10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended December 31, 2021

or

☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to _______

Commission File Number 333-255266

GROVE, INC.

(Exact name of registrant as specified in its charter)

Nevada	83-3378978
(State or other jurisdiction of  incorporation or organization)	(IRS Employer Identification No.)

1710 Whitney Mesa Drive, Henderson NV	89014
(Address of principal executive offices)	(Zip Code)

(701) 353-5425

(Registrant’s telephone number, including area code)

_______________________________________________________________

(Former name, former address, and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act: None

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock	GRVI	Nasdaq

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated Filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) ☐ YES ☒ NO

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of February 11, 2022, there were 16,576,088 common shares issued and 16,472,739 outstanding.

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION
Item 1.	Interim Condensed Consolidated Financial Statements	4
Item 2.	Management’s Discussion and Analysis of Financial Condition or Plan of Operation	19
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	22
Item 4.	Controls and Procedures	22
PART II - OTHER INFORMATION
Item 1.	Legal Proceedings	23
Item 1A.	Risk Factors	23
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	23
Item 3.	Defaults Upon Senior Securities	23
Item 4.	Mine Safety Disclosures	23
Item 5.	Other Information	23
Item 6.	Exhibits	24
SIGNATURES		25

2

FORWARD-LOOKING STATEMENTS

This quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements.

We operate in a rapidly changing environment and new risks emerge from time to time. As a result, it is not possible for our management to predict all risks, such as the COVID-19 outbreak and associated business disruptions including delayed clinical trials and laboratory resources, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the forward-looking events and circumstances discussed in this report may not occur and actual results could differ materially and adversely from those anticipated or implied in the forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. The forward-looking statements included in this report speak only as of the date hereof, and except as required by law, we undertake no obligation to update publicly any forward-looking statements for any reason after the date of this report to conform these statements to actual results or to changes in our expectations.

Our unaudited condensed consolidated financial statements are prepared in accordance with United States Generally Accepted Accounting Principles. The following discussion should be read in conjunction with our unaudited consolidated financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.

In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to shares of our common stock.

As used in this quarterly report, the terms “we”, “us”, “our” and “our company” mean Grove, Inc., unless otherwise indicated.

3

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

GROVE, INC.

Interim Unaudited Condensed Consolidated Financial Statements

For the Three and Six Month Periods Ended December 31, 2021

	Page
Condensed Consolidated Balance Sheets as of December 31, 2021 and June 30, 2021 (Unaudited)	5
Condensed Consolidated Statements of Operations for the Three and Six Months Ended December 31, 2021 and 2020 (Unaudited)	6
Condensed Consolidated Statements of Stockholders’ Equity for the Six Months Ended December 31, 2021 and 2020 (Unaudited)	7
Condensed Consolidated Statements of Cash Flows for the Six Months Ended December 31, 2021 and 2020 (Unaudited)	8
Notes to the Unaudited Condensed Consolidated Financial Statements	9

4

GROVE, INC.

CONDENSED CONSOLDIATED BALANCE SHEETS (UNAUDITED)

	December 31,			June 30,
	2021			2021
ASSETS
Current assets
Cash	$	6,595,962		$	14,534,211
Accounts receivable, net of allowance for doubtful accounts of $92,500 and $57,500, respectively		1,247,218			1,277,662
Inventory		3,681,428			2,094,952
Prepaid expenses and other receivables		573,358			386,258
Total current assets		12,097,966			18,293,083
Property and equipment, net		7,440,332			2,832,400
Intangible assets, net		5,189,234			1,845,166
Goodwill		8,533,923			2,413,813
Deferred tax asset		1,225,917			1,403,591
Other assets		69,068			49,068
Right-of-use asset		648,626			417,443
Total other assets		23,107,100			8,961,481
Total assets	$	35,205,066		$	27,254,564
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable	$	895,846		$	1,604,723
Accrued compensation		679,000			1,020,936
Deferred revenue		959,329			485,973
Accrued liabilities		873,585			296,021
Acquisition payable		600,000			1,764,876
Current portion of notes payable		1,006,197			447,100
Current portion of operating lease payable		248,572			199,532
Total current liabilities		5,262,529			5,819,161
Operating lease payable, net of current portion		395,085			217,430
Notes payable, net of current portion		26,766			-
Total long-term liabilities		421,851			217,430
Commitments and contingencies		-			-
Stockholders' equity
Preferred stock, $0.001 par value, 100,000,000 shares authorized, and 500,000 and 500,000 shares issued and outstanding, respectively		500			500
Common stock, $0.001 par value, 100,000,000 shares authorized, and 16,378,006 and 15,262,394 shares issued and outstanding, respectively		16,378			15,262
Additional paid in capital		33,097,300			25,372,247
Accumulated deficit		(3,593,492	)		(4,170,036	)
Total stockholers' equity		29,520,686			21,217,973
Total liabilities and stockholders' equity	$	35,205,066		$	27,254,564

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

5

GROVE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

	Three Month's Ended December 31,						Six Month's Ended December 31,
	2021			2020			2021			2020
Revenue
Revenue		10,666,781			4,164,894			19,116,535			7,102,336
Cost of Revenue		3,956,358			2,234,259			7,023,734			3,853,467
Gross profit		6,710,423			1,930,635			12,092,801			3,248,869
Operating expenses
Sales and marketing		1,852,118			459,446			3,363,805			824,704
General and administrative expenses		4,740,705			1,714,484			8,175,853			3,427,546
		6,592,823			2,173,930			11,539,658			4,252,250
Income (loss) from operations		117,600			(243,295	)		553,143			(1,003,381	)
Other income (expense), net
Interest (expense) income, net		(26,605	)		(42,049	)		(42,561	)		(84,740	)
Other (expense) income, net		-			4			-			(6,292	)
Settlement of cancelled lease		-			387,860			-			387,860
Gain on SBA PPP loan extingushment		-			-			300,995			-
Other income (expense), net		(26,605	)		345,815			258,434			296,828
Income (loss) before income tax		90,995			102,520			811,577			(706,553	)
Income tax expense		(26,162	)		-			(235,033	)		-
Net income (loss)		64,833			102,520			576,544			(706,553	)
Basic income (loss) per share	$	0.00		$	0.01		$	0.04		$	(0.06	)
Diluted income (loss) per share	$	0.00		$	0.01		$	0.03		$	(0.06	)
Weighted average shares outstanding		16,378,006			13,455,013			15,915,154			11,830,013
Fully diluted weighted average shares outstanding		17,685,717			13,455,013			17,453,141			11,830,013

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

6

GROVE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED)

	Preferred Stock		Preferred Stock		Common Stock		Common Stock		Additional Paid		Accumulated			Non-controlling			Total Shareholders'
	Shares		Par		Shares		Par		In Capital		Deficit			Interest			Equity
2020
Balance, June 30, 2020		-	$	-		10,222,223	$	10,223	$	7,314,341	$	(7,098,984	)	$	1,953,801		$	2,179,381
Conversion of Trunano subsidiary stock into Grove common stock		-		-		1,277,778		1,278		1,952,523		-			(1,953,801	)		-
Issuance of common stock for acquisition of Infusionz		-		-		222,223		223		339,777		-			-			340,000
Issuance of common stock for acquisition costs		-		-		83,334		83		127,417		-			-			127,500
Stock based compensation		-		-		-		-		93,193		-						93,193
Net loss		-		-		-		-		-		(809,073	)		-			(809,073	)
Balance, September 30, 2020		-	$	-		11,805,558	$	11,807	$	9,827,251	$	(7,908,057	)	$	-		$	1,931,001
Stock based compensation		-		-		-		-		134,125		-						134,125
Issuance of common stock for acquisition of Infusionz		-		-		101,389		100		155,025		-			-			155,125
Net income		-		-		-		-		-		102,520			-			102,520
Balance, September 30, 2020		-	$	-		11,906,947	$	11,907	$	10,116,401	$	(7,805,537	)	$	-		$	2,322,771
2021
Balance, June 30, 2021		500,000	$	500		15,262,394	$	15,262	$	25,372,247	$	(4,170,036	)	$	-		$	21,217,973
Issuance of common stock for acquisition of Infusionz		-		-		306,945		307		1,764,569		-			-			1,764,876
Issuance of common stock for acquisition of VitaMedica		-		-		100,000		100		481,900		-			-			482,000
Issuance of common stock for acquisition costs		-		-		7,000		7		33,733		-			-			33,740
Stock based compensation		-		-		-		-		593,098		-			-			593,098
Issuance of common stock for services		-		-		35,000		35		174,965		-			-			175,000
Net income		-		-		-		-		-		511,711			-			511,711
Balance, September 30, 2021		500,000	$	500		15,711,339	$	15,711	$	28,420,512	$	(3,658,325	)	$	-		$	24,778,398
Stock based compensation		-		-		-		-		677,455		-			-			677,455
Issuance of common stock for acquisition of Interactive Offers		-		-		666,667		667		3,999,333		-			-			4,000,000
Net income		-		-		-		-		-		64,833			-			64,833
Balance, December 31, 2021		500,000	$	500		16,378,006	$	16,378	$	33,097,300	$	(3,593,492	)	$	-		$	29,520,686

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

7

GROVE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Six Month's Ended December 31,
	2021			2020
Cash flows from operating activities
Net income (loss)	$	576,544		$	(706,553	)
Adjustments to reconcile net income (loss) to net cash provided by (used in)
operating activities:
Depreciation and amortization		914,511			503,244
Inventory write-offs		140,000			156,844
Issuance of common stock for acquisition costs		-			-
Shares issued for services		175,000			127,500
Shares issued for finder fee		33,740			-
Bad debt expense		1,000			1,165
Loss on sale of equipment		-			6,292
Gain on forgiveness of SBA PPP loan		(300,995	)		-
Stock based compensation		1,270,553			227,317
Changes in assets and liabilities, net of acquiried amounts
Accounts receivable		235,681			(12,358	)
Inventory		(1,106,639	)		(368,389	)
Prepaid expenses and other assets		284,871			(151,455	)
Change in deferred tax asset		177,674			-
Accounts payable and accrued liabilities		(1,184,302	)		(319,068	)
Deferred revenue		(5,029	)		(133,860	)
Net cash provided by (used in) operating activities		1,212,609			(669,321	)
Cash flows from investing activities
Acquisition of VitaMedica		(2,074,589	)		-
Acquisition of Infusionz, Inc., net of cash acquired		-			212,122
Acquisition of Interactive Offers, net of cash acquired		(1,854,193	)		-
Proceeds from sale of property and equipment		-			64,000
Acquisition of property and equipment		(5,071,072	)		(34,337	)
Net cash (used in) provided by investing activities		(8,999,854	)		241,785
Cash flows from financing activities
Proceeds from issuance of related party note payable		-			750,000
Repayment of notes payable		(151,004	)		(12,000	)
Net cash (used in) provided by financing activities		(151,004	)		738,000
Net (decrease) increase in cash		(7,938,249	)		310,464
Cash, beginning of period		14,534,211			887,517
Cash, end of period	$	6,595,962		$	1,197,981
Supplemental cash flow disclosures
Interest paid	$	-		$	-
Income tax paid	$	-		$	-
Non-cash financing activities
Issuance of common stock for acquisition of Infusionz	$	1,764,876		$	495,125
Issuance of common stock for acquisition of VitaMedica	$	482,000		$	-
Repayment of Infusionz LLC debt to Grove, Inc.	$	-		$	72,000
Issuance of debt for acquisition of VitaMedica	$	1,000,000		$	-
Liabilities assumed from acquisition of Infusionz	$	-		$	(680,480	)
Liabilities assumed from acquisition of VitaMedica	$	(309,574	)	$	-
Issuance of stock for acquisition of Interactive	$	4,000,000		$	-
Liabilities assumed from acquisition of Interactive	$	(1,099,993	)	$	-

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

8

GROVE, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

Note 1. Background Information

We are in the business of developing, producing, marketing, and selling raw materials, white label products and end consumer products containing the hemp plant extract, Cannabidiol (“CBD”). We sell to numerous consumer markets including the nutraceutical, beauty care, pet care and functional food sectors. We seek to take advantage of an emerging worldwide trend to re-energize the production of industrial hemp and to foster its many uses for consumers.

In addition, we have an advertising platform that connects publishers and advertisers, programmatically.  The platform is flexible to conduct several types of campaigns for advertisers simultaneously through direct purchases or through a bidding process.  The platform provides advertisers options for dedicated/sponsorship emails, SMS, push notifications, and display campaigns.

Grove, Inc. (the “Company”) is a Nevada Corporation and has nine wholly owned subsidiaries, Trunano Labs, Inc., a Nevada corporation, Cresco Management, a California corporation, Steam Distribution, LLC, a California limited liability company; One Hit Wonder, Inc., a California corporation; Havz, LLC, d/b/a Steam Wholesale, a California limited liability company, Grove Acquisition Subsidiary, Inc, d/b/a VitaMedica a Nevada corporation, One Hit Wonder Holdings, LLC a California corporation, Infusionz LLC, a Colorado corporation, Interactive Offers LLC a Delaware corporation, and SWCH, a Delaware corporation.

Basis of Presentation and Principles of Consolidation

The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The consolidated financial statements include the accounts of all subsidiaries in which the Company holds a controlling financial interest as of December 31, 2021 and June 30, 2021.

In the opinion of management, the unaudited interim condensed consolidated financial statements reflect all adjustments of a normal recurring nature that are necessary for a fair presentation of the results for the interim periods presented. All significant intercompany transactions and balances are eliminated in consolidation. However, the results of operations included in such financial statements may not necessary be indicative of annual results.

The significant accounting policies adopted during the 2022 fiscal year are as follows:

In August 2020, the FASB issued ASU 2020-06-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity, which simplifies the guidance for certain convertible debt instruments by removing the separation models for convertible debt with a cash conversion feature or convertible instruments with a beneficial conversion feature. As a result, convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. Additionally, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury stock method will be no longer available. The provisions of ASU 2020-06 are applicable for fiscal years beginning after December 15, 2021, with early adoption permitted no earlier than fiscal years beginning after December 15, 2020.  In addition, the Company will be required to use the if-converted method for calculating diluted earnings per share. We adopted ASU 2020-06 as of the beginning of our 2022 fiscal year. The adoption of this standard did not have a significant impact on our condensed consolidated financial statements as there were no unamortized beneficial conversion features as of June 30, 2021.

In December 2019, the Financial Accounting Standards Board (“FASB”) issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which removed certain exceptions related to the approach for intraperiod tax allocations, the calculation of income taxes in interim periods, and the recognition of deferred taxes for investments. This guidance also simplified aspects of accounting for recognizing deferred taxes for taxable goodwill. We adopted ASU 2019-12 as of the beginning of our 2022 fiscal year. The adoption of this standard did not have a significant impact on our condensed consolidated financial statements.

The Company uses the same accounting policies in preparing quarterly and annual financial statements, except for the adoption of ASU 2020-06 and ASU 2019-12 for the current fiscal year. Certain information and footnote disclosures normally included in the annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto included in the Company’s annual audited consolidated financial statements as of and for the years ended June 30, 2021 and 2020 as filed with the Securities and Exchange Commission on September 28, 2021.

9

Note 2. Acquisitions

VitaMedica Corporation

Effective August 1, 2021, the Company entered into and closed an asset purchase agreement (the “VitaMedica Agreement”) with Grove Acquisition Subsidiary, Inc., a Nevada corporation and wholly owned subsidiary of the Company and VitaMedica Corporation, a California corporation, David Rahm and Yvette La-Garde (“Seller”). VitaMedica Corporation is a leading online seller of supplements for surgery, recovery, skin, beauty, health and wellness.

The Company agreed to purchase substantially all of the assets of the Seller as of August 1, 2021.  The transaction was valued at an estimated fair value of $3,556,589. The purchase price consisted of 100,000 shares of the Company’s common stock valued at $482,000, $4.82 per common share, the closing price on August 4, 2021 (close date of the transaction), a non-negotiable promissory note from the Company in favor of the Seller in the original principal amount of $500,000, a non-negotiable convertible promissory note from the Company in favor of the Seller in the original principal amount of $500,000, convertible at $5.00 per share for a total of 100,000 shares of Company Common Stock and a cash payment of $2,000,000 which was paid on August 5, 2021. In addition, $74,589 cash payment was made on October 29, 2021, for the excess working capital acquired.

A finder’s fee of $103,740 was paid by the Company, $70,000 in cash and 7,000 share of common stock, valued at $33,740, $4.82 per common share, the closing market price on August 4, 2021 (close date of the transaction). These fees were expensed in the six month period ended December 31, 2021.

The intangibles will be recorded, based on the Company’s preliminary estimate of fair value, which are expected to consist primarily of customer lists with an estimated life of five to ten years and goodwill. Upon completion of a purchase price allocation, the allocation intangible assets will be adjusted accordingly.

The assets and liabilities of VitaMedica are recorded at their preliminary respective fair values as of the closing date of the VitaMedica Agreement, and the following table summarizes these values based on the balance sheet on August 1, 2021, the effective closing date.

Tangible Assets	$	860,738
Intangible Assets		1,624,000
Goodwill		1,271,780
Liabilities Acquired		(199,929	)
Total Purchase Price	$	3,556,589

The Company’s condensed consolidated financial statements for the six months ended December 31, 2021, include the actual results of VitaMedica for the period August 1, 2021, to December 31, 2021.

Interactive Offers, LLC

Effective October 1, 2021, the Company entered into an Equity Interest Purchase Agreement (the “I/O Agreement”) with Gyprock Holdings LLC, a Delaware limited liability company, MFA Holdings Corp., a Florida corporation and Sherwood Ventures, LLC, a Texas limited liability company (each an “I/O Seller” and collectively the “I/O Sellers”). The I/O Sellers owned all the membership interests in Interactive Offers, LLC, a Delaware limited liability company (“Interactive”). The Company’s CEO and Chairman, Allan Marshall, was the controlling stockholder and the president of MFA Holdings Corp. MFA Holdings Corp., owning 20% of the outstanding membership interests in Interactive. Interactive provides programmatic advertising with its SAAS platform which allows for programmatic advertisement placement automatically on any partners’ sites from a simple dashboard.

10

The Company purchased all the outstanding membership interests of Interactive as of October 1, 2021. The purchase price for the sale was $6,700,000, which consisted of 666,667 shares of common stock of the Company valued at $4,000,000, the negotiated value of the stock for the transaction, and a cash payment of $2,100,000. Additionally, Sellers will be paid up to an additional cash payment of $600,000 in the form of an earnout payment based on certain revenue milestones. 

The intangibles will be recorded, based on the Company’s preliminary estimate of fair value, which are expected to consist primarily of customer lists with an estimated life of five to ten years and goodwill. Upon completion of a purchase price allocation, the allocation intangible assets will be adjusted accordingly.

The assets and liabilities of Interactive are recorded at their preliminary respective fair values as of the closing date of the I/O Agreement, and the following table summarizes these values based on the balance sheet on October 1, 2021, the effective closing date.

Tangible Assets	$	563,663
Intangible Assets		2,388,000
Goodwill		4,848,330
Liabilities Acquired		(1,099,993	)
Total Purchase Price	$	6,700,000

The Company’s condensed consolidated financial statements for the three and six months ended December 31, 2021, include the actual results of Interactive for the period October 1, 2021, to December 31, 2021.

Consolidated pro-forma unaudited financial statements.

The following unaudited pro forma combined financial information is based on the historical financial statements of the Company, VitaMedica and Interactive after giving effect to the Company’s acquisitions of both companies as if the acquisitions occurred on July 1, 2020.  

The following unaudited pro forma information does not purport to present what the Company’s actual results would have been had the acquisitions occurred on July 1, 2020, nor is the financial information indicative of the results of future operations. The following table represents the unaudited consolidated pro forma results of operations for the six months ended December 31, 2021 and the three and six months ended December 31, 2020 as if the acquisition occurred on July 1, 2020 as both acquisitions operations were included in the three months ended December 31, 2021.  Operating expenses have been increased for the amortization expense associated with the fair value adjustment of definite lived intangible assets of VitaMedica and Interactive by approximately $413,000 and $531,000 per year, respectively.

11

Pro Forma, Unaudited									Proforma
Three months ended December 31, 2020	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	4,164,894		$	936,582	$	367,001		$			$	5,468,477
Cost of sales	$	2,234,259		$	277,232	$	-		$			$	2,511,491
Operating expenses	$	2,173,930		$	377,153	$	1,273,688		$	236,000		$	4,060,771
Net income (loss)	$	102,520		$	15,831	$	(796,782	)	$	(236,000	)	$	(914,431	)
Basic income (loss) per common share	$	0.01		$	0.16	$	(1.20	)	$			$	(0.06	)
Weighted average shares outstanding		13,455,013			100,000		666,667						14,221,680
Pro Forma, Unaudited									Proforma
Six months ended December 31, 2021	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	19,116,535		$	384,391	$	732,519		$			$	20,233,445
Cost of sales	$	7,023,734		$	93,509	$	-		$			$	7,117,243
Operating expenses	$	11,539,658		$	255,286	$	1,348,035		$	166,917		$	13,309,896
Net income (loss)	$	576,544		$	35,596	$	(795,507	)	$	(166,917	)	$	350,284	)
Basic income (loss) per common share	$	0.04		$	0.36	$	(1.19	)	$			$	(0.02	)
Weighted average shares outstanding		15,915,154			100,000		666,667						16,681,821
Pro Forma, Unaudited									Proforma
Six months ended December 31, 2020	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	7,102,336		$	1,810,872	$	1,329,523		$			$	10,242,730
Cost of sales	$	3,853,467		$	522,962	$	-		$			$	4,376,429
Operating expenses	$	4,252,250		$	684,598	$	1,816,464		$	472,000		$	7,225,312
Net income (loss)	$	(706,553	)	$	90,527	$	(376,987	)	$	(472,000	)	$	(1,465,013	)
Basic income (loss) per common share	$	(0.06	)	$	0.91	$			$			$	(0.12	)
Weighted average shares outstanding		11,830,013			100,000		666,667						12,596,680

The Company estimated the annual VitaMedica amortization expense at $413,000 annually and $34,417 monthly, based on managements’ preliminary allocation of the purchase price. For the six months ended December 31, 2021, the proforma adjustment included $34,417, one month of amortization expense. For the three and six months ended December 31, 2020, the proforma adjustment includes $103,250and $206,500, three and six months of amortization expense, respectively.

The Company’s condensed consolidated financial statements for the three and six months ended December 31, 2021, include the actual results of VitaMedica for the period August 1, 2021, to December 31, 2021. Revenue for VitaMedica included in the statements of operations for the three and six months ended December 31, 2021, was $1,296,404 and $2,177,977, respectively.  Net income for VitaMedica included in the statements of operations for the three and six months ended December 31, 2021, was ($78,288) and $40,849, respectively. This includes amortization of intangible assets of $103,250 and $172,085, respectively.

The Company estimated the annual Interactive amortization expense at $531,000 annually and $44,250 monthly, based on managements’ preliminary allocation of the purchase price. For the six months ended December 31, 2021, the proforma adjustment included $132,750, three months of amortization expense. For the three and six months ended December 31, 2020, the proforma adjustment includes $132,750and $265,500, three and six months of amortization expense, respectively.

The Company’s condensed consolidated financial statements for the three and six months ended December 31, 2021, include the actual results of Interactive for the period October 1, 2021, to December 31, 2021. Revenue and net loss for Interactive included in the statement of operations for the six months ended December 31, 2021, was $853,017and $97,300, respectively.  This includes amortization of intangible assets of $132,750.

12

Note 3. Inventory

Inventory consisted of the following:

	December 31, 2021		June 30, 2021
Raw materials	$	2,681,195	$	1,680,471
Finished goods		1,000,233		414,481
	$	3,681,428	$	2,094,952

The Company writes off the value of inventory deemed excessive or obsolete. During the three and six months ended December 31, 2021, the Company wrote off inventory valued at $90,000 and $140,000, respectively.  During the three and six months ended December 31, 2020, the Company wrote off inventory valued at $156,844 and $156,844, respectively.

Note 4. Property and Equipment

Property and equipment consist of the following:

	December 31, 2021			June 30, 2021
Furniture and fixtures	$	23,385		$	20,173
Computer equipment		113,182			62,430
Manufacturing equipment		1,834,999			1,867,509
Leasehold improvements		1,804,238			764,225
Building		4,060,004			-
Vehicles		98,859			98,859
Property and equipment, gross		7,934,667			2,813,196
Less accumulated depreciation		(762,569	)		(515,990	)
		7,172,098			2,297,206
Deposits on equipment		268,234			535,194
Property and equipment, net	$	7,440,332		$	2,832,400

During the three and six months ended December 31, 2020, the Company sold manufacturing equipment with a carrying value of $70,292 for cash proceeds of $64,000 which resulted in a loss on the disposal of $6,292.

Depreciation expense for the three months ended December 31, 2021, and 2020 was $131,225 and $69,786, respectively.  Depreciation expense for the six months ended December 31, 2021, and 2020 was $246,579 and $139,815, respectively.

Note 5. Goodwill and Intangible Assets

Goodwill

The following table sets forth activity in goodwill from June 30, 2020, through December 31, 2021. See Note 2 for details of acquisitions that occurred during the six months ended December 31, 2021, and the year ended June 30, 2021.

Goodwill as of June 30, 2020	$	493,095
Acquisition of Infusionz		1,920,718
Goodwill as of June 30, 2021	$	2,413,813
Acquisition of VitaMedica		1,271,780
Acquisition of Interactive Offers		4,848,330
Goodwill as of December 31, 2021	$	8,533,923

During the three and six months ended December 31, 2021 and 2020 the Company did not record any impairment of goodwill.

13

The acquisition of Infusionz LLC and VitaMedica provided the Company with additional expertise in the CBD industry and expanded our expertise in the Health and Wellness industry, expanded the branded product offerings of the Company, additional manufacturing resources, additional distribution resources and improved gross margin through synergies recognized with the consolidation of the company’s manufacturing and distribution locations. These are the factors of the goodwill recognized in the acquisitions.

The acquisition of Interactive provided the Company with a technology platform to expand the Company’s product marketing abilities and provided the Company with the expertise in marketing for both internal products and the ability to provide a new service to its current product customer base.  These are the factors of the goodwill recognized in the acquisition.

Intangible assets

Intangible assets as of December 31, 2021:

	Cost		Accumulated Amortization		Net Book Value
Customer relationships	$	4,187,348	$	1,291,057	$	2,896,291
Trade name		1,175,305		378,177		797,128
Non-compete agreements		176,592		74,110		102,482
Intellectual property		1,470,000		76,667		1,393,333
	$	7,009,245	$	1,820,011	$	5,189,234

Intangible assets as of June 30, 2021:

	Cost		Accumulated Amortization		Net Book Value
Customer relationships	$	2,075,347	$	843,636	$	1,231,711
Trade name		845,305		270,147		575,158
Non-compete agreements		76,592		38,295		38,297
	$	2,997,244	$	1,152,078	$	1,845,166

For the three and six months ended December 31, 2021, the Company amortized $417,549 and $667,932, respectively, and for the three and six months ended December 31, 2020, the Company amortized $181,714 and $363,428, respectively, related to the customer list and trade name intangible asset. The customer list is being amortized on a straight-line basis over 4 years. The trade names and intellectual property are being amortized on a straight-line basis over 5 years. The employee contracts – non competes are being amortized on a straight-line basis over 2 years.

Future amortization of intangible assets are as follows:
June 30, 2022	$	835,096
June 30, 2023		1,606,913
June 30, 2024		1,273,475
June 30, 2025		959,750
June 30, 2026		432,000
Thereafter		82,000
	$	5,189,234

14

Note 6. Prepaid Expense and Other Current Assets

Prepaid and other assets consist of the following:

	December 31, 2021		June 30, 2021
Insurance	$	113,541	$	100,307
Prepayment to vendors		87,662		118,283
Deposits on services		9,690		3,225
Prepaid monthly rent		77,999		66,551
Subscriptions and services being amortized over the service period		170,838		-
Other deposits		113,628		97,892
Total	$	573,358	$	386,258

Note 7. Operating Leases

The Company has operating leases for corporate offices, warehouses and office equipment that have remaining lease terms of 1 year to 3 years.

Effective October 1, 2021, the Company entered into a 3-year lease for a California warehouse. The Company recorded a right of use asset and corresponding lease liability of $295,305. The Company will use this leased facility for assembly and distribution of finished goods.

The table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under noncancelable operating leases with terms of more than one year to the total operating lease liabilities recognized in the condensed consolidated balance sheet as of December 31, 2021:

2022	136,937
2023	264,183
2024	245,697
2025	36,564
Total undiscounted future minimum lease payments	683,381
Less: Imputed interest	(39,724	)
Present value of operating lease obligation	643,657

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of December 31, 2021 are:

Weighted average remaining lease term	31 Months
Weighted average incremental borrowing rate		5.0	%

15

For the three and six months ended December 31, 2021, the components of lease expense, included in general and administrative expenses and interest expense in the condensed consolidated statements of operations income, are as follows:

	Three Months Ended December 31, 2021		Six Months Ended December 31, 2021
Operating lease cost:
Operating lease cost	$	48,771	$	99,285
Amortization of ROU assets	$	40,845	$	87,406
Interest expense		8,099		11,880
Total lease cost	$	97,715	$	198,571

Note 8. Accrued Liabilities

Accrued liabilities consist of the following:

	December 31, 2021		June 30, 2021
Accrued expenses for loyalty program	$	61,410	$	24,768
Accrued interest		24,986		9,817
Accrued federal and state tax		291,030		120,776
Accrued expenses on credit cards		358,275		111,700
Other accrued liabilities		137,884		28,960
	$	873,585	$	296,021

Note 9. Convertible Promissory Notes and Notes Payable

Convertible promissory notes and notes payable outstanding as of December 31, 2021 are summarized below:

	Maturity Date	December 31, 2021
6% $500,000 Note Payable	January 31, 2022	$	500,000
6% $500,000 Note Payable, convertible to common shares at $5.00 per share	August 1, 2022		500,000
5% $33,967 Note Payable	November 7, 2026		32,963
Total notes payable			1,032,963
Less current portion of notes payable			1,006,197
Notes payable, net of current portion		$	26,766

Future payments on notes payable are as follows:
For the year ended June 30:
2022	$	503,061
2023		506,350
2024		6,668
2025		7,001
2026		7,351
Thereafter		2,532
	$	1,032,963

During the three and six months ended December 31, 2021, the Company entered into a note payable in connection with the acquisition of VitaMedica for $500,000 and payable January 31, 2022, and interest at the rate of 6% per annum.  Subsequent to December 31, 2021, the Company repaid the note and related accrued interest.

16

During the six months ended December 31, 2021, the Company entered into a convertible note payable in connection with the acquisition of VitaMedica for $500,000, convertible into the Company’s common shares at $5.00 per common share. The convertible note has an interest rate of 6% per annum and the principal and interest are payable on the maturity date of August 1, 2022. The Company cannot prepay the note and the principal and accrued interest is convertible at the holder’s option with notice that shall not be less than fifteen days prior to maturity.

Note 10. Related Party Transactions

During the three and six months ended December 31, 2020, the Company repaid a note from one of the members of management. The loan was $12,000 and was due upon demand.

Effective October 1, 2021, the Company entered into an Equity Interest Purchase Agreement (the “I/O Agreement”) with Gyprock Holdings LLC, a Delaware limited liability company, MFA Holdings Corp., a Florida corporation and Sherwood Ventures, LLC, a Texas limited liability company (each an “I/O Seller” and collectively the “I/O Sellers”). The I/O Sellers owned all the membership interests in Interactive Offers, LLC, a Delaware limited liability company (“Interactive”). The Company’s CEO and Chairman, Allan Marshall, is the controlling stockholder and the president of MFA Holdings Corp. MFA Holdings Corp. which owned 20% of the outstanding membership interests in Interactive.

The above related party transactions are not necessarily indicative of the amounts and terms that would have been incurred had comparable transactions been entered into with independent parties.

Note 11. Equity Transactions

Preferred Stock

The Company’s Board of Directors has authorized 1,000,000 shares of preferred stock with a par value of $0.001 and issued 500,000 shares of preferred stock. On February 2, 2021, the Company sold the 500,000 shares of Preferred Stock to Allan Marshall, CEO for net proceeds of $50,000. The preferred stock is convertible into the Company’s common stock at a ratio of 1.8 shares of preferred stock for a single share of the Company’s common stock at the holder’s option, has preferential liquidation rights and the preferred stock shall vote together with the common stock as a single class on all matters to which shareholders of the Company are entitled to vote at the rate of ten votes per share of preferred stock.

Common Stock

During the six months ended December 31, 2020, the Company issued 323,612 shares of common stock for the acquisition of Infusionz, the shares were valued at $495,125. In addition, the Company issued 83,334 shares of common stock valued at $127,500 for acquisition costs.

During the six months ended December 31, 2021, the Company issued 306,945 shares of common stock for the acquisition of Infusionz, the shares were valued at $1,764,876.

During the six months ended December 31, 2021, the Company issued 100,000 shares of common stock for the acquisition of VitaMedica, the shares were valued at $482,000.

During the six months ended December 31, 2021, the Company issued 7,000 shares of common stock as a finder’s fee, the shares were valued at $33,740.

During the six months ended December 31, 2021, the Company issued 35,000 shares of common stock for consulting services to be provided over 6 months. The shares were valued at $175,000.

During the six months ended December 31, 2021, the Company issued 666,667 shares of common stock for the acquisition of Interactive Offers, LLC, the shares were valued at $4,000,000.

17

Trunano, Inc. Common Stock

Trunano, Inc. has 10,000,000 shares of common stock authorized with a par value of $0.001. As of June 30, 2020, Trunano, Inc, had 7,261,261 issued and outstanding shares of common stock, of which 5,770,270is owned by the Company. During the three months ended September 30, 2019, Trunano, Inc. issued 270,270 shares of common stock for cash proceeds of $300,000. Primarily due to the decline in CBD isolate price, there were no operations during the three and six months ended December 31, 2020 for Trunano, Inc.

On July 1, 2020 the noncontrolling shareholders of the Company’s subsidiary, Trunano Labs Inc., converted 1,761,261 shares of Trunano Labs, Inc. stock, representing all the outstanding stock by minority interest holders, into 1,277,778 shares of Company common stock, 10.8% of the then outstanding shares. As of July 1, 2020, Trunano Labs, Inc. is a wholly owned subsidiary of the Company.

Note 12. Stock Based Compensation

The Board of Directors of the Company may from time to time, in its discretion grant to directors, officers, consultants and employees of the Company, non-transferable options to purchase common shares. The options are exercisable for a period of up to 10 years from the date of the grant.

The following table reflects the continuity of stock options for the six months ended December 31, 2021:

A summary of stock option activity is as follows:

			Weighted		Average
			Average		Remaining		Aggregated
	Options		Exercise		Contractual		Intrinsic
	Outstanding		Price		Life (Years)		Value
Outstanding at June 30, 2021		2,088,333	$	1.55		7.49	$	9,689,865
Granted		1,900,000		4.18		10		-
Options outstanding at December 31, 2021		3,988,333	$	2.79		8.21	$	4,897,610
Options exercisable at December 31, 2021 (vested)		2,038,829		2.10		7.74		3,992,496

Stock-based compensation expense attributable to stock options was $677,455 and $134,125 for the three months ended December 31, 2021 and 2020, respectively.  Stock-based compensation expense attributable to stock options was $1,270,553 and $227,318 for the six months ended December 31, 2021 and 2020, respectively.  As of December 31, 2021, there was $3,943,664 of unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was approximately 2 years.

The value of each grant is estimated at the grant date using the Black-Scholes option model with the following assumptions for options granted during the six months ended December 31, 2021:

	December 31, 2021
Dividend rate		-
Risk free interest rate		0.69	%
Expected term		5
Expected volatility		69	%
Grant date stock price	$	4.18

The basis for the above assumptions are as follows: the dividend rate is based upon the Company’s history of dividends; the risk-free interest rate for periods within the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant; the expected term was calculated based on the Company’s historical pattern of options granted and the period of time they are expected to be outstanding; and expected volatility was calculated based upon historical trends in Charlotte’s Web Holdings, Inc. (CWBHF) stock prices for periods prior to the date the Company’s trading information was available. Management selected Charlotte’s Web Holdings, Inc. for it length of time as a publicly trading company and the similarities of the business and industry.

18

Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Based on historical experience of forfeitures, the Company estimated forfeitures at 0% for each of the six months ended December 31, 2021, and 2020, respectively.

Note 13. Income Taxes

The Company computed the year-to-date income tax provision by applying the estimated annual effective tax rate to the year-to-date pre-tax income and adjusted for discrete tax items in the period. The Company’s income tax expense was $26,162 and $235,033 for the three and six months ended December 31, 2021, and no expense or benefit for the three and six months ended December 31, 2020.

The income tax expense for the three and six months ended December 31, 2021, was primarily attributable to federal and, state income taxes and nondeductible expenses for an effective tax rate of approximately 29%. For the three and six months ended December 31, 2021, the difference between the U.S. statutory rate and the Company’s effective tax rate is due to the full valuation allowance on the Company’s deferred tax assets.

Future realization of the tax benefits of existing temporary differences and net operating loss carryforwards ultimately depends on the existence of sufficient taxable income within the carryforward period. The Company periodically evaluates the realizability of its net deferred tax assets based on all available evidence, both positive and negative. The Company also considered whether there was any currently available information about future years. The Company determined that it is more likely than not that the Company will have future taxable income to fully realize the Company’s deferred tax asset.

As of December 31, 2021, there was approximately $1,919,202 of losses available to reduce federal taxable income in future years and can be carried forward indefinitely.

Note 14. Risks and Uncertainties

There is substantial uncertainty and different interpretations among federal, state and local regulatory agencies, legislators, academics and businesses as to the scope of operation of Farm Bill-compliant hemp programs relative to the emerging regulation of cannabinoids. These different opinions include, but are not limited to, the regulation of cannabinoids by the U.S. Drug Enforcement Administration, or DEA, and/or the FDA and the extent to which manufacturers of products containing Farm Bill-compliant cultivators and processors may engage in interstate commerce. The uncertainties cannot be resolved without further federal, and perhaps even state-level, legislation, regulation or a definitive judicial interpretation of existing legislation and rules. If these uncertainties continue, they may have an adverse effect upon the introduction of our products in different markets.

In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, the Company has transition to a combination of work from home and social distancing operations and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues.

Note 15. Subsequent Events

On January 31, 2022, the Company paid $515,188 to the VitaMedica sellers for the principal and interest on the six month note.

After December 31, 2021, the Company repurchased 103,750 shares of common stock for $453,118 or an average of $4.37 per common share.

19

Item 2. Management’s Discussion and Analysis of Financial Condition or Plan of Operation

General Overview

As used in this current report and unless otherwise indicated, the terms “we”, “us” and “our” mean Grove, Inc.

Grove, Inc. (the “Company”) is a Nevada Corporation and has nine wholly owned subsidiaries, Trunano Labs, Inc., a Nevada corporation, Cresco Management, a California corporation, Steam Distribution, LLC, a California limited liability company; One Hit Wonder, Inc., a California corporation; Havz, LLC, d/b/a Steam Wholesale, a California limited liability company, Grove Acquisition Subsidiary, Inc, d/b/a VitaMedica a Nevada corporation, One Hit Wonder Holdings, LLC a California corporation, Infusionz LLC, a Colorado corporation and SWCH, a Delaware corporation.

We are in the business of developing, producing, marketing, and selling raw materials, white label products and end consumer products containing the hemp plant extract, Cannabidiol (“CBD”) and health and wellness products not containing CBD. We sell to numerous consumer markets including the nutraceutical, beauty care, pet care and functional food sectors. We seek to take advantage of an emerging worldwide trend to re-energize the production of industrial hemp and to foster its many uses for consumers. CBD is derived from hemp stalk and seed.

In addition, we are an operator of an annual tradeshow in the United States related to the CBD industry. The trade show scheduled for November 2020 has been postponed and the Company has not rescheduled this trade show as of the date of this report.

In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world in 2020 and 2021 has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, the Company has transition to a combination of work from home and social distancing operations and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues.

Our Growth Strategy

Results of Operations

The following summary of the Company’s operations should be read in conjunction with its unaudited condensed consolidated financial statements for the three and six months ended December 31, 2021 and 2020, which are included herein.

Three Months Ended December 31, 2021 Compared to Three Months Ended December 31, 2020

	December 31,
	2021		2020			Change
Revenue	$	10,666,781	$	4,164,894		$	6,501,887
Cost of revenue		3,956,358		2,234,259			1,722,099
Operating expenses		6,592,823		2,173,930			4,418,893
Other expenses (income)		26,605		(345,815	)		(372,420	)
Net income	$	64,833	$	102,520		$	(37,687	)

Revenues increased by $6,501,887 or 156% compared with the same period last year. $2,149,421 was from the two acquisitions and $4,352,466 was from the increase of direct to consumer, white label and private label CBD product sales.  The Company continues to add manufacturing machinery and a newly purchased building in Florida to expand production capabilities. 

20

Cost of revenue increased by $1,722,099 or 77% compared with the same period last year. $615,308 was the cost of revenue from the two acquisitions and $1,106,791 was from the increase in revenue.  Gross margin improved by approximately 16.55% for the three months ended December 31, 2021.  This improved gross margin was from the increase in sales using more of the Company’s manufacturing capacity, the increased use of machines in the manufacturing and packaging process and the higher margins in direct-to-consumer sales. 

Operating expenses increased by $4,418,893 or 203% compared with the same period last year. $1,841,880 of the increase was related to the two acquisitions.  The Company had approximately $589,100 of increased sales and marketing expenses, $407,500 increased payroll expense, $711,746 increased stock compensation expense, $273,000 increased travel and entertainment expenses, $172,900 increased professional fees, $131,822 increased insurance expense, $75,400 increased facilities costs and other increased general and administrative expenses related to the management of the increased revenue. 

During the three months ended December 31, 2021, the Company incurred interest expense of $26,605.  During the three months ended December 31, 2020, there was a gain on the settlement of a cancelled lease of $387,860 and offset by $42,049 of interest expense.

The Company had net income of $64,833 and $102,520 for the three months ended December 31, 2021, and 2020, respectively. The decrease in net income is primarily related to the above mentioned changes.

Six Months Ended December 31, 2021 Compared to Six Months Ended December 31, 2020

	December 31,
	2021			2020			Change
Revenue	$	19,116,535		$	7,102,336		$	12,014,199
Cost of revenue		7,023,734			3,853,467			3,170,267
Operating expenses		11,539,658			4,252,250			7,287,408
Other expenses (income)		(258,434	)		(296,828	)		(38,394	)
Net income (loss)	$	576,544		$	(706,553	)	$	1,283,097

Revenues increased by $12,014,199 or 169% compared with the same period last year. $3,030,994 was from the two acquisitions and $8,983,205 was from the increase of direct to consumer, white label and private label CBD product sales.  The Company continues to add manufacturing machinery and a newly purchased building in Florida to expand production capabilities. 

Cost of revenue increased by $3,170,267 or 82% compared with the same period last year. $913,681 was the cost of revenue from the two acquisitions and 2,256,586 was from the increase in revenue.  Gross margin improved by approximately 17.51% for the six months ended December 31, 2021.  This improved gross margin was from the increase in sales using more of the Company’s manufacturing capacity, the increased use of machines in the manufacturing and packaging process and the higher margins in direct-to-consumer sales. 

Operating expenses increased by $7,287,408 or 171% compared with the same period last year. $2,306,184 of the increase was related to the two acquisitions.  The Company had approximately $1,480,664 of increased sales and marketing expenses, $1,065,374 increased payroll expense, $1,251,976 increased stock compensation expense, $329,370 increased travel and entertainment expenses, $202,014 increased professional fees, $216,622 increased insurance expense, $130,309 increased facilities costs, offset by $73,716 lower acquisition costs and other changes in general and administrative expenses related to the management of the increased revenue. 

During the six months ended December 31, 2021, there was a gain on the extinguishment of the SBA PPP loan of $300,995 and offset by $42,561 of interest expense.  During the six months ended December 31, 2020, there was a gain on the settlement of a cancelled lease of $387,860 partially offset by $84,740 of interest expense.

The Company had net income of $576,544 and a net loss of $706,553 for the six months ended December 31, 2021, and 2020, respectively.

21

Liquidity and Capital Resources

Working Capital

	As of December 31, 2021		As of June 30, 2021
Current assets	$	12,097,966	$	18,293,083
Current liabilities	$	5,262,529	$	5,819,161
Working capital	$	6,835,437	$	12,473,922

Cash Flows

	Six Months Ended December 31,
	2021			2020
Cash flows provided by (used in) operating activities	$	1,212,609		$	(669,321	)
Cash flows (used in) provided by investing activities		(8,999,854	)		241,785
Cash flows (used in) financing activities		(151,004	)		738,000
Net (decrease) increase in cash during period	$	(7,938,249	)	$	310,464

At December 31, 2021, the Company had cash of $6,595,962 or a decrease of $7,938,249 from June 30, 2021.

Operating activities increased cash from net income and non-cash expenses of $2,233,809 and offset by $1,597,744 in changes in assets and liabilities.

Net cash (used in) provided by investing activities for the six months ended December 31, 2021, and 2020 was ($8,999,854) and $241,785, respectively. For the period ended December 31, 2021, the use of cash was primarily due to the $2,074,589 paid for the acquisition of VitaMedica, $1,854,193 paid for the acquisition of Interactive Offers LLC and $5,071,072 in building and equipment purchases. In the prior year the cash provided by investing activities was from the net cash acquired in the purchase of Infusionz and the sale of fixed assets.

Net cash flows used by financing activities for the six months ended December 31, 2021, was $151,004 compared to $738,000 provided during the six months ended December 31, 2020.  The use of cash in both periods was due to the repayment of notes payable.  In addition, during the six months ended December 31, 2020, the Company issued a note payable for $750,000 cash.

Related to the acquisition of VitaMedica, the Company issued two notes for a total of $1,000,000.  On January 31, 2022, the Company paid $515,188 to the VitaMedica for the principal and interest of the six month note.  The remaining note payable to VitaMedica will be paid on or before August 1, 2022.

On October 19, 2021, the Company made a $2,100,000 cash payment for the acquisition of Interactive Offers and committed to an additional $600,000 cash payment in the form of an earnout payment based on certain revenue milestones in accordance with and subject to the terms and conditions of the I/O Agreement within the next 12 months.

After December 31, 2021, the Company repurchased 103,750 shares of common stock for $453,119 or an average of $4.37 per common share.

We estimate that we will have sufficient working capital to fund our operations over the twelve months following the date of the issuance of these condensed consolidated financial statements and meet all of our debt obligations.

22

In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, the Company has transition to a combination of work from home and social distancing operations and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues.

Off-Balance Sheet Arrangements

There are no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our senior management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of December 31, 2021 (the “Evaluation Date”). Based on this evaluation, our principal executive officer and principal financial and accounting officer concluded as of the Evaluation Date that our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our principal executive officer and principal financial and accounting officer, as appropriate to allow timely decisions regarding required disclosure. This conclusion is based on findings that constituted material weaknesses. A material weakness is a deficiency, or a combination of control deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the Company’s interim financial statements will not be prevented or detected on a timely basis.

In performing the above-referenced assessment, our management identified the following material weaknesses:

(i)	inadequate segregation of duties consistent with control objectives.
(ii)	lack of multiple levels of supervision and review.

We believe the weaknesses and their related risks are not uncommon in a company of our size because of the limitations in the size and number of staff. Due to our size and nature, segregation of all conflicting duties has not always been possible and may not be economically feasible.  However, we plan to take steps to enhance and improve the design of our internal control over financial reporting. During the period covered by this quarterly report on Form 10-Q, we have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we plan to implement the following changes by the end of the end of 2022 fiscal year as resources allow:

(i) Appoint additional qualified personnel to address inadequate segregation of duties and implement modifications to our financial controls to address such inadequacies; and

(ii) We will attempt to implement the remediation efforts set out herein by the end of the 2022 fiscal year.

Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues, if any, within our company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Management believes that despite our material weaknesses set forth above, our financial statements for the quarter ended December 31, 2021, are fairly stated, in all material respects, in accordance with U.S. GAAP.

Changes in Internal Control Over Financial Reporting

There have been no changes in our internal controls over financial reporting (as defined in Rules 12a-15(f) and 15d-15(f) under Exchange Act) that occurred during the quarter ended December 31, 2021, that have materially or are reasonably likely to materially affect, our internal controls over financial reporting. We believe that a control system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the control system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within any company have been detected.

23

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, the Company may become involved in litigation relating to claims arising out of its operations in the normal course of business. The Company is not involved in any pending legal proceeding or litigation, and, to the best of its knowledge, no governmental authority is contemplating any proceeding to which we are a party or to which any of its properties is subject, which would reasonably be likely to have a material adverse effect on the Company.

Item 1A. Risk Factors

As a “smaller reporting company”, the Company is not required to provide the information required by this Item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

During the six months ended December 31, 2021, the Company issued 306,945 shares of common stock for the acquisition of Infusionz. The shares were valued at $1,764,876 or $5.75 per share, as this was the remaining acquisition liability for the Infusionz purchase.

During the six months ended December 31, 2021, the Company issued 100,000 shares of common stock for the acquisition of VitaMedica and 7,000 shares of common stock as a finder’s fee for the completion of the transaction. The shares were valued at $515,740 or $4.82 per share, as this was the closing price of the stock on August 4, 2021.

During the six months ended December 31, 2021, the Company issued 35,000 shares of common stock for a consulting agreement. The shares were valued at $175,000 or $5.00 per share, based on the price of the services to be rendered.

During the six months ended December 31, 2021, the Company issued 666,667 shares of common stock for the acquisition of Interactive Offers, LLC, the shares were valued at $4,000,000.

All of the securities issued by the Company as described above were issued pursuant to the exemption for transactions by an issuer not involved in any public offering under Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated thereunder and corresponding state securities laws.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

24

Item 6. Exhibits

Exhibit Number	Description
2.1	Asset Purchase Agreement (Included as exhibit to our Current Report on Form 8-K filed August 6, 2021)
3.1	Articles of Incorporation (Included as exhibit to our Registration Statement on Form S-1 filed May 21, 2021)
3.2	Bylaws (Included as exhibit to our Registration Statement on Form S-1 filed May 21, 2021)
10.1	Note Conversion Agreement (Included as exhibit to our Current Report on Form 8-K filed July 2, 2021)
31.1*	Certification of Principal Executive Officer, pursuant to Rule 13a-14 and 15-d-15 of the Securities Exchange Act of 1934
31.2*	Certification of Principal Financial Officer, pursuant to Rule 13a-14 and 15-d-15 of the Securities Exchange Act of 1934
32.1*	Certification of Principal Executive Officer, pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*	Certification of Principal Financial Officer, pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101**	Interactive Data File
101.INS	Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
101.SCH	Inline XBRL Taxonomy Extension Schema Document
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document
104	Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

__________ 

*	Filed herewith.
**	Furnished herewith.

25

SIGNATURES

Pursuant to the requirements of Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	GROVE, INC.
Dated: February 14, 2022	/s/ Allan Marshall
	Allan Marshall
	President, Chief Executive Officer, and Director
	(Principal Executive Officer)

Dated: February 14, 2022	/s/ Andrew J. Norstrud
	Andrew J. Norstrud
	Chief Financial Officer
	(Principal Financial Officer and Principal Accounting Officer)

26

EX-31.1

EXHIBIT 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Allan Marshall, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Grove Inc.;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

	(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its condensed consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
	(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
	(c)	Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
	(d)	Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting;
5.	The registrant’s other certifying officer and I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
	(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
	(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: February 14, 2022

/s/ Allan Marshall

Allan Marshall, President, Chief Executive Officer and Director

(Principal Executive Officer)

EX-32.1

EXHIBIT 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Andrew J. Norstrud, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Grove Inc.;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
	(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its condensed consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
	(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
	(c)	Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
	(d)	Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting;
5.	The registrant’s other certifying officer and I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
	(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
	(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: February 14, 2022

/s/ Andrew J. Norstrud

Andrew J. Norstrud, Chief Financial Officer

(Principal Financial Officer and Principal Accounting Officer) 

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Allan Marshall, President and Chief Executive Officer, of Grove Inc., hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)	the quarterly report on Form 10-Q of Grove Inc. for the period ended December 31, 2021 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)	the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Grove Inc.

Dated: February 14, 2022

/s/ Allan Marshall

Allan Marshall President,

Chief Executive Officer and Director

(Principal Executive Officer) 

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Andrew J. Norstrud, Chief Financial Officer, of Grove Inc., hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: 

(1)	the quarterly report on Form 10-Q of Grove Inc. for the period ended December 31, 2021 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)	the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Grove Inc.

Dated: February 14, 2022

/s/ Andrew J. Norstrud

Andrew J. Norstrud,

Chief Financial Officer 

(Principal Financial Officer and

Principal Accounting Officer) 

XML

Cover - shares	6 Months Ended
	Dec. 31, 2021	Feb. 11, 2022
Cover [Abstract]
Entity Registrant Name	GROVE, INC.
Entity Central Index Key	0001775194
Document Type	10-Q
Amendment Flag	false
Current Fiscal Year End Date	--06-30
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	true
Entity Current Reporting Status	Yes
Document Period End Date	Dec. 31, 2021
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q2
Document Fiscal Year Focus	2022
Entity Ex Transition Period	true
Entity Common Stock Shares Outstanding		16,472,739
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	333-255266
Entity Incorporation State Country Code	NV
Entity Interactive Data Current	Yes
Entity Tax Identification Number	83-3378978
Entity Address Address Line 1	1710 Whitney Mesa Drive
Entity Address City Or Town	Henderson
Entity Address State Or Province	NV
Entity Address Postal Zip Code	89014
Local Phone Number	353-5425
City Area Code	701
Security 12g Title	Common Stock
Trading Symbol	GRVI
Security Exchange Name	NASDAQ

XML

CONDENSED CONSOLDIATED BALANCE SHEETS (UNAUDITED) - USD ($)	Dec. 31, 2021	Jun. 30, 2021
Current assets
Cash	$ 6,595,962	$ 14,534,211
Accounts receivable, net of allowance for doubtful accounts of $57,500 and $57,500, respectively	1,247,218	1,277,662
Inventory	3,681,428	2,094,952
Prepaid expenses and other receivables	573,358	386,258
Total current assets	12,097,966	18,293,083
Property and equipment, net	7,440,332	2,832,400
Intangible assets, net	5,189,234	1,845,166
Goodwill	8,533,923	2,413,813
Deferred tax asset	1,225,917	1,403,591
Other assets	69,068	49,068
Right-of-use asset	648,626	417,443
Total other assets	23,107,100	8,961,481
Total assets	35,205,066	27,254,564
Current liabilities
Accounts payable	895,846	1,604,723
Accrued compensation	679,000	1,020,936
Deferred revenue	959,329	485,973
Accrued liabilities	873,585	296,021
Acquisition payable	600,000	1,764,876
Current portion of notes payable	1,006,197	447,100
Current portion of operating lease payable	248,572	199,532
Total current liabilities	5,262,529	5,819,161
Operating lease payable, net of current portion	395,085	217,430
Notes payable, net of current portion	26,766	0
Total long-term liabilities	421,851	217,430
Commitments and contingencies	0	0
Stockholders' equity
Preferred stock, $0.001 par value, 100,000,000 shares authorized, and 500,000 and 500,000 shares issued and outstanding, respectively	500	500
Common stock, $0.001 par value, 100,000,000 shares authorized, and 15,711,339 and 15,262,394 shares issued and outstanding, respectively	16,378	15,262
Additional paid in capital	33,097,300	25,372,247
Accumulated deficit	(3,593,492)	(4,170,036)
Total stockholers' equity	29,520,686	21,217,973
Total liabilities and stockholders' equity	$ 35,205,066	$ 27,254,564

XML

CONDENSED CONSOLDIATED BALANCE SHEETS (UNAUDITED) (Parenthetical) - USD ($)	Dec. 31, 2021	Jun. 30, 2021
CONDENSED CONSOLDIATED BALANCE SHEETS (UNAUDITED)
Net of allowance for doubtful accounts	$ 92,500	$ 57,500
Preferred stock, shares authorized	100,000,000	100,000,000
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares issued	500,000	500,000
Preferred stock, shares outstanding	500,000	500,000
Common stock, par value	$ 0.001	$ 0.001
Common Stock, shares authorized	100,000,000	100,000,000
Common Stock, shares issued	16,378,006	15,262,394
Common Stock, shares outstanding	16,378,006	15,262,394

XML

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)	3 Months Ended		6 Months Ended
	Dec. 31, 2021	Dec. 31, 2020	Dec. 31, 2021	Dec. 31, 2020
Revenue
Revenue	$ 10,666,781	$ 4,164,894	$ 19,116,535	$ 7,102,336
Cost of Revenue	3,956,358	2,234,259	7,023,734	3,853,467
Gross profit	6,710,423	1,930,635	12,092,801	3,248,869
Operating expenses
Sales and marketing	1,852,118	459,446	3,363,805	824,704
General and administrative expenses	4,740,705	1,714,484	8,175,853	3,427,546
Total operating expense	6,592,823	2,173,930	11,539,658	4,252,250
Income (loss) from operations	117,600	(243,295)	553,143	(1,003,381)
Other income (expense), net
Interest (expense) income, net	(26,605)	(42,049)	(42,561)	(84,740)
Other (expense) income, net	0	(4)	0	6,292
Settlement of cancelled lease	0	387,860	0	387,860
Gain on SBA PPP loan extingushment	0	0	300,995	0
Other income (expense), net	(26,605)	345,815	258,434	296,828
Income (loss) before income tax	90,995	102,520	811,577	(706,553)
Income tax expense	(26,162)	0	(235,033)	0
Net income (loss)	$ 64,833	$ 102,520	$ 576,544	$ (706,553)
Basic income (loss) per share	$ 0.00	$ 0.01	$ 0.04	$ (0.06)
Diluted income (loss) per share	$ 0.00	$ 0.01	$ 0.03	$ (0.06)
Weighted average shares outstanding	16,378,006	13,455,013	15,915,154	11,830,013
Fully diluted weighted average shares outstanding	17,685,717	13,455,013	17,453,141	11,830,013

XML

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED) - USD ($)	Total	Preferred Stock	Common Stock	Additional Paid-In Capital	Retained Earnings (Accumulated Deficit)	Noncontrolling Interest
Balance, shares at Jun. 30, 2020			10,222,223
Balance, amount at Jun. 30, 2020	$ 2,179,381	$ 0	$ 10,223	$ 7,314,341	$ (7,098,984)	$ 1,953,801
Conversion of Trunano subsidiary stock into Grove common stock, shares			1,277,778
Conversion of Trunano subsidiary stock into Grove common stock, amount	0	0	$ 1,278	1,952,523	0	(1,953,801)
Issuance of common stock for acquisition of Infusionz, shares			222,223
Issuance of common stock for acquisition of Infusionz, amount	340,000	0	$ 223	339,777	0	0
Issuance of common stock for acquisition costs, shares			83,334
Issuance of common stock for acquisition costs, amount	127,500	0	$ 83	127,417	0	0
Stock based compensation	93,193	0	0	93,193	0
Net loss	(809,073)	0	$ 0	0	(809,073)	0
Balance, shares at Sep. 30, 2020			11,805,558
Balance, amount at Sep. 30, 2020	1,931,001	0	$ 11,807	9,827,251	(7,908,057)	0
Balance, shares at Jun. 30, 2020			10,222,223
Balance, amount at Jun. 30, 2020	2,179,381	0	$ 10,223	7,314,341	(7,098,984)	1,953,801
Net loss	$ (706,553)
Balance, shares at Dec. 31, 2020	83,334		11,906,947
Balance, amount at Dec. 31, 2020	$ 2,322,771	0	$ 11,907	10,116,401	(7,805,537)	0
Balance, shares at Sep. 30, 2020			11,805,558
Balance, amount at Sep. 30, 2020	1,931,001	0	$ 11,807	9,827,251	(7,908,057)	0
Issuance of common stock for acquisition of Infusionz, shares			101,389
Issuance of common stock for acquisition of Infusionz, amount	155,125	0	$ 100	155,025	0	0
Stock based compensation	134,125	0	0	134,125	0
Net loss	$ 102,520	0	$ 0	0	102,520	0
Balance, shares at Dec. 31, 2020	83,334		11,906,947
Balance, amount at Dec. 31, 2020	$ 2,322,771	$ 0	$ 11,907	10,116,401	(7,805,537)	0
Balance, shares at Jun. 30, 2021		500,000	15,262,394
Balance, amount at Jun. 30, 2021	21,217,973	$ 500	$ 15,262	25,372,247	(4,170,036)	0
Issuance of common stock for acquisition of Infusionz, shares			306,945
Issuance of common stock for acquisition of Infusionz, amount	1,764,876	0	$ 307	1,764,569	0	0
Issuance of common stock for acquisition costs, shares			7,000
Issuance of common stock for acquisition costs, amount	33,740	0	$ 7	33,733	0	0
Stock based compensation	593,098	0	0	593,098	0	0
Net loss	511,711	0	$ 0	0	511,711	0
Issuance of common stock for acquisition of VitaMedica, shares			100,000
Issuance of common stock for acquisition of VitaMedica, amount	482,000	0	$ 100	481,900	0	0
Issuance of common stock for services, shares			35,000
Issuance of common stock for services, amount	175,000	$ 0	$ 35	174,965	0	0
Balance, shares at Sep. 30, 2021		500,000	15,711,339
Balance, amount at Sep. 30, 2021	24,778,398	$ 500	$ 15,711	28,420,512	(3,658,325)	0
Balance, shares at Jun. 30, 2021		500,000	15,262,394
Balance, amount at Jun. 30, 2021	21,217,973	$ 500	$ 15,262	25,372,247	(4,170,036)	0
Net loss	576,544
Balance, shares at Dec. 31, 2021		500,000	16,378,006
Balance, amount at Dec. 31, 2021	29,520,686	$ 500	$ 16,378	33,097,300	(3,593,492)	0
Balance, shares at Sep. 30, 2021		500,000	15,711,339
Balance, amount at Sep. 30, 2021	24,778,398	$ 500	$ 15,711	28,420,512	(3,658,325)	0
Stock based compensation	677,455	0	0	677,455	0	0
Net loss	64,833	0	$ 0	0	64,833	0
Issuance of common stock for acquisition of Interactive Offers, shares			666,667
Issuance of common stock for acquisition of Interactive Offers, amount	4,000,000	$ 0	$ 667	3,999,333	0	0
Balance, shares at Dec. 31, 2021		500,000	16,378,006
Balance, amount at Dec. 31, 2021	$ 29,520,686	$ 500	$ 16,378	$ 33,097,300	$ (3,593,492)	$ 0

XML

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)	6 Months Ended
	Dec. 31, 2021	Dec. 31, 2020
Cash flows from operating activities
Net income (loss)	$ 576,544	$ (706,553)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization	914,511	503,244
Inventory write-offs	140,000	156,844
Issuance of common stock for acquisition costs	0	0
Shares issued for services	175,000	127,500
Shares issued for finder fee	33,740	0
Bad debt expense	1,000	1,165
Loss on sale of equipment	0	6,292
Gain on forgiveness of SBA PPP loan	(300,995)	0
Stock based compensation	1,270,553	227,317
Changes in assets and liabilities, net of acquiried amounts
Accounts receivable	235,681	(12,358)
Inventory	(1,106,639)	(368,389)
Prepaid expenses and other assets	284,871	(151,455)
Change in deferred tax asset	177,674	0
Accounts payable and accrued liabilities	(1,184,302)	(319,068)
Deferred revenue	(5,029)	(133,860)
Net cash provided by (used in) operating activities	1,212,609	(669,321)
Cash flows from investing activities
Acquisition of VitaMedica	(2,074,589)	0
Acquisition of Infusionz, Inc., net of cash acquired	0	212,122
Acquisition of Interactive Offers, net of cash acquired	(1,854,193)
Proceeds from sale of property and equipment	0	64,000
Acquisition of property and equipment	(5,071,072)	(34,337)
Net cash (used in) provided by investing activities	(8,999,854)	241,785
Cash flows from financing activities
Proceeds from issuance of related party note payable	0	750,000
Repayment of notes payable	(151,004)	(12,000)
Net cash (used in) provided by financing activities	(151,004)	738,000
Net (decrease) increase in cash	(7,938,249)	310,464
Cash, beginning of period	14,534,211	887,517
Cash, end of period	6,595,962	1,197,981
Supplemental cash flow disclosures
Interest paid	0	0
Income tax paid	0	0
Non-cash financing activities
Issuance of common stock for acquisition of Infusionz	1,764,876	495,125
Issuance of common stock for acquisition of VitaMedica	482,000	0
Repayment of Infusionz LLC debt to Grove, Inc.	0	72,000
Issuance of debt for acquisition of VitaMedica	1,000,000	0
Liabilities assumed from acquisition of Infusionz	0	(680,480)
Liabilities assumed from acquisition of VitaMedica	(309,574)	0
Issuance of stock for acquisition of Interactive	4,000,000	0
Liabilities assumed from acquisition of Interactive	$ (1,099,993)	$ 0

XML

Background Information

6 Months Ended

Dec. 31, 2021

Background Information

Note 1 . Background Information

Note 1. Background Information

We are in the business of developing, producing, marketing, and selling raw materials, white label products and end consumer products containing the hemp plant extract, Cannabidiol (“CBD”). We sell to numerous consumer markets including the nutraceutical, beauty care, pet care and functional food sectors. We seek to take advantage of an emerging worldwide trend to re-energize the production of industrial hemp and to foster its many uses for consumers.

In addition, we have an advertising platform that connects publishers and advertisers, programmatically.  The platform is flexible to conduct several types of campaigns for advertisers simultaneously through direct purchases or through a bidding process.  The platform provides advertisers options for dedicated/sponsorship emails, SMS, push notifications, and display campaigns.

Grove, Inc. (the “Company”) is a Nevada Corporation and has nine wholly owned subsidiaries, Trunano Labs, Inc., a Nevada corporation, Cresco Management, a California corporation, Steam Distribution, LLC, a California limited liability company; One Hit Wonder, Inc., a California corporation; Havz, LLC, d/b/a Steam Wholesale, a California limited liability company, Grove Acquisition Subsidiary, Inc, d/b/a VitaMedica a Nevada corporation, One Hit Wonder Holdings, LLC a California corporation, Infusionz LLC, a Colorado corporation, Interactive Offers LLC a Delaware corporation, and SWCH, a Delaware corporation.

Basis of Presentation and Principles of Consolidation

The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The consolidated financial statements include the accounts of all subsidiaries in which the Company holds a controlling financial interest as of December 31, 2021 and June 30, 2021.

In the opinion of management, the unaudited interim condensed consolidated financial statements reflect all adjustments of a normal recurring nature that are necessary for a fair presentation of the results for the interim periods presented. All significant intercompany transactions and balances are eliminated in consolidation. However, the results of operations included in such financial statements may not necessary be indicative of annual results.

The significant accounting policies adopted during the 2022 fiscal year are as follows:

In August 2020, the FASB issued ASU 2020-06-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity, which simplifies the guidance for certain convertible debt instruments by removing the separation models for convertible debt with a cash conversion feature or convertible instruments with a beneficial conversion feature. As a result, convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. Additionally, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury stock method will be no longer available. The provisions of ASU 2020-06 are applicable for fiscal years beginning after December 15, 2021, with early adoption permitted no earlier than fiscal years beginning after December 15, 2020.  In addition, the Company will be required to use the if-converted method for calculating diluted earnings per share. We adopted ASU 2020-06 as of the beginning of our 2022 fiscal year. The adoption of this standard did not have a significant impact on our condensed consolidated financial statements as there were no unamortized beneficial conversion features as of June 30, 2021.

In December 2019, the Financial Accounting Standards Board (“FASB”) issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which removed certain exceptions related to the approach for intraperiod tax allocations, the calculation of income taxes in interim periods, and the recognition of deferred taxes for investments. This guidance also simplified aspects of accounting for recognizing deferred taxes for taxable goodwill. We adopted ASU 2019-12 as of the beginning of our 2022 fiscal year. The adoption of this standard did not have a significant impact on our condensed consolidated financial statements.

The Company uses the same accounting policies in preparing quarterly and annual financial statements, except for the adoption of ASU 2020-06 and ASU 2019-12 for the current fiscal year. Certain information and footnote disclosures normally included in the annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto included in the Company’s annual audited consolidated financial statements as of and for the years ended June 30, 2021 and 2020 as filed with the Securities and Exchange Commission on September 28, 2021.

XML

Acquisition

6 Months Ended

Dec. 31, 2021

Acquisition

Note 2. Acquisition

Note 2. Acquisitions

VitaMedica Corporation

Effective August 1, 2021, the Company entered into and closed an asset purchase agreement (the “VitaMedica Agreement”) with Grove Acquisition Subsidiary, Inc., a Nevada corporation and wholly owned subsidiary of the Company and VitaMedica Corporation, a California corporation, David Rahm and Yvette La-Garde (“Seller”). VitaMedica Corporation is a leading online seller of supplements for surgery, recovery, skin, beauty, health and wellness.

The Company agreed to purchase substantially all of the assets of the Seller as of August 1, 2021.  The transaction was valued at an estimated fair value of $3,556,589. The purchase price consisted of 100,000 shares of the Company’s common stock valued at $482,000, $4.82 per common share, the closing price on August 4, 2021 (close date of the transaction), a non-negotiable promissory note from the Company in favor of the Seller in the original principal amount of $500,000, a non-negotiable convertible promissory note from the Company in favor of the Seller in the original principal amount of $500,000, convertible at $5.00 per share for a total of 100,000 shares of Company Common Stock and a cash payment of $2,000,000 which was paid on August 5, 2021. In addition, $74,589 cash payment was made on October 29, 2021, for the excess working capital acquired.

A finder’s fee of $103,740 was paid by the Company, $70,000 in cash and 7,000 share of common stock, valued at $33,740, $4.82 per common share, the closing market price on August 4, 2021 (close date of the transaction). These fees were expensed in the six month period ended December 31, 2021.

The intangibles will be recorded, based on the Company’s preliminary estimate of fair value, which are expected to consist primarily of customer lists with an estimated life of five to ten years and goodwill. Upon completion of a purchase price allocation, the allocation intangible assets will be adjusted accordingly.

The assets and liabilities of VitaMedica are recorded at their preliminary respective fair values as of the closing date of the VitaMedica Agreement, and the following table summarizes these values based on the balance sheet on August 1, 2021, the effective closing date.

Tangible Assets	$	860,738
Intangible Assets		1,624,000
Goodwill		1,271,780
Liabilities Acquired		(199,929	)
Total Purchase Price	$	3,556,589

The Company’s condensed consolidated financial statements for the six months ended December 31, 2021, include the actual results of VitaMedica for the period August 1, 2021, to December 31, 2021.

Interactive Offers, LLC

Effective October 1, 2021, the Company entered into an Equity Interest Purchase Agreement (the “I/O Agreement”) with Gyprock Holdings LLC, a Delaware limited liability company, MFA Holdings Corp., a Florida corporation and Sherwood Ventures, LLC, a Texas limited liability company (each an “I/O Seller” and collectively the “I/O Sellers”). The I/O Sellers owned all the membership interests in Interactive Offers, LLC, a Delaware limited liability company (“Interactive”). The Company’s CEO and Chairman, Allan Marshall, was the controlling stockholder and the president of MFA Holdings Corp. MFA Holdings Corp., owning 20% of the outstanding membership interests in Interactive. Interactive provides programmatic advertising with its SAAS platform which allows for programmatic advertisement placement automatically on any partners’ sites from a simple dashboard.

The Company purchased all the outstanding membership interests of Interactive as of October 1, 2021. The purchase price for the sale was $6,700,000, which consisted of 666,667 shares of common stock of the Company valued at $4,000,000, the negotiated value of the stock for the transaction, and a cash payment of $2,100,000. Additionally, Sellers will be paid up to an additional cash payment of $600,000 in the form of an earnout payment based on certain revenue milestones. 

The intangibles will be recorded, based on the Company’s preliminary estimate of fair value, which are expected to consist primarily of customer lists with an estimated life of five to ten years and goodwill. Upon completion of a purchase price allocation, the allocation intangible assets will be adjusted accordingly.

The assets and liabilities of Interactive are recorded at their preliminary respective fair values as of the closing date of the I/O Agreement, and the following table summarizes these values based on the balance sheet on October 1, 2021, the effective closing date.

Tangible Assets	$	563,663
Intangible Assets		2,388,000
Goodwill		4,848,330
Liabilities Acquired		(1,099,993	)
Total Purchase Price	$	6,700,000

The Company’s condensed consolidated financial statements for the three and six months ended December 31, 2021, include the actual results of Interactive for the period October 1, 2021, to December 31, 2021.

Consolidated pro-forma unaudited financial statements.

The following unaudited pro forma combined financial information is based on the historical financial statements of the Company, VitaMedica and Interactive after giving effect to the Company’s acquisitions of both companies as if the acquisitions occurred on July 1, 2020.  

The following unaudited pro forma information does not purport to present what the Company’s actual results would have been had the acquisitions occurred on July 1, 2020, nor is the financial information indicative of the results of future operations. The following table represents the unaudited consolidated pro forma results of operations for the six months ended December 31, 2021 and the three and six months ended December 31, 2020 as if the acquisition occurred on July 1, 2020 as both acquisitions operations were included in the three months ended December 31, 2021.  Operating expenses have been increased for the amortization expense associated with the fair value adjustment of definite lived intangible assets of VitaMedica and Interactive by approximately $413,000 and $531,000 per year, respectively.

Pro Forma, Unaudited									Proforma
Three months ended December 31, 2020	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	4,164,894		$	936,582	$	367,001		$			$	5,468,477
Cost of sales	$	2,234,259		$	277,232	$	-		$			$	2,511,491
Operating expenses	$	2,173,930		$	377,153	$	1,273,688		$	236,000		$	4,060,771
Net income (loss)	$	102,520		$	15,831	$	(796,782	)	$	(236,000	)	$	(914,431	)
Basic income (loss) per common share	$	0.01		$	0.16	$	(1.20	)	$			$	(0.06	)
Weighted average shares outstanding		13,455,013			100,000		666,667						14,221,680
Pro Forma, Unaudited									Proforma
Six months ended December 31, 2021	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	19,116,535		$	384,391	$	732,519		$			$	20,233,445
Cost of sales	$	7,023,734		$	93,509	$	-		$			$	7,117,243
Operating expenses	$	11,539,658		$	255,286	$	1,348,035		$	166,917		$	13,309,896
Net income (loss)	$	576,544		$	35,596	$	(795,507	)	$	(166,917	)	$	350,284	)
Basic income (loss) per common share	$	0.04		$	0.36	$	(1.19	)	$			$	(0.02	)
Weighted average shares outstanding		15,915,154			100,000		666,667						16,681,821
Pro Forma, Unaudited									Proforma
Six months ended December 31, 2020	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	7,102,336		$	1,810,872	$	1,329,523		$			$	10,242,730
Cost of sales	$	3,853,467		$	522,962	$	-		$			$	4,376,429
Operating expenses	$	4,252,250		$	684,598	$	1,816,464		$	472,000		$	7,225,312
Net income (loss)	$	(706,553	)	$	90,527	$	(376,987	)	$	(472,000	)	$	(1,465,013	)
Basic income (loss) per common share	$	(0.06	)	$	0.91	$			$			$	(0.12	)
Weighted average shares outstanding		11,830,013			100,000		666,667						12,596,680

The Company estimated the annual VitaMedica amortization expense at $413,000 annually and $34,417 monthly, based on managements’ preliminary allocation of the purchase price. For the six months ended December 31, 2021, the proforma adjustment included $34,417, one month of amortization expense. For the three and six months ended December 31, 2020, the proforma adjustment includes $103,250and $206,500, three and six months of amortization expense, respectively.

The Company’s condensed consolidated financial statements for the three and six months ended December 31, 2021, include the actual results of VitaMedica for the period August 1, 2021, to December 31, 2021. Revenue for VitaMedica included in the statements of operations for the three and six months ended December 31, 2021, was $1,296,404 and $2,177,977, respectively.  Net income for VitaMedica included in the statements of operations for the three and six months ended December 31, 2021, was ($78,288) and $40,849, respectively. This includes amortization of intangible assets of $103,250 and $172,085, respectively.

The Company estimated the annual Interactive amortization expense at $531,000 annually and $44,250 monthly, based on managements’ preliminary allocation of the purchase price. For the six months ended December 31, 2021, the proforma adjustment included $132,750, three months of amortization expense. For the three and six months ended December 31, 2020, the proforma adjustment includes $132,750and $265,500, three and six months of amortization expense, respectively.

The Company’s condensed consolidated financial statements for the three and six months ended December 31, 2021, include the actual results of Interactive for the period October 1, 2021, to December 31, 2021. Revenue and net loss for Interactive included in the statement of operations for the six months ended December 31, 2021, was $853,017and $97,300, respectively.  This includes amortization of intangible assets of $132,750.

XML

Inventory

6 Months Ended

Dec. 31, 2021

Inventory

Note 3 . Inventory

Note 3. Inventory

Inventory consisted of the following:

	December 31, 2021		June 30, 2021
Raw materials	$	2,681,195	$	1,680,471
Finished goods		1,000,233		414,481
	$	3,681,428	$	2,094,952

The Company writes off the value of inventory deemed excessive or obsolete. During the three and six months ended December 31, 2021, the Company wrote off inventory valued at $90,000 and $140,000, respectively.  During the three and six months ended December 31, 2020, the Company wrote off inventory valued at $156,844 and $156,844, respectively.

XML

Property and Equipment

6 Months Ended

Dec. 31, 2021

Property and Equipment

Note 4 . Property and Equipment

Note 4. Property and Equipment

Property and equipment consist of the following:

	December 31, 2021			June 30, 2021
Furniture and fixtures	$	23,385		$	20,173
Computer equipment		113,182			62,430
Manufacturing equipment		1,834,999			1,867,509
Leasehold improvements		1,804,238			764,225
Building		4,060,004			-
Vehicles		98,859			98,859
Property and equipment, gross		7,934,667			2,813,196
Less accumulated depreciation		(762,569	)		(515,990	)
		7,172,098			2,297,206
Deposits on equipment		268,234			535,194
Property and equipment, net	$	7,440,332		$	2,832,400

During the three and six months ended December 31, 2020, the Company sold manufacturing equipment with a carrying value of $70,292 for cash proceeds of $64,000 which resulted in a loss on the disposal of $6,292.

Depreciation expense for the three months ended December 31, 2021, and 2020 was $131,225 and $69,786, respectively.  Depreciation expense for the six months ended December 31, 2021, and 2020 was $246,579 and $139,815, respectively.

XML

Goodwill and Intangible Assets

6 Months Ended

Dec. 31, 2021

Goodwill and Intangible Assets

Note 5. Goodwill and Intangible Assets

Note 5. Goodwill and Intangible Assets

Goodwill

The following table sets forth activity in goodwill from June 30, 2020, through December 31, 2021. See Note 2 for details of acquisitions that occurred during the six months ended December 31, 2021, and the year ended June 30, 2021.

Goodwill as of June 30, 2020	$	493,095
Acquisition of Infusionz		1,920,718
Goodwill as of June 30, 2021	$	2,413,813
Acquisition of VitaMedica		1,271,780
Acquisition of Interactive Offers		4,848,330
Goodwill as of December 31, 2021	$	8,533,923

During the three and six months ended December 31, 2021 and 2020 the Company did not record any impairment of goodwill.

The acquisition of Infusionz LLC and VitaMedica provided the Company with additional expertise in the CBD industry and expanded our expertise in the Health and Wellness industry, expanded the branded product offerings of the Company, additional manufacturing resources, additional distribution resources and improved gross margin through synergies recognized with the consolidation of the company’s manufacturing and distribution locations. These are the factors of the goodwill recognized in the acquisitions.

The acquisition of Interactive provided the Company with a technology platform to expand the Company’s product marketing abilities and provided the Company with the expertise in marketing for both internal products and the ability to provide a new service to its current product customer base.  These are the factors of the goodwill recognized in the acquisition.

Intangible assets

Intangible assets as of December 31, 2021:

	Cost		Accumulated Amortization		Net Book Value
Customer relationships	$	4,187,348	$	1,291,057	$	2,896,291
Trade name		1,175,305		378,177		797,128
Non-compete agreements		176,592		74,110		102,482
Intellectual property		1,470,000		76,667		1,393,333
	$	7,009,245	$	1,820,011	$	5,189,234

Intangible assets as of June 30, 2021:

	Cost		Accumulated Amortization		Net Book Value
Customer relationships	$	2,075,347	$	843,636	$	1,231,711
Trade name		845,305		270,147		575,158
Non-compete agreements		76,592		38,295		38,297
	$	2,997,244	$	1,152,078	$	1,845,166

For the three and six months ended December 31, 2021, the Company amortized $417,549 and $667,932, respectively, and for the three and six months ended December 31, 2020, the Company amortized $181,714 and $363,428, respectively, related to the customer list and trade name intangible asset. The customer list is being amortized on a straight-line basis over 4 years. The trade names and intellectual property are being amortized on a straight-line basis over 5 years. The employee contracts – non competes are being amortized on a straight-line basis over 2 years.

Future amortization of intangible assets are as follows:
June 30, 2022	$	835,096
June 30, 2023		1,606,913
June 30, 2024		1,273,475
June 30, 2025		959,750
June 30, 2026		432,000
Thereafter		82,000
	$	5,189,234

XML

Prepaid Expense and Other Current Assets

6 Months Ended

Dec. 31, 2021

Prepaid Expense and Other Current Assets

Note 6. Prepaid Expense and Other Current Assets

Note 6. Prepaid Expense and Other Current Assets

Prepaid and other assets consist of the following:

	December 31, 2021		June 30, 2021
Insurance	$	113,541	$	100,307
Prepayment to vendors		87,662		118,283
Deposits on services		9,690		3,225
Prepaid monthly rent		77,999		66,551
Subscriptions and services being amortized over the service period		170,838		-
Other deposits		113,628		97,892
Total	$	573,358	$	386,258

XML

Operating Leases

6 Months Ended

Dec. 31, 2021

Operating Leases

Note 7. Operating Leases

Note 7. Operating Leases

The Company has operating leases for corporate offices, warehouses and office equipment that have remaining lease terms of 1 year to 3 years.

Effective October 1, 2021, the Company entered into a 3-year lease for a California warehouse. The Company recorded a right of use asset and corresponding lease liability of $295,305. The Company will use this leased facility for assembly and distribution of finished goods.

The table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under noncancelable operating leases with terms of more than one year to the total operating lease liabilities recognized in the condensed consolidated balance sheet as of December 31, 2021:

2022	136,937
2023	264,183
2024	245,697
2025	36,564
Total undiscounted future minimum lease payments	683,381
Less: Imputed interest	(39,724	)
Present value of operating lease obligation	643,657

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of December 31, 2021 are:

Weighted average remaining lease term	31 Months
Weighted average incremental borrowing rate		5.0	%

For the three and six months ended December 31, 2021, the components of lease expense, included in general and administrative expenses and interest expense in the condensed consolidated statements of operations income, are as follows:

	Three Months Ended December 31, 2021		Six Months Ended December 31, 2021
Operating lease cost:
Operating lease cost	$	48,771	$	99,285
Amortization of ROU assets	$	40,845	$	87,406
Interest expense		8,099		11,880
Total lease cost	$	97,715	$	198,571

XML

Accrued Liabilities

6 Months Ended

Dec. 31, 2021

Accrued Liabilities

Note 8. Accrued Liabilities

Note 8. Accrued Liabilities

Accrued liabilities consist of the following:

	December 31, 2021		June 30, 2021
Accrued expenses for loyalty program	$	61,410	$	24,768
Accrued interest		24,986		9,817
Accrued federal and state tax		291,030		120,776
Accrued expenses on credit cards		358,275		111,700
Other accrued liabilities		137,884		28,960
	$	873,585	$	296,021

XML

Convertible Promissory Notes and Notes Payable

6 Months Ended

Dec. 31, 2021

Convertible Promissory Notes and Notes Payable

Note 9. Convertible Promissory Notes and Notes Payable

Note 9. Convertible Promissory Notes and Notes Payable

Convertible promissory notes and notes payable outstanding as of December 31, 2021 are summarized below:

	Maturity Date	December 31, 2021
6% $500,000 Note Payable	January 31, 2022	$	500,000
6% $500,000 Note Payable, convertible to common shares at $5.00 per share	August 1, 2022		500,000
5% $33,967 Note Payable	November 7, 2026		32,963
Total notes payable			1,032,963
Less current portion of notes payable			1,006,197
Notes payable, net of current portion		$	26,766

Future payments on notes payable are as follows:
For the year ended June 30:
2022	$	503,061
2023		506,350
2024		6,668
2025		7,001
2026		7,351
Thereafter		2,532
	$	1,032,963

During the three and six months ended December 31, 2021, the Company entered into a note payable in connection with the acquisition of VitaMedica for $500,000 and payable January 31, 2022, and interest at the rate of 6% per annum.  Subsequent to December 31, 2021, the Company repaid the note and related accrued interest.

During the six months ended December 31, 2021, the Company entered into a convertible note payable in connection with the acquisition of VitaMedica for $500,000, convertible into the Company’s common shares at $5.00 per common share. The convertible note has an interest rate of 6% per annum and the principal and interest are payable on the maturity date of August 1, 2022. The Company cannot prepay the note and the principal and accrued interest is convertible at the holder’s option with notice that shall not be less than fifteen days prior to maturity.

XML

Related Party Transactions

6 Months Ended

Dec. 31, 2021

Related Party Transactions

Note 10. Related Party Transactions

Note 10. Related Party Transactions

During the three and six months ended December 31, 2020, the Company repaid a note from one of the members of management. The loan was $12,000 and was due upon demand.

Effective October 1, 2021, the Company entered into an Equity Interest Purchase Agreement (the “I/O Agreement”) with Gyprock Holdings LLC, a Delaware limited liability company, MFA Holdings Corp., a Florida corporation and Sherwood Ventures, LLC, a Texas limited liability company (each an “I/O Seller” and collectively the “I/O Sellers”). The I/O Sellers owned all the membership interests in Interactive Offers, LLC, a Delaware limited liability company (“Interactive”). The Company’s CEO and Chairman, Allan Marshall, is the controlling stockholder and the president of MFA Holdings Corp. MFA Holdings Corp. which owned 20% of the outstanding membership interests in Interactive.

The above related party transactions are not necessarily indicative of the amounts and terms that would have been incurred had comparable transactions been entered into with independent parties.

XML

Equity Transactions

6 Months Ended

Dec. 31, 2021

Equity Transactions

Note 11. Equity Transactions

Note 11. Equity Transactions

Preferred Stock

The Company’s Board of Directors has authorized 1,000,000 shares of preferred stock with a par value of $0.001 and issued 500,000 shares of preferred stock. On February 2, 2021, the Company sold the 500,000 shares of Preferred Stock to Allan Marshall, CEO for net proceeds of $50,000. The preferred stock is convertible into the Company’s common stock at a ratio of 1.8 shares of preferred stock for a single share of the Company’s common stock at the holder’s option, has preferential liquidation rights and the preferred stock shall vote together with the common stock as a single class on all matters to which shareholders of the Company are entitled to vote at the rate of ten votes per share of preferred stock.

Common Stock

During the six months ended December 31, 2020, the Company issued 323,612 shares of common stock for the acquisition of Infusionz, the shares were valued at $495,125. In addition, the Company issued 83,334 shares of common stock valued at $127,500 for acquisition costs.

During the six months ended December 31, 2021, the Company issued 306,945 shares of common stock for the acquisition of Infusionz, the shares were valued at $1,764,876.

During the six months ended December 31, 2021, the Company issued 100,000 shares of common stock for the acquisition of VitaMedica, the shares were valued at $482,000.

During the six months ended December 31, 2021, the Company issued 7,000 shares of common stock as a finder’s fee, the shares were valued at $33,740.

During the six months ended December 31, 2021, the Company issued 35,000 shares of common stock for consulting services to be provided over 6 months. The shares were valued at $175,000.

During the six months ended December 31, 2021, the Company issued 666,667 shares of common stock for the acquisition of Interactive Offers, LLC, the shares were valued at $4,000,000.

Trunano, Inc. Common Stock

Trunano, Inc. has 10,000,000 shares of common stock authorized with a par value of $0.001. As of June 30, 2020, Trunano, Inc, had 7,261,261 issued and outstanding shares of common stock, of which 5,770,270is owned by the Company. During the three months ended September 30, 2019, Trunano, Inc. issued 270,270 shares of common stock for cash proceeds of $300,000. Primarily due to the decline in CBD isolate price, there were no operations during the three and six months ended December 31, 2020 for Trunano, Inc.

On July 1, 2020 the noncontrolling shareholders of the Company’s subsidiary, Trunano Labs Inc., converted 1,761,261 shares of Trunano Labs, Inc. stock, representing all the outstanding stock by minority interest holders, into 1,277,778 shares of Company common stock, 10.8% of the then outstanding shares. As of July 1, 2020, Trunano Labs, Inc. is a wholly owned subsidiary of the Company.

XML

Stock Based Compensation

6 Months Ended

Dec. 31, 2021

Stock Based Compensation

Note 12. Stock Based Compensation

Note 12. Stock Based Compensation

The Board of Directors of the Company may from time to time, in its discretion grant to directors, officers, consultants and employees of the Company, non-transferable options to purchase common shares. The options are exercisable for a period of up to 10 years from the date of the grant.

The following table reflects the continuity of stock options for the six months ended December 31, 2021:

A summary of stock option activity is as follows:

			Weighted		Average
			Average		Remaining		Aggregated
	Options		Exercise		Contractual		Intrinsic
	Outstanding		Price		Life (Years)		Value
Outstanding at June 30, 2021		2,088,333	$	1.55		7.49	$	9,689,865
Granted		1,900,000		4.18		10		-
Options outstanding at December 31, 2021		3,988,333	$	2.79		8.21	$	4,897,610
Options exercisable at December 31, 2021 (vested)		2,038,829		2.10		7.74		3,992,496

Stock-based compensation expense attributable to stock options was $677,455 and $134,125 for the three months ended December 31, 2021 and 2020, respectively.  Stock-based compensation expense attributable to stock options was $1,270,553 and $227,318 for the six months ended December 31, 2021 and 2020, respectively.  As of December 31, 2021, there was $3,943,664 of unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was approximately 2 years.

The value of each grant is estimated at the grant date using the Black-Scholes option model with the following assumptions for options granted during the six months ended December 31, 2021:

	December 31, 2021
Dividend rate		-
Risk free interest rate		0.69	%
Expected term		5
Expected volatility		69	%
Grant date stock price	$	4.18

The basis for the above assumptions are as follows: the dividend rate is based upon the Company’s history of dividends; the risk-free interest rate for periods within the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant; the expected term was calculated based on the Company’s historical pattern of options granted and the period of time they are expected to be outstanding; and expected volatility was calculated based upon historical trends in Charlotte’s Web Holdings, Inc. (CWBHF) stock prices for periods prior to the date the Company’s trading information was available. Management selected Charlotte’s Web Holdings, Inc. for it length of time as a publicly trading company and the similarities of the business and industry.

Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Based on historical experience of forfeitures, the Company estimated forfeitures at 0% for each of the six months ended December 31, 2021, and 2020, respectively.

XML

Income Taxes

6 Months Ended

Dec. 31, 2021

Income Taxes

Note 13. Income Taxes

Note 13. Income Taxes

The Company computed the year-to-date income tax provision by applying the estimated annual effective tax rate to the year-to-date pre-tax income and adjusted for discrete tax items in the period. The Company’s income tax expense was $26,162 and $235,033 for the three and six months ended December 31, 2021, and no expense or benefit for the three and six months ended December 31, 2020.

The income tax expense for the three and six months ended December 31, 2021, was primarily attributable to federal and, state income taxes and nondeductible expenses for an effective tax rate of approximately 29%. For the three and six months ended December 31, 2021, the difference between the U.S. statutory rate and the Company’s effective tax rate is due to the full valuation allowance on the Company’s deferred tax assets.

Future realization of the tax benefits of existing temporary differences and net operating loss carryforwards ultimately depends on the existence of sufficient taxable income within the carryforward period. The Company periodically evaluates the realizability of its net deferred tax assets based on all available evidence, both positive and negative. The Company also considered whether there was any currently available information about future years. The Company determined that it is more likely than not that the Company will have future taxable income to fully realize the Company’s deferred tax asset.

As of December 31, 2021, there was approximately $1,919,202 of losses available to reduce federal taxable income in future years and can be carried forward indefinitely.

XML

Risks and Uncertainties

6 Months Ended

Dec. 31, 2021

Risks and Uncertainties

Note 14. Risks and Uncertainties

Note 14. Risks and Uncertainties

There is substantial uncertainty and different interpretations among federal, state and local regulatory agencies, legislators, academics and businesses as to the scope of operation of Farm Bill-compliant hemp programs relative to the emerging regulation of cannabinoids. These different opinions include, but are not limited to, the regulation of cannabinoids by the U.S. Drug Enforcement Administration, or DEA, and/or the FDA and the extent to which manufacturers of products containing Farm Bill-compliant cultivators and processors may engage in interstate commerce. The uncertainties cannot be resolved without further federal, and perhaps even state-level, legislation, regulation or a definitive judicial interpretation of existing legislation and rules. If these uncertainties continue, they may have an adverse effect upon the introduction of our products in different markets.

In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, the Company has transition to a combination of work from home and social distancing operations and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues.

XML

Subsequent Events

6 Months Ended

Dec. 31, 2021

Subsequent Events

Note 15. Subsequent Events

Note 15. Subsequent Events

On January 31, 2022, the Company paid $515,188 to the VitaMedica sellers for the principal and interest on the six month note.

After December 31, 2021, the Company repurchased 103,750 shares of common stock for $453,118 or an average of $4.37 per common share.

XML

Acquisition (Tables)

6 Months Ended

Dec. 31, 2021

Acquisition

Schedule Of assets and liabilities of Infusionz

Tangible Assets	$	860,738
Intangible Assets		1,624,000
Goodwill		1,271,780
Liabilities Acquired		(199,929	)
Total Purchase Price	$	3,556,589

Tangible Assets	$	563,663
Intangible Assets		2,388,000
Goodwill		4,848,330
Liabilities Acquired		(1,099,993	)
Total Purchase Price	$	6,700,000

Schedule of pro forma

Pro Forma, Unaudited									Proforma
Three months ended December 31, 2020	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	4,164,894		$	936,582	$	367,001		$			$	5,468,477
Cost of sales	$	2,234,259		$	277,232	$	-		$			$	2,511,491
Operating expenses	$	2,173,930		$	377,153	$	1,273,688		$	236,000		$	4,060,771
Net income (loss)	$	102,520		$	15,831	$	(796,782	)	$	(236,000	)	$	(914,431	)
Basic income (loss) per common share	$	0.01		$	0.16	$	(1.20	)	$			$	(0.06	)
Weighted average shares outstanding		13,455,013			100,000		666,667						14,221,680
Pro Forma, Unaudited									Proforma
Six months ended December 31, 2021	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	19,116,535		$	384,391	$	732,519		$			$	20,233,445
Cost of sales	$	7,023,734		$	93,509	$	-		$			$	7,117,243
Operating expenses	$	11,539,658		$	255,286	$	1,348,035		$	166,917		$	13,309,896
Net income (loss)	$	576,544		$	35,596	$	(795,507	)	$	(166,917	)	$	350,284	)
Basic income (loss) per common share	$	0.04		$	0.36	$	(1.19	)	$			$	(0.02	)
Weighted average shares outstanding		15,915,154			100,000		666,667						16,681,821
Pro Forma, Unaudited									Proforma
Six months ended December 31, 2020	Grove, Inc.			VitaMedica		Interactive			Adjustments			Proforma
Net sales	$	7,102,336		$	1,810,872	$	1,329,523		$			$	10,242,730
Cost of sales	$	3,853,467		$	522,962	$	-		$			$	4,376,429
Operating expenses	$	4,252,250		$	684,598	$	1,816,464		$	472,000		$	7,225,312
Net income (loss)	$	(706,553	)	$	90,527	$	(376,987	)	$	(472,000	)	$	(1,465,013	)
Basic income (loss) per common share	$	(0.06	)	$	0.91	$			$			$	(0.12	)
Weighted average shares outstanding		11,830,013			100,000		666,667						12,596,680

XML

Inventory (Tables)

6 Months Ended

Dec. 31, 2021

Inventory

Schedule Of inventory

	December 31, 2021		June 30, 2021
Raw materials	$	2,681,195	$	1,680,471
Finished goods		1,000,233		414,481
	$	3,681,428	$	2,094,952

XML

Property and Equipment (Tables)

6 Months Ended

Dec. 31, 2021

Property and Equipment

Schedule Of Property and Equipment

	December 31, 2021			June 30, 2021
Furniture and fixtures	$	23,385		$	20,173
Computer equipment		113,182			62,430
Manufacturing equipment		1,834,999			1,867,509
Leasehold improvements		1,804,238			764,225
Building		4,060,004			-
Vehicles		98,859			98,859
Property and equipment, gross		7,934,667			2,813,196
Less accumulated depreciation		(762,569	)		(515,990	)
		7,172,098			2,297,206
Deposits on equipment		268,234			535,194
Property and equipment, net	$	7,440,332		$	2,832,400

XML

Goodwill and Intangible Assets (Tables)

6 Months Ended

Dec. 31, 2021

Goodwill and Intangible Assets

Schedule in activity in goodwill

Goodwill as of June 30, 2020	$	493,095
Acquisition of Infusionz		1,920,718
Goodwill as of June 30, 2021	$	2,413,813
Acquisition of VitaMedica		1,271,780
Acquisition of Interactive Offers		4,848,330
Goodwill as of December 31, 2021	$	8,533,923

Schedule Of Intangible Assets

	Cost		Accumulated Amortization		Net Book Value
Customer relationships	$	4,187,348	$	1,291,057	$	2,896,291
Trade name		1,175,305		378,177		797,128
Non-compete agreements		176,592		74,110		102,482
Intellectual property		1,470,000		76,667		1,393,333
	$	7,009,245	$	1,820,011	$	5,189,234

	Cost		Accumulated Amortization		Net Book Value
Customer relationships	$	2,075,347	$	843,636	$	1,231,711
Trade name		845,305		270,147		575,158
Non-compete agreements		76,592		38,295		38,297
	$	2,997,244	$	1,152,078	$	1,845,166

Schedule Of Future amortization of intangible assets

Future amortization of intangible assets are as follows:
June 30, 2022	$	835,096
June 30, 2023		1,606,913
June 30, 2024		1,273,475
June 30, 2025		959,750
June 30, 2026		432,000
Thereafter		82,000
	$	5,189,234

XML

Prepaid Expense and Other Current Assets (Tables)

6 Months Ended

Dec. 31, 2021

Schedule Of Prepaid Expense and Other Assets

	December 31, 2021		June 30, 2021
Insurance	$	113,541	$	100,307
Prepayment to vendors		87,662		118,283
Deposits on services		9,690		3,225
Prepaid monthly rent		77,999		66,551
Subscriptions and services being amortized over the service period		170,838		-
Other deposits		113,628		97,892
Total	$	573,358	$	386,258

XML

Operating Leases (Tables)

6 Months Ended

Dec. 31, 2021

Operating Leases

Schedule Of undiscounted future minimum lease payments

2022	136,937
2023	264,183
2024	245,697
2025	36,564
Total undiscounted future minimum lease payments	683,381
Less: Imputed interest	(39,724	)
Present value of operating lease obligation	643,657

Schedule Of weighted average lease term and weighted average discount rate

Weighted average remaining lease term	31 Months
Weighted average incremental borrowing rate		5.0	%

Schedule Of Operating lease cost

	Three Months Ended December 31, 2021		Six Months Ended December 31, 2021
Operating lease cost:
Operating lease cost	$	48,771	$	99,285
Amortization of ROU assets	$	40,845	$	87,406
Interest expense		8,099		11,880
Total lease cost	$	97,715	$	198,571

XML

Accrued Liabilities (Tables)

6 Months Ended

Dec. 31, 2021

Accrued Liabilities

Schedule of accrued liabilities

	December 31, 2021		June 30, 2021
Accrued expenses for loyalty program	$	61,410	$	24,768
Accrued interest		24,986		9,817
Accrued federal and state tax		291,030		120,776
Accrued expenses on credit cards		358,275		111,700
Other accrued liabilities		137,884		28,960
	$	873,585	$	296,021

XML

Convertible Promissory Notes and Notes Payable (Tables)

6 Months Ended

Dec. 31, 2021

Convertible Promissory Notes and Notes Payable

Schedule Convertible Promissory Notes and Notes Payable

	Maturity Date	December 31, 2021
6% $500,000 Note Payable	January 31, 2022	$	500,000
6% $500,000 Note Payable, convertible to common shares at $5.00 per share	August 1, 2022		500,000
5% $33,967 Note Payable	November 7, 2026		32,963
Total notes payable			1,032,963
Less current portion of notes payable			1,006,197
Notes payable, net of current portion		$	26,766

Schedule of future payment

Future payments on notes payable are as follows:
For the year ended June 30:
2022	$	503,061
2023		506,350
2024		6,668
2025		7,001
2026		7,351
Thereafter		2,532
	$	1,032,963

XML

Stock Based Compensation (Tables)

6 Months Ended

Dec. 31, 2021

Stock Based Compensation

Schedule of stock option activity

			Weighted		Average
			Average		Remaining		Aggregated
	Options		Exercise		Contractual		Intrinsic
	Outstanding		Price		Life (Years)		Value
Outstanding at June 30, 2021		2,088,333	$	1.55		7.49	$	9,689,865
Granted		1,900,000		4.18		10		-
Options outstanding at December 31, 2021		3,988,333	$	2.79		8.21	$	4,897,610
Options exercisable at December 31, 2021 (vested)		2,038,829		2.10		7.74		3,992,496

Schedule Of value Of Each Grant

	December 31, 2021
Dividend rate		-
Risk free interest rate		0.69	%
Expected term		5
Expected volatility		69	%
Grant date stock price	$	4.18

XML

Acquisition (Details) - VitaMedica [Member]	Dec. 31, 2021 USD ($)
Tangible Assets	$ 860,738
Intangible Assets	1,624,000
Goodwill	1,271,780
Liabilities Acquired	199,929
Total Purchase Price	$ 3,556,589

XML

Acquisition (Details 1) - Interactive Offers, LLC [Member]	Dec. 31, 2021 USD ($)
Tangible Assets	$ 563,663
Intangible Assets	2,388,000
Goodwill	4,848,330
Liabilities Acquired	1,099,993
Total Purchase Price	$ 6,700,000

XML

Acquisition (Details 2) - USD ($)	3 Months Ended				6 Months Ended
	Dec. 31, 2021	Sep. 30, 2021	Dec. 31, 2020	Sep. 30, 2020	Dec. 31, 2021	Dec. 31, 2020
Cost of sales	$ 3,956,358		$ 2,234,259		$ 7,023,734	$ 3,853,467
Operating expenses	6,592,823		2,173,930		11,539,658	4,252,250
Net income (loss)	$ 64,833	$ 511,711	$ 102,520	$ (809,073)	$ 576,544	$ (706,553)
Basic income (loss) per common share	$ 0.00		$ 0.01		$ 0.04	$ (0.06)
Weighted average shares outstanding	17,685,717		13,455,013		17,453,141	11,830,013
VitaMedica [Member]
Net sales			$ 963,582		$ 384,391	$ 1,810,872
Cost of sales			277,232		93,509	522,962
Operating expenses			377,153		255,286	684,598
Net income (loss)	$ (78,288)		$ 15,831		$ 35,596	$ 90,527
Basic income (loss) per common share			$ 0.16		$ 0.36	$ 0.91
Weighted average shares outstanding			100,000		100,000	100,000
Interactive Offers, LLC [Member]
Net sales			$ 367,001		$ 732,519	$ 1,329,523
Cost of sales			0			0
Operating expenses			1,273,688		1,348,035	1,816,464
Net income (loss)			$ (796,782)		$ 97,300	$ (376,987)
Basic income (loss) per common share			$ (1.20)		$ (1.19)
Weighted average shares outstanding			666,667		666,667	666,667
Grove Inc [Member]
Net sales			$ 4,164,894		$ 19,116,535	$ 7,102,336
Cost of sales			2,234,259		7,023,734	3,853,467
Operating expenses			2,173,930		11,539,658	4,252,250
Net income (loss)			$ 102,520		$ 576,544	$ (706,553)
Basic income (loss) per common share			$ 0.01		$ 0.04	$ (0.06)
Weighted average shares outstanding			13,455,013		15,915,154	11,830,013
Proforma Adjustments [Member]
Operating expenses			$ 236,000		$ 166,917	$ 472,000
Net income (loss)	$ (103,250)		(236,000)		(166,917)	(472,000)
Proforma [Member]
Net sales			5,468,477		20,233,445	10,242,730
Cost of sales			2,511,491		7,117,243	4,376,429
Operating expenses			4,060,771		13,309,896	7,225,312
Net income (loss)			$ (914,431)		$ (350,284)	$ (1,465,013)
Basic income (loss) per common share			$ (0.06)		$ (0.02)	$ (0.12)
Weighted average shares outstanding			14,221,680		16,681,821	12,596,680

XML

Acquisition (Details Narrative) - USD ($)	1 Months Ended	2 Months Ended	3 Months Ended				6 Months Ended		12 Months Ended
	Aug. 05, 2021	Sep. 30, 2021	Dec. 31, 2021	Sep. 30, 2021	Dec. 31, 2020	Sep. 30, 2020	Dec. 31, 2021	Dec. 31, 2020	Jun. 30, 2020	Jun. 30, 2021
Acquisition payable			$ 600,000				$ 600,000			$ 1,764,876
Common stock issued during period for acquisition value							175,000
Revenues			10,666,781		$ 4,164,894		19,116,535	$ 7,102,336
Net income (loss)			64,833	$ 511,711	102,520	$ (809,073)	576,544	(706,553)
Amortized of intangible assets			417,549		181,714		667,932	363,428
Proforma Adjustments [Member]
Net income (loss)			(103,250)		(236,000)		(166,917)	(472,000)
Amortized of intangible assets			103,250		132,750		206,500	265,500
Amortization expense annually							413,000
Amortization expense monthly			$ 132,750				$ 34,417
Minimum [Member] | Customer lists [Member]
Estimated useful lives							five
Maximum [Member] | Customer lists [Member]
Estimated useful lives							ten years
FinderFee [Member]
Common stock issued during period for acquisition value							$ 33,740
Cash payment							$ 70,000
Common stock per share			$ 4.82				$ 4.82
Common stock issued during period for acquisition							7,000
Finder's fee							$ 103,740
VitaMedica [Member]
Common stock issued during period for acquisition value							482,000
Revenues		$ 881,573	$ 1,296,404				2,177,977		$ 413,000
Net income (loss)			(78,288)		15,831		35,596	90,527
Amortized of intangible assets		$ 103,250	$ 413,000				$ 172,085
Cash payment	$ 2,000,000
Shares of Common stock							100,000
Convertible per share			$ 5.0				$ 5.0
Proceeds from repayment of loans to purchase common stock							$ 500,000
Original principal amount			$ 500,000				$ 500,000
Common stock issued during period for acquisition							100,000
Amortization expense annually							$ 413,000
Amortization expense monthly							34,417
Purchase method of accounting [Member]
Acquisition payable			$ 74,589				74,589
Total estimated fair value							3,556,589
Cash payment							$ 2,000,000
Shares of Common stock							100,000
Common stock per share			$ 4.82				$ 4.82
Purchase price sale of shares			100,000				100,000
Proceeds from issuance of common stock							$ 482,000
Convertible per share			$ 5.00				$ 5.00
Proceeds from repayment of loans to purchase common stock							$ 500,000
Original principal amount			$ 500,000				500,000
Interactive Offers, LLC [Member]
Common stock issued during period for acquisition value							666,667
Revenues							853,017
Net income (loss)					$ (796,782)		97,300	$ (376,987)
Amortized of intangible assets			531,000				132,750
Cash payment							$ 2,100,000
Shares of Common stock							666,667
Proceeds from issuance of common stock							$ 4,000,000
Common stock issued during period for acquisition							4,000,000
Amortization expense annually							$ 531,000
Amortization expense monthly							44,250
Asset purchase price			$ 6,700,000				6,700,000
Earnout payment							$ 600,000

XML

Inventory (Details) - USD ($)	Dec. 31, 2021	Jun. 30, 2021
Inventory
Raw materials	$ 2,681,195	$ 1,680,471
Finished goods	1,000,233	414,481
Total	$ 3,681,428	$ 2,094,952

XML

Inventory (Details Narrative) - USD ($)	3 Months Ended		6 Months Ended
	Dec. 31, 2021	Dec. 31, 2020	Dec. 31, 2021	Dec. 31, 2020
Inventory
Inventory write-offs	$ 140,000	$ 156,844	$ 90,000	$ 156,844

XML

Property and Equipment (Details) - USD ($)	Dec. 31, 2021	Jun. 30, 2021
Property and equipment, gross	$ 7,934,667	$ 2,813,196
Less accumulated depreciation	(762,569)	(515,990)
Total	7,172,098	2,297,206
Deposits on equipment	268,234	535,194
Property and equipment, net	7,440,332	2,832,400
Furniture and Fixtures [Member]
Property and equipment, net	23,385	20,173
Computer equipment [Member]
Property and equipment, net	113,182	62,430
Manufacturing equipment [Member]
Property and equipment, net	1,834,999	1,867,509
Leasehold improvements [Member]
Property and equipment, net	1,804,238	764,225
Vehicles [Member]
Property and equipment, net	98,859	98,859
Building [Member]
Property and equipment, net	$ 4,060,004	$ 0

XML

Property and Equipment (Details Narrative) - USD ($)	3 Months Ended		6 Months Ended
	Dec. 31, 2021	Dec. 31, 2020	Dec. 31, 2021	Dec. 31, 2020
Depreciation expense	$ 131,225	$ 69,786	$ 246,579	$ 139,815
Cash proceeds from sale of equipment			0	64,000
Loss on sale of equipment			$ 0	6,292
Manufacturing equipment [Member]
Cash proceeds from sale of equipment		64,000		64,000
Carrying value of equipment		70,292		70,292
Loss on sale of equipment		$ 6,292		$ 6,292

XML

Goodwill and Intangible Assets (Details) - USD ($)	6 Months Ended	12 Months Ended
	Dec. 31, 2021	Jun. 30, 2020
Goodwill and Intangible Assets
Goodwill, beginning balance	$ 2,413,813	$ 493,095
Acquisition of infusionz		$ 1,920,718
Acquisition of Interactive Offers	4,848,330
Acquisition of VitaMedicas	1,271,780
Goodwill, ending balance	$ 8,533,923

XML

Goodwill and Intangible Assets (Details 1) - USD ($)	6 Months Ended	12 Months Ended
	Dec. 31, 2021	Jun. 30, 2021
Total [Member]
Cost	$ 7,009,245	$ 2,997,244
Accumulated Amortization	1,820,011	1,152,078
Net Book Value	5,189,234	1,845,166
Non Compete Agreements [Member]
Cost	176,592
Accumulated Amortization	74,110
Net Book Value	102,482
Trade Name [Member]
Cost	1,175,305	845,305
Accumulated Amortization	378,177	270,147
Net Book Value	797,128	575,158
Customer Relationships [Member]
Cost	4,187,348	2,075,347
Accumulated Amortization	1,291,057	843,636
Net Book Value	2,896,291	$ 1,231,711
Intellectual Property [Member]
Cost	1,470,000
Accumulated Amortization	76,667
Net Book Value	$ 1,393,333

XML

Goodwill and Intangible Assets (Details 2)	Dec. 31, 2021 USD ($)
Goodwill and Intangible Assets
June 30, 2022	$ 503,061
June 30, 2023	1,606,913
June 30, 2024	1,273,475
June 30, 2025	7,001
June 30, 2026	432,000
Thereafter	82,000
Finite-Lived Intangible Assets, Net	$ 5,189,234

XML

Goodwill and Intangible Assets (Details Narrative) - USD ($)	3 Months Ended		6 Months Ended
	Dec. 31, 2021	Dec. 31, 2020	Dec. 31, 2021	Dec. 31, 2020
Amortization of intangible assets	$ 417,549	$ 181,714	$ 667,932	$ 363,428
Trade Name [Member]
Intangible assets, amortization period			5 years
Customer lists [Member]
Intangible assets, amortization period			4 years
Employee contracts [Member]
Intangible assets, amortization period			2 years

XML

Prepaid Expense and Other Current Assets (Details) - USD ($)	Dec. 31, 2021	Jun. 30, 2021
Prepaid expenses and other assets	$ 573,358	$ 386,258
Insurance [Member]
Prepaid expenses and other assets	113,541	100,307
Prepayment to vendors [Member]
Prepaid expenses and other assets	87,662	118,283
Deposit on services [Member]
Prepaid expenses and other assets	9,690	3,225
Prepaid monthly rent [Member]
Prepaid expenses and other assets	77,999	66,551
Subscriptions and services being amortized over the service period [Member]
Prepaid expenses and other assets	170,838	0
Other deposits [Member]
Prepaid expenses and other assets	$ 113,628	$ 97,892

XML

Operating Leases (Details)	Dec. 31, 2021 USD ($)
Operating Leases
2022	$ 136,937
2023	264,183
2024	245,697
2025	36,564
Total undiscounted future minimum lease payments	683,381
Less: Imputed interest	(39,724)
Present value of operating lease obligation	$ 643,657

XML

Operating Leases (Details 1)	6 Months Ended
	Dec. 31, 2021
Operating Leases
Weighted average remaining lease term	31 years
Weighted average incremental borrowing rate	5.00%

XML

Operating Leases (Details 2) - USD ($)	3 Months Ended	6 Months Ended
	Dec. 31, 2021	Dec. 31, 2021
Operating Leases
Operating lease cost	$ 48,771	$ 99,285
Amortization of ROU assets	40,845	87,406
Interest expense	8,099	11,880
Total lease cost	$ 97,715	$ 198,571

XML

Operating Leases (Details Narrative)	6 Months Ended
	Dec. 31, 2021 USD ($)
Operating Leases
Lease expense	$ 295,305
Lease term	3 years
Description of operating lease	warehouses and office equipment that have remaining lease terms of 1 year to 3 years

XML

Accrued Liabilities (Details) - USD ($)	Dec. 31, 2021	Jun. 30, 2021
Accrued Liabilities (Details)
Accrued expenses for loyalty program	$ 61,410	$ 24,768
Accrued interest	24,986	9,817
Accrued federal and state tax	291,030	120,776
Accrued expenses on credit cards	358,275	111,700
Other accrued liabilities	137,884	28,960
Accrued liabilities	$ 873,585	$ 296,021

XML

Convertible Promissory Notes and Notes Payable (Details) - USD ($)	6 Months Ended
	Dec. 31, 2021	Jun. 30, 2021
Total notes payable	$ 1,032,963
Less current portion of notes payable	1,006,197	$ 447,100
Notes payable, less current portion	26,766	$ 0
6% $50,0000 Note Payable [Member]
Total notes payable	$ 500,000
Maturity Date	Jan. 31, 2022
6% $500,000 Note Payable [Member]
Total notes payable	$ 500,000
Maturity Date	Aug. 01, 2022
Notes Payable Three [Member]
Total notes payable	$ 32,963
Maturity Date	Nov. 07, 2026

XML

Convertible Promissory Notes and Notes Payable (Details 1)	Dec. 31, 2021 USD ($)
Related Party Transactions
June 30, 2022	$ 503,061
June 30, 2023	1,606,913
June 30, 2024	1,273,475
June 30, 2025	7,001
June 30, 2026	432,000
Thereafter	82,000
Future payments, notes payable	$ 1,032,963

XML

Convertible Promissory Notes and Notes Payable (Details Narrative) - USD ($)	1 Months Ended	6 Months Ended
	Jan. 31, 2022	Dec. 31, 2021	Dec. 31, 2020
Proceeds from related party		$ 0	$ 750,000
Note Agreement [Member]
Interest rate	6.00%	6.00%
Proceeds from related party	$ 500,000	$ 500,000
Conversion price		$ 5.00
Maturity date	Jan. 31, 2022	Aug. 01, 2022

XML

Related Party Transactions (Details Narrative)	6 Months Ended
	Dec. 31, 2020 USD ($)
Related Party Transactions
Repayment of note payable	$ 12,000

XML

Equity Transactions (Details Narrative) - USD ($)			3 Months Ended			6 Months Ended
	Feb. 02, 2021	Jul. 02, 2020	Sep. 30, 2021	Dec. 31, 2020	Sep. 30, 2020	Dec. 31, 2021	Dec. 31, 2020	Jun. 30, 2021	Jul. 01, 2020	Jun. 30, 2020
Common stock issued during period for consulting services, shares						35,000
Common stock issued during period for acquisition value						$ 175,000
Common stock shares issued				83,334			83,334
Gross proceeds from sale of stocks	$ 50,000
Common stock shares authorized						100,000,000		100,000,000		100,000,000
Common stock shares par value						$ 0.001				$ 0.001
Common stock shares outstanding						16,378,006		15,262,394		15,262,394
Preferred stock shares issued						500,000		500,000		500,000
Preferred stock shares authorized						100,000,000		100,000,000		1,000,000
Preferred stock shares authorized, par value						$ 0.001		$ 0.001		$ 0.001
Issuance of common stock for acquisition of Infusionz, amount			$ 1,764,876	$ 155,125	$ 340,000
Board of Directors [Member]
Preferred stock shares issued						500,000
Preferred stock shares authorized						1,000,000
Preferred stock shares authorized, par value						$ 0.001
Convertible Preferred Stock [Member]
Preferred stock convertible into shares of common stock ratio	The preferred stock is convertible into the Company’s common stock at a ratio of 1.8 shares of preferred stock for a single share of the Company’s common stock at the holder’s option, has preferential liquidation rights and the preferred stock shall vote together
Interactive Offers, LLC [Member]
Common stock issued during period for acquisition value						$ 666,667
Common stock issued during period for acquisition						4,000,000
Infusionz [Member] | Common Stocks [Member]
Common stock issued during period for acquisition value						$ 1,764,876
Common stock issued during period for acquisition						306,945
Issuance of common stock for acquisition of Infusionz, shares							323,612
Issuance of common stock for acquisition of Infusionz, amount							$ 495,125
VitaMedica [Member]
Common stock issued during period for acquisition value						$ 482,000
Common stock issued during period for acquisition						100,000
FinderFee [Member]
Common stock issued during period for acquisition value						$ 33,740
Common stock issued during period for acquisition						7,000
Trunano Labs, Inc. Common Stock [Member] | July 1, 2020 [Member]
Common stock issued during period for acquisition value						$ 127,500
Common stock shares issued						270,270			7,261,261
Common stock shares authorized						5,770,270			10,000,000
Common stock shares par value									$ 0.001
Common stock shares outstanding									7,261,261
Minority interest						$ 1,277,778
Convertion of shares into common stocks noncontrolling shareholders		1,761,261				1,761,261
Outstanding stock conversion		1,277,778				1,277,778
Common stock, percentage of outstanding shares		10.80%				10.80%
Cash proceeds						$ 300,000

XML

Stock Based Compensation (Details) - Stock Option [Member]	6 Months Ended
	Dec. 31, 2021 USD ($) $ / shares shares
Beginning balance, outstanding	2,088,333
Granted	1,900,000
Exercised	0
Ending balance, outstanding	3,988,333
Stock options, exercisable	2,038,829
Weighted average exercise price, beginning balance | $ / shares	$ 1.55
Weighted average exercise price, granted | $ / shares	4.18
Weighted average exercise price, ending balance | $ / shares	2.79
Weighted average exercise price, exercisable | $ / shares	$ 2.10
Weighted average remaining contractual life, beginning balance	7 years 5 months 26 days
Weighted average remaining contractual life, granted	10 years
Weighted average remaining contractual life, ending balance	8 years 2 months 15 days
Weighted average remaining contractual life, exercisable	7 years 8 months 26 days
Aggregate intrinsic value beginning | $	$ 9,689,865
Aggregate intrinsic value ending | $	4,897,610
Aggregate intrinsic value Exercisable | $	$ 3,992,496

XML

Stock Based Compensation (Details 1)	6 Months Ended
	Dec. 31, 2021 $ / shares
Stock Based Compensation
Dividend rate	0.00%
Rrisk-free interest rate	0.69%
Average expected life-years	5 years
Expected volatility	69.00%
Grant date stock price	$ 4.18

XML

Stock Based Compensation (Details Narrative) - USD ($)		3 Months Ended		6 Months Ended
	Feb. 08, 2021	Dec. 31, 2021	Dec. 31, 2020	Dec. 31, 2021	Dec. 31, 2020
Stock based compensation expense				$ 1,270,553	$ 227,317
Stock Option [Member]
Estimated forfeitured		0.00%	0.00%
Grant date	10 years
Stock based compensation expense		$ 677,455	$ 134,125	1,270,553	$ 227,318
Unrecognized compensation expense		$ 3,943,664		$ 3,943,664
Vesting period		2 years

XML

Income Taxes (Details Narrative) - USD ($)	3 Months Ended		6 Months Ended
	Dec. 31, 2021	Dec. 31, 2020	Dec. 31, 2021	Dec. 31, 2020
Accrued Liabilities (Details)
Income tax expense	$ 26,162	$ 0	$ 235,033	$ 0
Interest rate			29.00%
Operating loss carryforwards	$ 1,919,202		$ 1,919,202

XML

Subsequent Events (Details Narrative) - USD ($)	Jan. 31, 2022	Dec. 31, 2021	Jun. 30, 2021
Purchase price for sale of common stock		$ 103,750
Purchase price for sale of common stock, amount		$ 453,118
Common stock , per share		$ 0.001	$ 0.001
Subsequent Event [Member]
Company paid	$ 515,188