71,502
|
(5,468
|
)
|
|||||
Operating Expenses:
|
||||||||
Stock-based compensation expense
|
904,125
|
1,012,500
|
||||||
Professional fees
|
207,892
|
130,642
|
||||||
Salary and wages expense
|
491,223
|
274,057
|
||||||
General and administrative
|
231,033
|
303,670
|
||||||
Total Operating Expenses
|
1,834,273
|
1,720,869
|
||||||
Loss from Operations
|
(1,762,771
|
)
|
(1,726,337
|
)
|
||||
Other Expense:
|
||||||||
Interest expense
|
(6,344
|
)
|
-
|
|||||
Interest expense – debt discount and loan financing fees
|
(85,250
|
)
|
-
|
|||||
Impairment loss on investment
|
(1,846,515
|
)
|
-
|
|||||
Loss on issuance of convertible debt
|
(152,966
|
)
|
-
|
|||||
Loss on investment
|
(4,010
|
)
|
-
|
|||||
Total Other Expense
|
(2,095,085
|
)
|
-
|
|||||
Loss before provision for income taxes
|
(3,857,856
|
)
|
(1,726,337
|
)
|
||||
Provision for income taxes
|
-
|
-
|
||||||
Net loss
|
$
|
(3,857,856
|
)
|
$
|
(1,726,337
|
)
|
||
Basic and diluted loss per common share
|
$
|
(6.14
|
)
|
$
|
(5.17
|
)
|
||
Weighted average number of common shares outstanding
|
628,186
|
364,119
|
CANNASYS, INC.
|
||||||||
Statements of Cash Flows
|
||||||||
For the years ended December 31,
|
||||||||
2015
|
2014
|
|||||||
Cash flow from operating activities
|
||||||||
Net loss
|
$
|
(3,857,856
|
)
|
$
|
(1,726,337
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation
|
2,810
|
416
|
||||||
Stock-based compensation
|
904,125
|
1,012,500
|
||||||
Amortization of debt discount
|
85,250
|
-
|
||||||
Impairment loss on investment
|
1,846,515
|
-
|
||||||
Loss on issuance of convertible debt
|
152,966
|
-
|
||||||
Loss on investment
|
4,010
|
-
|
||||||
Change in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(2,326
|
)
|
(2,224
|
)
|
||||
Prepaids
|
2,828
|
(1,143
|
)
|
|||||
Other assets
|
12,502
|
(37,502
|
)
|
|||||
Related-party payable
|
(1,320
|
)
|
1,320
|
|||||
Accounts payable
|
102,542
|
25,414
|
||||||
Accrued expenses
|
(2,796
|
)
|
50,171
|
|||||
Net cash used in operating activities
|
(750,750
|
)
|
(677,385
|
)
|
||||
Cash flows (used in) provided by investing activities:
|
||||||||
Purchase of property and equipment
|
-
|
(8,403
|
)
|
|||||
Purchase of software license
|
(121,750
|
)
|
-
|
|||||
Purchase of available for sale securities
|
(32,500
|
)
|
-
|
|||||
Cash acquired in merger with Thermal Tennis
|
-
|
35,719
|
||||||
Net cash (used in) provided by investing activities
|
(154,250
|
)
|
27,316
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from the sales of common stock
|
-
|
1,087,400
|
||||||
Proceeds from notes payable
|
387,000
|
-
|
||||||
Net cash provided by financing activities
|
387,000
|
1,087,400
|
||||||
Net increase (decrease) in cash
|
(518,000
|
)
|
437,331
|
|||||
Cash at beginning of the year
|
525,720
|
88,389
|
||||||
Cash at end of the year
|
$
|
7,720
|
$
|
525,720
|
||||
Supplemental Disclosures:
|
||||||||
Interest paid
|
$
|
-
|
$
|
-
|
||||
Income taxes paid
|
$
|
-
|
$
|
-
|
||||
Supplemental disclosure of non-cash activities
|
||||||||
Common stock issued for software license
|
$
|
108,250
|
$
|
-
|
||||
Common stock issued for investment
|
$
|
2,900,000
|
$
|
-
|
||||
Issuance of convertible notes payable
|
$
|
272,250
|
$
|
-
|
CANNASYS, INC.
Statements of Stockholders' Equity
|
||||||||||||||||||||
Common Stock
|
||||||||||||||||||||
Shares
|
Amount
|
Additional
Paid-in Capital
|
Accumulated Deficit
|
Total
|
||||||||||||||||
Balance, December 31, 2013
|
198,000
|
$
|
198
|
$
|
109,790
|
$
|
(32,493
|
)
|
$
|
77,495
|
||||||||||
Issuance of common stock for cash
|
184,284
|
184
|
1,087,216
|
-
|
1,087,400
|
|||||||||||||||
Issuance of common stock for compensation
|
33,750
|
34
|
1,012,466
|
-
|
1,012,500
|
|||||||||||||||
Merger acquisition
|
136,154
|
136
|
48,544
|
-
|
48,680
|
|||||||||||||||
Net loss for the year ended December 31, 2014
|
-
|
-
|
-
|
(1,726,337
|
)
|
(1,726,337
|
)
|
|||||||||||||
Balance, December 31, 2014
|
552,188
|
552
|
2,258,016
|
(1,758,830
|
)
|
499,738
|
||||||||||||||
Issuance of common stock for licensing
|
6,614
|
7
|
108,243
|
-
|
108,250
|
|||||||||||||||
Issuance of common stock for investment
|
500,000
|
500
|
2,899,500
|
-
|
2,900,000
|
|||||||||||||||
Issuance of warrants
|
-
|
-
|
904,125
|
-
|
904,125
|
|||||||||||||||
Beneficial conversion feature on convertible debt
|
-
|
-
|
272,250
|
-
|
272,250
|
|||||||||||||||
Net loss for the year ended December 31, 2015
|
-
|
-
|
-
|
(3,857,856
|
)
|
(3,857,856
|
)
|
|||||||||||||
Balance, December 31, 2015
|
1,058,802
|
$
|
1,059
|
$
|
6,442,134
|
$
|
(5,616,686
|
)
|
$
|
826,507
|
|
2015
|
2014
|
||||||
Furniture, fixtures, and equipment
|
$
|
8,403
|
$
|
8,403
|
||||
Less: accumulated depreciation
|
(3,225
|
)
|
(416
|
)
|
||||
Fixed assets, net
|
$
|
5,178
|
$
|
7,987
|
November 11, 2015 through December 31, 2015
|
||||
Sales revenue
|
$
|
7,713
|
||
Cost of sales
|
60
|
|||
Gross margin
|
7,653
|
|||
Operating Expenses:
|
||||
General and administrative
|
14,985
|
|||
Total operating expenses
|
14,985
|
|||
Loss from operations
|
(7,332
|
)
|
||
Other expense:
|
||||
Interest expense
|
(851
|
)
|
||
Total other expense
|
(851
|
)
|
||
Net loss
|
$
|
(8,183
|
)
|
|
Net loss attributed to CannaSys, Inc.
|
$
|
(4,010
|
)
|
Note Holder
|
Issue Date
|
Maturity Date
|
Stated Interest Rate
|
Principal Balance Outstanding 12/31/2015
|
||||||
EMA Financial, LLC
|
10/14/2015
|
10/14/2016
|
10
|
%
|
$
|
30,800
|
||||
Tangiers Investment Group, LLC
|
11/18/2015
|
11/19/2016
|
10
|
60,000
|
||||||
Kodiak Capital
|
11/30/2015
|
12/01/2016
|
12
|
50,000
|
||||||
Auctus Fund, LLC
|
12/03/2015
|
09/03/2016
|
10
|
49,250
|
||||||
Adar Bays, LLC
|
12/10/2015
|
12/10/2016
|
8
|
35,000
|
||||||
Kodiak Capital
|
12/15/2015
|
07/15/2016
|
8
|
50,000
|
||||||
$
|
275,050
|
Note Holder
|
Initial Valuation
|
Current Remaining Debt Discount to Amortize over Five Remaining Months
|
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization
|
Balance 12/31/2015
|
||||||||||||
EMA Financial, LLC
|
$
|
30,800
|
$
|
-
|
$
|
30,800
|
$
|
30,800
|
||||||||
Tangiers Investment Group, LLC
|
60,000
|
(45,000
|
)
|
15,000
|
15,000
|
|||||||||||
Kodiak Capital
|
50,000
|
-
|
50,000
|
50,000
|
||||||||||||
Auctus Fund, LLC
|
49,250
|
-
|
49,250
|
49,250
|
||||||||||||
Adar Bays, LLC
|
35,000
|
(32,084
|
)
|
2,916
|
2,916
|
|||||||||||
Kodiak Capital
|
50,000
|
(45,000
|
)
|
5,000
|
5,000
|
|||||||||||
$
|
275,050
|
$
|
122,084
|
$
|
152,966
|
$
|
152,966
|
Shares Available to Purchase with Warrants
|
Weighted Average Price
|
Weighted Average Fair Value
|
||||||||||
Outstanding, December 31, 2014
|
-
|
$
|
-
|
$
|
-
|
|||||||
Issued
|
210,000
|
1.00
|
7.00
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Cancelled
|
(5,625
|
)
|
-
|
-
|
||||||||
Expired
|
-
|
-
|
-
|
|||||||||
Outstanding, December 31, 2015
|
204,375
|
$
|
1.00
|
$
|
7.00
|
|||||||
Exercisable, December 31, 2015
|
204,375
|
$
|
1.00
|
$
|
7.00
|
Range of Exercise Prices
|
Number Outstanding 12/31/2015
|
Weighted Average Remaining Contractual Life
|
Weighted Average Exercise Price
|
||||||||
$
|
1.00
|
204,357
|
2.9 years
|
$
|
1.00
|
|
2015
|
2014
|
||||||
Deferred Tax Assets:
|
||||||||
NOL Carryover
|
$
|
1,493,600
|
$
|
188,900
|
||||
Related-party accrual
|
-
|
500
|
||||||
Depreciation
|
300
|
1,500
|
||||||
Payroll accrual
|
6,000
|
-
|
||||||
Deferred tax liabilities:
|
||||||||
Less valuation allowance
|
(1,499,900
|
)
|
(190,900
|
)
|
||||
Net deferred tax assets
|
$
|
-
|
$
|
-
|
2015
|
2014
|
|||||||
Book Income (loss)
|
$
|
(1,504,600
|
)
|
$
|
(583,800
|
)
|
||
Meals and entertainment
|
1,600
|
1,000
|
||||||
Depreciation
|
(300
|
)
|
(1,500
|
)
|
||||
Other nondeductible expenses
|
77,900
|
394,900
|
||||||
Payroll accrual
|
6,000
|
|||||||
Related party accruals
|
(500
|
)
|
500
|
|||||
Valuation allowance
|
1,419,900
|
188,900
|
||||||
$
|
-
|
$
|
-
|
September 30,
|
December 31,
|
|||||||
2016
|
2015
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current Assets:
|
||||||||
Cash
|
$
|
1,860
|
$
|
7,720
|
||||
Accounts receivable
|
-
|
4,550
|
||||||
Total Current Assets
|
1,860
|
12,270
|
||||||
Property & equipment, net
|
208,588
|
5,178
|
||||||
Software license
|
-
|
255,000
|
||||||
Available for sale securities
|
32,500
|
32,500
|
||||||
Equity investment in MHB, Inc., net of impairment of $2,445,990
|
450,000
|
1,049,475
|
||||||
Deposit
|
1,500
|
-
|
||||||
Total Assets
|
$
|
694,448
|
$
|
1,354,423
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable
|
$
|
339,870
|
$
|
123,676
|
||||
Accrued expenses
|
136,565
|
51,274
|
||||||
Notes payable
|
179,717
|
200,000
|
||||||
Convertible notes payable, net of discount
|
||||||||
of $42,797 and $122,084, respectively
|
456,094
|
152,966
|
||||||
Total Current Liabilities
|
1,112,246
|
527,916
|
||||||
Total Liabilities
|
1,112,246
|
527,916
|
||||||
Stockholders' Equity:
|
||||||||
Preferred stock, $0.001 par value, 5,000,000 shares authorized,
|
||||||||
1,515,000 and no shares issued and outstanding, respectively
|
1,515
|
-
|
||||||
Common stock, $0.001 par value, 2,000,000,000 shares
|
||||||||
authorized, 3,420,551 and 1,058,802 shares issued and
|
||||||||
outstanding, respectively
|
3,421
|
1,059
|
||||||
Additional paid-in capital
|
8,710,096
|
6,442,134
|
||||||
Accumulated deficit
|
(9,132,830
|
)
|
(5,616,686
|
)
|
||||
Total Stockholders' Equity (Deficit)
|
(417,798
|
)
|
826,507
|
|||||
Total Liabilities and Stockholders' Equity
|
$
|
694,448
|
$
|
1,354,423
|
For the Three Months
|
For the Nine Months
|
|||||||||||||||
Ended September 30,
|
Ended September 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Sales revenue
|
$
|
499
|
$
|
48,156
|
$
|
59,150
|
$
|
76,404
|
||||||||
Cost of goods sold
|
-
|
6,800
|
24,260
|
10,018
|
||||||||||||
Gross Margin
|
499
|
41,356
|
34,890
|
66,386
|
||||||||||||
Operating Expenses:
|
||||||||||||||||
Stock-based compensation expense
|
119,125
|
-
|
604,592
|
-
|
||||||||||||
Professional fees
|
95,286
|
58,847
|
307,713
|
155,827
|
||||||||||||
Salary and wage expense
|
49,092
|
335,297
|
183,793
|
572,151
|
||||||||||||
General and administrative
|
68,240
|
96,394
|
198,261
|
200,585
|
||||||||||||
Total Operating Expenses
|
331,743
|
490,538
|
1,294,359
|
928,563
|
||||||||||||
Loss from Operations
|
(331,244
|
)
|
(449,182
|
)
|
(1,259,469
|
)
|
(862,177
|
)
|
||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(12,749
|
)
|
(1,410
|
)
|
(29,204
|
)
|
(2,088
|
)
|
||||||||
Interest expense–debt discount
|
||||||||||||||||
and loan financing fees
|
(86,291
|
)
|
-
|
(502,140
|
)
|
-
|
||||||||||
Impairment loss on investment
|
(599,475
|
)
|
-
|
(599,475
|
)
|
-
|
||||||||||
Loss on fixed and intangible assets
|
(258,766
|
)
|
-
|
(258,766
|
)
|
-
|
||||||||||
Loss on issuance of convertible debt
|
(418,079
|
)
|
-
|
(907,090
|
)
|
-
|
||||||||||
Gain on forgiveness of debt
|
40,000
|
-
|
40,000
|
-
|
||||||||||||
Total other expense
|
(1,335,360
|
)
|
(1,410
|
)
|
(2,256,675
|
)
|
(2,088
|
)
|
||||||||
Loss before provision for income taxes
|
(1,666,604
|
)
|
(450,592
|
)
|
(3,516,144
|
)
|
(864,265
|
)
|
||||||||
Provision for income taxes
|
-
|
-
|
-
|
-
|
||||||||||||
Net loss
|
$
|
(1,666,604
|
)
|
$
|
(450,592
|
)
|
$
|
(3,516,144
|
)
|
$
|
(864,265
|
)
|
||||
Basic and diluted loss per common share
|
$
|
(0.50
|
)
|
$
|
(0.80
|
)
|
$
|
(1.77
|
)
|
$
|
(0.00
|
)
|
||||
Weighted average number
|
||||||||||||||||
of common shares outstanding
|
3,365,342
|
563,703
|
1,990,980
|
556,780
|
For the Nine Months Ended
|
||||||||
September 30,
|
||||||||
2016
|
2015
|
|||||||
Cash flow from operating activities
|
||||||||
Net loss
|
$
|
(3,516,144
|
)
|
$
|
(864,265
|
)
|
||
Adjustments to reconcile net loss to net cash
|
||||||||
used in operating activities:
|
||||||||
Depreciation
|
13,824
|
2,103
|
||||||
Stock-based compensation
|
604,592
|
208,000
|
||||||
Amortization of debt discount
|
502,140
|
-
|
||||||
Severance expense
|
33,717
|
-
|
||||||
Impairment loss on investment
|
599,475
|
-
|
||||||
Loss on issuance of convertible debt
|
907,090
|
-
|
||||||
Loss on fixed and intangible assets
|
258,766
|
-
|
||||||
Gain on forgiveness of debt
|
(40,000
|
)
|
-
|
|||||
Change in operating assets and liabilities:
|
||||||||
Accounts receivable
|
4,550
|
1,424
|
||||||
Prepaids
|
-
|
2,828
|
||||||
Other assets
|
(1,500
|
)
|
(96,750
|
)
|
||||
Related-party payable
|
-
|
(1,320
|
)
|
|||||
Accounts payable
|
237,799
|
33,590
|
||||||
Accrued expenses
|
87,831
|
8,051
|
||||||
Net cash used in operating activities
|
(307,860
|
)
|
(706,339
|
)
|
||||
Cash flows provided by investing activities:
|
-
|
-
|
||||||
Cash flows from financing activities:
|
||||||||
Proceeds from loans
|
315,500
|
200,000
|
||||||
Payments on loans
|
(13,500
|
)
|
-
|
|||||
Net cash provided by financing activities
|
302,000
|
200,000
|
||||||
Net increase (decrease)in cash
|
(5,860
|
)
|
(506,339
|
)
|
||||
Cash at beginning of the period
|
7,720
|
525,720
|
||||||
Cash at end of the period
|
$
|
1,860
|
$
|
19,381
|
||||
Supplemental Disclosures:
|
||||||||
Interest paid
|
$
|
-
|
$
|
-
|
||||
Income taxes paid
|
$
|
-
|
$
|
-
|
||||
Supplemental disclosure of noncash activities
|
||||||||
Common stock issued for software license
|
$
|
-
|
$
|
83,249
|
||||
Common stock issued for services
|
$
|
117,500
|
$
|
-
|
||||
Issuance of convertible notes payable
|
$
|
1,269,193
|
$
|
-
|
||||
Common stock issued for software
|
$
|
221,000
|
$
|
-
|
September 30, 2016
|
December 31, 2015
|
|||||||
Furniture, fixtures, and equipment
|
$
|
-
|
$
|
8,403
|
||||
Software
|
221,000
|
-
|
||||||
Less: accumulated depreciation
|
(12,412
|
)
|
(3,225
|
)
|
||||
Fixed assets, net
|
$
|
208,588
|
$
|
5,178
|
Nine Months Ended
|
||||
September 30, 2016
|
||||
Sales revenue
|
$
|
|||
Cost of sales
|
||||
Gross margin
|
||||
Operating Expenses:
|
||||
General and administrative
|
||||
Total operating expenses
|
||||
Income from operations
|
||||
Other expense:
|
||||
Interest expense
|
||||
Total other expense
|
||||
Net income
|
$
|
|||
Net income attributed to Cannasys, Inc.
|
$
|
Note Holder
|
Issue Date
|
Maturity Date
|
Stated Interest Rate
|
Principal Balance Outstanding 12/31/2015
|
|
EMA Financial, LLC
|
10/14/2015
|
10/14/2016
|
10%
|
$
|
30,800
|
Tangiers Investment Group, LLC
|
11/18/2015
|
11/19/2016
|
10%
|
60,000
|
|
Kodiak Capital Group, LLC
|
11/30/2015
|
12/01/2016
|
12%
|
50,000
|
|
Auctus Fund, LLC
|
12/03/2015
|
09/03/2016
|
10%
|
49,250
|
|
Adar Bays, LLC
|
12/10/2015
|
12/10/2016
|
8%
|
35,000
|
|
Kodiak Capital Group, LLC
|
12/15/2015
|
07/15/2016
|
0%
|
50,000
|
|
275,050
|
|||||
Less debt discount
|
(122,084)
|
||||
$
|
152,966
|
Note Holder
|
Issue Date
|
Maturity Date
|
Stated Interest Rate
|
Principal Balance Outstanding 9/30/2016
|
|
EMA Financial, LLC
|
10/14/2015
|
10/14/2016
|
12%
|
$
|
13,736(1)
|
Tangiers Investment Group, LLC
|
11/18/2015
|
11/19/2016
|
10%
|
35,941(2)
|
|
Kodiak Capital Group, LLC
|
11/30/2015
|
12/01/2016
|
12%
|
46,283(8)
|
|
Auctus Fund, LLC
|
12/03/2015
|
09/03/2016
|
10%
|
35,646(3)
|
|
Adar Bays, LLC
|
12/16/2015
|
12/16/2016
|
8%
|
27,510(4)
|
|
Kodiak Capital Group, LLC
|
12/15/2015
|
07/15/2016
|
0%
|
50,000
|
|
Colonial Stock Transfer
|
01/14/2016
|
01/14/2017
|
10%
|
6,605
|
|
Kodiak Capital Group, LLC
|
03/18/2016
|
03/18/2017
|
12%
|
25,000(7)
|
|
Blackbridge Capital, LLC
|
04/27/2016
|
10/27/2016
|
1%
|
4,500(5)
|
|
EMA Financial, LLC
|
05/05/2016
|
05/05/2017
|
12%
|
53,500
|
|
Kodiak Capital Group, LLC
|
05/23/2016
|
08/30/2016
|
1%
|
50,000
|
|
Black Forest Capital, LLC
|
05/31/2016
|
05/31/2017
|
8%
|
30,000
|
|
Black Forest Capital, LLC
|
05/31/2016
|
05/31/2017
|
2%
|
14,420(6)
|
|
Adar Bays, LLC
|
07/12/2016
|
04/12/2017
|
8%
|
35,000
|
|
Auctus Fund, LLC
|
07/20/2016
|
04/20/2017
|
10%
|
45,750
|
|
Kodiak Capital Group, LLC
|
08/18/2016
|
08/18/2017
|
12%
|
25,000
|
|
498,891
|
|||||
Less debt discount
|
(42,797)
|
||||
$
|
456,094
|
(1) | Converted $19,564 of principal to common stock. |
(2) | Converted $24,059 of principal to common stock. |
(3) | Converted $13,604 of principal to common stock. |
(4) | Converted $7,790 of principal to common stock. |
(5) | Converted $45,500 of principal to common stock. |
(6) | Converted $35,580 of principal to common stock. |
(7) | Principal reduced to $25,000 per agreement dated August 18, 2016. |
(8) | Converted $3,717 of principal to common stock. |
Shares Available to
Purchase with
Warrants
|
Weighted
Average
Price
|
Weighted
Average
Fair Value
|
||||||||||
Outstanding, December 31, 2015
|
210,000
|
$
|
1.00
|
$
|
7.00
|
|||||||
Issued
|
36,875
|
5.60
|
5.40
|
|||||||||
Exercised
|
(11,250
|
)
|
-
|
-
|
||||||||
Cancelled
|
(5,625
|
)
|
-
|
-
|
||||||||
Expired
|
-
|
-
|
-
|
|||||||||
Outstanding, September 30, 2016
|
230,000
|
$
|
1.60
|
$
|
6.80
|
|||||||
Exercisable, September 30, 2016
|
200,000
|
$
|
1.80
|
$
|
6.60
|
Range of
Exercise Prices
|
Number Outstanding
9/30/2016
|
Weighted
Average Remaining
Contractual Life
|
Weighted Average
Exercise Price
|
|||
$1.00 - $8.00
|
230,000
|
2.6 years
|
$1.80
|
Shares
|
Amount Converted
|
|||||||||
Date
|
Note Holder
|
Price
|
Issued
|
Principal
|
Interest
|
|||||
04/29/16
|
Blackbridge Capital
|
$1.38
|
16,667
|
$25,000.00
|
$ -
|
|||||
05/03/16
|
EMA Financial LLC
|
1.50
|
3,500
|
5,250.00
|
-
|
|||||
05/19/16
|
Blackbridge Capital, LLC
|
0.02
|
6,061
|
(1)
|
-
|
|||||
05/27/16
|
Blackbridge Capital, LLC
|
0.02
|
102,273
|
(1)
|
-
|
|||||
05/27/16
|
EMA Financial LLC
|
0.12
|
50,000
|
5,500.00
|
-
|
|||||
06/03/16
|
Black Forest Capital. LLC
|
0.20
|
50,000
|
10,000.00
|
-
|
|||||
06/06/16
|
Auctus Fund, LLC
|
0.22
|
54,703
|
9,592.30
|
2,442
|
|||||
06/08/16
|
Blackbridge Capital, LLC
|
0.08
|
100,000
|
10,000.00
|
-
|
|||||
06/08/16
|
EMA Financial LLC
|
0.06
|
63,630
|
3,744.63
|
-
|
|||||
06/09/16
|
EMA Financial LLC
|
0.04
|
74,330
|
2,861.69
|
-
|
|||||
06/09/16
|
Tangiers Investment Group, LLC
|
0.08
|
135,065
|
10,400.00
|
-
|
|||||
06/10/16
|
Auctus Fund
|
0.08
|
53,370
|
4,011.67
|
98
|
|||||
06/10/16
|
Black Forest Capital. LLC
|
0.06
|
71,429
|
5,000.00
|
-
|
|||||
06/10/16
|
Blackbridge Capital, LLC
|
0.06
|
142,857
|
10,000.00
|
-
|
|||||
06/13/16
|
EMA Financial LLC
|
0.02
|
100,331
|
2,207.27
|
-
|
|||||
06/14/16
|
Blackbridge Capital, LLC
|
0.02
|
81,818
|
(2)
|
-
|
|||||
06/14/16
|
Tangiers Investment Group, LLC
|
0.06
|
184,298
|
11,150.00
|
-
|
|||||
06/15/16
|
Black Forest Capital. LLC
|
0.06
|
90,909
|
5,000.00
|
-
|
|||||
06/16/16
|
Tangiers Investment Group, LLC
|
0.04
|
55,632
|
2,509.00
|
-
|
|||||
06/17/16
|
Black Forest Capital. LLC
|
0.04
|
122,500
|
5,022.50
|
-
|
|||||
06/17/16
|
Blackbridge Capital, LLC
|
0.02
|
101,045
|
(3)
|
-
|
|||||
06/20/16
|
Adar Bays LLC
|
0.04
|
107,692
|
4,415.39
|
-
|
|||||
06/20/16
|
Blackbridge Capital, LLC
|
0.02
|
62,084
|
(2)
|
--
|
|||||
06/21/16
|
Black Forest Capital. LLC
|
0.04
|
122,500
|
5,022.50
|
||||||
06/22/16
|
Black Forest Capital. LLC
|
0.04
|
135,000
|
5,535.00
|
-
|
|||||
06/27/16
|
Blackbridge Capital, LLC
|
0.04
|
12,195
|
500.00
|
-
|
|||||
07/08/16
|
Adar Bays LLC
|
0.04
|
75,000
|
3,075.00
|
-
|
|||||
07/15/16
|
Kodiak Capital Group LLC
|
0.02
|
158,183
|
3,717.00
|
-
|
|||||
2,333,072
|
$149,513.95
|
$2,540
|
Amount Converted
|
||||||||
Date
|
Note Holder
|
Price
|
Shares Issued
|
Principal
|
Interest
|
|||
10/07/2016
|
Kodiak Capital Group LLC
|
$0.007
|
163,044
|
$ 222.82
|
||||
10/17/2016
|
Auctus Fund LLC
|
0.000
|
166,039
|
2,374.35
|
||||
10/17/2016
|
Black Forest Capital, LLC
|
0.013
|
174,000
|
2,262.00
|
||||
10/18/2016
|
EMA Financial LLC
|
0.005
|
179,800
|
934.60
|
||||
10/20/2016
|
Black Forest Capital, LLC
|
0.013
|
190,770
|
2,480.00
|
||||
10/21/2016
|
Black Forest Capital, LLC
|
0.013
|
210,000
|
2,730.00
|
||||
10/20/2016
|
Auctus Fund LLC
|
0.014
|
174,170
|
2,490.63
|
||||
10/21/2016
|
EMA Financial LLC
|
0.005
|
216,450
|
1,125.54
|
||||
10/19/2016
|
Microcap Equity Group LLC
|
0.013
|
174,153
|
2,264.00
|
||||
10/20/2016
|
Colonial Stock Transfer
|
0.012
|
205,128
|
2,400.00
|
||||
10/24/2016
|
Black Forest Capital, LLC
|
0.013
|
239,000
|
3,107.00
|
||||
10/24/2016
|
Microcap Equity Group LLC
|
0.013
|
239,230
|
3,110.00
|
||||
10/24/2016
|
Auctus Fund LLC
|
0.010
|
239,600
|
2,491.84
|
||||
10/25/2016
|
Black Forest Capital, LLC
|
0.013
|
259,000
|
3,367.00
|
||||
10/26/2016
|
Microcap Equity Group LLC
|
0.013
|
260,153
|
3,382.00
|
||||
10/26/2016
|
Adar Bays LLC
|
0.020
|
250,000
|
5,000.00
|
||||
10/26/2016
|
Auctus Fund LLC
|
0.010
|
284,100
|
2,954.64
|
||||
10/26/2016
|
EMA Financial LLC
|
0.005
|
293,300
|
1,525.16
|
||||
10/27/2016
|
Microcap Equity Group LLC
|
0.013
|
260,153
|
3,382.00
|
||||
10/28/2016
|
Black Forest Capital, LLC
|
0.013
|
311,285
|
4,000.00
|
||||
10/28/2016
|
Adar Bays LLC
|
0.012
|
342,412
|
4,150.00
|
||||
10/28/2016
|
Microcap Equity Group LLC
|
0.012
|
373,913
|
4,300.00
|
||||
10/31/2016
|
Kodiak Capital Group LLC
|
0.000
|
171,000
|
1,453.50
|
||||
10/31/2016
|
EMA Financial LLC
|
0.005
|
429,213
|
1,974.38
|
||||
10/31/2016
|
Auctus Fund LLC
|
0.009
|
374,500
|
3,445.40
|
||||
10/31/2016
|
Adar Bays LLC
|
0.011
|
373,913
|
4,050.00
|
||||
10/31/2016
|
Microcap Equity Group LLC
|
0.012
|
414,956
|
4,772.00
|
||||
10/31/2016
|
Kodiak Capital Group LLC
|
0.000
|
824,694
|
309.26
|
||||
11/1/2016
|
Adar Bays LLC
|
0.011
|
469,565
|
5,150.00
|
||||
11/2/2016
|
Black Forest Capital, LLC
|
0.011
|
370,000
|
3,977.50
|
||||
11/2/2016
|
EMA Financial LLC
|
0.004
|
530,500
|
2,153.83
|
||||
11/2/2016
|
Microcap Equity Group LLC
|
0.010
|
512,315
|
5,200.00
|
||||
11/2/2016
|
Adar Bays LLC
|
0.010
|
465,116
|
4,750.00
|
||||
11/3/2016
|
Auctus Fund LLC
|
0.008
|
374,500
|
3,040.94
|
||||
11/3/2016
|
Adar Bays LLC
|
0.005
|
462,264
|
2,200.00
|
||||
11/3/2016
|
Microcap Equity Group LLC
|
0.000
|
497,767
|
(1)
|
||||
11/4/2016
|
Tangiers Investment Group, LLC
|
0.005
|
1,381,761
|
6,591.00
|
||||
11/4/2016
|
Adar Bays LLC
|
0.003
|
664,528
|
1,750.00
|
||||
11/4/2016
|
Black Forest Capital, LLC
|
0.003
|
690,000
|
2,090.33
|
$1,566.77
|
|||
11/7/2016
|
Adar Bays LLC
|
0.005
|
513,585
|
2,472.00
|
-
|
|||
11/8/2016
|
Auctus Fund LLC
|
0.005
|
867,000
|
3,960.91
|
61.97
|
|||
11/8/2016
|
EMA Financial LLC
|
0.002
|
895,500
|
1,898.46
|
-
|
|||
11/8/2106
|
Black Forest Capital, LLC
|
0.005
|
301,436
|
1,593.77
|
3.84
|
|||
16,789,813
|
$122,886.86
|
$1,632.58
|
Nature of Expense
|
Amount(1)
|
|||
SEC registration fee
|
$
|
88
|
||
Transfer agent's, and registrars' fees and expenses
|
2,000
|
|||
Accounting fees and expenses
|
12,500
|
|||
Legal fees and expenses
|
50,000
|
|||
Printing and engraving expenses
|
2,000
|
|||
Miscellaneous
|
3,421
|
|||
Total
|
$
|
70,000
|
(1) | All amounts except SEC registration fee are estimates. |
Date
|
Note Holder
|
Price
|
Shares Issued
|
Amount Converted
|
|||||||||
04/29/2016
|
Blackbridge Capital
|
$
|
1.38
|
16,667
|
$
|
25,000.00
|
|||||||
05/03/2016
|
EMA Financial LLC
|
1.50
|
3,500
|
5,250.00
|
|||||||||
05/19/2016
|
Blackbridge Capital, LLC
|
0.02
|
6,061
|
(1
|
)
|
||||||||
05/27/2016
|
Blackbridge Capital, LLC
|
0.02
|
102,273
|
(1
|
)
|
||||||||
05/27/2016
|
EMA Financial LLC
|
0.12
|
50,000
|
5,500.00
|
|||||||||
06/03/2016
|
Black Forest Capital. LLC
|
0.20
|
50,000
|
10,000.00
|
|||||||||
06/06/2016
|
Auctus Fund, LLC
|
0.22
|
54,703
|
9,592.30
|
|||||||||
06/08/2016
|
Blackbridge Capital, LLC
|
0.08
|
100,000
|
10,000.00
|
|||||||||
06/08/2016
|
EMA Financial LLC
|
0.06
|
63,630
|
3,744.63
|
|||||||||
06/09/2016
|
EMA Financial LLC
|
0.04
|
74,330
|
2,861.69
|
|||||||||
06/09/2016
|
Tangiers Investment Group, LLC
|
0.08
|
135,065
|
10,400.00
|
|||||||||
06/10/2016
|
Auctus Fund
|
0.08
|
53,370
|
4,011.67
|
|||||||||
06/10/2016
|
Black Forest Capital. LLC
|
0.06
|
71,429
|
5,000.00
|
|||||||||
06/10/2016
|
Blackbridge Capital, LLC
|
0.06
|
142,857
|
10,000.00
|
|||||||||
06/13/2016
|
EMA Financial LLC
|
0.02
|
100,331
|
2,207.27
|
|||||||||
06/14/2016
|
Blackbridge Capital, LLC
|
0.02
|
81,818
|
(2
|
)
|
||||||||
06/14/2016
|
Tangiers Investment Group, LLC
|
0.06
|
184,298
|
11,150.00
|
|||||||||
06/15/2016
|
Black Forest Capital. LLC
|
0.06
|
90,909
|
5,000.00
|
|||||||||
06/16/2016
|
Tangiers Investment Group, LLC
|
0.04
|
55,632
|
2,509.00
|
|||||||||
06/17/2016
|
Black Forest Capital. LLC
|
0.04
|
122,500
|
5,022.50
|
|||||||||
06/17/2016
|
Blackbridge Capital, LLC
|
0.02
|
101,045
|
(3
|
)
|
||||||||
06/20/2016
|
Adar Bays LLC
|
0.04
|
107,692
|
4,415.39
|
|||||||||
06/20/2016
|
Blackbridge Capital, LLC
|
0.02
|
62,084
|
(2
|
)
|
||||||||
06/21/2016
|
Black Forest Capital. LLC
|
0.04
|
122,500
|
5,022.50
|
|||||||||
06/22/2016
|
Black Forest Capital. LLC
|
0.04
|
135,000
|
5,535.00
|
|||||||||
06/27/2016
|
Blackbridge Capital, LLC
|
0.04
|
12,195
|
500.00
|
|||||||||
07/08/2016
|
Adar Bays LLC
|
75,000
|
3,075.00
|
||||||||||
07/15/2016
|
Kodiak Capital Group LLC
|
158,183
|
|||||||||||
2,333,072
|
$
|
142,721.95
|
Exhibit
Number*
|
Title of Document
|
Location
|
Item 2
|
Plan of Acquisition, Reorganization, Arrangement, Liquidation or Succession
|
|||
2.01
|
Agreement and Plan of Merger
|
Incorporated by reference from the Current Report on Form 8-K/A filed August 28, 2014
|
||
Item 3
|
Articles of Incorporation and Bylaws
|
|||
3.01
|
Amended and Restated Articles of Incorporation, filed November 12, 2014
|
Incorporated by reference from a Current Report on Form 8-K filed November 12, 2014
|
||
3.02
|
Bylaws
|
Incorporated by reference from the Registration Statement on Form S‑1 filed May 13, 2008
|
||
3.03
|
Certificate of Designation
|
Incorporated by reference from current report on Form 8-K filed August 2, 2016
|
||
3.04 |
Certificate of Amendment filed September 22, 2016
|
Incorporated by reference from Definitive Information Statement on Schedule 14C filed September 6, 2016
|
||
Item 4
|
Instruments Defining the Rights of Security Holders, including indentures
|
|||
4.01
|
Specimen Common Stock Certificate of Registrant
|
Incorporated by reference from the Registration Statement on Form S‑1 filed May 13, 2008
|
||
Item 5
|
Opinion re Legality
|
|||
5.01
|
Opinion of Kruse Landa Maycock & Ricks, LLC
|
This filing.
|
||
Item 10
|
Material Contracts
|
|||
10.05
|
License Agreement between Loyl.Me LLC and CannaSys, LLC dated February 9, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed February 12, 2015
|
||
10.06
|
License Agreement between Loyl.Me LLC and CannaSys, LLC dated February 12, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed February 12, 2015
|
||
10.08
|
Revised employment letter agreement of Dan Rogers dated January 30, 2015**
|
Incorporated by reference from the Annual Report on Form 10-K for the year ended December 31, 2014, filed March 30, 2015
|
||
10.09
|
Employment Agreement between CannaSys, Inc. and Michael A. Tew (executive), effective July 1, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed July 15, 2015
|
||
10.11
|
Grant of Restricted Stock between CannaSys, Inc. and Michael A. Tew, effective July 1, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed July 15, 2015
|
Exhibit
Number*
|
Title of Document
|
Location
|
10.12
|
Grant of Restricted Stock between CannaSys, Inc. and Brandon C. Jennewine, effective July 1, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed July 15, 2015
|
||
10.13
|
Securities Purchase Agreement between CannaSys, LLC and EMA Financial, LLC dated October 14, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed October 23, 2015
|
||
10.14
|
10% Convertible Note between CannaSys, Inc. and EMA Financial, LLC dated October 14, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed October 23, 2015
|
||
10.15
|
Share Exchange Agreement between MHB, Inc. and CannaSys, LLC, including Exhibit A-Gross Revenue Assignment, dated November 3, 2015
|
Incorporated by reference from the Current Report on Form 8-K/A filed November 17, 2015
|
||
10.16
|
Marketing and Alliance Agreement between Green Capital Ventures, Inc. and CannaSys, Inc., dated as of November 11, 2015, including exhibits
|
Incorporated by reference from the Current Report on Form 8-K filed November 23, 2015
|
||
10.17
|
10% Convertible Note between CannaSys, Inc. and Tangiers Investment Group, LLC, dated November 18, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed November 24, 2015
|
||
10.18
|
10% Convertible Note between CannaSys, Inc. and Auctus Fund, LLC, dated December 3, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed December 9, 2015
|
||
10.19
|
Securities Purchase Agreement between CannaSys, Inc. and Auctus Fund, LLC, dated December 3, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed December 9, 2015
|
||
10.20
|
12% Convertible Note between CannaSys, Inc. and Kodiak Investment Group, LLC, dated November 30, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed December 22, 2015
|
||
10.21
|
Equity Purchase Agreement between CannaSys, Inc. and Kodiak Investment Group, LLC, dated December 15, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed December 22, 2015
|
||
10.22
|
Registration Rights Agreement between CannaSys, Inc. and Kodiak Investment Group, LLC, dated December 15, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed December 22, 2015
|
||
10.23
|
Convertible Promissory Note due July 15, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed December 22, 2015
|
||
10.24
|
Technology Services Agreement between CannaSys, Inc. and National Concessions Group, Inc., dated December 20, 2015, including exhibits
|
Incorporated by reference from the Current Report on Form 8-K filed December 23, 2015
|
Exhibit
Number*
|
Title of Document
|
Location
|
10.25
|
Consulting Agreement between CannaSys, Inc. and National Concessions Group, Inc., dated December 20, 2015, including Warrant
|
Incorporated by reference from the Current Report on Form 8-K filed December 23, 2015
|
||
10.26
|
Asset Purchase Agreement between CannaSys, Inc. and Luvbuds, LLC, and Brett Harris, entered December 17, 2015
|
Incorporated by reference from the Registration Statement on Form S-1 filed February 2, 2016
|
||
10.27
|
Bill of Sale, Assignment, and Assumption Agreement between CannaSys, Inc. and Luvbuds, LLC, dated December 17, 2015
|
Incorporated by reference from the Registration Statement on Form S-1 filed February 2, 2016
|
||
10.28
|
Amendment No. 1 to Employment Agreement between CannaSys, Inc. and Michael A. Tew, effective December 24, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed January 6, 2016
|
||
10.29
|
Amendment No. 1 to Employment Agreement between CannaSys, Inc. and Brandon C. Jennewine, effective December 24, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed January 6, 2016
|
||
10.30
|
CannaSys, Inc. Warrant for the Purchase of 1,500,000 Shares of Common Stock, Par Value $0.001, issued to Michael A. Tew, effective December 24, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed January 6, 2016
|
||
10.31
|
CannaSys, Inc. Warrant for the Purchase of 1,500,000 Shares of Common Stock, Par Value $0.001, issued to Michael A. Tew, effective December 24, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed January 6, 2016
|
||
10.32
|
CannaSys, Inc. Warrant for the Purchase of 500,000 Shares of Common Stock, Par Value $0.001, issued to Brandon Jennewine, effective December 24, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed January 6, 2016
|
||
10.33
|
CannaSys, Inc. Warrant for the Purchase of 250,000 Shares of Common Stock, Par Value $0.001, issued to Daniel J. Rogers, effective December 24, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed January 6, 2016
|
||
10.34
|
CannaSys, Inc. Warrant for the Purchase of 150,000 Shares of Common Stock, Par Value $0.001, issued to David H. Wollins, effective December 24, 2015**
|
Incorporated by reference from the Current Report on Form 8-K filed January 6, 2016
|
||
10.35
|
Amendment to 10% Convertible Note and Securities Purchase Agreement dated February 9, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed February 12, 2016
|
||
10.36
|
Securities Purchase Agreement between CannaSys, Inc., and Kodiak Capital Group, LLC, dated March 18, 2016, including exhibits
|
Incorporated by reference from the Current Report on Form 8-K filed March 25, 2016
|
Exhibit
Number*
|
Title of Document
|
Location
|
10.37
|
Agreement of Termination, Compromise, Settlement and Mutual Release of Claims among CannaSys, Inc., Luvbuds, LLC, Brett Harris, and Tag Distributing LLC, doing business as Consigliere Inc. effective March 31, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed April 5, 2016
|
||
10.38
|
Amendment No. 2 to Transaction Documents dated April 27, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed April 27, 2016
|
||
10.39
|
Convertible Promissory Note for $50,000 to Blackbridge Capital, LLC, dated April 27, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed May 11, 2016
|
||
10.40
|
Assignment and Assumption Agreement between Jeff Holmes and Blackbridge Capital, LLC, dated April 27, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed May 11, 2016
|
||
10.41
|
Loan Agreement between Jeff Holmes and CannaSys, Inc. dated April 27, 2016, with exhibits
|
Incorporated by reference from the Current Report on Form 8-K filed May 11, 2016
|
||
10.42
|
Amendment No. 1 to 10% Convertible Promissory Note of CannaSys, dated May 23, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed May 25, 2016
|
||
10.43
|
Grant of Restricted Stock to Tangiers Investment Group, LLC, dated May 23, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed May 25, 2016
|
||
10.44
|
Second Amended and Restated Promissory Note for $50,000 to Kodiak Capital Group, LLC, issued May 23, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed June 9, 2016
|
||
10.45
|
Amendment No. 1 to Transaction Documents among CannaSys, Inc., Kodiak Capital Group, LLC, and B44, LLC, fully executed on May 25, 2016
|
Incorporated by reference from the Current Report on Form 8-K filed June 9, 2016
|
||
10.46
|
Securities Purchase Agreement between CannaSys, Inc. and EMA Financial, LLC, dated May 5, 2016
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 18, 2016
|
||
10.47
|
12% Convertible Note in the Principal Amount of $53,500, issued May 5, 2016, to EMA Financial, LLC
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 18, 2016
|
||
10.48
|
Securities Purchase Agreement between CannaSys, Inc. and Black Forest Capital, LLC, dated May 31, 2016
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 18, 2016
|
||
Exhibit
Number*
|
Title of Document
|
Location
|
||
10.49
|
Convertible Promissory Note in the Amount of $30,000 Payable to Black Forest Capital, LLC
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 18, 2016
|
||
10.50
|
Note Purchase and Assignment Agreement
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 18, 2016
|
||
10.51
|
Replacement Convertible Promissory Note
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 18, 2016
|
||
10.52
|
Stockholders' Agreement among Mile High Consulting and Branding, Inc., CannaSys, Inc., and MHB, Inc. d/b/a Mile High Brands effective May 31, 2016
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, filed August 18, 2016
|
||
10.53
|
First Amendment to 8% Convertible Redeemable Notes executed July 12, 2016
|
Incorporated by reference from current report on Form 8-K filed July 26, 2016
|
||
10.54
|
Securities Purchase Agreement between CannaSys, Inc. and Auctus Fund LLC, dated July 20, 2016
|
Incorporated by reference from current report on Form 8-K filed July 27, 2016
|
||
10.55
|
Convertible Promissory Note in the amount of $45,750 Payable to Auctus Fund, LLC
|
Incorporated by reference from current report on Form 8-K filed July 27, 2016
|
||
10.56
|
Share Exchange Agreement between CannaSys, Inc., and F-Squared Enterprises LLC, effective July 27, 2016
|
Incorporated by reference from current report on Form 8-K filed August 2, 2016
|
||
10.57
|
Asset Purchase Agreement, together with exhibits, between CannaSys, Inc. and Beta Killers LLC, dated August 10, 2016
|
Incorporated by reference from current report on Form 8-K filed August 16, 2016
|
||
10.58
|
Amendment No. 1 to Transaction Documents between CannaSys, Inc. and Kodiak Capital Group, LLC, dated August 18, 2016
|
Incorporated by reference from current report on Form 8-K filed August 24, 2016
|
||
10.59
|
Agreement of Termination, Compromise, Settlement, and Mutual Release of Claims between CannaSys, Inc. and National Concessions Group, Inc. effective September 30, 2016
|
Incorporated by reference from current report on Form 8-K filed October 11, 2016
|
||
10.60
|
Agreement of Termination between CannaSys, Inc. and Loyl.Me, LLC effective September 30, 2016
|
Incorporated by reference from current report on Form 8-K filed October 11, 2016
|
||
10.61
|
Form of Securities Purchase Agreement dated as of October 31, 2016 between CannaSys, Inc. and an accredited investor
|
Incorporated by reference from current report on Form 8-K filed November 14, 2016
|
||
10.62
|
Form of Convertible Promissory Note between CannaSys, Inc. and an accredited investor dated October 31, 2016
|
Incorporated by reference from current report on Form 8-K filed November 14, 2016
|
||
10.63
|
Form of Replacement Convertible Promissory Note between CannaSys, Inc. and an accredited investor dated October 31, 2016
|
Incorporated by reference from current report on Form 8-K filed November 14, 2016
|
||
10.64
|
Consulting Agreement between CannaSys, Inc. and Patrick Burke dated October 31, 2016
|
Incorporated by reference from current report on Form 8-K filed November 14, 2016
|
Exhibit
Number*
|
Title of Document
|
Location
|
||
Item 16
|
Letter re Change in Certifying Accountant
|
|||
16.01
|
Letter from HJ & Associates to Securities and Exchange Commission regarding change in certifying accountant dated April 8, 2015
|
Incorporated by reference from the Current Report on Form 8-K filed April 8, 2015
|
||
Item 21
|
Subsidiaries of the Registrant
|
|||
21.01
|
Schedule of Subsidiaries
|
Incorporated by reference from the Registration Statement on Form S-1 filed February 2, 2016
|
||
Item 23
|
Consents of Experts and Counsel
|
|||
23.01
|
Consent of BF Borgers CPA, PC
|
This filing.
|
||
23.02
|
Consent of HJ & Associates, LLC
|
This filing.
|
||
23.03
|
Consent of Kruse Landa Maycock & Ricks, LLC
|
Included in exhibit 5.01.
|
||
Item 24
|
Power of Attorney
|
|||
24.01
|
Power of Attorney
|
See signature page to this filing.
|
||
Item 101
|
Interactive Data Files***
|
|||
101.INS
|
XBRL Instance Document
|
This filing.
|
||
101.SCH
|
XBRL Taxonomy Extension Schema
|
This filing.
|
||
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
This filing
|
||
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
This filing.
|
||
101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
This filing.
|
||
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
This filing.
|
* | All exhibits are numbered with the number preceding the decimal indicating the applicable SEC reference number in Item 601 and the number following the decimal indicating the sequence of the particular document. Omitted numbers in the sequence refer to documents previously filed as an exhibit. |
** | Identifies each management contract or compensatory plan or arrangement required to be filed as an exhibit, as required by Item 15(a)(3) of Form 10-K. |
*** | Users of this data are advised that, pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or Annual Report for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Exchange Act of 1934 and otherwise are not subject to liability. |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | to include any prospectus required by section 10(a)(3) of the Securities Act of 1933; |
(ii) | to reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20% change in the maximum aggregate offering price set forth in the "Calculation of Registration Fee" table in the effective registration statement; and |
(iii) | to include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement. |
(2) | That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use. |
(5) | That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
CANNASYS, INC.
|
||
|
By:
|
/s/ Michael A. Tew
|
Michael A. Tew
|
||
Secretary, Chief Executive Officer,
|
||
Chief Financial Officer, and
|
||
Principal Accounting Officer
|
Name and Signature
|
Title
|
Date
|
/s/ Michael A. Tew
|
||
Michael A. Tew
|
Chief Executive Officer (Principal Executive Officer)
|
November 18, 2016
|
Chief Financial Officer (Principal Financial Officer)
|
||
Secretary, and Director
|
||
Brandon C. Jennewine
|
Chairman
|
November 18, 2016
|
/s/ Daniel J. Rogers | ||
Daniel J. Rogers
|
Director
|
November 18, 2016
|
"I '?/'!]OK5R@ HHHH M **** "BBB@ HHHH 145%PBA1Z 4,JLI5@"",$&EHH 0 8 Z>U+BBB@ H MHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BB MB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** M "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH @**** "BBB@ HHHH ,4444 %&*** "BBB@ HHHH __]D! end
Document and Entity Information - shares |
9 Months Ended | 12 Months Ended | |
---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
Nov. 11, 2016 |
|
Document and Entity Information | |||
Entity Registrant Name | CANNASYS INC | ||
Document Type | S-1 | ||
Document Period End Date | Sep. 30, 2016 | ||
Amendment Flag | false | ||
Entity Central Index Key | 0001417028 | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Common Stock, Shares Outstanding | 25,050,522 | ||
Entity Filer Category | Smaller Reporting Company | ||
Entity Current Reporting Status | Yes | ||
Entity Voluntary Filers | No | ||
Entity Well-known Seasoned Issuer | No | ||
Document Fiscal Year Focus | 2016 | ||
Document Fiscal Period Focus | FY | ||
Entity Incorporation, Date of Incorporation | Aug. 25, 1999 | Aug. 25, 1999 | |
Trading Symbol | mjtk |
Condensed Balance Sheets (Parenthetical) - USD ($) |
Sep. 30, 2016 |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|---|
Statement of Financial Position | |||
Common Stock, par or stated value | $ 0.001 | $ 0.001 | $ 0.001 |
Common Stock, shares authorized | 75,000,000 | 2,000,000,000 | 2,000,000,000 |
Common Stock, shares issued | 3,420,551 | 1,058,802 | 552,188 |
Common Stock, shares outstanding | 3,420,551 | 1,058,802 | 552,188 |
Preferred Stock, par or stated value | $ 0.001 | $ 0.001 | $ 0.001 |
Preferred Stock, shares authorized | 5,000,000 | 5,000,000 | 5,000,000 |
Preferred Stock, shares issued | 1,515,000 | 0 | 0 |
Preferred Stock, shares outstanding | 1,515,000 | 0 | 0 |
Impairment of equity investment in MHB, Inc. | $ 2,445,990 | $ 1,846,515 | $ 0 |
Convertible notes payable, discount | $ 42,797 | $ 122,084 | $ 0 |
Condensed Statements of Operations - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Income Statement | ||||||
Sales revenue | $ 499 | $ 48,156 | $ 59,150 | $ 76,404 | $ 119,325 | $ 6,538 |
Cost of goods sold | 6,800 | 24,260 | 10,018 | 47,823 | 12,006 | |
Gross Margin | 499 | 41,356 | 34,890 | 66,386 | 71,502 | (5,468) |
Operating Expenses: | ||||||
Stock-based compensation expense | 119,125 | 604,592 | 904,125 | 1,012,500 | ||
Professional fees | 95,286 | 58,847 | 307,713 | 155,827 | 207,892 | 130,642 |
Salary and wage expense | 49,092 | 335,297 | 183,793 | 572,151 | 491,223 | 274,057 |
General and administrative | 68,240 | 96,394 | 198,261 | 200,585 | 231,033 | 303,670 |
Total Operating Expenses | 331,743 | 490,538 | 1,294,359 | 928,563 | 1,834,273 | 1,720,869 |
Loss from Operations | (331,244) | (449,182) | (1,259,469) | (862,177) | (1,762,771) | (1,726,337) |
Other Expense: | ||||||
Loss on fixed and intangible assets | (258,766) | (258,766) | ||||
Gain on forgiveness of debt | 40,000 | 40,000 | ||||
Interest expense | (12,749) | (1,410) | (29,204) | (2,088) | (6,344) | |
Interest expense-debt discount and loan financing fees | (86,291) | (502,140) | (85,250) | |||
Impairment loss on investment | (599,475) | (599,475) | (4,010) | |||
Loss on issuance of convertible debt | (418,079) | (907,090) | (152,966) | |||
Loss on investment | (599,475) | (1,846,515) | ||||
Total other expense | (1,335,360) | (1,410) | (2,256,675) | (2,088) | (2,095,085) | |
Loss before provision for income taxes | (1,666,604) | (450,592) | (3,516,144) | (864,265) | (3,857,856) | (1,726,337) |
Provision for income taxes | ||||||
Net loss | $ (1,666,604) | $ (450,592) | $ (3,516,144) | $ (864,265) | $ (3,857,856) | $ (1,726,337) |
Basic and diluted loss per common share | $ (0.50) | $ (0.80) | $ (1.77) | $ (0.00) | $ (6.14) | $ (5.17) |
Weighted average number of common shares outstanding | 3,365,342 | 563,703 | 1,990,980 | 556,780 | 628,186 | 364,119 |
Condensed Statements of Cash Flows - USD ($) |
9 Months Ended | 12 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Cash flow from operating activities | ||||
Net loss | $ (3,516,144) | $ (864,265) | $ (3,857,856) | $ (1,726,337) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||||
Severance expense | 33,717 | |||
Gain on forgiveness of debt | (40,000) | |||
Depreciation | 13,824 | 2,103 | 2,810 | 416 |
Stock-based compensation | 604,592 | 208,000 | 904,125 | 1,012,500 |
Amortization of debt discount | 502,140 | 85,250 | ||
Impairment loss on investment | 599,475 | 1,846,515 | ||
Loss on issuance of convertible debt | 907,090 | 152,966 | ||
Loss on investment | 599,475 | 4,010 | ||
Change in operating assets and liabilities: | ||||
Accounts receivable | 4,550 | 1,424 | (2,326) | (2,224) |
Prepaids | 2,828 | 2,828 | (1,143) | |
Other assets | (1,500) | (96,750) | 12,502 | (37,502) |
Related-party payable | (1,320) | (1,320) | 1,320 | |
Accounts payable | 237,799 | 33,590 | 102,542 | 25,414 |
Accrued expenses | 87,831 | 8,051 | (2,796) | 50,171 |
Net cash used in operating activities | (307,860) | (706,339) | (750,750) | (677,385) |
Cash flows (used in) provided by investing activities: | ||||
Purchase of property and equipment | (8,403) | |||
Purchase of software license | (121,750) | |||
Purchase of available for sale securities | (32,500) | |||
Cash acquired in merger with Thermal Tennis | 35,719 | |||
Cash flows provided by investing activities | (154,250) | 27,316 | ||
Cash flows from financing activities: | ||||
Proceeds from the sales of common stock | 1,087,400 | |||
Proceeds from notes payable | 387,000 | |||
Net cash provided by financing activities | 302,000 | 200,000 | 387,000 | 1,087,400 |
Net increase (decrease) in cash | (5,860) | (506,339) | (518,000) | 437,331 |
Cash at beginning of the period | 7,720 | 525,720 | 525,720 | 88,389 |
Cash at end of the period | 1,860 | 19,381 | 7,720 | 525,720 |
Supplemental Disclosures: | ||||
Interest paid | ||||
Income taxes paid | ||||
Supplemental disclosure of noncash activities | ||||
Common stock issued for services | 117,500 | |||
Common stock issued for software | 221,000 | |||
Common stock issued for software license | $ 83,249 | 108,250 | ||
Common stock issued for investment | 2,900,000 | |||
Issuance of convertible notes payable | $ 1,269,193 | $ 272,250 |
Note 1 - Organization and Description of Business |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Notes | ||
Note 1 - Organization and Description of Business | NOTE 1ORGANIZATION AND DESCRIPTION OF BUSINESS Organization We were organized as a Nevada corporation on August 25, 1999. On August 15, 2014, we entered into an Agreement and Plan of Merger to combine our business and activities (the "Merger") with CannaSys, Inc., a privately held Colorado corporation focused on providing services to the cannabis industry ("CannaSys-Colorado"). CannaSys-Colorado was originally formed on October 4, 2013, as a limited liability company, and converted to a corporation on June 26, 2014. Under the terms of the merger agreement, our wholly owned subsidiary formed to effectuate the Merger was merged with and into CannaSys-Colorado, the surviving entity, which then became our wholly owned subsidiary.
Due to the CannaSys-Colorado shareholders controlling us after the Merger, CannaSys-Colorado was considered the accounting acquirer. The transaction was therefore recognized as a reverse acquisition of us by CannaSys-Colorado. The accompanying condensed financial statements are those of CannaSys-Colorado for all periods prior to the Merger.
In connection with the closing of the Merger and after meeting the requirements of the Securities Exchange Act of 1934, as amended ("Exchange Act"), on November 12, 2014, we filed amended and restated articles of incorporation with the Nevada Secretary of State that: (i) changed our name to CannaSys, Inc.; (ii) increased our authorized capital stock to 80,000,000 shares, consisting of 75,000,000 shares of common stock and 5,000,000 shares of preferred stock; (iii) authorized 5,000,000 shares of preferred stock; and (iv) made other modernizing, nonmaterial changes to our articles of incorporation. Changing our corporate name to CannaSys, Inc. was a condition to the Merger transaction. The name change better reflects the nature of our principal business operations and it became effective in the OTC market on December 2, 2014, when FINRA announced the name change. We have also received a new CUSIP number and our trading symbol was changed to "MJTK."
Nature of Business We provide technology services in the ancillary space of the cannabis industry. We do not produce, sell, or handle in any manner cannabis products. As the current cannabis industry grows and gains momentum around the country, technology needs for the industry have been largely underserved. Our focus on this niche element of the industry creates many efficient and profitable tools for both industry owners and consumers.
Since inception, we have developed, refined, and introduced branded products, membership loyalty programs, text-message-based platforms for customer engagement, and laboratory management systems into the cannabis industry. To support marketing and delivery of our principal products and to access other products and services, we are expanding a network of strategic alliances within the industry to build an array of product and service offerings and to increase use of our distribution channels. Most of our active strategic relationships were only recently initiated and are yet to generate revenue.
We seek funding to launch our integrated cannabis-industry product and service suite. Our primary business objectives are to generate stable revenues and cash flows through the development of vertically integrated distribution centers and to collect and monetize cannabis consumer data. |
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS Organization We were organized as a Nevada corporation on August 25, 1999. On August 15, 2014, we entered into an Agreement and Plan of Merger to combine our business and activities with CannaSys, Inc., a privately held Colorado corporation focused on providing services to the cannabis industry ("CannaSys-Colorado"), into a single entity (the "Merger"). CannaSys-Colorado was originally formed on October 4, 2013, as a limited liability company, and converted to a corporation on June 26, 2014. Under the terms of the merger agreement, our wholly owned subsidiary formed to effectuate the Merger was merged with and into CannaSys-Colorado, the surviving entity, which then became our wholly owned subsidiary.
Due to the CannaSys-Colorado shareholders controlling us after the Merger, CannaSys-Colorado was considered the accounting acquirer. The transaction was therefore recognized as a reverse acquisition of us by CannaSys-Colorado. The accompanying condensed consolidated financial statements are those of CannaSys-Colorado for all periods prior to the Merger.
In connection with the closing of the Merger and after meeting the requirements of the Securities Exchange Act of 1934, as amended ("Exchange Act"), on November 12, 2014, we filed amended and restated articles of incorporation with the Nevada Secretary of State that: (i) changed our name to CannaSys, Inc.; (ii) increased our authorized capital stock to 80,000,000 shares, consisting of 75,000,000 shares of common stock and 5,000,000 shares of preferred stock; (iii) authorized 5,000,000 shares of preferred stock; and (iv) made other modernizing, nonmaterial changes to our articles of incorporation. Changing our corporate name to CannaSys, Inc. was a condition to the Merger transaction. The name change better reflects the nature of our principal business operations and it became effective in the OTC market on December 2, 2014, when FINRA announced the name change. We have also received a new CUSIP number and our trading symbol was changed to "MJTK."
On October 17, 2016, we completed: (i) a reverse-split of our outstanding common stock 20-to-one; and (ii) an increase to our authorized capital to 2,005,000,000 shares, consisting of 2,000,000,000 shares of common stock and 5,000,000 shares of preferred stock (the "Recapitalization"). All share and per-share amounts in the accompanying consolidated financial statements have been adjusted to give retroactive effect to the Recapitalization.
Nature of Business We provide technology services in the ancillary space of the cannabis industry. We are a technology company and we do not produce, sell, or handle in any manner cannabis products.
As the current cannabis industry grows and gains momentum around the country, technology needs for the industry have been largely underserved. Our focus on this niche element of the industry creates many efficient and profitable tools for both industry owners and consumers.
Our business consists of four products currently in the marketplaceBumpUp Rewards, BumpUp Rewards White Label, CannaLIMS, and MHB, Inc. Branded Productsthat together serve the entire cannabis industry from grower-wholesaler to end-user.
We developed BumpUp Rewards as an affiliate-based membership rewards loyalty program designed specifically for the cannabis industry. An early version of BumpUp Rewards was introduced into the market as CannaCash in July 2014. The BumpUp Rewards application is free for customers and an efficient use of marketing dollars for dispensaries and providers. The BumpUp Rewards application allows for strong social media ties and an electronic solution for providing gifts, points, and discounts to friends and family. BumpUp Rewards includes an internal control mechanism designed to comply with the regulatory requirements applicable to individual retail outlets and customers based on applicable state licensing information and customers' locations.
For retail establishments, BumpUp Rewards offers the ability to gain new customers through gifts, retain customers through the affiliate and store-specific points program, and tailor specials and free advertising via the BumpUp Rewards program to an increasingly significant customer marketplace.
On December 22, 2015, we entered into a joint software development and marketing agreement with National Concessions Group, Inc., the organization responsible for marketing and branding a cannabis product brand called O.penVAPE. We are jointly developing and marketing an advanced, white-label version of our BumpUp Rewards application with functionality intended to incentivize product and corporate sales organizations through a proprietary points system. We are exploring the patentability of this product in collaboration with National Concessions Group.
CannaLIMS is a laboratory management information system product focused solely on the cannabis marketplace. Cannabis laboratories have multiple state and local level regulatory reporting requirements. We license our CannaLIMS system to customers, who access the software through web browsers and mobile applications, for recurring license fees. We have currently launched this product into the market and have secured new recurring revenue clientele. As with other software products we license, we are continuously making product improvements that we provide to existing users and new customers and are actively marketing in the laboratory sector of the industry.
On November 10, 2015, we acquired a 49% interest and a 10% gross revenue share in MHB, Inc., a Colorado corporation doing business as Mile High Brands. Mile High Brands is a licensing and distribution company doing business in the regulated cannabis industry. Under the share exchange agreement, we acquired 10,000,000 shares of Mile High Brands in exchange for 500,000 shares of our common stock. Mile High Brands contracts with celebrity brands and organizations and creates licensing opportunities for us through this relationship. We currently have a number of product licensing and distribution opportunities in partnership with Mile High Brands and expect to expand that portfolio in the future. |
Note 2 - Summary of Significant Accounting Policies |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Notes | ||
Note 2 - Summary of Significant Accounting Policies | NOTE 2SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Unaudited Interim Financial Information The accompanying unaudited interim condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These financial statements should be read in conjunction with the audited financial statements and footnotes included in our Annual Report on Form 10-K for the year ended December 31, 2015. The results of the nine months ended September 30, 2016, are not necessarily indicative of the results to be expected for the full year ending December 31, 2016.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control, and preventing and detecting fraud. Our system of internal accounting control is designed to assure, among other items, that: (i) recorded transactions are valid; (ii) valid transactions are recorded; and (iii) transactions are recorded in the proper period in a timely manner to produce financial statements that present fairly our financial condition, results of operations, and cash flows for the respective periods being presented.
Revenue Recognition We follow Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 605-10-S99-1, Revenue Recognition, for revenue recognition. We will recognize revenue when it is realized or realizable and earned. We consider revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) the product has been shipped or the services have been rendered to the customer; (iii) the sales price is fixed or determinable; and (iv) collectability is reasonably assured.
Recently Issued Accounting Pronouncements In September 2015, the FASB issued Accounting Standards Update ("ASU") No. 2015-16, Business Combinations (Topic 805). Topic 805 requires that an acquirer retrospectively adjust provisional amounts recognized in a business combination during the measurement period. To simplify the accounting for adjustments made to provisional amounts, the amendments in the update require that the acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amount is determined. The acquirer is required to also record, in the same period's financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, an entity is required to present separately on the face of the income statement or disclose in the notes to the financial statements the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. ASU 2015-16 is effective for fiscal years beginning December 15, 2015. The adoption of ASU 2015-16 is not expected to have a material effect on our financial statements.
In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. The new guidance requires that all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet. This update is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. We do not anticipate the adoption of this ASU will have a significant impact on our financial position, results of operations, or cash flows.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The guidance in ASU No. 2016-02 supersedes the lease recognition requirements in ASC 840, Leases (FAS 13). ASU 2016-02 requires an entity to recognize assets and liabilities arising from a lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. We are currently evaluating the effect this standard will have on our financial statements.
We have reviewed all other recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on our results of operations, financial position, and cash flows. Based on that review, these pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and we do not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on our financial position or results of operations. |
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation Our financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control, and preventing and detecting fraud. Our system of internal accounting control is designed to assure, among other items, that: (1) recorded transactions are valid; (2) valid transactions are recorded; and (3) transactions are recorded in the proper period in a timely manner to produce financial statements that present fairly our financial condition, results of operations, and cash flows for the respective periods being presented.
All share and per-share amounts in the accompanying consolidated financial statements have been adjusted to give retroactive effect to the Recapitalization.
Use of Estimates The preparation of financial statements in accordance with U.S. GAAP permits management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. All intercompany transactions have been eliminated in consolidation.
Concentrations of Credit Risk We maintain our cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently have not experienced any losses in our accounts. We believe we are not exposed to any significant credit risk on cash.
Cash and Cash Equivalents We maintain our cash balance at a financial institution located in Colorado. Accounts at this institution are insured by the Federal Deposit Insurance Corporation up to $250,000. As of December 31, 2015 and 2014, we had a cash balance of $7,720 and $525,720, respectively. We had an uninsured balance of $275,750 at December 31, 2014. We have not experienced any losses in such accounts, and management believes it is not exposed to any significant credit risk on cash.
Accounts Receivable Revenues that have been recognized but not yet received are recorded as accounts receivable. Losses on receivables will be recognized when it is more likely than not that a receivable will not be collected. An allowance for estimated uncollectible amounts will be recognized to reduce the amount of receivables to its net realizable value. The need for an allowance for uncollectible amounts is evaluated quarterly. We have not deemed it necessary to establish an allowance for doubtful accounts as of December 31, 2015 and 2014.
Reclassifications Certain reclassifications have been made to the prior year financial information to conform to the presentation used in the financial statements for the year ended December 31, 2015.
Fair Value of Financial Instruments We follow paragraph 825-10-50-10 of the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB ASC to measure the fair value of our financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value U.S. GAAP and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, paragraph 820-10-35-37 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three levels of fair value hierarchy defined by paragraph 820-10-35-37 are described below:
Level 1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
Level 3: Pricing inputs that are generally observable inputs and not corroborated by market data.
The carrying amount of our financial assets and liabilities, such as cash, prepaid expenses, and accrued expenses, approximate their fair value because of the short maturity of those instruments. Our notes payable approximate the fair value of such instruments based upon management's best estimate of interest rates that would be available to us for similar financial arrangements at December 31, 2015.
Fixed Assets Fixed assets are carried at the lower of cost or net realizable value. Normal maintenance and repairs are charged to expense as incurred. When assets are sold or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in operations. Depreciation is computed using the straight-line method over the estimated useful lives of the assets of three years.
Revenue Recognition We follow paragraph ASC 605-10-S99-1 for revenue recognition. We will recognize revenue when it is realized or realizable and earned. We consider revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) the product has been shipped or the services have been rendered to the customer; (iii) the sales price is fixed or determinable; and (iv) collectability is reasonably assured.
Earnings (Loss) per Common Share Net income (loss) per common share is computed pursuant to paragraph ASC 260-10-45. Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common shares outstanding and potentially outstanding common shares assumes that we incorporated as of the beginning of the first period presented.
Our diluted loss per share is the same as the basic loss per share for the years ended December 31, 2015 and 2014, as the inclusion of any potential shares would have had an anti-dilutive effect due to our generating a loss.
Stock-based Compensation We account for equity-based transactions with nonemployees under the provisions of ASC Topic No. 505-50, Equity-Based Payments to Non-Employees. ASC 505-50 establishes that equity-based payment transactions with nonemployees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The fair value of common stock issued for payments to nonemployees is measured at the market price on the date of grant. The fair value of equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize the fair value of the equity instruments issued as deferred stock compensation and amortize the cost over the term of the contract.
We account for employee stock-based compensation in accordance with the guidance of FASB ASC Topic No. 718, CompensationStock Compensation, which requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair values. The fair value of the equity instrument is charged directly to compensation expense and credited to additional paid-in capital over the period during which services are rendered.
Valuation of Intangibles and Long-Lived Assets We test intangibles and long-lived assets for recoverability when changes in circumstances indicate the carrying value may not be recoverable, for example, when there are material adverse changes in projected revenues or expenses, significant underperformance relative to historical or projected operating results, and significant negative industry or economic trends. We evaluate recoverability of an asset by comparing its carrying value to the future net undiscounted cash flows that we expect will be generated by the asset. If the comparison indicates that the carrying value of an asset is not recoverable, we recognize an impairment loss for the excess of carrying value over the estimated fair value.
Income Taxes We follow paragraph 740-10-30 of the FASB ASC, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the fiscal year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the fiscal years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Income in the period that includes the enactment date.
We adopted paragraph 740-10-25 of the FASB ASC with regards to uncertainty income taxes. Paragraph 740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under paragraph 740-10-25, we may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. Paragraph 740-10-25 also provides guidance on derecognition, classification, interest, penalties on income taxes, and accounting in interim periods and requires increased disclosures. We had no material adjustments to our liabilities for unrecognized income tax benefits according to the provisions of paragraph 740-10-25.
Recently Issued Accounting Pronouncements In August 2014, the FASB issued Accounting Standards Update (ASU) 2014-15, Presentation of Financial Statements Going Concern (Subtopic 205-40) Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern. Currently, there is no guidance in U.S. GAAP about management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern or to provide related footnote disclosures. The amendments in this update provide that guidance. In doing so, the amendments are intended to reduce diversity in the timing and content of footnote disclosures. The amendments require management to assess an entity's ability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards. Specifically, the amendments: (1) provide a definition of the term substantial doubt; (2) require an evaluation every reporting period including interim periods; (3) provide principles for considering the mitigating effect of management's plans; (4) require certain disclosures when substantial doubt is alleviated as a result of consideration of management's plans; (5) require an express statement and other disclosures when substantial doubt is not alleviated; and (6) require an assessment for a period of one year after the date that the financial statements are issued (or available to be issued). The amendments in this update are effective for public and nonpublic entities for annual periods ending after December 15, 2016. Early adoption is permitted.
We have implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and we do not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on our financial position or results of operations. |
Note 3 - Going Concern |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Notes | ||
Note 3 - Going Concern | NOTE 3GOING CONCERN
As reflected in the accompanying financial statements, we had a net loss of $3,516,144 and used cash in operating activities of $307,860 for the nine months ended September 30, 2016. We had an accumulated deficit of $9,132,830 as of September 30, 2016. These factors raise substantial doubt about our ability to continue as a going concern. The financial statements have been prepared assuming that we will continue as a going concern. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern.
While we are attempting to increase operations and revenues, our cash position may not be significant enough to support our daily operations. Management intends to raise additional funds by way of debt and equity financing. Management believes that the actions presently being taken to further implement our business plan and generate increased revenues provide the opportunity for us to continue as a going concern. While we believe in the viability of our strategy to generate increased revenues and in our ability to raise additional funds, there can be no assurances to that effect. Our ability to continue as a going concern is dependent upon our ability to further implement our business plan and generate increased revenues. The financial statements do not include any adjustments that might be necessary if we are unable to continue as a going concern. |
NOTE 3 GOING CONCERN
As reflected in the accompanying financial statements, we have an accumulated deficit of $5,616,686 at December 31, 2015, had a net loss of $3,857,856, and used net cash of $750,750 in operating activities for year ended December 31, 2015. This raises substantial doubt about our ability to continue as a going concern. The financial statements have been prepared assuming that we will continue as a going concern. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern.
While we are attempting to increase operations and revenues, our cash position may not be significant enough to support our daily operations. Management intends to raise additional funds by way of debt and equity financing. Management believes that the actions presently being taken to further implement our business plan and generate increased revenues provide the opportunity for us to continue as a going concern. While we believe in the viability of our strategy to generate increased revenues and in our ability to raise additional funds, there can be no assurances to that effect. Our ability to continue as a going concern is dependent upon our ability to further implement our business plan and generate increased revenues. The financial statements do not include any adjustments that might be necessary if we are unable to continue as a going concern. |
Note 4 - Property and Equipment |
9 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||
Note 4 - Property and Equipment | NOTE 4PROPERTY AND EQUIPMENT
Furniture, fixtures, and equipment, stated at cost, less accumulated depreciation, consisted of the following:
During the nine months ended September 30, 2016, we disposed of $8,403 of office furniture we were no longer using, resulting in a loss on disposal of $3,766.
Depreciation Expense Depreciation expense for the nine months ended September 30, 2016 and 2015, was $13,824 and $2,103, respectively. |
NOTE 4 PROPERTY AND EQUIPMENT
Furniture, fixtures, and equipment, stated at cost, less accumulated depreciation consisted of the following at December 31:
Depreciation Expense Depreciation expense for the years ended December 31, 2015 and 2014, was $2,810 and $416, respectively. |
Note 5 - Software License |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Notes | ||
Note 5 - Software License | NOTE 5SOFTWARE LICENSE
Effective February 12, 2015, we entered into an exclusive licensing agreement with Loyl.Me LLC, an established provider of automated marketing and customer relationship management software. The licensing agreement allows us the opportunity for perpetual and exclusive rights and ability to provide the cannabis community a convenient, cost-effective, and streamlined technology that is widely used in the non-cannabis industry. The technology is being branded as "BumpUp Rewards." The term of the agreement is perpetual; therefore, no amortization is being recognized. However, the value of the license will undergo an annual impairment test as required by ASC 350, IntangiblesGoodwill and Other. The agreement requires nine installment payments of $25,000 each to be paid with a combination of cash and stock and 8% of revenue from the use of the licensed technology. At December 31, 2015, we performed an impairment analysis and determined there had been no impairment to the value of the software license as recorded on the balance sheet.
On October 3, 2016, we entered into an agreement to terminate the license agreement as it was no longer a core part of our daily business operations. Because of the termination, the software license is fully impaired resulting in a loss of $255,000. |
NOTE 5 SOFTWARE LICENSE
Effective February 12, 2015, we entered into an exclusive licensing agreement with Loyl.Me LLC, an established provider of automated marketing and customer relationship management software. The licensing agreement allows us the opportunity for perpetual and exclusive rights and ability to provide the cannabis community a convenient, cost-effective, and streamlined technology that is widely used in the non-cannabis industry. The technology is being branded as "BumpUp Rewards." The term of the agreement is perpetual; therefore, no amortization is being recognized. However, the value of the license will undergo an annual impairment test as required by ASC 350, IntangiblesGoodwill and Other. The agreement requires nine installment payments of $25,000 each to be paid with a combination of cash and stock and 8% of revenue from the use of the licensed technology. As of December 31, 2015, we have paid $255,000 in cash and stock towards the total cost of the license. At December 31, 2015, we performed an impairment analysis and determined there had been no impairment to the value of the software license as recorded on the balance sheet. |
Note 6 - Available For Sale Securities |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Notes | ||
Note 6 - Available For Sale Securities | NOTE 6AVAILABLE-FOR-SALE SECURITIES
On December 10, 2015, we acquired a 1.083% interest in Duby, LLC for $32,500. Duby is a social media application focused on cannabis consumers. As part of the acquisition, Duby plans to assist in the promotion of our products and services on its platform. We purchased the interest in Duby as part of ongoing negotiations for the joint marketing and promotion of our respective products. The purchase is being accounted for according to ASC 320, Debt and Equity Securities, as available-for-sale securities and has been recorded at cost. As Duby is not a public company with active trading by which the investment could be valued at December 31, 2015, we performed an impairment analysis and determined that as of December 31, 2015, there had been no impairment to the value of the purchased interest in Duby. |
NOTE 6 AVAILABLE FOR SALE SECURITIES
On December 10, 2015, we acquired a 1.083% interest in Duby, LLC for $32,500. Duby is a social media application focused on cannabis consumers. As part of the acquisition, Duby plans to assist in the promotion of our products and services on its platform. We purchased the interest in Duby as part of ongoing negotiations for the joint marketing and promotion of our respective products. The purchase is being accounted for according to ASC 320, Debt and Equity Securities, as available-for-sale securities and has been recorded at cost. As Duby is not a public company with active trading by which the investment could be valued at December 31, 2015, we performed an impairment analysis and determined that as of December 31, 2015, there had been no impairment to the value of the purchased interest in Duby. |
Note 7 - Investment in Mile High Brands |
9 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 7 - Investment in Mile High Brands | NOTE 7INVESTMENT IN MHB
On November 10, 2015, we entered into an agreement to exchange 500,000 shares of our common stock for 10 million shares of MHB, Inc., doing business as Mile High Brands ("MHB"). The shares were valued at $5.80 per share, the closing stock price on the date of grant, for a total of $2,900,000. Through this transaction, we acquired 49% of the issued and outstanding common shares of MHB. MHB is a lifestyle branding agency focused on the regulated cannabis industry. Its clients include celebrities and product companies that wish to access the rapidly growing cannabis marketplace. The purchase is being accounted for according to ASC 320, Debt and Equity Securities, under the equity method of accounting. At December 31, 2015, we performed an impairment analysis of our investment in MHB. We utilized a perpetuity-based valuation model to determine a discounted cash flow and terminal value for MHB's business. Based on this analysis, it was determined that the value of the investment was impaired and that the current fair value is $1,049,475. We recorded an impairment loss on investment of $1,846,515 as of December 31, 2015. At September 30, 2016, we performed another impairment analysis of our investment in MHB. Based on this analysis, it was determined that the value of the investment was again impaired and that the current fair value is now $450,000. We have recorded an impairment loss on investment of $599,475 for the nine months ended September 30, 2016. As of September 30, 2016, this investment is valued at $450,000 net of total impairment of $2,445,990.
The impact to our financial statements for the nine months ended September 30, 2016, is immaterial as evidenced by the following financial information provided by MHB for the nine months ended September 30, 2016:
|
NOTE 7 INVESTMENT IN MHB
On November 10, 2015, we entered into an agreement to exchange 500,000 shares of our common stock for 10 million shares of MHB, Inc., doing business as Mile High Brands ("Mile High Brands"). Our shares were valued at $5.80 per share, the closing stock price on the date of grant, for a total of $2,900,000. Through this transaction, we acquired 49% of the issued and outstanding common shares of Mile High Brands. Mile High Brands is a lifestyle branding agency focused on the regulated cannabis industry. Its clients include celebrities and product companies that wish to access the rapidly growing cannabis marketplace. The purchase is being accounted for according to ASC 320, Debt and Equity Securities, under the equity method of accounting. At December 31, 2015, we performed an impairment analysis of our investment in Mile High Brands. We utilized a perpetuity-based valuation model to determine a discounted cash flow and terminal value for Mile High Brands' business. Based on this analysis, it was determined that the value of the investment was impaired and that the current fair value is $1,049,475. We have recorded an impairment loss on investment of $1,846,515.
MHB was unable to provide us with its financial statements for the year ended December 31, 2015, before we completed the preparation and filing of our financial statements. At the time, we determined that the impact to the financial statements would have been immaterial. Since then we have been provided with the following financial information confirming the original assessment that our portion of MHB's net loss was immaterial to our financial statements.
|
Note 8 - Commitments and Contingencies |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Notes | ||
Note 8 - Commitments and Contingencies | NOTE 8COMMITMENTS AND CONTINGENCIES
We currently sublease office space in Denver, Colorado. We signed a month-to-month lease starting January 1, 2016. Current lease payments are based on the number of desks occupied not to exceed $1,500 per month. The sublease required a deposit of $1,500, which was paid on January 25, 2016. |
NOTE 8 COMMITMENTS AND CONTINGENCIES
Operating Lease We currently sublease office space in Denver, Colorado. We signed a month-to-month lease starting January 1, 2016. Current lease payments are based on number of desks being occupied not to exceed $1,500 per month. The sublease required a deposit of $1,500, which was paid on January 25, 2016. |
Note 9 - Notes Payable |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Notes | |
Note 9 - Notes Payable | NOTE 9NOTE PAYABLE
On February 16, 2016, MHB, Inc. advanced to us $7,500 to pay for certain operating expenses. The loan is unsecured, due on demand, and accrues interest at 10%. As of September 30, 2016, this loan remains outstanding and has accrued interest of $464.
Effective March 24, 2016, we issued a promissory note for $33,717 with a former employee pursuant to the terms of the employment separation agreement. The note is unsecured, non-interest-bearing, and repayable according to a specific schedule by September 19, 2016. As of September 30, 2016, the note is past due with a balance of $20,217.
On April 27, 2016, we issued a promissory note for $27,000 with Jeff Holmes in conjunction with Mr. Holmes assignment of his note dated June 26, 2015, to Blackbridge Capital, LLC (Note 10). The note included a $25,000 cash payment and a $2,000 original issue discount. The note is unsecured, accrues interest at 1% per annum, and is due and payable on October 26, 2016. In connection with the execution of the promissory note, we also issued a warrant to purchase 5,000 shares of common stock (Note 12). As of September 30, 2016, this note remains outstanding and has accrued interest of $115. |
Note 10 - Notes Payable in Default |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Notes | ||
Note 10 - Notes Payable in Default | NOTE 10NOTES PAYABLE IN DEFAULT
During the year ended December 31, 2015, we issued four unsecured promissory notes to two accredited investors, B44, LLC and Jeff Holmes, for a total of $200,000 in a private placement of our securities. The notes accrue interest at 1% per annum and were due and payable on March 1, 2016. On April 27, 2016, Jeff Holmes entered into a Note Purchase and Assignment Agreement whereby he assigned his full interest in one of the notes for $50,000 to Blackbridge Capital, LLC. On May 23, 2016, B44, LLC, entered into a Note Purchase and Assignment Agreement whereby it assigned its full interest in one of the notes for $50,000 to Kodiak Capital Group, LLC. On May 31, 2016 B44, LLC, entered into a Note Purchase and Assignment Agreement whereby it assigned its full interest in one of the notes for $50,000 to Black Forest Capital, LLC. As of September 30, 2016, one note for $50,000 remains in default.
On January 13, 2016, we issued a promissory note for $75,000 with B44, LLC. The note is unsecured, accrues interest at 1% per annum, and is due and payable on June 30, 2016. In connection with the execution of the promissory note, we also issued a warrant to purchase 11,250 shares of common stock. This note is currently in default. |
NOTE 10 NOTES PAYABLE IN DEFAULT
During the year ended December 31, 2015, we executed unsecured promissory notes to two accredited investors for a total of $200,000 in a private placement of our securities. The notes accrue interest at 1% per annum and are due and payable on March 1, 2016. The notes were issued in reliance on the exemption from registration provided in Section 4(a)(2) of the Securities Act of 1933, as amended, for transactions not involving any public offering. |
Note 11 - Convertible Notes Payable |
9 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 11 - Convertible Notes Payable | NOTE 11CONVERTIBLE NOTES PAYABLE
The following is a summary of outstanding convertible promissory notes as of December 31, 2015:
The following is a summary of outstanding convertible promissory notes as of September 30, 2016:
_______________ (1) Converted $19,564 of principal to common stock. (2) Converted $24,059 of principal to common stock. (3) Converted $13,604 of principal to common stock. (4) Converted $7,790 of principal to common stock. (5) Converted $45,500 of principal to common stock. (6) Converted $35,580 of principal to common stock. (7) Principal reduced to $25,000 per agreement dated August 18, 2016. (8) Converted $3,717 of principal to common stock.
Accrued interest on the above notes was $24,661 and $6,210 as of September 30, 2016, and December 31, 2015, respectively.
Debt discount expense including original issue discounts for the three and nine months ended September 30, 2016, was $86,291 and $502,140, respectively. Carrying value of all convertible notes, net of debt discounts, as of September 30, 2016, and December 31, 2015, is $463,594 and $152,966, respectively.
Based on the fair value of the embedded conversion options on the day of issuance, a loss of $418,079 and $907,090 for the three and nine months ended September 30, 2016, was recorded in the statement of operations. |
NOTE 11 CONVERTIBLE NOTES PAYABLE
On October 14, 2015, we entered into a Securities Purchase Agreement with EMA Financial, LLC ("EMA"), and executed a 10% Convertible Note in favor of EMA in the principal amount of $28,000. EMA funded the note on October 19, 2015 (the "Closing Date") less $3,000 through an original issue discount for its due diligence and legal fees. The note is unsecured, accrues interest at 10% per annum, and is due and payable on October 14, 2016. The outstanding amount due on the note is convertible into restricted shares of our common stock at any time during the term of the note at EMA's sole discretion at the conversion price of the lower of: (i) the closing sale price of the common stock on the trading day on immediately preceding the Closing Date; and (ii) 50% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. This note was amended effective November 30, 2015, increasing the interest rate to 12% and the principal due to $30,800. As of December 31, 2015, $30,800 of principal and $685 of accrued interest remain outstanding.
On November 18, 2015, we executed a 10% Convertible Promissory Note in favor of Tangiers Investment Group, LLC ("Tangiers"), in the total face value of $240,000. Tangiers funded the initial consideration of $60,000 under the note on November 18, 2015, less $10,000, which was retained by Tangiers through an original issue discount for due diligence and legal expenses related to the transaction. The note is unsecured, accrues interest at 10% per annum, and is due and payable on November 19, 2016. The outstanding amount due on the note is convertible into restricted shares of common stock after May 19, 2016, at Tangiers's sole discretion at the conversion price of 55% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. As of December 31, 2015, $60,000 of principal and $723 of accrued interest remain outstanding.
On November 30, 2015, we executed a 12% Convertible Promissory Note in favor of Kodiak Capital Group, LLC ("Kodiak"), in the total face value of $50,000. Kodiak funded the initial consideration of $35,000 under the note on November 30, 2015, less $15,000, which was retained by Kodiak through an original issue discount for due diligence and legal expenses related to the transaction. The note is unsecured, accrues interest at 12% per annum, and is due and payable on December 1, 2016. The outstanding amount due on the note is immediately convertible into restricted shares of our common stock, at Kodiak's sole discretion, at the lower of the closing bid price on the principal market on the trading day preceding the note date or 50% of the lowest closing bid price for the common stock during the 30 consecutive trading days immediately preceding the conversion date, with some exceptions. As of December 31, 2015, $50,000 of principal and $526 of accrued interest remain outstanding.
On December 3, 2015, we entered into a Securities Purchase Agreement with Auctus Fund, LLC ("Auctus"), and executed a 10% Convertible Promissory Note in favor of Auctus, in the principal amount of $49,250. Auctus funded the consideration of $44,000 under the note on December 3, 2015, less $5,250, which was retained by Auctus through an original issue discount for due diligence and legal expenses related to the transaction. The note is unsecured, accrues interest at 10% per annum, and is due and payable on September 3, 2016. The outstanding amount due on the note is convertible into restricted shares of our common stock after December 3, 2015, at Auctus's sole discretion, at the conversion price of 55% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. As of December 31, 2015, $49,250 of principal and $391 of accrued interest remain outstanding.
On December 15, 2015, we entered into the Equity Purchase Agreement with Kodiak (the "EPA") that provides the terms and conditions for Kodiak's purchase of up to $1,000,000 of our common stock. Pursuant to the EPA, we also entered into a Registration Rights Agreement and Convertible Promissory Note due July 15, 2016, in the principal amount of $50,000 that represents the commitment fee paid to Kodiak under the EPA. The convertible note may be converted into restricted shares of our common stock at any time after May 15, 2016, at a conversion price equal to 50% of the lowest closing bid price for the common stock for the 30 trading dates ending on the trading day immediately before the relevant conversion date Under the Registration Rights Agreement, we were required to file an S-1 registration statement within 30 days of the closing date to register the shares of common stock to be purchased by Kodiak under the EPA. Kodiak extended the date for filing this registration statement until February 1, 2016. As of December 31, 2015, $50,000 of principal remain outstanding.
On December 16, 2015, we entered into a Securities Purchase Agreement with Adar Bays, LLC, relating to the issuance and sale of two 8% convertible notes in the aggregate principal amount of $70,000 (each in the principal amount of $35,000), both of which are convertible into shares of our common stock, upon the terms and subject to the limitations and conditions set forth in the notes. The first $35,000 was funded on December 10, 2015, less $2,000, which was retained by Adar through an original issue discount for due diligence and legal expenses related to the transaction. The note is unsecured, accrues interest at 8% per annum, and is due and payable on December 10, 2016. The outstanding amount due on the note is convertible into restricted shares of common stock after June 10, 2016, at Adar's sole discretion, at the conversion price of 50% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. We have no obligation to have the second note funded. As of December 31, 2015, $35,000 of principal and $169 of accrued interest remain outstanding.
|
Note 12 - Stock Warrants |
9 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 12 - Stock Warrants | NOTE 12STOCK WARRANTS
The warrants issued by us are classified as equity. The fair value of the warrants calculated at the time of vesting was recorded as an increase to additional paid-in-capital.
On December 20, 2015, pursuant to the terms of an arrangement with National Concessions Group, Inc., we agreed to issue warrants to purchase 2,500 shares of our common stock per quarter, at a price per share equal to the trailing 60-day volume weighted average price per share of our common stock, every quarter during the six quarters the services were to be provided. As of December 31, 2015, we had issued one warrant for 2,500 shares, with an aggregate fair value of $16,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $6.40, 0.8% risk free rate, 848.1% volatility, and expected life of the warrant of 1.4 years.
On December 24, 2015, we issued a warrant to purchase 150,000 shares of common stock to Michael Tew, our chief executive officer. As of December 31, 2015, the warrant had vested for 87,500 shares, with an aggregate fair value of $612,500. As of September 30, 2016, the warrant vested for another 25,000 shares, with an aggregate fair value of $175,000. The aggregate fair value is based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years.
On December 24, 2015, we issued a warrant to purchase 25,000 shares of common stock to Brandon Jennewine, our director. The aggregate fair value of the warrant totaled $175,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years.
On December 24, 2015, we issued a warrant to purchase 12,500 shares of common stock to Daniel J. Rogers, our director. The aggregate fair value of the warrant totaled $87,500 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years.
On December 24, 2015, we issued a warrant to purchase 7,500 shares of common stock to David Wollins, a former director. As of December 31, 2015, the warrant had vested for 1,875 shares. The aggregate fair value of the vested warrant totaled $13,125 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrant of three years. On March 22, 2016, we accepted the resignation of Mr. Wollins resulting in the cancellation of the warrant for the remaining 5,625 shares.
On January 13, 2016, pursuant to the terms of a promissory note with B44, LLC, we issued a warrant to purchase 11,250 shares of common stock. The aggregate fair value of the warrant totaled $69,750 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $6.20, 1.15% risk free rate, 600% volatility, and expected life of the warrant of three years. On February 10, 2016, B44 exercised its right to a cashless conversion of its warrant, for which it received 8,804 shares of common stock.
On January 21, 2016, we issued a warrant to purchase 15,625 shares of common stock to KiwiTech, LLC. The aggregate fair value of the warrant totaled $71,875 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $8.00, stock price of $4.60, 2.02% risk free rate, 600% volatility, and expected life of the warrant of 10 years.
On January 24, 2016, pursuant to the terms of a consulting agreement, we issued a warrant to purchase 5,000 shares of common stock to Consigliere Inc., with an exercise price of $4.60 per share, that expires January 23, 2017. The aggregate fair value of the warrant totaled $28,967 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $4.60, stock price of $5.80, 0.47% risk free rate, 638% volatility, and expected life of the warrant of one year.
On April 28, 2016, pursuant to the terms of a promissory note with Jeff Holmes, we issued a warrant to purchase 5,000 shares of common stock. The aggregate fair value of the warrant totaled $27,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $5.40, 0.91% risk free rate, 1,177% volatility, and expected life of the warrant of 2.68 years.
|
NOTE 12 STOCK WARRANTS
The warrants issued by us are classified as equity. The fair value of the warrants calculated at the time of vesting was recorded as an increase to additional paid-in-capital.
Pursuant to the terms of a December 2015 consulting agreement with National Concessions Group, Inc., we agreed to issue warrants each quarter to purchase 2,500 shares of common stock, at a price per share equal to the trailing 60-day volume weighted average price per share of our common stock, up to a maximum of 15,000 shares. As of December 31, 2015, we had issued one warrant to purchase 2,500 shares of our common stock. The aggregate fair value of the warrant totaled $16,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $6.40, 0.8% risk free rate, 848.1% volatility, and expected life of the warrants of 1.4 years.
On December 24, 2015, we granted to Michael Tew, our chief executive officer, warrants to purchase 150,000 shares of common stock. As of December 31, 2015, 87,500 of the warrants have vested. The aggregate fair value of the vested warrants totaled $612,500 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrants of three years.
On December 24, 2015, we granted to Brandon Jennewine, our director, warrants to purchase 25,000 shares of common stock. The warrants were vested immediately upon grant. The aggregate fair value of the vested warrants totaled $175,000 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrants of three years.
On December 24, 2015, we granted to a consultant warrants to purchase 12,500 shares of common stock. The warrants were vested immediately upon grant. The aggregate fair value of the vested warrants totaled $87,500 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.00, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrants of three years.
On December 24, 2015, we granted to a director warrants to purchase 7,500 shares of common stock. As of December 31, 2015, 1,875 of the warrants have vested. The aggregate fair value of the vested warrants totaled $13,125 based on the Black-Scholes-Merton pricing model using the following estimates: exercise price of $1.0, stock price of $7.00, 1.33% risk free rate, 842% volatility, and expected life of the warrants of three years. On March 22, 2016, we accepted the resignation of the director resulting in the cancellation of the warrant for the remaining 5,625 shares.
|
Note 13 - Stockholders' Equity (deficit) |
9 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 13 - Stockholders' Equity (deficit) | NOTE 13STOCKHOLDERS' EQUITY (DEFICIT)
On February 9, 2015, we authorized the issuance of 1,250 shares of common stock per the terms of the licensing agreement with Loyl.Me LLC. The shares were valued at $40.00 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $50,000.
On April 10, 2015, we authorized the issuance of 281 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $29.36 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $8,250.
On July 10, 2015, we authorized the issuance of 1,202 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $20.80 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $25,000.
On October 10, 2015, we authorized the issuance of 3,882 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $6.44 per share, the closing stock price on the date of grant, for total noncash stock compensation expense of $25,000.
On November 10, 2015, we entered into an agreement to exchange 500,000 shares of our common stock for 10 million shares of MHB, Inc. Through this transaction, we acquired 49% of the issued and outstanding common shares of MHB, Inc. The shares were valued at $5.80 per share, the closing stock price on the date of grant, for a total of $2,900,000.
On January 14, 2016, we granted 2,500 shares of common stock to Convurge, LLC, the successor-in-interest to Loyl.Me LLC, in connection with an amendment to the license agreement. The shares were valued at $5.60 per share, the closing stock price on the date of grant, for a total noncash expense of $14,000.
On February 8, 2016, we issued 1,250 shares of common stock in consideration for accounting services rendered. The shares were valued at $5.00 per share, the closing stock price on the date of grant, for a total noncash expense of $6,250.
On February 11, 2016, we issued 3,125 shares of common stock in consideration for consulting services rendered. The shares were valued at $5.00 per share, the closing stock price on the date of grant, for a total noncash expense of $15,625.
On March 31, 2016, we entered into an Agreement of Termination, Compromise, Settlement and Mutual Release of Claims, with LuvBuds, LLC, Brett Harris, and Tag Distributing LLC, doing business as Consigliere Inc., to resolve, compromise, settle, and dispose of and any and all disputes and claims that existed or may exist among the parties. Pursuant to the terms of the agreement, Mr. Harris retained the stock grant for 15,000 shares of common stock. The shares were valued at $4.40 per share, the closing stock price on the date of grant, for a total noncash expense of $66,000.
On May 23, 2016, we entered into Amendment No. 1 to 10% Convertible Promissory Note of CannaSys to amend the terms of the 10% Convertible Promissory Note of CannaSys, Inc. dated November 18, 2015, with Tangiers Investment Group, LLC. In consideration of Tangiers Investment Group's agreement not to submit a notice of conversion prior to June 10, 2016, we issued a stock grant of 5,000 restricted shares of common stock to Tangiers Investment Group. The shares were valued at $1.20 per share, the closing stock price on the date of grant, for a total noncash expense of $6,000.
The following table reflects the amounts of principal converted, and the corresponding number of shares issued, in connection with outstanding convertible promissory notes during the quarter ended September 30, 2016:
_______________ (1) Additional shares issued for the April 29, 2016, conversion. (2) Additional shares issued for the June 8, 2016, conversion. (3) Additional shares issued for the June 10, 2016, conversion. |
NOTE 13 STOCKHOLDERS' EQUITY (DEFICIT)
During the year ended December 31, 2014, we sold 102,000 shares of common stock to B44 LLC for total cash proceeds of $200,000.
During the year ended December 31, 2014, we issued 33,750 share of common stock for compensation of $1,012,500.
During the year ended December 31, 2014, we issued 50,000 shares of common stock for total cash proceeds of $500,000.
During the year ended December 31, 2014, we issued 32,284 shares of common stock for total cash proceeds of $387,400.
In connection with the Merger consummated on or about August 15, 2014, we issued a total of 300,000 unregistered shares of common stock to a total of 17 persons in exchange for 100% of the issued and outstanding shares of CannaSys-Colorado. Our shareholders prior to the merger retained an aggregate of 136,154 shares of common stock, eliminating 80,096 shares in consolidation. The Merger was consummated in order to raise capital for the Company to allow it to deliver its products to market.
On February 9, 2015, we authorized the issuance of 1,250 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $40.00 per share, the closing stock price on the date of grant, for total non-cash stock compensation expense of $50,000.
On April 10, 2015, we authorized the issuance of 281 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $29.36 per share, the closing stock price on the date of grant, for total non-cash stock compensation expense of $8,250.
On July 10, 2015, we authorized the issuance of 1,202 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $20.80 per share, the closing stock price on the date of grant, for total non-cash stock compensation expense of $25,000.
On October 10, 2015, we authorized the issuance of 3,882 shares of common stock per the terms of the licensing agreement with Loyl.Me. The shares were valued at $6.44 per share, the closing stock price on the date of grant, for total non-cash stock compensation expense of $25,000.
On November 10, 2015, we entered into an agreement to exchange 500,000 shares of our common stock for 10 million shares of MHB, Inc. Through this transaction, we acquired 49% of the issued and outstanding common shares of MHB, Inc. The shares were valued at $5.80 per share, the closing stock price on the date of grant, for a total of $2,900,000. |
Note 14- Preferred Stock |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Notes | |
Note 14- Preferred Stock | NOTE 14PREFERRED STOCK
On July 27, 2016, we entered into a Share Exchange Agreement to exchange 1,515,000 pre-reverse-split shares of our common stock owned by F-Squared Enterprises, LLC, for 1,515,000 shares of our Series A Preferred Stock. Brandon C. Jennewine, our director, is the sole member of F-Squared Enterprises, LLC. As provided in the terms of the Series A Preferred Stock, upon October 17, 2016, the effective date of our recapitalization, the Series A Preferred Stock was automatically converted into 75,750 shares of common stock.
On July 29, 2016, we filed an Amendment to the Articles of Incorporation Designating Rights, Privileges, and Preferences of Series A Preferred Stock with the Nevada Secretary of State respecting 1,515,000 shares of Series A Preferred Stock. The Series A Preferred Stock ranks equal to our common stock respecting the payment of dividends and distribution of assets upon liquidation, dissolution, or winding up. Each share is entitled to 50 votes, voting with the common stock as a single class. |
Note 15 - Subsequent Events |
9 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 15 - Subsequent Events | NOTE 15SUBSEQUENT EVENTS
In accordance with ASC 855-10, Subsequent Events¸ we have analyzed our operations subsequent to September 30, 2016, through the date the financial statements were available to be issued and have determined that we do not have any material subsequent events to disclose in these financial statements other than the following.
On October 17, 2016, we completed a recapitalization of our company, consisting of a 20-to-one reverse split and an increase of authorized capitalization to 2,000,000,000 shares of common stock and 5,000,000 shares of preferred stock, par value $0.001. This recapitalization triggered the automatic conversion of the 1,515,000 shares of Series A Preferred Stock to 75,750 shares of common stock.
Our amended and restated articles of incorporation authorize us to issue 2,500,000,000 shares of capital stock, consisting of 2,000,000,000 shares of common stock, par value $0.001, and 5,000,000 shares of preferred stock, par value $0.001.
On November 1, 2016, we issued 50,000 shares of our common stock to Patrick G. Burke pursuant to a consulting agreement to engage his services as our chief operating officer. The consulting agreement also provides for the issuance of 50,000 shares on January 1, 2017, and 50,000 shares on March 1, 2017.
On November 4, 2016, pursuant to a note purchase and assignment agreement dated October 31, 2016, B44 LLC agreed to assign its two promissory notes ($50,000 issued on September 6, 2015 and $75,000 issued on January 13, 2016) to an unaffiliated accredited investor. Under the note purchase and assignment agreement, the accredited investor paid $25,000 to B44 and has the option to purchase B44's remaining interest in the notes in four additional tranches of $25,000 each in its sole discretion. As part of this transaction, we issued a replacement convertible promissory note to the accredited investor that provides for interest at 2% per annum and conversion of any amounts funded by the replacement note into shares of CannaSys common stock in accordance with its terms. The principal sum and related interest due to the holder shall be prorated based on the number of tranches actually acquired by the holder from B44. On November 4, 2016, an accredited investor funded $25,000, the first tranche of an 8% Convertible Promissory Note up to $137,500 under the Securities Purchase Agreement with an accredited investor. We received $23,000, less $2,000 retained by the accredited investor for its legal fees and expenses. The Securities Purchase Agreement and Convertible Promissory Note provide for funding up to $137,500, in tranches of $25,000 each, with additional tranches in the sole discretion of the accredited investor, resulting in funding up to $125,000 with total original issue discounts of $12,500 pro rated per tranche under the note. The outstanding amounts funded under the convertible note are convertible into shares of our common stock in accordance with its terms.
Subsequent to September 30, 2016, we issued shares of common stock in conversion of principal on our outstanding convertible notes as follows:
_______________ (1) Additional shares issued for adjustment to prior conversion price. |
NOTE 15 SUBSEQUENT EVENTS
In accordance with FASB ASC 855-10, Subsequent Events¸ we have analyzed our operations subsequent to December 31, 2015, through the date the financial statements were available to be issued, and have determined that we do not have any material subsequent events to disclose in these financial statements other than the following.
On February 8, 2016, we granted 1,250 shares of common stock in consideration for accounting services rendered.
Subsequent to December 31, 2015, we granted to Viridian Capital Advisors, LLC warrants to purchase 12,500 shares of common stock for consideration of consulting services provided.
On January 13, 2016, we executed a promissory note for $75,000 with B44, LLC. The note is unsecured, accrues interest at 1% per annum, and is due and payable on June 30, 2016. In connection with the execution of the promissory note, we also issued warrants to purchase 11,250 shares of our common stock.
On January 14, 2016, we converted an account payable to Colonial Stock Transfer Company, Inc., in the amount of $6,605 into a convertible promissory note. The convertible note is unsecured, accrues interest at 10% per annum, and is due and payable on January 14, 2017. The outstanding amount due on the note is immediately convertible into restricted shares of our common stock, at Colonial's sole discretion, at a conversion price equal to 55% of the lowest trade price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. On January 14, 2016, we granted 2,500 shares of common stock to Convurge, LLC, the successor-in-interest to Loyl.Me LLC, in connection with an amendment to the license agreement.
On January 24, 2016, pursuant to the terms of a consulting agreement, we issued a warrant to purchase 5,000 shares of our common stock to Consigliere Inc. The warrant is fully vested with an exercise price of $4.60 per share and expires January 23, 2017.
On January 21, 2016, we issued to KiwiTech, LLC, a warrant to purchase 312,500 shares of common stock at the exercise price of $8.00 per share, with an expiration date of December 31, 2025.
On March 18, 2016, we entered into a Securities Purchase Agreement ("SPA") with Kodiak Capital Group, LLC, and executed two 12% Convertible Redeemable Promissory Notes, each in the principal amount of $50,000. On March 18, 2016, Kodiak funded the first note for $35,000, less $15,000 in due diligence costs and attorney fees, which was retained by Kodiak. Under the terms of the SPA and the second note, the second note is initially paid for by Kodiak's issuance to us of an offsetting secured note for $50,000 (the "Buyer Note"). The terms of the second note do not become effective until Kodiak funds the Buyer Note, which funding is in our sole discretion. The first note and the second note (when funded by the offsetting Buyer Note) accrue interest at the rate of 12% per annum and mature on March 18, 2017 . The outstanding amounts due under the notes are immediately convertible into restricted shares of our common stock after 180 days from the issue date, at Kodiak's sole discretion, at 50% of the lowest closing bid price for the common stock during the 30 consecutive trading days immediately preceding the conversion date, with some exceptions.
On March 31, 2016, we, LuvBuds, LLC ("LuvBuds"), Brett Harris ("Harris"), and Tag Distributing LLC, doing business as Consigliere Inc. ("Consigliere"), entered into an Agreement of Termination, Compromise, Settlement and Mutual Release of Claims to resolve, compromise, settle, and dispose of and any and all disputes and claims that exist or may exist among them. The agreement, among other things: (1) terminates the Asset Purchase Agreement of December 17, 2015, among us, LuvBuds, and Harris; (2) terminates the Consulting Agreement of January, 24, 2016, between us and Consigliere; (3) confirms retention by Harris of the stock grant for 15,000 shares of our common stock; (4) confirms retention by Harris of the warrant to purchase 5,000 shares of our common stock; (5) assigns the 70% membership interest in LuvBuds from us to Harris, with Harris assuming the obligations and duties related thereto; and (6) assigns the acquired assets in LuvBuds from us to Harris. Due to termination of the agreement, there was no financial impact during the year December 31, 2015.
|
Note 9 - Related-party Transactions |
12 Months Ended |
---|---|
Dec. 31, 2015 | |
Notes | |
Note 9 - Related-party Transactions | NOTE 9 RELATED-PARTY TRANSACTIONS
As of December 31, 2014, we owed $1,320 for cash advances to the former president of Thermal Tennis. The advance was due on demand and non-interest-bearing. The advance was paid in the nine months ended September 30, 2015.
Refer to Note 12 for warrants issued. |
Note 14 - Income Tax |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 14 - Income Tax | NOTE 14 INCOME TAX
Deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Net deferred tax assets consist of the following components as of December 31:
The income tax provision differs from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income from continuing operations for the period ended December 31, due to the following:
At December 31, 2015, we had net operating loss carryforwards of approximately $2,072,000 that may be offset against future taxable income through the year 2035. No tax benefit has been reported in the December 31, 2015, financial statements since the potential tax benefit is offset by a valuation allowance of the same amount.
Previous to June 26, 2014, we were a limited liability company treated as a pass-through entity.
Due to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carryforwards for federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carryforwards may be limited as to use in future years. |
Note 2 - Summary of Significant Accounting Policies (Policies) |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Policies | ||
Basis of Unaudited Interim Financial Information | Basis of Unaudited Interim Financial Information The accompanying unaudited interim condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These financial statements should be read in conjunction with the audited financial statements and footnotes included in our Annual Report on Form 10-K for the year ended December 31, 2015. The results of the nine months ended September 30, 2016, are not necessarily indicative of the results to be expected for the full year ending December 31, 2016.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control, and preventing and detecting fraud. Our system of internal accounting control is designed to assure, among other items, that: (i) recorded transactions are valid; (ii) valid transactions are recorded; and (iii) transactions are recorded in the proper period in a timely manner to produce financial statements that present fairly our financial condition, results of operations, and cash flows for the respective periods being presented. |
Basis of Presentation Our financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control, and preventing and detecting fraud. Our system of internal accounting control is designed to assure, among other items, that: (1) recorded transactions are valid; (2) valid transactions are recorded; and (3) transactions are recorded in the proper period in a timely manner to produce financial statements that present fairly our financial condition, results of operations, and cash flows for the respective periods being presented.
All share and per-share amounts in the accompanying consolidated financial statements have been adjusted to give retroactive effect to the Recapitalization. |
Revenue Recognition | Revenue Recognition We follow Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 605-10-S99-1, Revenue Recognition, for revenue recognition. We will recognize revenue when it is realized or realizable and earned. We consider revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) the product has been shipped or the services have been rendered to the customer; (iii) the sales price is fixed or determinable; and (iv) collectability is reasonably assured. |
Revenue Recognition We follow paragraph ASC 605-10-S99-1 for revenue recognition. We will recognize revenue when it is realized or realizable and earned. We consider revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) the product has been shipped or the services have been rendered to the customer; (iii) the sales price is fixed or determinable; and (iv) collectability is reasonably assured. |
Recently Issued Accounting Pronouncements | Recently Issued Accounting Pronouncements In September 2015, the FASB issued Accounting Standards Update ("ASU") No. 2015-16, Business Combinations (Topic 805). Topic 805 requires that an acquirer retrospectively adjust provisional amounts recognized in a business combination during the measurement period. To simplify the accounting for adjustments made to provisional amounts, the amendments in the update require that the acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amount is determined. The acquirer is required to also record, in the same period's financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, an entity is required to present separately on the face of the income statement or disclose in the notes to the financial statements the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. ASU 2015-16 is effective for fiscal years beginning December 15, 2015. The adoption of ASU 2015-16 is not expected to have a material effect on our financial statements.
In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. The new guidance requires that all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet. This update is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. We do not anticipate the adoption of this ASU will have a significant impact on our financial position, results of operations, or cash flows.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The guidance in ASU No. 2016-02 supersedes the lease recognition requirements in ASC 840, Leases (FAS 13). ASU 2016-02 requires an entity to recognize assets and liabilities arising from a lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. We are currently evaluating the effect this standard will have on our financial statements.
We have reviewed all other recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on our results of operations, financial position, and cash flows. Based on that review, these pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and we do not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on our financial position or results of operations. |
Recently Issued Accounting Pronouncements In August 2014, the FASB issued Accounting Standards Update (ASU) 2014-15, Presentation of Financial Statements Going Concern (Subtopic 205-40) Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern. Currently, there is no guidance in U.S. GAAP about management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern or to provide related footnote disclosures. The amendments in this update provide that guidance. In doing so, the amendments are intended to reduce diversity in the timing and content of footnote disclosures. The amendments require management to assess an entity's ability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards. Specifically, the amendments: (1) provide a definition of the term substantial doubt; (2) require an evaluation every reporting period including interim periods; (3) provide principles for considering the mitigating effect of management's plans; (4) require certain disclosures when substantial doubt is alleviated as a result of consideration of management's plans; (5) require an express statement and other disclosures when substantial doubt is not alleviated; and (6) require an assessment for a period of one year after the date that the financial statements are issued (or available to be issued). The amendments in this update are effective for public and nonpublic entities for annual periods ending after December 15, 2016. Early adoption is permitted.
We have implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and we do not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on our financial position or results of operations. |
Basis of Presentation | Basis of Unaudited Interim Financial Information The accompanying unaudited interim condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These financial statements should be read in conjunction with the audited financial statements and footnotes included in our Annual Report on Form 10-K for the year ended December 31, 2015. The results of the nine months ended September 30, 2016, are not necessarily indicative of the results to be expected for the full year ending December 31, 2016.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control, and preventing and detecting fraud. Our system of internal accounting control is designed to assure, among other items, that: (i) recorded transactions are valid; (ii) valid transactions are recorded; and (iii) transactions are recorded in the proper period in a timely manner to produce financial statements that present fairly our financial condition, results of operations, and cash flows for the respective periods being presented. |
Basis of Presentation Our financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control, and preventing and detecting fraud. Our system of internal accounting control is designed to assure, among other items, that: (1) recorded transactions are valid; (2) valid transactions are recorded; and (3) transactions are recorded in the proper period in a timely manner to produce financial statements that present fairly our financial condition, results of operations, and cash flows for the respective periods being presented.
All share and per-share amounts in the accompanying consolidated financial statements have been adjusted to give retroactive effect to the Recapitalization. |
Use of Estimates | Use of Estimates The preparation of financial statements in accordance with U.S. GAAP permits management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. All intercompany transactions have been eliminated in consolidation. |
|
Concentrations of Credit Risk | Concentrations of Credit Risk We maintain our cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently have not experienced any losses in our accounts. We believe we are not exposed to any significant credit risk on cash. |
|
Cash and Cash Equivalents | Cash and Cash Equivalents We maintain our cash balance at a financial institution located in Colorado. Accounts at this institution are insured by the Federal Deposit Insurance Corporation up to $250,000. As of December 31, 2015 and 2014, we had a cash balance of $7,720 and $525,720, respectively. We had an uninsured balance of $275,750 at December 31, 2014. We have not experienced any losses in such accounts, and management believes it is not exposed to any significant credit risk on cash. |
|
Accounts Receivable | Accounts Receivable Revenues that have been recognized but not yet received are recorded as accounts receivable. Losses on receivables will be recognized when it is more likely than not that a receivable will not be collected. An allowance for estimated uncollectible amounts will be recognized to reduce the amount of receivables to its net realizable value. The need for an allowance for uncollectible amounts is evaluated quarterly. We have not deemed it necessary to establish an allowance for doubtful accounts as of December 31, 2015 and 2014. |
|
Reclassifications | Reclassifications Certain reclassifications have been made to the prior year financial information to conform to the presentation used in the financial statements for the year ended December 31, 2015. |
|
Fair Value of Financial Instruments | Fair Value of Financial Instruments We follow paragraph 825-10-50-10 of the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB ASC to measure the fair value of our financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value U.S. GAAP and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, paragraph 820-10-35-37 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three levels of fair value hierarchy defined by paragraph 820-10-35-37 are described below:
Level 1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
Level 3: Pricing inputs that are generally observable inputs and not corroborated by market data.
The carrying amount of our financial assets and liabilities, such as cash, prepaid expenses, and accrued expenses, approximate their fair value because of the short maturity of those instruments. Our notes payable approximate the fair value of such instruments based upon management's best estimate of interest rates that would be available to us for similar financial arrangements at December 31, 2015. |
|
Fixed Assets | Fixed Assets Fixed assets are carried at the lower of cost or net realizable value. Normal maintenance and repairs are charged to expense as incurred. When assets are sold or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in operations. Depreciation is computed using the straight-line method over the estimated useful lives of the assets of three years. |
|
Earnings (loss) Per Common Share | Earnings (Loss) per Common Share Net income (loss) per common share is computed pursuant to paragraph ASC 260-10-45. Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common shares outstanding and potentially outstanding common shares assumes that we incorporated as of the beginning of the first period presented.
Our diluted loss per share is the same as the basic loss per share for the years ended December 31, 2015 and 2014, as the inclusion of any potential shares would have had an anti-dilutive effect due to our generating a loss. |
|
Stock-based Compensation | Stock-based Compensation We account for equity-based transactions with nonemployees under the provisions of ASC Topic No. 505-50, Equity-Based Payments to Non-Employees. ASC 505-50 establishes that equity-based payment transactions with nonemployees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The fair value of common stock issued for payments to nonemployees is measured at the market price on the date of grant. The fair value of equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize the fair value of the equity instruments issued as deferred stock compensation and amortize the cost over the term of the contract.
We account for employee stock-based compensation in accordance with the guidance of FASB ASC Topic No. 718, CompensationStock Compensation, which requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair values. The fair value of the equity instrument is charged directly to compensation expense and credited to additional paid-in capital over the period during which services are rendered. |
|
Valuation of Intangibles and Long-lived Assets | Valuation of Intangibles and Long-Lived Assets We test intangibles and long-lived assets for recoverability when changes in circumstances indicate the carrying value may not be recoverable, for example, when there are material adverse changes in projected revenues or expenses, significant underperformance relative to historical or projected operating results, and significant negative industry or economic trends. We evaluate recoverability of an asset by comparing its carrying value to the future net undiscounted cash flows that we expect will be generated by the asset. If the comparison indicates that the carrying value of an asset is not recoverable, we recognize an impairment loss for the excess of carrying value over the estimated fair value.
|
|
Income Taxes | Income Taxes We follow paragraph 740-10-30 of the FASB ASC, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the fiscal year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the fiscal years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Income in the period that includes the enactment date.
We adopted paragraph 740-10-25 of the FASB ASC with regards to uncertainty income taxes. Paragraph 740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under paragraph 740-10-25, we may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. Paragraph 740-10-25 also provides guidance on derecognition, classification, interest, penalties on income taxes, and accounting in interim periods and requires increased disclosures. We had no material adjustments to our liabilities for unrecognized income tax benefits according to the provisions of paragraph 740-10-25. |
Note 4 - Property and Equipment (Tables) |
9 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||
Schedule of Property and Equipment | Furniture, fixtures, and equipment, stated at cost, less accumulated depreciation, consisted of the following:
|
Furniture, fixtures, and equipment, stated at cost, less accumulated depreciation consisted of the following at December 31:
|
Note 7 - Investment in Mile High Brands (Tables) |
9 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|||||||||||||||||||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||||||||||||||||||||
Schedule of Financial Statements of MHB |
|
|||||||||||||||||||||||||||||||||||||||
Schedule of Financial Statements of MHB |
|
Note 11 - Convertible Notes Payable (Tables) |
9 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Short Term Debt and Maturities | The following is a summary of outstanding convertible promissory notes as of December 31, 2015:
The following is a summary of outstanding convertible promissory notes as of September 30, 2016:
_______________ (1) Converted $19,564 of principal to common stock. (2) Converted $24,059 of principal to common stock. (3) Converted $13,604 of principal to common stock. (4) Converted $7,790 of principal to common stock. (5) Converted $45,500 of principal to common stock. (6) Converted $35,580 of principal to common stock. (7) Principal reduced to $25,000 per agreement dated August 18, 2016. (8) Converted $3,717 of principal to common stock. |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Short-Term Debt and Amortization |
|
Note 12 - Stock Warrants (Tables) |
9 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Warrants, Activity |
|
|
Note 13 - Stockholders' Equity (deficit) (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Debt Conversions | The following table reflects the amounts of principal converted, and the corresponding number of shares issued, in connection with outstanding convertible promissory notes during the quarter ended September 30, 2016:
_______________ (1) Additional shares issued for the April 29, 2016, conversion. (2) Additional shares issued for the June 8, 2016, conversion. (3) Additional shares issued for the June 10, 2016, conversion. |
Note 15 - Subsequent Events (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Debt Conversions | The following table reflects the amounts of principal converted, and the corresponding number of shares issued, in connection with outstanding convertible promissory notes during the quarter ended September 30, 2016:
_______________ (1) Additional shares issued for the April 29, 2016, conversion. (2) Additional shares issued for the June 8, 2016, conversion. (3) Additional shares issued for the June 10, 2016, conversion. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent Event | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Debt Conversions | Subsequent to September 30, 2016, we issued shares of common stock in conversion of principal on our outstanding convertible notes as follows:
_______________ (1) Additional shares issued for adjustment to prior conversion price. |
Note 14 - Income Tax (Tables) |
12 Months Ended | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||||||||
Schedule of Deferred Tax Assets and Liabilities | Net deferred tax assets consist of the following components as of December 31:
|
|||||||||||||||||||||||||||
Schedule of Effective Income Tax Rate Reconciliation | The income tax provision differs from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income from continuing operations for the period ended December 31, due to the following:
|
Note 1 - Organization and Description of Business (Details) - shares |
9 Months Ended | 12 Months Ended | |||||
---|---|---|---|---|---|---|---|
Oct. 17, 2016 |
Nov. 10, 2015 |
Sep. 30, 2016 |
Dec. 31, 2015 |
Nov. 11, 2015 |
Dec. 31, 2014 |
Nov. 12, 2014 |
|
Entity Incorporation, Date of Incorporation | Aug. 25, 1999 | Aug. 25, 1999 | |||||
Authorized Capital Stock | 80,000,000 | ||||||
Common Stock, shares authorized | 75,000,000 | 2,000,000,000 | 2,000,000,000 | 75,000,000 | |||
Preferred Stock, shares authorized | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | |||
Capital Units, Authorized | 2,005,000,000 | 80,000,000 | |||||
Reverse Stock Splits Ratio | 0.05 | ||||||
Mile High Brands | |||||||
Business Acquisition, Percentage of Voting Interests Acquired | 49.00% | 49.00% | |||||
Gross Revenue Share | 10.00% | ||||||
Shares purchased | 10,000,000 | 10,000,000 | |||||
Common Stock | |||||||
Common Stock, shares authorized | 2,000,000,000 | ||||||
Common Stock | Mile High Brands | |||||||
Shares Issued | 500,000 | 500,000 | |||||
Preferred Stock | |||||||
Preferred Stock, shares authorized | 5,000,000 |
Note 3 - Going Concern (Details) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Details | ||||||
Net loss | $ (1,666,604) | $ (450,592) | $ (3,516,144) | $ (864,265) | $ (3,857,856) | $ (1,726,337) |
Net cash used in operating activities | (307,860) | $ (706,339) | (750,750) | (677,385) | ||
Accumulated deficit | $ (9,132,830) | $ (9,132,830) | $ (5,616,686) | $ (1,758,830) |
Note 4 - Property and Equipment: Schedule of Property and Equipment (Details) - USD ($) |
Sep. 30, 2016 |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|---|
Details | |||
Furniture, fixtures, and equipment | $ 0 | $ 8,403 | |
Software | 221,000 | 0 | |
Less: accumulated depreciation | (12,412) | (3,225) | $ (416) |
Fixed assets, net | $ 208,588 | 5,178 | 7,987 |
Furniture, fixtures, and equipment | $ 8,403 | $ 8,403 |
Note 4 - Property and Equipment (Details) - USD ($) |
9 Months Ended | 12 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Office furniture disposed amount | $ 8,403 | |||
Depreciation Expense | 13,824 | $ 2,103 | $ 2,810 | $ 416 |
Furniture and Fixtures | ||||
Loss on Disposition of Property Plant Equipment | $ 3,766 |
Note 5 - Software License (Details) - Loyl.Me - USD ($) |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
License agreement payment terms | The agreement requires nine installment payments of $25,000 each to be paid with a combination of cash and stock and 8% of revenue from the use of the licensed technology | The agreement requires nine installment payments of $25,000 each to be paid with a combination of cash and stock and 8% of revenue from the use of the licensed technology. |
Common Stock | ||
Payments for Software | $ 255,000 | $ 255,000 |
Note 6 - Available For Sale Securities (Details) - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Sep. 30, 2016 |
|
Available for sale securities | $ 32,500 | $ 32,500 |
Duby, LLC | ||
Business Acquisition, Percentage of Voting Interests Acquired | 1.08% | 1.08% |
Available for sale securities | $ 32,500 | $ 32,500 |
Acquisition Date | Dec. 10, 2015 |
Note 7 - Investment in Mile High Brands (Details) - USD ($) |
9 Months Ended | 12 Months Ended | 21 Months Ended | ||
---|---|---|---|---|---|
Nov. 10, 2015 |
Sep. 30, 2016 |
Dec. 31, 2015 |
Sep. 30, 2016 |
Nov. 11, 2015 |
|
Loss on investment | $ (599,475) | $ (1,846,515) | |||
Mile High Brands | |||||
Shares purchased | 10,000,000 | 10,000,000 | |||
Stock price | $ 5.80 | $ 5.80 | |||
Value of Original Investment | $ 2,900,000 | $ 2,900,000 | |||
Business Acquisition, Percentage of Voting Interests Acquired | 49.00% | 49.00% | |||
Investment at fair value | 450,000 | $ 1,049,475 | $ 450,000 | ||
Loss on investment | $ 599,475 | $ 1,846,515 | $ 2,445,990 | ||
Mile High Brands | Common Stock | |||||
Shares Issued | 500,000 | 500,000 |
Note 7 - Investment in Mile High Brands: Schedule of Financial Statements of MHB (Details) - USD ($) |
2 Months Ended | 3 Months Ended | 9 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|---|---|
Dec. 31, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Sales revenue | $ 499 | $ 48,156 | $ 59,150 | $ 76,404 | $ 119,325 | $ 6,538 | |
Cost of goods sold | 6,800 | 24,260 | 10,018 | 47,823 | 12,006 | ||
Gross Margin | 499 | 41,356 | 34,890 | 66,386 | 71,502 | (5,468) | |
Operating Expenses: | |||||||
General and administrative | 68,240 | 96,394 | 198,261 | 200,585 | 231,033 | 303,670 | |
Total Operating Expenses | 331,743 | 490,538 | 1,294,359 | 928,563 | 1,834,273 | 1,720,869 | |
Loss from Operations | (331,244) | (449,182) | (1,259,469) | (862,177) | (1,762,771) | (1,726,337) | |
Other Expense: | |||||||
Interest expense | 12,749 | 1,410 | 29,204 | 2,088 | 6,344 | ||
Total other expense | 1,335,360 | 1,410 | 2,256,675 | 2,088 | 2,095,085 | ||
Net loss | (1,666,604) | (450,592) | (3,516,144) | (864,265) | (3,857,856) | $ (1,726,337) | |
Interest expense | (12,749) | (1,410) | (29,204) | (2,088) | (6,344) | ||
Total other expense | $ (1,335,360) | $ (1,410) | (2,256,675) | $ (2,088) | $ (2,095,085) | ||
Mile High Brands | |||||||
Sales revenue | 41,629 | ||||||
Cost of goods sold | 15,897 | ||||||
Gross Margin | 25,372 | ||||||
Operating Expenses: | |||||||
General and administrative | 9,466 | ||||||
Total Operating Expenses | 9,466 | ||||||
Loss from Operations | 15,906 | ||||||
Other Expense: | |||||||
Interest expense | 0 | ||||||
Total other expense | 0 | ||||||
Net loss | 15,906 | ||||||
Net income attributed to Cannasys, Inc. | 7,794 | ||||||
Interest expense | 0 | ||||||
Total other expense | $ 0 | ||||||
MhbMember | |||||||
Cost of goods sold | $ 60 | ||||||
Gross Margin | 7,653 | ||||||
Operating Expenses: | |||||||
General and administrative | 14,985 | ||||||
Total Operating Expenses | 14,985 | ||||||
Loss from Operations | (7,332) | ||||||
Other Expense: | |||||||
Interest expense | 851 | ||||||
Total other expense | 851 | ||||||
Net loss | (8,183) | ||||||
Net income attributed to Cannasys, Inc. | (4,010) | ||||||
Revenues | 7,713 | ||||||
Interest expense | (851) | ||||||
Total other expense | $ (851) |
Note 8 - Commitments and Contingencies (Details) - USD ($) |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Lease deposit paid | $ 1,500 | |
Operating Leases, Rent Expense, Minimum Rentals | $ 1,500 | |
Office Space | ||
Periodic Payment Amount | $ 1,500 | |
Lease deposit paid | $ 1,500 |
Note 9 - Notes Payable (Details) - USD ($) |
9 Months Ended | 12 Months Ended | |||||
---|---|---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
Apr. 28, 2016 |
Apr. 27, 2016 |
Mar. 24, 2016 |
Feb. 16, 2016 |
Dec. 31, 2014 |
|
Debt Instrument, Face Amount | $ 275,050 | ||||||
Stated Interest Rate | 0.00% | ||||||
Interest Payable, Current | $ 24,661 | $ 6,210 | |||||
Principal Balance Outstanding | 275,050 | ||||||
Proceeds from notes payable | 387,000 | ||||||
Convertible notes payable, discount | 42,797 | $ 122,084 | $ 0 | ||||
Mile High Brands | |||||||
Debt Instrument, Face Amount | $ 7,500 | ||||||
Stated Interest Rate | 10.00% | ||||||
Interest Payable, Current | 464 | ||||||
Former Employee | |||||||
Debt Instrument, Face Amount | $ 33,717 | ||||||
Principal Balance Outstanding | 20,217 | ||||||
Jeff Holmes | |||||||
Debt Instrument, Face Amount | $ 27,000 | ||||||
Stated Interest Rate | 1.00% | ||||||
Interest Payable, Current | 115 | ||||||
Proceeds from notes payable | $ 25,000 | ||||||
Convertible notes payable, discount | $ 2,000 | ||||||
Maturity Date | Oct. 26, 2016 | ||||||
Class of Warrant, Outstanding | 5,000 | 5,000 |
Note 10 - Notes Payable in Default (Details) - USD ($) |
9 Months Ended | 12 Months Ended | |
---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
Jan. 13, 2016 |
|
Stated Interest Rate | 0.00% | ||
Debt Instrument, Face Amount | $ 275,050 | ||
Notes payable | $ 179,717 | $ 200,000 | |
Blackbridge Capital LLC | |||
Stated Interest Rate | 1.00% | ||
Maturity Date | Oct. 27, 2016 | ||
Kodiak Capital | |||
Stated Interest Rate | 12.00% | ||
Maturity Date | Dec. 01, 2016 | ||
Debt Instrument, Face Amount | $ 50,000 | ||
B44 | |||
Stated Interest Rate | 1.00% | ||
Maturity Date | Jun. 30, 2016 | ||
Debt Instrument, Face Amount | $ 75,000 | ||
Class of Warrant, Outstanding | 11,250 | ||
Note Purchase and Assignment Agreement | Blackbridge Capital LLC | |||
Debt Conversion, Converted Instrument, Amount | $ 50,000 | ||
Note Purchase and Assignment Agreement | Kodiak Capital | |||
Debt Conversion, Converted Instrument, Amount | 50,000 | ||
Note Purchase and Assignment Agreement | Black Forest Capital LLC | |||
Debt Conversion, Converted Instrument, Amount | 50,000 | ||
Note Purchase and Assignment Agreement | B44 | |||
Debt Default, Short-term Debt, Amount | 50,000 | ||
Notes Payable in Default | |||
Debt Default, Short-term Debt, Amount | $ 200,000 | ||
Stated Interest Rate | 1.00% | 1.00% | |
Maturity Date | Mar. 01, 2016 | Mar. 01, 2016 | |
Notes payable | $ 200,000 |
Note 11 - Convertible Notes Payable: Schedule of Short Term Debt and Maturities (Details) - USD ($) |
9 Months Ended | 12 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
Aug. 18, 2016 |
Dec. 31, 2014 |
|
Stated Interest Rate | 0.00% | |||
Principal Balance Outstanding | $ 275,050 | |||
Convertible Notes Payable Gross | $ 498,891 | 275,050 | ||
Less debt discount | (42,797) | (122,084) | $ 0 | |
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | $ 456,094 | 152,966 | ||
Principal Balance Outstanding | $ 275,050 | |||
EMA Financial, LLC | ||||
Issue Date | Oct. 14, 2015 | |||
Maturity Date | Oct. 14, 2016 | |||
Stated Interest Rate | 10.00% | |||
Principal Balance Outstanding | $ 30,800 | |||
Less debt discount | 0 | |||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 30,800 | |||
Principal Balance Outstanding | $ 30,800 | |||
EMA Financial, LLC | 10/14/2015 Note | ||||
Issue Date | Oct. 14, 2015 | Oct. 14, 2015 | ||
Maturity Date | Oct. 14, 2016 | Oct. 14, 2016 | ||
Stated Interest Rate | 12.00% | 10.00% | ||
Principal Balance Outstanding | $ 13,736 | $ 30,800 | ||
Amount Converted | 19,564 | |||
Principal Balance Outstanding | $ 13,736 | $ 30,800 | ||
EMA Financial, LLC | 5/5/2016 Note | ||||
Issue Date | May 05, 2016 | |||
Maturity Date | May 05, 2017 | |||
Stated Interest Rate | 12.00% | |||
Principal Balance Outstanding | $ 53,500 | |||
Principal Balance Outstanding | $ 53,500 | |||
Tangiers Investment Group, LLC | ||||
Issue Date | Nov. 18, 2015 | Nov. 18, 2015 | ||
Maturity Date | Nov. 19, 2016 | Nov. 19, 2016 | ||
Stated Interest Rate | 10.00% | 10.00% | ||
Principal Balance Outstanding | $ 35,941 | $ 60,000 | ||
Less debt discount | 45,000 | |||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 15,000 | |||
Amount Converted | 24,059 | |||
Principal Balance Outstanding | $ 35,941 | $ 60,000 | ||
Kodiak Capital | ||||
Issue Date | Nov. 30, 2015 | |||
Maturity Date | Dec. 01, 2016 | |||
Stated Interest Rate | 12.00% | |||
Principal Balance Outstanding | $ 50,000 | |||
Less debt discount | 0 | |||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 50,000 | |||
Principal Balance Outstanding | $ 50,000 | |||
Kodiak Capital | Equity Purchase Agreement | ||||
Issue Date | Dec. 15, 2015 | |||
Maturity Date | Jul. 15, 2016 | |||
Stated Interest Rate | 8.00% | |||
Principal Balance Outstanding | $ 50,000 | |||
Less debt discount | 45,000 | |||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 5,000 | |||
Principal Balance Outstanding | $ 50,000 | |||
Kodiak Capital | 11/30/2015 Note | ||||
Issue Date | Nov. 30, 2015 | Nov. 30, 2015 | ||
Maturity Date | Dec. 01, 2016 | Dec. 01, 2016 | ||
Stated Interest Rate | 12.00% | 12.00% | ||
Principal Balance Outstanding | $ 46,283 | $ 50,000 | ||
Amount Converted | 3,717 | |||
Principal Balance Outstanding | $ 46,283 | $ 50,000 | ||
Kodiak Capital | 12/15/2015 Note | ||||
Issue Date | Dec. 15, 2015 | Dec. 15, 2015 | ||
Maturity Date | Jul. 15, 2016 | Jul. 15, 2016 | ||
Stated Interest Rate | 0.00% | 0.00% | ||
Principal Balance Outstanding | $ 50,000 | $ 50,000 | ||
Principal Balance Outstanding | $ 50,000 | $ 50,000 | ||
Kodiak Capital | 3/18/2016 Note | ||||
Issue Date | Mar. 18, 2016 | |||
Maturity Date | Mar. 18, 2017 | |||
Stated Interest Rate | 12.00% | |||
Principal Balance Outstanding | $ 25,000 | $ 25,000 | ||
Principal Balance Outstanding | $ 25,000 | $ 25,000 | ||
Kodiak Capital | 5/23/2016 Note | ||||
Issue Date | May 23, 2016 | |||
Maturity Date | Aug. 30, 2016 | |||
Stated Interest Rate | 1.00% | |||
Principal Balance Outstanding | $ 50,000 | |||
Principal Balance Outstanding | $ 50,000 | |||
Kodiak Capital | 8/18/2016 Note | ||||
Issue Date | Aug. 18, 2016 | |||
Maturity Date | Aug. 18, 2017 | |||
Stated Interest Rate | 12.00% | |||
Principal Balance Outstanding | $ 25,000 | |||
Principal Balance Outstanding | 25,000 | |||
Auctus Fund, LLC | ||||
Issue Date | Dec. 03, 2015 | |||
Maturity Date | Sep. 03, 2016 | |||
Stated Interest Rate | 10.00% | |||
Principal Balance Outstanding | $ 49,250 | |||
Less debt discount | 0 | |||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 49,250 | |||
Amount Converted | $ 13,604 | |||
Principal Balance Outstanding | $ 49,250 | |||
Auctus Fund, LLC | 12/3/2015 Note | ||||
Issue Date | Dec. 03, 2015 | Dec. 03, 2015 | ||
Maturity Date | Sep. 03, 2016 | Sep. 03, 2016 | ||
Stated Interest Rate | 10.00% | 10.00% | ||
Principal Balance Outstanding | $ 35,646 | $ 49,250 | ||
Principal Balance Outstanding | $ 35,646 | $ 49,250 | ||
Auctus Fund, LLC | 7/20/2016 Note | ||||
Issue Date | Jul. 20, 2016 | |||
Maturity Date | Apr. 20, 2017 | |||
Stated Interest Rate | 10.00% | |||
Principal Balance Outstanding | $ 45,750 | |||
Principal Balance Outstanding | 45,750 | |||
Adar Bays, LLC | ||||
Issue Date | Dec. 10, 2015 | |||
Maturity Date | Dec. 10, 2016 | |||
Stated Interest Rate | 8.00% | |||
Principal Balance Outstanding | $ 35,000 | |||
Less debt discount | 32,084 | |||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 2,916 | |||
Amount Converted | $ 7,790 | |||
Principal Balance Outstanding | $ 35,000 | |||
Adar Bays, LLC | 12/16/2015 Note | ||||
Issue Date | Dec. 16, 2015 | |||
Maturity Date | Dec. 16, 2016 | |||
Stated Interest Rate | 8.00% | |||
Principal Balance Outstanding | $ 27,510 | |||
Principal Balance Outstanding | $ 27,510 | |||
Adar Bays, LLC | 7/12/2016 Note | ||||
Issue Date | Jul. 12, 2016 | |||
Maturity Date | Apr. 12, 2017 | |||
Stated Interest Rate | 8.00% | |||
Principal Balance Outstanding | $ 35,000 | |||
Principal Balance Outstanding | $ 35,000 | |||
Colonial Stock Transfer | ||||
Issue Date | Jan. 14, 2016 | |||
Maturity Date | Jan. 14, 2017 | |||
Stated Interest Rate | 10.00% | |||
Principal Balance Outstanding | $ 6,605 | |||
Principal Balance Outstanding | $ 6,605 | |||
Blackbridge Capital LLC | ||||
Issue Date | Apr. 27, 2016 | |||
Maturity Date | Oct. 27, 2016 | |||
Stated Interest Rate | 1.00% | |||
Principal Balance Outstanding | $ 4,500 | |||
Amount Converted | 45,500 | |||
Principal Balance Outstanding | $ 4,500 | |||
Black Forest Capital LLC | 5/31/2016 Note 1 | ||||
Issue Date | May 31, 2016 | |||
Maturity Date | May 31, 2017 | |||
Stated Interest Rate | 8.00% | |||
Principal Balance Outstanding | $ 30,000 | |||
Principal Balance Outstanding | $ 30,000 | |||
Black Forest Capital LLC | 5/31/2016 Note 2 | ||||
Issue Date | May 31, 2016 | |||
Maturity Date | May 31, 2017 | |||
Stated Interest Rate | 2.00% | |||
Principal Balance Outstanding | $ 14,420 | |||
Amount Converted | 35,580 | |||
Principal Balance Outstanding | $ 14,420 |
Note 11 - Convertible Notes Payable (Details) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 15, 2015 |
Dec. 10, 2015 |
Dec. 06, 2015 |
Dec. 03, 2015 |
Nov. 30, 2015 |
Nov. 18, 2015 |
Oct. 15, 2015 |
Sep. 30, 2016 |
Sep. 30, 2016 |
Dec. 31, 2015 |
Dec. 16, 2015 |
Oct. 14, 2015 |
Dec. 31, 2014 |
|
Interest Payable, Current | $ 24,661 | $ 24,661 | $ 6,210 | ||||||||||
Amortization of debt discount | 86,291 | 502,140 | 85,250 | ||||||||||
Loss on issuance of convertible debt | (418,079) | (907,090) | $ (152,966) | ||||||||||
Stated Interest Rate | 0.00% | ||||||||||||
Debt Instrument, Face Amount | $ 275,050 | ||||||||||||
Convertible notes payable, discount | $ 42,797 | $ 42,797 | 122,084 | $ 0 | |||||||||
Principal Balance Outstanding | $ 275,050 | ||||||||||||
EMA Financial, LLC | |||||||||||||
Stated Interest Rate | 10.00% | ||||||||||||
Debt Instrument, Face Amount | $ 30,800 | ||||||||||||
Issue Date | Oct. 14, 2015 | ||||||||||||
Convertible notes payable, discount | $ 0 | ||||||||||||
Maturity Date | Oct. 14, 2016 | ||||||||||||
Principal Balance Outstanding | $ 30,800 | ||||||||||||
Tangiers Investment Group, LLC | |||||||||||||
Stated Interest Rate | 10.00% | 10.00% | 10.00% | ||||||||||
Debt Instrument, Face Amount | $ 60,000 | ||||||||||||
Issue Date | Nov. 18, 2015 | Nov. 18, 2015 | |||||||||||
Convertible notes payable, discount | $ (45,000) | ||||||||||||
Maturity Date | Nov. 19, 2016 | Nov. 19, 2016 | |||||||||||
Principal Balance Outstanding | $ 35,941 | $ 35,941 | $ 60,000 | ||||||||||
Kodiak Capital | |||||||||||||
Stated Interest Rate | 12.00% | ||||||||||||
Debt Instrument, Face Amount | $ 50,000 | ||||||||||||
Issue Date | Nov. 30, 2015 | ||||||||||||
Convertible notes payable, discount | $ 0 | ||||||||||||
Maturity Date | Dec. 01, 2016 | ||||||||||||
Principal Balance Outstanding | $ 50,000 | ||||||||||||
Kodiak Capital | Equity Purchase Agreement | |||||||||||||
Stated Interest Rate | 8.00% | ||||||||||||
Debt Instrument, Face Amount | $ 50,000 | ||||||||||||
Issue Date | Dec. 15, 2015 | ||||||||||||
Convertible notes payable, discount | $ (45,000) | ||||||||||||
Maturity Date | Jul. 15, 2016 | ||||||||||||
Principal Balance Outstanding | $ 50,000 | ||||||||||||
Kodiak Capital | Equity Purchase Agreement | Common Stock | |||||||||||||
Equity Committment Amount | $ 1,000,000 | ||||||||||||
Auctus Fund, LLC | |||||||||||||
Stated Interest Rate | 10.00% | ||||||||||||
Debt Instrument, Face Amount | $ 49,250 | ||||||||||||
Issue Date | Dec. 03, 2015 | ||||||||||||
Convertible notes payable, discount | $ 0 | ||||||||||||
Maturity Date | Sep. 03, 2016 | ||||||||||||
Principal Balance Outstanding | $ 49,250 | ||||||||||||
Adar Bays, LLC | |||||||||||||
Stated Interest Rate | 8.00% | ||||||||||||
Debt Instrument, Face Amount | $ 35,000 | ||||||||||||
Issue Date | Dec. 10, 2015 | ||||||||||||
Convertible notes payable, discount | $ (32,084) | ||||||||||||
Maturity Date | Dec. 10, 2016 | ||||||||||||
Principal Balance Outstanding | $ 35,000 | ||||||||||||
Convertible Notes Payable | EMA Financial, LLC | |||||||||||||
Interest Payable, Current | $ 685 | ||||||||||||
Stated Interest Rate | 12.00% | 10.00% | |||||||||||
Debt Instrument, Face Amount | $ 30,800 | $ 240,000 | $ 28,000 | ||||||||||
Issue Date | Oct. 19, 2015 | ||||||||||||
Convertible notes payable, discount | $ 3,000 | ||||||||||||
Maturity Date | Oct. 14, 2016 | ||||||||||||
Conversion feature | convertible into restricted shares of our common stock at any time during the term of the note at EMA's sole discretion at the conversion price of the lower of: (i) the closing sale price of the common stock on the trading day on immediately preceding the Closing Date; and (ii) 50% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. | ||||||||||||
Principal Balance Outstanding | $ 30,800 | ||||||||||||
Convertible Notes Payable | Tangiers Investment Group, LLC | |||||||||||||
Interest Payable, Current | $ 723 | ||||||||||||
Stated Interest Rate | 10.00% | ||||||||||||
Convertible notes payable, discount | $ 10,000 | ||||||||||||
Maturity Date | Nov. 19, 2016 | ||||||||||||
Conversion feature | convertible into restricted shares of common stock after May 19, 2016, at Tangiers's sole discretion at the conversion price of 55% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. | ||||||||||||
Principal Balance Outstanding | $ 60,000 | ||||||||||||
Proceeds from Issuance of Debt | $ 60,000 | ||||||||||||
Convertible Notes Payable | Kodiak Capital | |||||||||||||
Interest Payable, Current | $ 526 | ||||||||||||
Stated Interest Rate | 12.00% | ||||||||||||
Debt Instrument, Face Amount | $ 50,000 | ||||||||||||
Convertible notes payable, discount | 15,000 | ||||||||||||
Maturity Date | Dec. 01, 2016 | ||||||||||||
Conversion feature | convertible into restricted shares of our common stock, at Kodiak's sole discretion, at the lower of the closing bid price on the principal market on the trading day preceding the note date or 50% of the lowest closing bid price for the common stock during the 30 consecutive trading days immediately preceding the conversion date, with some exceptions. | ||||||||||||
Principal Balance Outstanding | $ 50,000 | ||||||||||||
Proceeds from Issuance of Debt | $ 35,000 | ||||||||||||
Convertible Notes Payable | Kodiak Capital | Equity Purchase Agreement | |||||||||||||
Debt Instrument, Face Amount | $ 50,000 | ||||||||||||
Maturity Date | Jul. 15, 2016 | ||||||||||||
Principal Balance Outstanding | 50,000 | ||||||||||||
Convertible Notes Payable | Auctus Fund, LLC | |||||||||||||
Interest Payable, Current | $ 391 | ||||||||||||
Stated Interest Rate | 10.00% | ||||||||||||
Debt Instrument, Face Amount | $ 49,250 | ||||||||||||
Convertible notes payable, discount | 5,250 | ||||||||||||
Maturity Date | Sep. 03, 2016 | ||||||||||||
Conversion feature | convertible into restricted shares of our common stock after December 3, 2015, at Auctus's sole discretion, at the conversion price of 55% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. | ||||||||||||
Principal Balance Outstanding | $ 49,250 | ||||||||||||
Proceeds from Issuance of Debt | $ 44,000 | ||||||||||||
Convertible Notes Payable | Adar Bays, LLC | |||||||||||||
Interest Payable, Current | $ 169 | ||||||||||||
Stated Interest Rate | 8.00% | ||||||||||||
Debt Instrument, Face Amount | $ 70,000 | ||||||||||||
Convertible notes payable, discount | $ 2,000 | ||||||||||||
Maturity Date | Dec. 10, 2016 | ||||||||||||
Conversion feature | convertible into restricted shares of common stock after June 10, 2016, at Adar's sole discretion, at the conversion price of 50% of the lowest sale price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. | ||||||||||||
Principal Balance Outstanding | $ 35,000 | ||||||||||||
Proceeds from Issuance of Debt | $ 35,000 |
Note 12 - Stock Warrants (Details) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 |
Sep. 30, 2016 |
Dec. 31, 2015 |
Dec. 31, 2014 |
Apr. 28, 2016 |
Apr. 27, 2016 |
Jan. 24, 2016 |
Jan. 21, 2016 |
Jan. 13, 2016 |
Dec. 24, 2015 |
Dec. 20, 2015 |
|||||||
Minimum | |||||||||||||||||
Class of Warrant, Outstanding | 2,500 | ||||||||||||||||
Maximum | |||||||||||||||||
Class of Warrant, Outstanding | 15,000 | ||||||||||||||||
Chief Executive Officer | |||||||||||||||||
Class of Warrant, Outstanding | 150,000 | ||||||||||||||||
Risk free rate | 1.33% | 1.33% | |||||||||||||||
Director 1 | |||||||||||||||||
Class of Warrant, Outstanding | 25,000 | ||||||||||||||||
Director 2 | |||||||||||||||||
Class of Warrant, Outstanding | 12,500 | ||||||||||||||||
Director 2 | 10K | |||||||||||||||||
Class of Warrant, Outstanding | 7,500 | ||||||||||||||||
Director 3 | |||||||||||||||||
Class of Warrant, Outstanding | 7,500 | ||||||||||||||||
Consultant 1 | |||||||||||||||||
Class of Warrant, Outstanding | 12,500 | ||||||||||||||||
Warrant | |||||||||||||||||
Cancelled | 5,625 | 5,625 | |||||||||||||||
Exercise Price Range, Lower Range Limit | $ 1.00 | ||||||||||||||||
Exercise Price Range, Upper Range Limit | $ 8.00 | ||||||||||||||||
Weighted Average Remaining Contractual Life | 2 years 7 months 6 days | ||||||||||||||||
Warrant | Chief Executive Officer | |||||||||||||||||
Warrants vested | 87,500 | 25,000 | 87,500 | ||||||||||||||
Fair value vested | $ 612,500 | $ 175,000 | $ 612,500 | ||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | Black-Scholes-Merton pricing model | |||||||||||||||
Exercise price | $ 1.00 | $ 1.00 | $ 1.00 | ||||||||||||||
Stock price | $ 7.00 | $ 7.00 | $ 7.00 | ||||||||||||||
Volatility rate | 842.00% | 842.00% | |||||||||||||||
Expected life | 3 years | ||||||||||||||||
Warrants issued | 87,500 | 25,000 | 87,500 | ||||||||||||||
Warrant | Director 1 | |||||||||||||||||
Fair value vested | $ 175,000 | $ 175,000 | |||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | Black-Scholes-Merton pricing model | |||||||||||||||
Exercise price | $ 1.00 | $ 1.00 | $ 1.00 | ||||||||||||||
Stock price | 7.00 | $ 7.00 | $ 7.00 | ||||||||||||||
Risk free rate | 1.33% | 1.33% | |||||||||||||||
Volatility rate | 842.00% | 842.00% | |||||||||||||||
Expected life | 3 years | 3 years | |||||||||||||||
Warrant | Director 2 | |||||||||||||||||
Warrants vested | 1,875 | ||||||||||||||||
Fair value vested | $ 87,500 | $ 13,125 | |||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | Black-Scholes-Merton pricing model | |||||||||||||||
Exercise price | 1.0 | $ 1.00 | $ 1.0 | ||||||||||||||
Stock price | $ 7.00 | $ 7.00 | $ 7.00 | ||||||||||||||
Risk free rate | 1.33% | 1.33% | |||||||||||||||
Volatility rate | 842.00% | 842.00% | |||||||||||||||
Expected life | 3 years | 3 years | |||||||||||||||
Warrants issued | 1,875 | ||||||||||||||||
Warrant | Director 3 | |||||||||||||||||
Warrants vested | 1,875 | ||||||||||||||||
Fair value vested | $ 13,125 | ||||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | ||||||||||||||||
Exercise price | $ 1.00 | ||||||||||||||||
Stock price | $ 7.00 | ||||||||||||||||
Risk free rate | 1.33% | ||||||||||||||||
Volatility rate | 842.00% | ||||||||||||||||
Expected life | 3 years | ||||||||||||||||
Cancelled | 5,625 | ||||||||||||||||
Warrants issued | 1,875 | ||||||||||||||||
Warrant | Consultant 1 | |||||||||||||||||
Fair value vested | $ 87,500 | ||||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | ||||||||||||||||
Exercise price | $ 1.00 | $ 1.00 | |||||||||||||||
Stock price | $ 7.00 | $ 7.00 | |||||||||||||||
Risk free rate | 1.33% | ||||||||||||||||
Volatility rate | 842.00% | ||||||||||||||||
Expected life | 3 years | ||||||||||||||||
Common Stock | |||||||||||||||||
Issuance of common stock, Shares | 500,000 | [1] | 184,284 | [2] | |||||||||||||
National Concessions Group, Inc | |||||||||||||||||
Class of Warrant, Outstanding | 2,500 | ||||||||||||||||
National Concessions Group, Inc | Warrant | |||||||||||||||||
Warrants vested | 2,500 | ||||||||||||||||
Fair value vested | $ 16,000 | ||||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | Black-Scholes-Merton pricing model | |||||||||||||||
Exercise price | $ 1.00 | $ 1.00 | $ 1.00 | ||||||||||||||
Stock price | $ 6.40 | $ 6.40 | $ 6.40 | ||||||||||||||
Risk free rate | 0.80% | 0.80% | |||||||||||||||
Volatility rate | 848.10% | 848.10% | |||||||||||||||
Expected life | 1 year 4 months 24 days | 1 year 4 months 24 days | |||||||||||||||
Warrants issued | 2,500 | ||||||||||||||||
B44 | |||||||||||||||||
Class of Warrant, Outstanding | 11,250 | ||||||||||||||||
B44 | Warrant | |||||||||||||||||
Fair value vested | $ 69,750 | ||||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | ||||||||||||||||
Exercise price | $ 1.00 | ||||||||||||||||
Stock price | $ 6.20 | ||||||||||||||||
Risk free rate | 1.15% | ||||||||||||||||
Volatility rate | 600.00% | ||||||||||||||||
Expected life | 3 years | ||||||||||||||||
B44 | Common Stock | |||||||||||||||||
Issuance of common stock, Shares | 8,804 | 102,000 | |||||||||||||||
KiwiTech, LLC | |||||||||||||||||
Class of Warrant, Outstanding | 15,625 | ||||||||||||||||
KiwiTech, LLC | Warrant | |||||||||||||||||
Fair value vested | $ 71,875 | ||||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | ||||||||||||||||
Exercise price | $ 8.00 | ||||||||||||||||
Stock price | $ 4.60 | ||||||||||||||||
Risk free rate | 2.02% | ||||||||||||||||
Volatility rate | 600.00% | ||||||||||||||||
Expected life | 10 years | ||||||||||||||||
Consigliere Inc | |||||||||||||||||
Class of Warrant, Outstanding | 5,000 | ||||||||||||||||
Consigliere Inc | Warrant | |||||||||||||||||
Fair value vested | $ 28,967 | ||||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | ||||||||||||||||
Exercise price | $ 4.60 | ||||||||||||||||
Stock price | $ 5.80 | ||||||||||||||||
Risk free rate | 0.47% | ||||||||||||||||
Volatility rate | 638.00% | ||||||||||||||||
Expected life | 1 year | ||||||||||||||||
Jeff Holmes | |||||||||||||||||
Class of Warrant, Outstanding | 5,000 | 5,000 | |||||||||||||||
Jeff Holmes | Warrant | |||||||||||||||||
Fair value vested | $ 27,000 | ||||||||||||||||
Fair Value Assumptions, Method Used | Black-Scholes-Merton pricing model | ||||||||||||||||
Exercise price | $ 1.00 | ||||||||||||||||
Stock price | $ 5.40 | ||||||||||||||||
Risk free rate | 0.91% | ||||||||||||||||
Volatility rate | 1177.00% | ||||||||||||||||
Expected life | 2 years 8 months 5 days | ||||||||||||||||
|
Note 12 - Stock Warrants: Schedule of Warrants, Activity (Details) |
9 Months Ended | 12 Months Ended | |
---|---|---|---|
Sep. 30, 2016
$ / shares
shares
|
Dec. 31, 2015
$ / shares
shares
|
Dec. 31, 2014
$ / shares
shares
|
|
Expired, Weighted Average Fair value | $ 0 | $ 0 | |
Warrant | |||
Warrants, Outstanding, Beginning Balance | shares | 210,000 | ||
Outstanding, Weighted Average Exercise Price, Starting Balance | $ 1.00 | $ 0 | |
Outstanding, Weighted Average Fair Value | $ 6.80 | $ 7.00 | |
Issued | shares | 36,875 | 210,000 | |
Issued, Weighted Average Exercise Price | $ 5.60 | $ 1.00 | |
Issued, Weighted Average Fair value | $ 5.40 | $ 7.00 | |
Exercised | shares | (11,250) | 0 | |
Exercised, Weighted Average Exercise Price | $ 0 | $ 0 | |
Exercised, Weighted Average Fair value | $ 0 | $ 0 | |
Cancelled | shares | (5,625) | (5,625) | |
Cancelled, Weighted Average Exercise Price | $ 0 | $ 0 | |
Cancelled, Weighted Average Fair value | $ 0 | $ 0 | |
Expired | shares | 0 | 0 | |
Expired, Weighted Average Exercise Price | $ 0 | $ 0 | |
Warrants, Outstanding, Ending Balance | shares | 230,000 | 210,000 | |
Outstanding, Weighted Average Exercise Price, Ending Balance | $ 1.60 | $ 1.00 | 0 |
Exercisable | 200,000 | ||
Exercisable, Weighted Average Exercise Price | $ 1.80 | 1.00 | |
Exercisable, Weighted Average Fair Value | $ 6.60 | 7.0 | |
Range of Exercise Price | $ 1.00 | ||
Number Outstanding | shares | 204,357 | ||
Weighted Average Remaining Contractual Life | 2 years 10 months 24 days | ||
Weighted Average Exercise Price | $ 1.00 | ||
Warrant | 10K | |||
Warrants, Outstanding, Beginning Balance | shares | 204,375 | 0 | |
Outstanding, Weighted Average Fair Value | $ 7.00 | $ 0 | |
Warrants, Outstanding, Ending Balance | shares | 204,375 | 0 |
Note 13 - Stockholders' Equity (deficit) (Details) - USD ($) |
1 Months Ended | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jan. 14, 2016 |
Nov. 10, 2015 |
Oct. 31, 2015 |
Sep. 30, 2016 |
Jun. 30, 2016 |
Mar. 31, 2016 |
Sep. 30, 2015 |
Jun. 30, 2015 |
Mar. 31, 2015 |
Sep. 30, 2016 |
Dec. 31, 2015 |
Dec. 31, 2014 |
May 23, 2016 |
Feb. 11, 2016 |
Feb. 08, 2016 |
Nov. 11, 2015 |
Oct. 10, 2015 |
Jul. 10, 2015 |
Apr. 10, 2015 |
Feb. 09, 2015 |
|||||||
Stock-based compensation expense | $ 119,125 | $ 604,592 | $ 904,125 | $ 1,012,500 | ||||||||||||||||||||||
Issuance of common stock, Value | $ 2,900,000 | [1] | 1,087,400 | [2] | ||||||||||||||||||||||
Issuance of common stock for compensation, Value | $ 1,012,500 | |||||||||||||||||||||||||
Cannasys Colorado | ||||||||||||||||||||||||||
Percentage of Issued and Outstanding Shares Acqured in Connection with Merger | 100.00% | |||||||||||||||||||||||||
Issuance 1 | ||||||||||||||||||||||||||
Issuance of common stock, Value | $ 500,000 | |||||||||||||||||||||||||
Issuance 2 | ||||||||||||||||||||||||||
Issuance of common stock, Value | $ 387,400 | |||||||||||||||||||||||||
Accounting Services Rendered | ||||||||||||||||||||||||||
Stock price | $ 5.00 | |||||||||||||||||||||||||
Stock-based compensation expense | $ 6,250 | |||||||||||||||||||||||||
Stock issued for Accounting Services | 1,250 | |||||||||||||||||||||||||
Consulting Services Rendered | ||||||||||||||||||||||||||
Stock price | $ 5.00 | |||||||||||||||||||||||||
Stock-based compensation expense | $ 15,625 | |||||||||||||||||||||||||
Stock issued for Accounting Services | 3,125 | |||||||||||||||||||||||||
Common Stock | ||||||||||||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 6,614 | |||||||||||||||||||||||||
Issuance of common stock, Shares | 500,000 | [1] | 184,284 | [2] | ||||||||||||||||||||||
Issuance of common stock, Value | $ 500 | [1] | $ 184 | [2] | ||||||||||||||||||||||
Issuance of common stock for compensation, Shares | 33,750 | |||||||||||||||||||||||||
Issuance of common stock for compensation, Value | $ 34 | |||||||||||||||||||||||||
Noncash or Part Noncash Acquisition, Noncash Financial or Equity Instrument Consideration, Shares Issued | 300,000 | |||||||||||||||||||||||||
Merger acquisition, Shares | 136,154 | |||||||||||||||||||||||||
Shares Eliminated in Consolidation | 80,096 | |||||||||||||||||||||||||
Common Stock | Issuance 1 | ||||||||||||||||||||||||||
Issuance of common stock, Shares | 50,000 | |||||||||||||||||||||||||
Common Stock | Issuance 2 | ||||||||||||||||||||||||||
Issuance of common stock, Shares | 32,284 | |||||||||||||||||||||||||
Loyl.Me | ||||||||||||||||||||||||||
Stock price | $ 6.44 | $ 20.80 | $ 29.36 | $ 40.00 | ||||||||||||||||||||||
Stock-based compensation expense | $ 25,000 | $ 25,000 | $ 8,250 | $ 50,000 | ||||||||||||||||||||||
Loyl.Me | Common Stock | ||||||||||||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 3,882 | 1,202 | 281 | 1,250 | ||||||||||||||||||||||
Mile High Brands | ||||||||||||||||||||||||||
Stock price | $ 5.80 | $ 5.80 | ||||||||||||||||||||||||
Shares purchased | 10,000,000 | 10,000,000 | ||||||||||||||||||||||||
Business Acquisition, Percentage of Voting Interests Acquired | 49.00% | 49.00% | ||||||||||||||||||||||||
Value of Original Investment | $ 2,900,000 | $ 2,900,000 | ||||||||||||||||||||||||
Mile High Brands | Common Stock | ||||||||||||||||||||||||||
Shares Issued | 500,000 | 500,000 | ||||||||||||||||||||||||
Convurge, LLC | ||||||||||||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 2,500 | |||||||||||||||||||||||||
Stock price | $ 5.60 | |||||||||||||||||||||||||
Stock-based compensation expense | $ 14,000 | |||||||||||||||||||||||||
Convurge, LLC | Common Stock | ||||||||||||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 2,500 | |||||||||||||||||||||||||
Brett Harris | ||||||||||||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 15,000 | |||||||||||||||||||||||||
Stock price | $ 4.40 | |||||||||||||||||||||||||
Stock-based compensation expense | $ 66,000 | |||||||||||||||||||||||||
Tangiers Investment Group, LLC | ||||||||||||||||||||||||||
Stock price | $ 1.20 | |||||||||||||||||||||||||
Stock-based compensation expense | $ 6,000 | |||||||||||||||||||||||||
Tangiers Investment Group, LLC | Common Stock | Delay of Debt Conversion | ||||||||||||||||||||||||||
Stock Issued During Period, Shares, Conversion of Convertible Securities | 5,000 | |||||||||||||||||||||||||
B44 | ||||||||||||||||||||||||||
Issuance of common stock, Value | $ 200,000 | |||||||||||||||||||||||||
B44 | Common Stock | ||||||||||||||||||||||||||
Issuance of common stock, Shares | 8,804 | 102,000 | ||||||||||||||||||||||||
|
Note 13 - Stockholders' Equity (deficit): Schedule of Debt Conversions (Details) |
9 Months Ended |
---|---|
Sep. 30, 2016
USD ($)
$ / shares
shares
| |
Principal | |
Amount Converted | $ 149,513.95 |
Interest | |
Amount Converted | $ 2,540 |
Common Stock | |
Shares Issued | shares | 2,333,072 |
Blackbridge Capital LLC | |
Amount Converted | $ 45,500 |
Auctus Fund, LLC | |
Amount Converted | 13,604 |
Tangiers Investment Group, LLC | |
Amount Converted | 24,059 |
Adar Bays, LLC | |
Amount Converted | $ 7,790 |
4/29/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 1.38 |
4/29/2016 | Blackbridge Capital LLC | Principal | |
Amount Converted | $ 25,000.00 |
4/29/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
4/29/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 16,667 |
5/19/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.02 |
5/19/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
5/19/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 6,061 |
5/19/2016 | EMA Financial, LLC | |
Price | $ / shares | $ 1.50 |
5/19/2016 | EMA Financial, LLC | Principal | |
Amount Converted | $ 5,250.00 |
5/19/2016 | EMA Financial, LLC | Interest | |
Amount Converted | $ 0 |
5/19/2016 | EMA Financial, LLC | Common Stock | |
Shares Issued | shares | 3,500 |
5/27/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.02 |
5/27/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
5/27/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 102,273 |
5/27/2016 | EMA Financial, LLC | |
Price | $ / shares | $ 0.12 |
5/27/2016 | EMA Financial, LLC | Principal | |
Amount Converted | $ 5,500.00 |
5/27/2016 | EMA Financial, LLC | Interest | |
Amount Converted | $ 0 |
5/27/2016 | EMA Financial, LLC | Common Stock | |
Shares Issued | shares | 50,000 |
6/3/2016 | Black Forest Capital LLC | |
Price | $ / shares | $ 0.20 |
6/3/2016 | Black Forest Capital LLC | Principal | |
Amount Converted | $ 10,000.00 |
6/3/2016 | Black Forest Capital LLC | Interest | |
Amount Converted | $ 0 |
6/3/2016 | Black Forest Capital LLC | Common Stock | |
Shares Issued | shares | 50,000 |
6/6/2016 | Auctus Fund, LLC | |
Price | $ / shares | $ 0.22 |
6/6/2016 | Auctus Fund, LLC | Principal | |
Amount Converted | $ 9,592.30 |
6/6/2016 | Auctus Fund, LLC | Interest | |
Amount Converted | $ 2,442 |
6/6/2016 | Auctus Fund, LLC | Common Stock | |
Shares Issued | shares | 54,703 |
6/8/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.08 |
6/8/2016 | Blackbridge Capital LLC | Principal | |
Amount Converted | $ 10,000.00 |
6/8/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
6/8/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 100,000 |
6/8/2016 | EMA Financial, LLC | |
Price | $ / shares | $ 0.06 |
6/8/2016 | EMA Financial, LLC | Principal | |
Amount Converted | $ 3,744.63 |
6/8/2016 | EMA Financial, LLC | Interest | |
Amount Converted | $ 0 |
6/8/2016 | EMA Financial, LLC | Common Stock | |
Shares Issued | shares | 63,630 |
6/9/2016 | EMA Financial, LLC | |
Price | $ / shares | $ 0.04 |
6/9/2016 | EMA Financial, LLC | Principal | |
Amount Converted | $ 2,861.69 |
6/9/2016 | EMA Financial, LLC | Interest | |
Amount Converted | $ 0 |
6/9/2016 | EMA Financial, LLC | Common Stock | |
Shares Issued | shares | 74,330 |
6/9/2016 | Tangiers Investment Group, LLC | |
Price | $ / shares | $ 0.08 |
6/9/2016 | Tangiers Investment Group, LLC | Principal | |
Amount Converted | $ 10,400.00 |
6/9/2016 | Tangiers Investment Group, LLC | Interest | |
Amount Converted | $ 0 |
6/9/2016 | Tangiers Investment Group, LLC | Common Stock | |
Shares Issued | shares | 135,065 |
6/10/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.06 |
6/10/2016 | Blackbridge Capital LLC | Principal | |
Amount Converted | $ 10,000.00 |
6/10/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
6/10/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 142,857 |
6/10/2016 | Black Forest Capital LLC | |
Price | $ / shares | $ 0.06 |
6/10/2016 | Black Forest Capital LLC | Principal | |
Amount Converted | $ 5,000.00 |
6/10/2016 | Black Forest Capital LLC | Interest | |
Amount Converted | $ 0 |
6/10/2016 | Black Forest Capital LLC | Common Stock | |
Shares Issued | shares | 71,429 |
6/10/2016 | Auctus Fund, LLC | |
Price | $ / shares | $ 0.08 |
6/10/2016 | Auctus Fund, LLC | Principal | |
Amount Converted | $ 4,011.67 |
6/10/2016 | Auctus Fund, LLC | Interest | |
Amount Converted | $ 98 |
6/10/2016 | Auctus Fund, LLC | Common Stock | |
Shares Issued | shares | 53,370 |
6/13/2016 | EMA Financial, LLC | |
Price | $ / shares | $ 0.02 |
6/13/2016 | EMA Financial, LLC | Principal | |
Amount Converted | $ 2,207.27 |
6/13/2016 | EMA Financial, LLC | Interest | |
Amount Converted | $ 0 |
6/13/2016 | EMA Financial, LLC | Common Stock | |
Shares Issued | shares | 100,331 |
6/14/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.02 |
6/14/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
6/14/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 81,818 |
6/14/2016 | Tangiers Investment Group, LLC | |
Price | $ / shares | $ 0.06 |
6/14/2016 | Tangiers Investment Group, LLC | Principal | |
Amount Converted | $ 11,150.00 |
6/14/2016 | Tangiers Investment Group, LLC | Interest | |
Amount Converted | $ 0 |
6/14/2016 | Tangiers Investment Group, LLC | Common Stock | |
Shares Issued | shares | 184,298 |
6/15/2016 | Black Forest Capital LLC | |
Price | $ / shares | $ 0.06 |
6/15/2016 | Black Forest Capital LLC | Principal | |
Amount Converted | $ 5,000.00 |
6/15/2016 | Black Forest Capital LLC | Interest | |
Amount Converted | $ 0 |
6/15/2016 | Black Forest Capital LLC | Common Stock | |
Shares Issued | shares | 90,909 |
6/16/2016 | Tangiers Investment Group, LLC | |
Price | $ / shares | $ 0.04 |
6/16/2016 | Tangiers Investment Group, LLC | Principal | |
Amount Converted | $ 2,509.00 |
6/16/2016 | Tangiers Investment Group, LLC | Interest | |
Amount Converted | $ 0 |
6/16/2016 | Tangiers Investment Group, LLC | Common Stock | |
Shares Issued | shares | 55,632 |
6/17/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.02 |
6/17/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
6/17/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 101,045 |
6/17/2016 | Black Forest Capital LLC | |
Price | $ / shares | $ 0.04 |
6/17/2016 | Black Forest Capital LLC | Principal | |
Amount Converted | $ 5,022.50 |
6/17/2016 | Black Forest Capital LLC | Interest | |
Amount Converted | $ 0 |
6/17/2016 | Black Forest Capital LLC | Common Stock | |
Shares Issued | shares | 122,500 |
6/20/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.02 |
6/20/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
6/20/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 62,084 |
6/20/2016 | Adar Bays, LLC | |
Price | $ / shares | $ 0.04 |
6/20/2016 | Adar Bays, LLC | Principal | |
Amount Converted | $ 4,415.39 |
6/20/2016 | Adar Bays, LLC | Interest | |
Amount Converted | $ 0 |
6/20/2016 | Adar Bays, LLC | Common Stock | |
Shares Issued | shares | 107,692 |
6/21/2016 | Black Forest Capital LLC | |
Price | $ / shares | $ 0.04 |
6/21/2016 | Black Forest Capital LLC | Principal | |
Amount Converted | $ 5,022.50 |
6/21/2016 | Black Forest Capital LLC | Interest | |
Amount Converted | $ 0 |
6/21/2016 | Black Forest Capital LLC | Common Stock | |
Shares Issued | shares | 122,500 |
6/22/2016 | Black Forest Capital LLC | |
Price | $ / shares | $ 0.04 |
6/22/2016 | Black Forest Capital LLC | Principal | |
Amount Converted | $ 5,535.00 |
6/22/2016 | Black Forest Capital LLC | Interest | |
Amount Converted | $ 0 |
6/22/2016 | Black Forest Capital LLC | Common Stock | |
Shares Issued | shares | 135,000 |
6/27/2016 | Blackbridge Capital LLC | |
Price | $ / shares | $ 0.04 |
6/27/2016 | Blackbridge Capital LLC | Principal | |
Amount Converted | $ 500.00 |
6/27/2016 | Blackbridge Capital LLC | Interest | |
Amount Converted | $ 0 |
6/27/2016 | Blackbridge Capital LLC | Common Stock | |
Shares Issued | shares | 12,195 |
7/8/2016 | Adar Bays, LLC | |
Price | $ / shares | $ 0.04 |
7/8/2016 | Adar Bays, LLC | Principal | |
Amount Converted | $ 3,075.00 |
7/8/2016 | Adar Bays, LLC | Interest | |
Amount Converted | $ 0 |
7/8/2016 | Adar Bays, LLC | Common Stock | |
Shares Issued | shares | 75,000 |
7/15/2016 | Kodiak Capital | |
Price | $ / shares | $ 0.02 |
7/15/2016 | Kodiak Capital | Principal | |
Amount Converted | $ 3,717.00 |
7/15/2016 | Kodiak Capital | Interest | |
Amount Converted | $ 0 |
7/15/2016 | Kodiak Capital | Common Stock | |
Shares Issued | shares | 158,183 |
Note 14- Preferred Stock (Details) - F-Squared Enterprises LLC - shares |
Oct. 17, 2016 |
Jul. 27, 2016 |
---|---|---|
Common Stock | ||
Conversion of Stock, Shares Converted | 1,515,000 | |
Conversion of Stock, Shares Issued | 75,750 | |
Series A Preferred Stock | ||
Conversion of Stock, Shares Issued | 1,515,000 |
Note 15 - Subsequent Events (Details) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Nov. 04, 2016 |
Nov. 01, 2016 |
Oct. 17, 2016 |
Jul. 27, 2016 |
Mar. 31, 2016 |
Mar. 18, 2016 |
Feb. 08, 2016 |
Jan. 25, 2016 |
Jan. 21, 2016 |
Jan. 14, 2016 |
Jan. 13, 2016 |
Nov. 30, 2015 |
Mar. 31, 2016 |
Sep. 30, 2016 |
Dec. 31, 2015 |
Jan. 24, 2016 |
Dec. 31, 2014 |
Nov. 12, 2014 |
|
Common Stock, shares authorized | 75,000,000 | 2,000,000,000 | 2,000,000,000 | 75,000,000 | ||||||||||||||
Preferred Stock, shares authorized | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||||||||||||||
Stated Interest Rate | 0.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 275,050 | |||||||||||||||||
Convertible notes payable, discount | $ 42,797 | $ 122,084 | $ 0 | |||||||||||||||
Common Stock | ||||||||||||||||||
Common Stock, shares authorized | 2,000,000,000 | |||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 6,614 | |||||||||||||||||
F-Squared Enterprises LLC | Common Stock | ||||||||||||||||||
Conversion of Stock, Shares Converted | 1,515,000 | |||||||||||||||||
Conversion of Stock, Shares Issued | 75,750 | |||||||||||||||||
B44 | ||||||||||||||||||
Stated Interest Rate | 1.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 75,000 | |||||||||||||||||
Class of Warrant, Outstanding | 11,250 | |||||||||||||||||
Maturity Date | Jun. 30, 2016 | |||||||||||||||||
Colonial Stock Transfer | ||||||||||||||||||
Stated Interest Rate | 10.00% | |||||||||||||||||
Maturity Date | Jan. 14, 2017 | |||||||||||||||||
Convurge, LLC | ||||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 2,500 | |||||||||||||||||
Convurge, LLC | Common Stock | ||||||||||||||||||
Stock Issued During Period, Shares, License Agreement | 2,500 | |||||||||||||||||
Consigliere Inc | ||||||||||||||||||
Class of Warrant, Outstanding | 5,000 | |||||||||||||||||
KiwiTech, LLC | ||||||||||||||||||
Class of Warrant, Outstanding | 15,625 | |||||||||||||||||
Kodiak Capital | ||||||||||||||||||
Stated Interest Rate | 12.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 50,000 | |||||||||||||||||
Maturity Date | Dec. 01, 2016 | |||||||||||||||||
Convertible notes payable, discount | $ 0 | |||||||||||||||||
Kodiak Capital | Convertible Notes Payable | ||||||||||||||||||
Conversion feature | convertible into restricted shares of our common stock, at Kodiak's sole discretion, at the lower of the closing bid price on the principal market on the trading day preceding the note date or 50% of the lowest closing bid price for the common stock during the 30 consecutive trading days immediately preceding the conversion date, with some exceptions. | |||||||||||||||||
Proceeds from Issuance of Debt | $ 35,000 | |||||||||||||||||
Stated Interest Rate | 12.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 50,000 | |||||||||||||||||
Maturity Date | Dec. 01, 2016 | |||||||||||||||||
Convertible notes payable, discount | $ 15,000 | |||||||||||||||||
Subsequent Event | ||||||||||||||||||
Stockholders' Equity, Reverse Stock Split | 20-to-one reverse split | |||||||||||||||||
Common Stock, shares authorized | 2,000,000,000 | |||||||||||||||||
Preferred Stock, shares authorized | 5,000,000 | |||||||||||||||||
Stock issued for Accounting Services | 50,000 | |||||||||||||||||
Subsequent Event | F-Squared Enterprises LLC | Common Stock | ||||||||||||||||||
Conversion of Stock, Shares Converted | 1,515,000 | |||||||||||||||||
Conversion of Stock, Shares Issued | 75,750 | |||||||||||||||||
Subsequent Event | Accredited Investor Note Purchase | ||||||||||||||||||
Conversion feature | On November 4, 2016, pursuant to a note purchase and assignment agreement dated October 31, 2016, B44 LLC agreed to assign its two promissory notes ($50,000 issued on September 6, 2015 and $75,000 issued on January 13, 2016) to an unaffiliated accredited investor. Under the note purchase and assignment agreement, the accredited investor paid $25,000 to B44 and has the option to purchase B44's remaining interest in the notes in four additional tranches of $25,000 each in its sole discretion. As part of this transaction, we issued a replacement convertible promissory note to the accredited investor that provides for interest at 2% per annum and conversion of any amounts funded by the replacement note into shares of CannaSys common stock in accordance with its terms. The principal sum and related interest due to the holder shall be prorated based on the number of tranches actually acquired by the holder from B44. | |||||||||||||||||
Subsequent Event | Accredited Investor | ||||||||||||||||||
Proceeds from Issuance of Debt | $ 25,000 | |||||||||||||||||
Stated Interest Rate | 8.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 137,500 | |||||||||||||||||
Debt Instrument, Description | We received $23,000, less $2,000 retained by the accredited investor for its legal fees and expenses. The Securities Purchase Agreement and Convertible Promissory Note provide for funding up to $137,500, in tranches of $25,000 each, with additional tranches in the sole discretion of the accredited investor, resulting in funding up to $125,000 with total original issue discounts of $12,500 pro rated per tranche under the note. The outstanding amounts funded under the convertible note are convertible into shares of our common stock in accordance with its terms. | |||||||||||||||||
Subsequent Event | AccountantMember | ||||||||||||||||||
Stock issued for Accounting Services | 1,250 | |||||||||||||||||
Subsequent Event | Viridian Capital Advisors LLC | ||||||||||||||||||
Class of Warrant, Outstanding | 12,500 | 12,500 | ||||||||||||||||
Subsequent Event | B44 | Notes Payable, Other Payables | ||||||||||||||||||
Stated Interest Rate | 1.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 75,000 | |||||||||||||||||
Maturity Date | Jun. 30, 2016 | |||||||||||||||||
Subsequent Event | B44 | Notes Payable, Other Payables | 10K | ||||||||||||||||||
Class of Warrant, Outstanding | 11,250 | |||||||||||||||||
Subsequent Event | Colonial Stock Transfer | Convertible Notes Payable | ||||||||||||||||||
Conversion feature | convertible into restricted shares of our common stock, at Colonial's sole discretion, at a conversion price equal to 55% of the lowest trade price for the common stock during the 25 consecutive trading days immediately preceding the conversion date. | |||||||||||||||||
Stated Interest Rate | 10.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 6,605 | |||||||||||||||||
Maturity Date | Jan. 14, 2017 | |||||||||||||||||
Subsequent Event | Consigliere Inc | ||||||||||||||||||
Exercise Price of Warrants | $ 4.60 | |||||||||||||||||
Settlement Agreement Terms | (1) terminates the Asset Purchase Agreement of December 17, 2015, among us, LuvBuds, and Harris; (2) terminates the Consulting Agreement of January, 24, 2016, between us and Consigliere; (3) confirms retention by Harris of the stock grant for 15,000 shares of our common stock; (4) confirms retention by Harris of the warrant to purchase 5,000 shares of our common stock; (5) assigns the 70% membership interest in LuvBuds from us to Harris, with Harris assuming the obligations and duties related thereto; and (6) assigns the acquired assets in LuvBuds from us to Harris. | |||||||||||||||||
Subsequent Event | Consigliere Inc | Warrant | ||||||||||||||||||
Class of Warrant, Outstanding | 5,000 | |||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Expiration Date | Jan. 23, 2017 | |||||||||||||||||
Subsequent Event | KiwiTech, LLC | ||||||||||||||||||
Exercise Price of Warrants | $ 8.00 | |||||||||||||||||
Subsequent Event | KiwiTech, LLC | Warrant | ||||||||||||||||||
Class of Warrant, Outstanding | 312,500 | |||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Expiration Date | Dec. 31, 2025 | |||||||||||||||||
Subsequent Event | Kodiak Capital | ||||||||||||||||||
Conversion feature | convertible into restricted shares of our common stock after 180 days from the issue date, at Kodiak's sole discretion, at 50% of the lowest closing bid price for the common stock during the 30 consecutive trading days immediately preceding the conversion date, with some exceptions | |||||||||||||||||
Subsequent Event | Kodiak Capital | Convertible Notes Payable | ||||||||||||||||||
Proceeds from Issuance of Debt | $ 35,000 | |||||||||||||||||
Stated Interest Rate | 12.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 50,000 | |||||||||||||||||
Maturity Date | Mar. 18, 2017 | |||||||||||||||||
Convertible notes payable, discount | $ 15,000 | |||||||||||||||||
Subsequent Event | Kodiak Capital | Buyer Note | ||||||||||||||||||
Stated Interest Rate | 12.00% | |||||||||||||||||
Debt Instrument, Face Amount | $ 50,000 | |||||||||||||||||
Maturity Date | Mar. 18, 2017 |
Note 15 - Subsequent Events: Schedule of Debt Conversions (Details) - USD ($) |
2 Months Ended | 9 Months Ended |
---|---|---|
Nov. 18, 2016 |
Sep. 30, 2016 |
|
Principal | ||
Amount Converted | $ 149,513.95 | |
Interest | ||
Amount Converted | $ 2,540 | |
Common Stock | ||
Shares Issued | 2,333,072 | |
Auctus Fund, LLC | ||
Amount Converted | $ 13,604 | |
Adar Bays, LLC | ||
Amount Converted | 7,790 | |
Tangiers Investment Group, LLC | ||
Amount Converted | $ 24,059 | |
Subsequent Event | Principal | ||
Amount Converted | $ 122,886.86 | |
Subsequent Event | Interest | ||
Amount Converted | $ 1,632.58 | |
Subsequent Event | Common Stock | ||
Shares Issued | 16,789,813 | |
Subsequent Event | 10/7/2016 | Kodiak Capital | ||
Price | $ 0.007 | |
Subsequent Event | 10/7/2016 | Kodiak Capital | Principal | ||
Amount Converted | $ 222.82 | |
Subsequent Event | 10/7/2016 | Kodiak Capital | Common Stock | ||
Shares Issued | 163,044 | |
Subsequent Event | 10/17/2016 | Auctus Fund, LLC | ||
Price | $ 0.000 | |
Subsequent Event | 10/17/2016 | Auctus Fund, LLC | Principal | ||
Amount Converted | $ 2,374.35 | |
Subsequent Event | 10/17/2016 | Auctus Fund, LLC | Common Stock | ||
Shares Issued | 166,039 | |
Subsequent Event | 10/17/2016 | Black Forest Capital LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/17/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 2,262.00 | |
Subsequent Event | 10/17/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 174,000 | |
Subsequent Event | 10/18/2016 | EMA Financial, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 10/18/2016 | EMA Financial, LLC | Principal | ||
Amount Converted | $ 934.60 | |
Subsequent Event | 10/18/2016 | EMA Financial, LLC | Common Stock | ||
Shares Issued | 179,800 | |
Subsequent Event | 10/20/2016 | Auctus Fund, LLC | ||
Price | $ 0.014 | |
Subsequent Event | 10/20/2016 | Auctus Fund, LLC | Principal | ||
Amount Converted | $ 2,490.63 | |
Subsequent Event | 10/20/2016 | Auctus Fund, LLC | Common Stock | ||
Shares Issued | 174,170 | |
Subsequent Event | 10/20/2016 | Black Forest Capital LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/20/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 2,480.00 | |
Subsequent Event | 10/20/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 190,770 | |
Subsequent Event | 10/20/2016 | Colonial Stock Transfer | ||
Price | $ 0.012 | |
Subsequent Event | 10/20/2016 | Colonial Stock Transfer | Principal | ||
Amount Converted | $ 2,400.00 | |
Subsequent Event | 10/20/2016 | Colonial Stock Transfer | Common Stock | ||
Shares Issued | 205,128 | |
Subsequent Event | 10/21/2016 | Black Forest Capital LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/21/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 2,730.00 | |
Subsequent Event | 10/21/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 210,000 | |
Subsequent Event | 10/21/2016 | EMA Financial, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 10/21/2016 | EMA Financial, LLC | Principal | ||
Amount Converted | $ 1,125.54 | |
Subsequent Event | 10/21/2016 | EMA Financial, LLC | Common Stock | ||
Shares Issued | 216,450 | |
Subsequent Event | 10/19/2016 | Microcap Equity Group LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/19/2016 | Microcap Equity Group LLC | Principal | ||
Amount Converted | $ 2,264.00 | |
Subsequent Event | 10/19/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 174,153 | |
Subsequent Event | 10/24/2016 | Auctus Fund, LLC | ||
Price | $ 0.010 | |
Subsequent Event | 10/24/2016 | Auctus Fund, LLC | Principal | ||
Amount Converted | $ 2,491.84 | |
Subsequent Event | 10/24/2016 | Auctus Fund, LLC | Common Stock | ||
Shares Issued | 239,600 | |
Subsequent Event | 10/24/2016 | Black Forest Capital LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/24/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 3,107.00 | |
Subsequent Event | 10/24/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 239,000 | |
Subsequent Event | 10/24/2016 | Microcap Equity Group LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/24/2016 | Microcap Equity Group LLC | Principal | ||
Amount Converted | $ 3,110.00 | |
Subsequent Event | 10/24/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 239,230 | |
Subsequent Event | 10/25/2016 | Black Forest Capital LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/25/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 3,367.00 | |
Subsequent Event | 10/25/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 259,000 | |
Subsequent Event | 10/26/2016 | Auctus Fund, LLC | ||
Price | $ 0.010 | |
Subsequent Event | 10/26/2016 | Auctus Fund, LLC | Principal | ||
Amount Converted | $ 2,954.64 | |
Subsequent Event | 10/26/2016 | Auctus Fund, LLC | Common Stock | ||
Shares Issued | 284,100 | |
Subsequent Event | 10/26/2016 | EMA Financial, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 10/26/2016 | EMA Financial, LLC | Principal | ||
Amount Converted | $ 1,525.16 | |
Subsequent Event | 10/26/2016 | EMA Financial, LLC | Common Stock | ||
Shares Issued | 293,300 | |
Subsequent Event | 10/26/2016 | Microcap Equity Group LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/26/2016 | Microcap Equity Group LLC | Principal | ||
Amount Converted | $ 3,382.00 | |
Subsequent Event | 10/26/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 260,153 | |
Subsequent Event | 10/26/2016 | Adar Bays, LLC | ||
Price | $ 0.020 | |
Subsequent Event | 10/26/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 5,000.00 | |
Subsequent Event | 10/26/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 250,000 | |
Subsequent Event | 10/27/2016 | Microcap Equity Group LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/27/2016 | Microcap Equity Group LLC | Principal | ||
Amount Converted | $ 3,382.00 | |
Subsequent Event | 10/27/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 260,153 | |
Subsequent Event | 10/28/2016 | Black Forest Capital LLC | ||
Price | $ 0.013 | |
Subsequent Event | 10/28/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 4,000.00 | |
Subsequent Event | 10/28/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 311,285 | |
Subsequent Event | 10/28/2016 | Microcap Equity Group LLC | ||
Price | $ 0.012 | |
Subsequent Event | 10/28/2016 | Microcap Equity Group LLC | Principal | ||
Amount Converted | $ 4,300.00 | |
Subsequent Event | 10/28/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 373,913 | |
Subsequent Event | 10/28/2016 | Adar Bays, LLC | ||
Price | $ 0.012 | |
Subsequent Event | 10/28/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 4,150.00 | |
Subsequent Event | 10/28/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 342,412 | |
Subsequent Event | 10/31/2016 | Kodiak Capital | ||
Price | $ 0.000 | |
Subsequent Event | 10/31/2016 | Kodiak Capital | Principal | ||
Amount Converted | $ 1,453.50 | |
Subsequent Event | 10/31/2016 | Kodiak Capital | Common Stock | ||
Shares Issued | 171,000 | |
Subsequent Event | 10/31/2016 | Auctus Fund, LLC | ||
Price | $ 0.009 | |
Subsequent Event | 10/31/2016 | Auctus Fund, LLC | Principal | ||
Amount Converted | $ 3,445.40 | |
Subsequent Event | 10/31/2016 | Auctus Fund, LLC | Common Stock | ||
Shares Issued | 374,500 | |
Subsequent Event | 10/31/2016 | EMA Financial, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 10/31/2016 | EMA Financial, LLC | Principal | ||
Amount Converted | $ 1,974.38 | |
Subsequent Event | 10/31/2016 | EMA Financial, LLC | Common Stock | ||
Shares Issued | 429,213 | |
Subsequent Event | 10/31/2016 | Microcap Equity Group LLC | ||
Price | $ 0.012 | |
Subsequent Event | 10/31/2016 | Microcap Equity Group LLC | Principal | ||
Amount Converted | $ 4,772.00 | |
Subsequent Event | 10/31/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 414,956 | |
Subsequent Event | 10/31/2016 | Adar Bays, LLC | ||
Price | $ 0.011 | |
Subsequent Event | 10/31/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 4,050.00 | |
Subsequent Event | 10/31/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 373,913 | |
Subsequent Event | 10/31/2016 -2 | Kodiak Capital | ||
Price | $ 0.000 | |
Subsequent Event | 10/31/2016 -2 | Kodiak Capital | Principal | ||
Amount Converted | $ 309.26 | |
Subsequent Event | 10/31/2016 -2 | Kodiak Capital | Common Stock | ||
Shares Issued | 824,694 | |
Subsequent Event | 11/1/2016 | Adar Bays, LLC | ||
Price | $ 0.011 | |
Subsequent Event | 11/1/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 5,150.00 | |
Subsequent Event | 11/1/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 469,565 | |
Subsequent Event | 11/2/2016 | Black Forest Capital LLC | ||
Price | $ 0.011 | |
Subsequent Event | 11/2/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 3,977.50 | |
Subsequent Event | 11/2/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 370,000 | |
Subsequent Event | 11/2/2016 | EMA Financial, LLC | ||
Price | $ 0.004 | |
Subsequent Event | 11/2/2016 | EMA Financial, LLC | Principal | ||
Amount Converted | $ 2,153.83 | |
Subsequent Event | 11/2/2016 | EMA Financial, LLC | Common Stock | ||
Shares Issued | 530,500 | |
Subsequent Event | 11/2/2016 | Microcap Equity Group LLC | ||
Price | $ 0.010 | |
Subsequent Event | 11/2/2016 | Microcap Equity Group LLC | Principal | ||
Amount Converted | $ 5,200.00 | |
Subsequent Event | 11/2/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 512,315 | |
Subsequent Event | 11/2/2016 | Adar Bays, LLC | ||
Price | $ 0.010 | |
Subsequent Event | 11/2/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 4,750.00 | |
Subsequent Event | 11/2/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 465,116 | |
Subsequent Event | 11/3/2016 | Auctus Fund, LLC | ||
Price | $ 0.008 | |
Subsequent Event | 11/3/2016 | Auctus Fund, LLC | Principal | ||
Amount Converted | $ 3,040.94 | |
Subsequent Event | 11/3/2016 | Auctus Fund, LLC | Common Stock | ||
Shares Issued | 374,500 | |
Subsequent Event | 11/3/2016 | Microcap Equity Group LLC | ||
Price | $ 0.000 | |
Subsequent Event | 11/3/2016 | Microcap Equity Group LLC | Common Stock | ||
Shares Issued | 497,767 | |
Subsequent Event | 11/3/2016 | Adar Bays, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 11/3/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 2,200.00 | |
Subsequent Event | 11/3/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 462,264 | |
Subsequent Event | 11/4/2016 | Black Forest Capital LLC | ||
Price | $ 0.003 | |
Subsequent Event | 11/4/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 2,090.33 | |
Subsequent Event | 11/4/2016 | Black Forest Capital LLC | Interest | ||
Amount Converted | $ 1,566.77 | |
Subsequent Event | 11/4/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 690,000 | |
Subsequent Event | 11/4/2016 | Adar Bays, LLC | ||
Price | $ 0.003 | |
Subsequent Event | 11/4/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 1,750.00 | |
Subsequent Event | 11/4/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 664,528 | |
Subsequent Event | 11/4/2016 | Tangiers Investment Group, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 11/4/2016 | Tangiers Investment Group, LLC | Principal | ||
Amount Converted | $ 6,591.00 | |
Subsequent Event | 11/4/2016 | Tangiers Investment Group, LLC | Common Stock | ||
Shares Issued | 1,381,761 | |
Subsequent Event | 11/7/2016 | Adar Bays, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 11/7/2016 | Adar Bays, LLC | Principal | ||
Amount Converted | $ 2,472.00 | |
Subsequent Event | 11/7/2016 | Adar Bays, LLC | Interest | ||
Amount Converted | $ 0 | |
Subsequent Event | 11/7/2016 | Adar Bays, LLC | Common Stock | ||
Shares Issued | 513,585 | |
Subsequent Event | 11/8/2016 | Auctus Fund, LLC | ||
Price | $ 0.005 | |
Subsequent Event | 11/8/2016 | Auctus Fund, LLC | Principal | ||
Amount Converted | $ 3,960.91 | |
Subsequent Event | 11/8/2016 | Auctus Fund, LLC | Interest | ||
Amount Converted | $ 61.97 | |
Subsequent Event | 11/8/2016 | Auctus Fund, LLC | Common Stock | ||
Shares Issued | 867,000 | |
Subsequent Event | 11/8/2016 | Black Forest Capital LLC | ||
Price | $ 0.005 | |
Subsequent Event | 11/8/2016 | Black Forest Capital LLC | Principal | ||
Amount Converted | $ 1,593.77 | |
Subsequent Event | 11/8/2016 | Black Forest Capital LLC | Interest | ||
Amount Converted | $ 3.84 | |
Subsequent Event | 11/8/2016 | Black Forest Capital LLC | Common Stock | ||
Shares Issued | 301,436 | |
Subsequent Event | 11/8/2016 | EMA Financial, LLC | ||
Price | $ 0.002 | |
Subsequent Event | 11/8/2016 | EMA Financial, LLC | Principal | ||
Amount Converted | $ 1,898.46 | |
Subsequent Event | 11/8/2016 | EMA Financial, LLC | Interest | ||
Amount Converted | $ 0 | |
Subsequent Event | 11/8/2016 | EMA Financial, LLC | Common Stock | ||
Shares Issued | 895,500 |
Note 2 - Summary of Significant Accounting Policies: Cash and Cash Equivalents (Details) - USD ($) |
Sep. 30, 2016 |
Dec. 31, 2015 |
Sep. 30, 2015 |
Dec. 31, 2014 |
Dec. 31, 2013 |
---|---|---|---|---|---|
Details | |||||
Cash | $ 1,860 | $ 7,720 | $ 19,381 | $ 525,720 | $ 88,389 |
Note 9 - Related-party Transactions (Details) |
Dec. 31, 2014
USD ($)
|
---|---|
Details | |
Due to a related party | $ 1,320 |
Note 11 - Convertible Notes Payable: Schedule of Short-Term Debt and Amortization (Details) - USD ($) |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2015 |
Sep. 30, 2016 |
Dec. 31, 2014 |
|
Initial Valuation | $ 275,050 | ||
Current Remaining Debt Discount to Amortize over Five Remaining Months | 122,084 | $ 42,797 | $ 0 |
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization | 152,966 | ||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 152,966 | $ 456,094 | |
EMA Financial, LLC | |||
Initial Valuation | 30,800 | ||
Current Remaining Debt Discount to Amortize over Five Remaining Months | 0 | ||
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization | 30,800 | ||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 30,800 | ||
Tangiers Investment Group, LLC | |||
Initial Valuation | 60,000 | ||
Current Remaining Debt Discount to Amortize over Five Remaining Months | (45,000) | ||
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization | 15,000 | ||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 15,000 | ||
Kodiak Capital | |||
Initial Valuation | 50,000 | ||
Current Remaining Debt Discount to Amortize over Five Remaining Months | 0 | ||
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization | 50,000 | ||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 50,000 | ||
Kodiak Capital | Equity Purchase Agreement | |||
Initial Valuation | 50,000 | ||
Current Remaining Debt Discount to Amortize over Five Remaining Months | (45,000) | ||
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization | 5,000 | ||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 5,000 | ||
Auctus Fund, LLC | |||
Initial Valuation | 49,250 | ||
Current Remaining Debt Discount to Amortize over Five Remaining Months | 0 | ||
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization | 49,250 | ||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | 49,250 | ||
Adar Bays, LLC | |||
Initial Valuation | 35,000 | ||
Current Remaining Debt Discount to Amortize over Five Remaining Months | (32,084) | ||
Interest Expense Recognized for Immediately Convertible Notes and One Month of Amortization | 2,916 | ||
Convertible notes payable, net of discount of $42,797 and $122,084, respectively | $ 2,916 |
Note 14 - Income Tax: Schedule of Deferred Tax Assets and Liabilities (Details) - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|
Deferred Tax Assets: | ||
NOL Carryover | $ 1,493,600 | $ 188,900 |
Related-party accrual | 0 | 500 |
Depreciation | 300 | 1,500 |
Payroll accrual | 6,000 | 0 |
Deferred Tax Liabilities: | ||
Less valuation allowance | (1,499,900) | (190,900) |
Net deferred tax assets | $ 0 | $ 0 |
Note 14 - Income Tax: Schedule of Effective Income Tax Rate Reconciliation (Details) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Details | ||||||
Book Income (loss) | $ (1,504,600) | $ (583,800) | ||||
Meals and Entertainment | 1,600 | 1,000 | ||||
Depreciation | (300) | (1,500) | ||||
Other Nondeductible Expense | 77,900 | 394,900 | ||||
Payroll accrual | 6,000 | |||||
Related party accruals | (500) | 500 | ||||
Valuation allowance | 1,419,900 | 188,900 | ||||
Provision for income taxes |
Note 14 - Income Tax (Details) |
12 Months Ended |
---|---|
Dec. 31, 2015
USD ($)
| |
Details | |
Net Operating Loss Carryforwards | $ 2,072,000 |
Operating Loss Carryforwards, Expiration Date | Dec. 31, 2033 |
A/2/%4X 5(C:=&F(*BD<-.K<"J'8D,R(C.ZQ\%/ZCO;[]3
MWWW^<7VI_6XMJ O!Y'R4G*?)
ML4V:>!J.1OYVII32SBG+5H!24E@+[)!KBH'6#EEO&<506,?7 &PO=V]R:W-H965T &PO=V]R:W-H965T TR .$WRU0BO,>< $#G/8
M0V1+1# CL*F_:R)8FS@'"_JNA6R)B&X7"#==AHX>#OZB^+9 M!&(G$ T'E.T
M>TQK3+S;QQIS?]M(O#$2KP0>=HNL,8^;(G@Q(!QDY2Z.0KGH&CU,PIR=[^93
MX ;L&YXF+:G@+Y$5;12Z"&W&U$UH*80&8\*_,RYJ\WK, 8-2V^V#V :.\[2R>=3Q[8@:?U1>WPY_27*<:;TCF1V< N2
MEA]3]1S<@D19SC2O>L)93H>V0*$MC7FC!PYM0:(*7YH7OE)2YFZH$Y]B6QJS
M60H OE-=I;2AY3
M/A*,AP(P R<2Z9DQ26%R *A!UP"" [0P51%'S+(%#*@PW# +RQRN](
M*EQFD_Q65"Z%#PYL/UIX65K",RH$A:Y6;3%(1BU#A;80"(&'7PF4Y-+,4="&
MM[&0C5RGN;,E$-,)BQDY.G"SK&:N$!UG8:&5J.'&Y# M\"8S:H$*2;$-I8HC
M%UJ *+5E>@ ->:LI*+HLD&\41+9 IL_A^JLWXF*02\(CH-4#G5NO5'RA49WN
M\ENTV2P+ $_E2_A@)1D@ +!;6.!BRB^\3>?Y#?6!MPBMEZ2I.2DEPN.#@(
MY718$W*RO+*.F)7$)4!;RVME=H?1>VC;JB9&JKUU;/7(LR#JS0S06PT BH$<"&V
M)@*.B$"H.UV 4Q
?U2O15%/?NUWA^I^^EK7;_/9K'I\+?9Y=5>^%8?F+\_E
M<9_7S<_CRZQZ.Q;YT\EHOYNA$&:VS[>'Z7)QNO;MN%R4[_5N>RB^'2?5^WZ?
M'_])BEWY<3^%Z?G"]^W+:]U>F"T7LXO=TW9?'*IM>9@8;]"VR(GX
M
KI:8(G(?B^07G69!GHZ=;GY72"[$LB"0#8)W*YNTR7F;K6/2\S]
ME1&R.#L!N@EWVJ!2]=*.AS1GYV?SD(2S_X87>4<;>*6Z8=*@H[+N!H7+4RME
MP9F(;C88M>YASP&'VOKIG9OK\:Z/@57=^>7.OX_B/U!+ P04 " "SAG9)
ML@PCZL ! "+! &0 'AL+W=OS6I^[/P^/J^'QHUO>7-^VV*W8NK7;KS?[J]OKR
MVA^'V^OVY;3=[)L_#HOCRVZW/OSO:[-M7V^NZ&I\X<_-X]/I_,+J]GKU]K[[
MS:[9'S?M?G%H'FZN?J$O7]F[0.$TY[POC-
M*>I-2>&P%BBLI3'OD<)A+:!V.)FBID=3QEK 02T0+3OJ-CG9"6,XIZC)6F2A
MMOMP5 M$"X_:,\0)#XSAG*)F$YY,8TYYT,ICBMXKVYPPAG.*FAY$4E@RMAY^
MKQ-HZ5$?W$D/C.>
RH?8[8T(OCH^ ;H-4VI0I09IXSG-V?DB
M/)%P_!=X6?2TA5]4MTP:=%36#5&8GT8I"\Y$^N!<=.ZJS@&'QOIM[O8Z3F\,
MK.K/=W'^(93_ %!+ P04 " "TAG9)IBP7("E[ !]00( % 'AL+W-H
M87)E9%-T
F\1&3ZH>FKTUQ6'NVF3PR5^>:'[MZN^).?6:L+HFW[X#1E93CX