|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
c/o Ian James |
|
|
(Address of Principal Executive Offices) |
|
(Zip Code) |
614 ) |
(registrant’s telephone number, including area code) |
Title of each class |
Trading Symbols |
Name of each exchange on which registered |
None |
None |
None |
Large accelerated filer |
Accelerated filer |
|
Smaller reporting company |
Emerging growth company |
|
Page | ||
ITEM 1 | FINANCIAL STATEMENTS – UNAUDITED | |
i |
|
|
( Unaudited) |
|
|
|
|
||
|
|
May 31, 2023 |
|
|
February 28, 2023 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
|
|
|
$ |
|
|
Accounts receivable |
|
|
|
|
|
|
|
|
Prepaid expenses |
|
|
|
|
|
|
|
|
Other receivable |
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
Total current assets |
|
|
|
|
|
|
|
|
Equipment, net |
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
Right-of-use assets - operating leases |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDER'S DEFICIT |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
|
|
|
$ |
|
|
Deferred compensation |
|
|
|
|
|
|
|
|
Notes payable- related party |
|
|
|
|
|
|
|
|
Accrued interest |
|
|
|
|
|
|
|
|
Operating lease liabilities - current portion |
|
|
|
|
|
|
|
|
Convertible notes payable, net of discount |
|
|
|
|
|
|
|
|
Notes payable - paypal capital |
|
|
|
|
|
|
|
|
Notes payable - shopify capital |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
|
|
|
|
|
|
Long-term liabilities |
|
|
|
|
|
|
|
|
Lease liability- net of current portion |
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
|
|
|
|
|
|
|
Total liabilitie s |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit: |
|
|
|
|
|
|
|
|
Preferred stock ($ , and February 28, 2023) |
|
|
|
|
|
|
|
|
Common stock ($ , and February 28, 2023, respectively) |
|
|
|
|
|
|
|
|
Additional paid in capital |
|
|
|
|
|
|
|
|
Accumulated deficit |
|
|
( |
)
|
|
|
( |
) |
Total stockholders' deficit |
|
|
( |
) |
|
|
( |
) |
TOTAL LIABILITIES & EQUITY (DEFICIT) |
|
$ |
|
|
|
$ |
|
|
1 |
|
|
For the Three Months Ended May 31, |
|
|||||
|
|
|
|
|
As Restated |
|
||
|
|
2023 |
|
|
2022 |
|
||
Revenue |
|
|
|
|
|
|
|
|
Merchandise sales |
|
$ |
|
|
|
$ |
|
|
Cost of goods sold |
|
|
|
|
|
|
|
|
Gross profit (loss) |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
Share based expenses |
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
Other expense |
|
|
|
|
|
|
|
|
Interest expense |
|
|
( |
) |
|
|
( |
) |
Total other expense |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
( |
) |
|
$ |
( |
) |
|
|
|
|
|
|
|
|
|
Net loss per common shares outstanding – basic and diluted |
|
$ |
( |
) |
|
$ |
( |
) |
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding – basic and diluted |
|
|
|
|
|
|
|
|
2 |
|
|
Common Shares |
|
|
Class A Preferred Shares |
|
|
Additional Paid- In |
|
|
Shares |
|
|
Accumulated |
|
|
|
|
||||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Cancelable |
|
|
Deficit |
|
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, February 28, 2022 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
$ |
|
|
|
|
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares cancelled and returned to the company |
|
|
( |
) |
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for shares payable |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for services to company |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for purchase of Mango Moi |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt forgiveness |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, May 31, 2022 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
( |
) |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, February 28, 2023 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
( |
) |
|
$ |
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for services to the company |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance May 31, 2023 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
( |
) |
|
$ |
( |
) |
3 |
For the Three Months Ended May 31 | ||||||||
Restated | ||||||||
2023 | 2022 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net loss | $ | ( | ) | $ | ( | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Stock-based compensation expense | ||||||||
Amortization of debt discount & issuance costs | ||||||||
Depreciation | ||||||||
Changes in Operating Assets and Liabilities: | ||||||||
Accounts receivable | ( | ) | ||||||
Inventory | ||||||||
Prepaid expenses | ||||||||
Other receivable | ( | ) | ||||||
Accounts payable | ( | ) | ||||||
Accrued interest | ||||||||
Deferred compensation | ||||||||
Other current liabilities | ( | ) | ( | ) | ||||
Net Cash Used in Operating Activities | ( | ) | ( | ) | ||||
Cash Flows from Investing Activities: | ||||||||
Acquisition of businesses, net of cash acquired | ( | ) | ||||||
Purchases of property and equipment | ( | ) | ||||||
Net Cash Used in Investing Activities | ( | ) | ||||||
Cash Flows from Financing Activities: | ||||||||
Payment of debt issuance cost | ( | ) | ||||||
Proceeds from convertible loan, net of original issue discount | ||||||||
Notes payable- related party | ||||||||
Notes payable- LT | ( | ) | ||||||
Expenses contributed to capital | ||||||||
Net Cash Provided by Financing Activities | ||||||||
Net increase/(decrease) in cash | ( | ) | ||||||
Cash at beginning of the year : | ||||||||
Cash at end of the year : | $ | $ | ||||||
Supplemental Disclosure Of Non-Cash Investing And Financing Activities: | ||||||||
Common stock issued for acquisition | $ | $ | ||||||
Common stock issued to settle liability | ||||||||
Discount on Notes Payable for Warrants | $ | $ |
4 |
5 |
6 |
7 |
(A) | On April 12, 2022, the Company entered into a Securities Purchase Agreement with Mast Hill Fund, L.P., in which Mast Hill purchased a promissory note, with a principal amount of $ |
(B) | On June 7, 2022, the Company entered into a second Securities Purchase Agreement with Mast Hill Fund, L.P., a Delaware limited partnership (“Mast Hill”). The first Security Purchase Agreement with Mast Hill Fund, L.P. was entered On April 12, 2022. Pursuant to the June 7, 2022 Security Purchase Agreement, Mast Hill purchased a promissory note, with a principal amount of $ |
8 |
(Unaudited) For the Three Months Ended May 31, 2023 |
|
|
For the Year Ended February 28, 2023 |
|
||||
Accounts Receivable, Gross |
$ |
$ |
||||||
Less: Allowance for Credit Losses |
||||||||
Accounts Receivable, Net |
$ |
$ |
(Unaudited) For the Three Months Ended May 31, 2023 |
|
|
For the Year Ended February 28, 2023 |
|
||||
Equipment |
$ |
$ |
||||||
Less: Accumulated Depreciation |
||||||||
Equipment, net |
$ |
$ |
For the twelve months ending May 31 |
|
Operating Lease |
|
|
2024 |
|
|
|
|
2025 |
|
|
|
|
2026 |
|
|
|
|
Total lease payments |
|
|
|
|
Less: present value discount |
|
|
( |
) |
Total lease liabilities |
|
|
|
|
Less: current portion |
|
|
( |
) |
Non-current lease liabilities |
|
|
|
|
For the three months ending May 31, |
|
|
2023 |
|
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
— |
|
Operating cash flows from operating leases |
|
|
— |
|
Weighted average remaining lease term – operating leases |
|
|
|
|
Weighted average discount rate – operating leases |
|
|
|
% |
9 |
10 |
Assets Acquired: | ||||
Cash | $ | |||
Inventory | ||||
Total Assets Acquired | ||||
Liabilities assumed: | ||||
Clearbanc debit card | ||||
Notes payable - paypal capital | ||||
Notes payable shopify capital | ||||
Sales tax payable | ||||
Note payable gushy | ||||
Total liabilities assumed | ||||
Total identifiable net assets | ( | ) | ||
Purchase price | ||||
Goodwill - excess of purchase price over fair value of net assets acquired on acquisition date | $ |
11 |
12 |
● | Better Health |
● | Better Fitness |
● | Better Nutrition |
● | Better Appearance |
● | Better Sleep |
● | Better Mindfulness |
13 |
14 |
15 |
(Unaudited) For the Three Months Ended May 31, | ||||||||
2023 | 2022 | |||||||
Revenues | $ | 1,850 | $ | 306 | ||||
Cost of Goods | 932 | 6,069 | ||||||
Gross Profit and Gross Margin | 918 | (5,763 | ) | |||||
Operating Expenses | 705,088 | 965,309 | ||||||
Net (Loss) Income | $ | ( 704,088 | ) | $ | (976,135 | ) |
16 |
17 |
18 |
19 |
(1) | Filed as an exhibit to the Company’s Form 10-12G, as filed with the SEC on March 23, 2021, and incorporated herein by this reference. |
(2) | Filed herewith. |
(3) | 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. |
20 |
By: | /s/ Ian James | |
Name: | Ian James | |
President and Chief Executive Officer |
Dated: July 17, 2023 |
21 |