10-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-K

(Mark One)

☒ ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2023

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: 033-33263

JACKSAM CORPORATION

(Exact name of Company as specified in its charter)

Nevada	46-3566284
(State or Other Jurisdiction of	(I.R.S. Employer
Incorporation or Organization)	Identification No.)

3100 Airway Avenue Suite 138
Costa Mesa, CA	92626
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s telephone number, including area code: (800) 605-3580

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class	Trading Symbol	Name of Each Exchange on Which Registered
Common Stock, par value $0.001 per share	JKSM

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

Indicate by check mark if the Company is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐   No ☒

Indicate by check mark if the Company is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐   No ☒

Indicate by check mark whether the Company (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 Company 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 Company is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

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 has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

Indicate by check mark whether the Company is a shell company (as defined in Rule 12b-2 of the Act): Yes ☐ No ☒

As of June 30, 2023, the last business day of the Registrant’s most recently completed second fiscal quarter, the aggregate market value of common shares held by non-affiliates of the Registrant computed by reference to the closing price of $0.03 per common share on June 30, 2023 was approximately $2.42 million.

As of April 15, 2024, there were 94,663,320 shares of company’s common stock, par value $0.001 per share, outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Not applicable.

Jacksam Corporation

Form 10-K

For the Fiscal Year Ended December 31, 2023

TABLE OF CONTENTS

PART I
Item 1.	Business	4
Item 1A.	Risk Factors	8
Item 1B.	Unresolved Staff Comments	8
Item1C.	Cybersecurity	8
Item 2.	Properties	8
Item 3.	Legal Proceedings	8
Item 4.	Mine Safety Disclosures	8
PART II
Item 5.	Market for Company’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities	9
Item 6.	Selected Financial Data	9
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	9
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk	17
Item 8.	Financial Statements and Supplementary Data	F-1
Item 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure	19
Item 9A.	Controls and Procedures	19
Item 9B.	Other Information	19
PART III
Item 10.	Directors, Executive Officers and Corporate Governance	20
Item 11.	Executive Compensation	21
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters	23
Item 13.	Certain Relationships and Related Transactions, and Director Independence	23
Item 14.	Principal Accountant Fees and Services	24
PART IV
Item 15.	Exhibits and Financial Statement Schedules	25
Item 16.	Form 10-K Summary	25

2

 Forward-Looking Statements

For purposes of this report, unless otherwise indicated or the context otherwise requires, all references herein to “Jacksam Corporation”, “the Company”, “we”, “us”, and “our”, refer to Jacksam Corporation, a Nevada corporation.

Forward-Looking Statements

This Annual Report on Form 10-K, or this Report, contains forward-looking statements. Any and all statements contained in this Report that are not statements of historical fact may be deemed forward-looking statements. Terms such as “may”, “might”, “would”, “should”, “could”, “project”, “estimate”, “pro-forma”, “predict”, “potential”, “strategy”, “anticipate”, “attempt”, “develop”, “plan”, “help”, “believe”, “continue”, “intend”, “expect”, “future”, and terms of similar import (including the negative of any of the foregoing) may be intended to identify forward-looking statements. However, not all forward-looking statements may contain one or more of these identifying terms. Forward-looking statements in this Report may include, without limitation, statements regarding (i) the plans and objectives of management for future operations, including plans or objectives relating to the development of our cartridge filling machines, cartridge capping machines, pre-roll & cone filling machine, and cartridges, (ii) a projection of income (including income/loss), earnings (including earnings/loss) per share, capital expenditures, dividends, capital structure or other financial items, (iii) our future financial performance, including any such statement contained in a discussion and analysis of financial condition by management or in the results of operations included pursuant to the rules and regulations of the Securities and Exchange Commission, or the SEC, and (iv) the assumptions underlying or relating to any statement described in points (i), (ii) or (iii) above.

The forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon our current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which we have no control over. Actual results and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements as a result of these risks and uncertainties. Factors that may influence or contribute to the inaccuracy of the forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation:

· market acceptance of our key products, primarily our 710 Shark cartridge filling machine, 710 Captain cartridge capping machine, PreRoll-ER pre-roll & cone filling machine, and cartridges;

· U.S. Federal and foreign regulation of cannabis laws;

· litigation by States affected by cannabis legalization;

· our customers’ ability to access the services of banks;

· competition from existing technologies or products, or new technologies and products that may emerge;

· the implementation of our business model and strategic plans for our business;

· estimates of our future revenue, expenses, capital requirements and our need for additional financing;

· our financial performance;

· inventory supply of our machines and cartridges made in China, subject to the impact of the COVID-19;

· developments relating to our competitors; and

· other risks and uncertainties, including those listed under the section titled “Risk Factors.”

3

PART I

Item 1. Business

Company and Product Overview

Jacksam Corporation dba Convectium is a technology company focused on developing and commercializing products of vaporizer cartridge filling & capping, pre-roll filling, and automation systems. We service the medical and recreational cannabis, hemp, and CBD segments of the larger e-cigarette, vaporizer, and pre-roll markets. Our product line primarily consists of the 710 Shark cartridge filling machine, the 710 Captain cartridge capping machine, the “PreRoll-ER” automated pre-roll & cone filling machine, and cartridges.

Our 710 Shark cartridge filling machine is now on its eighth version. The 710 Shark has pneumatic motor system, oil heating mechanics, and automation software system. It can inject oil into various cartridges (glass, plastic and PODS), while also having the capability to fill bottles and other form factors. It can fill 100 traditional cartridges in approximately 60 seconds. The 710 Shark is currently produced in China and can be upgraded in our California facility to an UL Certification version. UL stands for Underwriter Laboratories, a third party product safety certification company in the U.S.

Our 710 Captain cartridge capping machine is designed to affix caps to the cartridges filled by our 710 Shark filling machines and matches their production capacity of 100 cartridges in approximately 30 seconds. It is pneumatically operated.

In 2019, we entered into a strategic partnership with Jupiter Research, a subsidiary of TILT Holdings. This partnership enabled our company to distribute Jupiter Research’s C-Cell cartridges and enabled Jupiter Research to distribute our filling and capping machines under a profit-sharing agreement.

In 2019, as the first company in our industry, we introduced a pre-racked tray solution to the market. Our customers will receive boxes of trays preloaded with empty cartridges. Using our automated machines, our customers can finish filling and capping 100 cartridges in less than 2 minutes. As the last step, our customers made new orders, and boxed of pre-racked cartridges will be delivered to their facilities. Customers using our pre-racked tray solution together with our automated capping and filling machines can save significant production time and labor cost, compared to using the traditional hand filling method or using our competitors’ machines.

In 2020, we entered into a strategic partnership with 14th Round Inc, a California based leading cartridge company specialized in high-end and customizable cartridges. The partnership highlights the sales force collaboration, equipment R&D collaboration, and marketing collaborations.

In 2020, we also introduced the PreRoll-Er pre-roll filling machine to the U.S. market. The PreRoll-ER is the result of 30 months of research and development. Capable of replacing the work of 10-15 employees, the PreRoll-ER can produce up to 900 cones per hour. The machine has a highly sophisticated system of tamping, twisting, weighing and cutting the cones to a precise and uniform specification. It is manufactured in Montreal, Canada and is one of the leading automated pre-roll machines in the marketplace.

Our customers are primarily businesses operating in jurisdictions that have some form of cannabis legalization. These businesses include, but not limited to, medical and recreational cannabis multi-state operators (MSOs), dispensaries, large and small-scale processors, growers, and distributors. We expect continued growth as we take measures to invest in our intellectual property. We utilize our direct sales force, our strategic partners’ sales force, independent sales representatives, our website, and a wide range of referral network to sell our products.

Our marketing efforts include attending industry trade shows and advertising on social media, industry magazines, and other regional events where both B2B and B2C opportunities exist. We plan to expand our marketing efforts to new jurisdictions as they pass medical and recreational cannabis-use laws.

4

Corporate History and Background

The Company was originally incorporated under the laws of the State of Nevada on September 21, 1989, under the name of Fulton Ventures, Inc. On September 19, 2002, management at that time changed the name of Fulton Ventures, Inc. to Asia Premium Television Group, Inc. On November 16, 2009, management at that time changed the name of Asia Premium Television Group, Inc. to China Grand Resorts, Inc. to reflect their new business efforts more accurately. Commencing in 2002, management at that time acquired and sold a series of subsidiary entities that were incorporated in various foreign jurisdictions, including the People’s Republic of China, or PRC, Macau, Hong Kong and the British Virgin Islands. From 2002 to 2009, these subsidiaries engaged in a variety of businesses, including, principally, marketing, brand management, advertising, media planning, public relations and direct marketing services to clients in the PRC.

Management at that time discontinued filing periodic reports under the Exchange Act, after it filed a quarterly report on Form 10-Q for the period ended June 30, 2014 (the “June 2014 10-Q”) on August 14, 2014. As reported in the Company’s annual report on Form 10-K for the year ended September 20, 2013 (the last periodic audited report filed under the Exchange Act, with which the Company furnished audited financial statements) and the June 2014 10-Q, management at that time engaged the Company, through its subsidiaries, in the provision of mobile phone based services in the PRC through Sun New Media Transaction Services Ltd., a Hong Kong corporation, and real estate investment in the PRC through Key Proper Holdings Limited, a British Virgin Islands corporation.

Since the filing of the June 2014 10-Q, current management is not aware of any contact between the Company and management at that time as of the filing of the June 2014 10-Q, nor does current management have any knowledge or information relating to the business operations conducted by the Company or its subsidiaries as of that date, other than as reported in the periodic reports filed with the SEC.

On April 4, 2016, Mr. Bryan Glass was appointed to serve as the custodian of the Company, which was under the name of China Grand Resorts, Inc. at that time, pursuant to an order of the District Court of Clark County, Nevada. During the course, Mr. Glass was issued 30 million shares of common stock and became the controlling owner of the Company. Current management does not have any records of the Company prior to Mr. Glass became the controlling owner of the Company in April 2016, other than the documents filed with or furnished to the SEC.

Jacksam was a company originally founded in August 2013, as a Delaware corporation, under the name of Jacksam Corporation. On September 14, 2018, current management entered into an Agreement and Plan of Merger and Reorganization (the “Merger”) that resulted in the acquisition of the operational business of Jacksam, by the Jacksam Acquisition Corp, or the Acquisition Sub, a corporation formed in the State of Nevada on September 11, 2018.

Prior to the Merger, the Company was a dormant company without any active operation and was a “shell company” as such term is defined in Exchange Act Rule 12b-2.

On November 5, 2018, current management merged Jacksam Acquisition Corp into the parent Company, China Grand Resorts, Inc, or the Company. In connection with the transaction, current management amended the articles of incorporation of the Company and changed its name from China Grand Resorts, Inc. to Jacksam Corporation dba Convectium.

Since the Merger, the Company has been operated under the control of current management and continued to operate the business of Jacksam Corporation, described herein, as our sole business.

Products Details

Our principal products include the 710 Shark cartridge filling machine, 710 Captain cartridge capping machine, PreRoll-ER pre-roll filling machine, and cartridges.

710 Shark Cartridge Filling Machine

5

Details:

· Up to 100 Cartridge or Disposable Fills in approximately 60 seconds

· 4-in-1 Filling: Plastic, Ceramic, and Stainless Cartridges or Disposables

· Dual Heated Injection System for the thickest of oils - temps up to 100C

· Size: 52”H x 24”W x 14.5”D

· Fill Range: 0.1ml - 3ml per cartridge with a 0.01ml resolution (x100)

· Weight: 115 lbs

710 Captain Cartridge Capping Machine

Details:

· Caps up to 100 of cartridges in approximately 30 seconds

· Built in air compressor; pneumatically operated

· No calibration required, plug & play

· Customizable per customer requirements

· Manual 2-step press process to properly align and lock mouthpieces in place

· 76”H X 26”D x 24.25”W

· UL Listed

· Weight: 275lbs

PreRoll-ER Pre-roll Filling Machine

Details:

· Production of up to 2,000 pre-rolls/hour

· Replace 15-20 persons per shift

· 1 operator for up to 5 machines

· 30 months of R&D. Patent pending technology

· Electrical: 220V, 1Ph, 3.3kWh

· UL/CSA approved

6

Cartridges and Pre-Racked Trays

We currently distribute C-Cell cartridges under a profit-sharing agreement with Jupiter Research and customizable cartridges under a profit-sharing agreement with 14^th Round Inc. Our cartridges are shipped directly to customers with the option to pre-racked them in customizable trays, which are under additional charge.

Our Business Strategy

Our overall goal is to become a leading technology company in the segment of the vaporizer cartridge filling & capping, pre-roll filling, and automation systems. We focus on serving the medical and recreational cannabis, hemp and CBD industries. We develop and commercialize products utilizing an open-source platform.

Our immediate term goals are:

· Create new products and maintain technology leadership. We intend to continue to develop increasing efficient and faster iterations of our filling and capping machines. Additionally, we intend to continue to develop and introduce new automation solutions to the market.

· Execute strategic partnership. We intend to focus on the plan and execution for the best utilization of the sales force and other resources of both parties of a strategic partnership.

· Increase our domestic and international presence. As more states and countries approve legalized cannabis use, we plan to hire additional sales personnel where appropriate to take advantage of the new markets. We also plan to continue to grow our distributor and affiliate networks to meet expected additional demand for our products.

Existing or Probable Governmental Regulation

Because cannabis remains illegal under U.S. federal law and our products are primarily purchased by providers of cannabis to consumers in those states that have legalized medical or recreational cannabis, a change in U.S. federal enforcement priorities could adversely affect our customers and our business.

Our products and business are not otherwise subject to material governmental regulation other than those laws and regulations of general application.

Market Competition

The automated cartridge filling and packaging industry in the cannabis, hemp and CBD marketplace is relatively nascent. We believe that we are the largest manufacturer of cannabis-focused filling machines, with an approximately 50% market share by units sold. Our automated filling machine is designed to fill 100 cartridges per minute. Most cartridge filling operations are still done by using the hand filling method at present, with a throughput rate of approximately 5 per minute. Hand-filling remains our largest competitor. We also believe we offer the highest efficient automated capping machine in the marketplace. Our automated capping machine is designed to cap 100 cartridges per minute, matching the production capability of our filling machines. Lastly, we believe we are the first company offering pre-roll automated filling machine and pre-racked tray solution to customers in the U.S. market.

The competition in the cannabis-focused filling machine market consists of a few players that are focused on regional markets and small growers. Our most direct competitors include Thompson-Duke in Oregon, ATG Pharma in Canada, Vape-Jet in Oregon, and Cooljarz in California. We estimate that none of these competitors appears to offer filling and capping machines that can match the production capability of our machines.

Additionally, there are a few manufacturers that manufacture and distribute machines directly from China, none of which appears to have gained significant market share.

Our most substantial competitive threat would be from the large tobacco e-cigarette manufacturers and the large medical equipment manufacturers, should either decide to enter the automated cartridge filling and packaging industry for cannabis, hemp and CBD products. Many of these companies possess substantially greater manufacturing, sales, marketing, research and development, and financial resources. As of the date of this report, however, none has entered the market, nor are we aware of any with immediate plans to do so. We believe the changing Federal and state laws that regulate the cannabis industry have an impact on the decisions of those larger manufacturers. Were any large tobacco or e-cigarette manufacturer or medical equipment manufacturer to enter the market, our business and prospects would be adversely affected.

Intellectual Property Rights

We currently have one U.S. patent filed with the United States Patent and Trademark Office (USPTO), number 16682977, issued on November 13, 2019 and valid for 20 years. We also have one Certificate of Design Patent from the People’s Republic of China, number ZL201630571863.4, issued on May 31, 2017 and valid for 10 years. We have not filed for any other patent, but continue to examine whether, and where, it may be advantageous for us to do so.

In addition, we also rely upon trade secrets, know-how, trademarks, copyright protection, and continuing technological opportunities to develop and maintain our competitive position. We have periodically monitored and continue to monitor the activities of our competitors and other third parties with respect to their use of our intellectual property. We require our employees, consultants, and third-party collaborators to execute confidentiality and invention assignment agreements upon commencing employment or consulting relationships with us.

7

Research and Development

Our research and development team was originally formed by Jacksam’s founder, Daniel Davis, and three employed engineers. The founder and three engineers separated from the Company.

Employees

Presently, we have seven full-time employees and hire consultants and outsourced service providers. Two employees are engaged in sales and business development, two employees are engaged in research and development and engineering, and three are engaged in business operations including project management, manufacturing, logistics, marketing, finance and accounting, and general management and administration.

Item 1A. Risk Factors

As a smaller reporting company, we are not required to include Risk Factors in our 10-K filing.

Item 1B. Unresolved Staff Comments

None.

Item 1C. Cybersecurity

Cybersecurity Risk Management and Strategy. We depend on software applications, information technology systems, computing infrastructure and cloud service providers to operate our business. These systems are managed, hosted, provided or used by third parties, to assist in conducting our business and which have their own cyber security measures in place. We implement generally applicable industry standards and best practices processes for the assessment, identification, and management of material risks from cybersecurity threats to our information technology systems. Our management team oversees our information security policies and procedures. Our maintains a cyber incident reporting and response process and provides management notifications based on the seriousness of any incident. Our information security policies and procedures are required to be reviewed on a regular basis.

We have not experienced a cybersecurity incident that resulted in a material adverse impact to our business or operations; however, there can be no guarantee that we will not experience such an incident in the future. If our security measures are breached and an unauthorized party obtains access to our proprietary business information, our information systems may be perceived as being unsecure, which could harm our business and reputation, and our proprietary business information could be misappropriated which could have an adverse effect on our business and results of operations."

Our Board of Directors oversees management’s processes for identifying and mitigating risks, including cybersecurity risks, to help align our risk exposure with our strategic objectives. The full Board retains oversight of cybersecurity because of its importance. In the event of an incident, we intend to follow our detailed incident response playbook, which outlines the steps to be followed from incident detection to mitigation, recovery, and notification, including notifying functional areas (e.g., legal), as well as senior leadership and the Board, as appropriate. We have implemented a governance structure and processes to assess, identify, manage, and report cybersecurity risk.

Item 2. Properties

At present, we do not hold any title to any real estate property. Our property is leased. We do not have any mortgages, liens or encumbrances against any such properties.

Lease

The Company has a single operating lease for an office and warehouse lease in Costa Mesa, California. The lease was signed on February 2, 2022, for a term beginning February 15, 2022 through February 28, 2025. The lease requires payments of $3,267 per month through the lease term, increasing by 4% each year, with an option to renew.

Item 3. Legal Proceedings

The Company has a pending lawsuit with one of its previous suppliers regarding defected cartridges. The Company is still evaluating the case and determining the impact of the case on the Company and as of the date of this Report the amount or range of possible losses is not reasonably estimable. From time to time, we may become involved in various lawsuits and legal proceedings that arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time and harm our business.

Item 4. Mine Safety Disclosures

Not applicable.

8

PART II

Item 5. Market for Company’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information

Our common stocks are traded on the Pink Tier of the OTC Markets Group, Inc. under the symbol “JKSM”. The following table sets forth the high and low sale prices for our common stock for each quarterly period within the two most recent fiscal years.

	2023				2022
	High		Low		High		Low
First Quarter ended March 31	$	0.01	$	0.01	$	0.08	$	0.02
Second Quarter ended June 30	$	0.01	$	0.02	$	0.05	$	0.02
Third Quarter ended September 30	$	0.01	$	0.01	$	0.04	$	0.02
Fourth Quarter ended December 31	$	0.01	$	0.03	$	0.02	$	0.01

Holders

As of December 31, 2023, we had 186 stockholders of record of our common stock.

Dividend Policy

We have not previously declared nor paid any cash dividend on any share of our common stock, nor have we determined to pay dividends on such shares in the foreseeable future. We currently intend to retain future earnings, if any, to finance the expansion of our business plan and objectives. The permissibility to pay dividends on our shares is restricted by Section 78.288 of the Nevada Revised Statutes, which provides that a company may not issue a dividend if the result of such dividend would be to make the company have negative retained earnings. There can be no assurance that our operations will result in sufficient revenue to enable us to operate at profitable levels or to generate positive cash flow. Furthermore, there is no assurance that our Board of Directors will declare dividends even if profitable. Our Dividend Policy is subject to the Nevada Revised Statutes and the discretion of our Board of Directors and will depend on, among other things, our earnings, financial condition, capital requirements and other factors that our Board of Directors considers significant.

Item 6. Selected Financial Data

Not applicable.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Cautious Statement Concerning Forward-Looking Statements

This Management’s Discussion and Analysis of Financial Condition and Results of Operations include forward-looking statements that reflect management’s current views with respect to future events and financial performance. You can identify these statements by forward-looking words such as “may”, “will”, “expect”, “anticipate”, “believe”, “estimate”, and “continue”, or similar words. Those statements include statements regarding the intent, belief or current expectations of us and members of management team as well as the assumptions on which such statements are based. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risk and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements.

9

Readers are urged to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the SEC. Important factors currently known to management could cause actual results to differ materially from those in forward-looking statements. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes in the future operating results over time. We believe that our assumptions are based upon reasonable data derived from and known about our business and operations. No assurances are made that actual results of operations or the results of our future activities will not differ materially from our assumptions. Factors that could cause differences include, but are not limited to, expected market demand for our products, fluctuations in pricing of our products, and competition.

The following discussion provides information that management believes is relevant to an assessment and understanding of our past financial condition and plan of operations. The discussion below should be read in conjunction with the consolidated financial statements and related notes thereto included elsewhere in this report.

Overview

The Company was incorporated in the State of Nevada on September 21, 1989 under the name of Fulton Ventures, Inc. Since incorporated, the Company has engaged in a variety of businesses, but has been inactive since late 2014 through the Merger that closed on September 14, 2018. Since the Merger, the Company has been operated under the control of current management and continued to operate the business of Jacksam Corporation, described herein, as our sole business. Our sole business has been the design, manufacturing and sale of vaporizer cartridge filling machines, capping machines, pre-roll filling machines, and cartridges to customers in the medical and recreational

Critical Accounting Policies

We prepare our consolidated financial statements in accordance with U.S. Generally Accepted Accounting Principles (U.S. GAAP). In doing so, we make estimates and assumptions that affect our reported amounts of assets, liabilities, revenues, expenses, gains and losses, as well as related disclosure of contingent assets and liabilities. Accordingly, actual results could differ materially from our estimates. To the extent that there are material differences between these estimates and actual results, our financial condition or results of operations will be affected. We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. The Company recognizes an allowance for losses on accounts receivable in an amount equal to the estimated probable losses net of recoveries. The allowance is based on an analysis of historical bad debt experience, current receivables aging, and expected future bad debts, as well as an assessment of specific identifiable customer accounts considered at risk or uncollectible. As of December 31, 2023 and 2022, the Company had recorded an allowance for doubtful accounts of $264,659. The Company recognized bad debt expense of $0 and $190,659 during the years ended December 31, 2023 and 2022. The net accounts receivable at December 31, 2023 and 2022 were $9,515 and $0, respectively.

Inventory

Inventories are stated at the lower of cost, determined on the average cost basis or net realizable value. Cost principally consists of the purchase price (adjusted for lower of cost or market), customs, duties, and freight. The Company periodically reviews historical sales activity to determine potentially obsolete items and evaluates the impact of any anticipated changes in future demand.

The December 31, 2023 and 2022 inventory consisted entirely of finished goods. The Company will maintain an allowance based on specific inventory items that have shown no activity over a 60-month period. The Company tracks inventory as it is disposed, scrapped or sold at below cost to determine whether additional items on hand should be reduced in value through an allowance method. As of December 31, 2023 and 2022, the Company’s inventory allowance was estimated at $244,658 and $18,800, respectively. the Company recognized $274,052 and $0 in inventory write downs during the year ended December 31, 2023 and 2022, respectively, which are included as part of cost of sales in the accompanying statement of operations.

10

Property and Equipment

Property and equipment are measured at cost, less accumulated depreciation, and is reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Depreciation of property and equipment is provided utilizing the straight-line method over the estimated useful lives, ranging from 5 to 7 years of the respective assets. Expenditures for maintenance and repairs are charged to expense as incurred. Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statements of operations.

Fair Value of Financial Instruments

The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.

The following are the hierarchical levels of inputs to measure fair value:

Level 1 - Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.

Level 2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active. Quoted prices for similar assets or liabilities in active markets; Inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.

Level 3 - Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

The carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts payable & accrued expenses, certain notes payable and an approximate of their fair values because of the short maturity of these instruments.

Binomial Calculation model

The Company uses a binomial calculator model to determine fair market value of warrants and options issued.

Preferred Stock Subject to Possible Redemption

The Company accounts for its preferred stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity”. Preferred stock subject to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value. Conditionally redeemable preferred stock (including preferred stock that feature redemption rights that are either within the control of the holder or subject to the redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other times, preferred stock is classified as stockholders’ equity.

Net Loss Per Common Share

Basic net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period. Potential common stock equivalents are determined using the treasury stock method. For diluted net loss per share purposes, the Company excludes stock options and other stock-based awards, including shares issued as a result of option exercises that are subject to repurchase by the Company, whose effect would be anti-dilutive from the calculation.

11

Revenue Recognition

The Company derives revenues from the sale of machines and non-machine products (customizable and C-Cell cartridges and accessories). The Company recognizes revenue in accordance with ASC 606. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services.

Revenue is recognized based on the following five step model:

- Identification of the contract with a customer

- Identification of the performance obligations in the contract

- Determination of the transaction price

- Allocation of the transaction price to the performance obligations in the contract

- Recognition of revenue when, or as, the Company satisfies a performance obligation

Performance Obligations

Sales of machines and non-machine products are recognized when all the following criteria are satisfied: (i) a contract with an end user exists which has commercial substance; (ii) it is probable the Company will collect the amount charged to the end user; and (iii) the Company has completed its performance obligation whereby the end user has obtained control of the product. A contract with commercial substance exists once the Company receives and accepts a purchase order or once it enters into a contract with an end user. If collectability is not probable, the sale is deferred and not recognized until collection is probable or payment is received. Control of products typically transfers when title and risk of ownership of the product has transferred to the customer. The customer has a 10-day period to inspect the equipment and may return the product if it does not meet the agreed-upon specifications. For contracts with multiple performance obligations, the Company allocates the total transaction price to each performance obligation in an amount based on the estimated relative standalone selling prices of the promised goods or services underlying each performance obligation. The Company uses an observable price to determine the stand-alone selling price for separate performance obligations or a cost plus margin approach when one is not available. Historically, the Company’s contracts have not had multiple performance obligations. The large majority of the Company’s performance obligations are recognized at a point in time related to the sale of machines and non-machine products.

Sales, value add, and other taxes collected concurrent with revenue-producing activities are excluded from revenue. Incidental items that are immaterial in the context of the contract are recognized as expense. Payment terms between invoicing and when payment is due is less than one year. As of December 31, 2023 and 2022, none of the Company’s contracts contained a significant financing component.

The Company elected the practical expedient to not adjust the amount of revenue to be recognized under a contract with an end user for the effects of time value of money when the timing difference between receipt of payment and recognition of revenue is less than one year.

The majority of the Company’s contracts offer an assurance-type warranty of the products at no additional cost for a period of 3 years. Assurance-type warranties provide a customer with assurance that the related product will function as the parties intended because it complies with agreed-upon specifications. Such warranties do not represent a separate performance obligation. At the time a sale is recognized, the Company estimated future warranty costs, which were trivial.

Transaction Price Allocated to the Remaining Performance Obligations

At a given point in time, the Company may have collected payment for future sales of product to begin production. These transactions are deferred until the product transfers to the customer and the performance obligation is considered complete. As of December 31, 2023, $902,485 in revenue is expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period. The Company expects to recognize all of our unsatisfied (or partially unsatisfied) performance obligations as revenue in the next twelve months.

Contract Costs

Costs incurred to obtain a customer contract are not material to the Company. The Company elected to apply the practical expedient to not capitalize contract costs to obtain contracts with a duration of one year or less, which are expensed and included within cost of goods and services.

12

Income Tax Provision

The Company accounts for income taxes under Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Operations in the period that includes the enactment date.

ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.

The Company recognizes interest and penalties related to unrecognized tax benefits within income tax expense. Accrued interest and penalties are included within the related tax liability.

Going Concern

The Company’s financial statements are prepared using U.S. GAAP to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has negative working capital, recurring losses, and does not have a source of revenues sufficient to cover its operating costs. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

The ability of the Company to continue as a going concern is dependent upon its ability to successfully execute the business plan and attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.

In the coming year, the Company’s foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the SEC, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.

Historically, it has mostly relied upon convertible notes payable and cash flows from operations to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future private offerings of the Company’s stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s failure to do so could have a material and adverse effect upon it and its shareholders.

Advertising and Marketing Expenses

The Company expenses the cost of advertising and promotions as incurred. Advertising and promotions expense was $619 and $58,739 for the years ended December 31, 2023 and 2022, respectively.

Research and Development Costs

Research and development costs are expensed as incurred. The Company incurred no research and development costs during the years ended December 31, 2023 and 2022.

Lease Arrangements

The Company follows the guidance of ASC 842 for accounting for leases. Transactions give rise to leases when the Company receives substantially all the economic benefits from and has the ability to direct the use of specified property and equipment. The Company determines if an arrangement is a lease at inception. The operating lease ROU assets are included within the Company’s non-current assets and lease liabilities are included in current or non-current liabilities on the Company’s consolidated balance sheets.

ROU assets represent the Company’s right to use, or control the use of, a specified asset for the lease term. Lease liabilities are the Company’s obligation to make lease payments arising from a lease and are measured on a discounted basis. Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term on the commencement date. The operating lease ROU asset includes any lease payments made and initial direct costs incurred and excludes lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments continues to be recognized on a straight-line basis over the lease term.

13

Recently Issued Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective will not have a material effect on its consolidated financial position or results of operations upon adoption.

Components of Statements of Operations

Revenue

Product revenue consists of sales of our 710 Shark filling machine, 710 Captain capping machine, PreRoll-ER pre-roll filling machine, cartridges, accessories, warranty, service and freight charges, net of returns, discounts and allowances. Once a sales order is negotiated and received by a sales representative, we generally collect a 50% deposit from the customer. When the product is ready to be shipped, the customer will generally pay the remaining balance. We recognize the revenue when the product leaves the warehouse on the way to the customer.

For the filling and capping machines, training is coordinated with the customers in accordance with their availability but generally completed within a week or two of the shipment. Standard warranties are offered at no cost to customers to cover parts (3 years), labor and maintenance for one year for product defects.

Cost of Goods Sold

Cost of goods sold represents costs directly related to supplies and materials, machines, freight and delivery, commissions, printing, packaging and other costs.

Operating Expenses

Sales and Marketing. Sales and marketing expenses consist primarily of compensation, benefits, travel and other costs for our direct sales force and project managers. Sales and marketing expenses also include costs associated with our business development efforts with our distributors and partners and costs related to trade shows and other marketing programs. We expense sales and marketing costs as incurred. We expect sales and marketing expenses to increase in future periods as we expand our sales and marketing teams and increase our participation in global trade shows and other marketing programs.

General and Administrative. Our general and administrative expenses consist primarily of compensation, benefits, travel and other costs for employees with non-sales roles. In addition, general and administrative expenses include third-party consulting, legal, audit, accounting services, and allocations of overhead costs, such as rent, facilities and information technology. We expect general and administrative expenses to increase as we grow our business.

Interest Expense

Interest expense consists primarily of interest from notes due to debtholders.

Results of Operations – Twelve Month Periods

The following set forth our results of operations for the Fiscal Years ended December 31, 2023 and 2022:

14

Revenue

Total revenue during the twelve months ended December 31, 2023 were $1,455,880 (comprised of $606,000 of machine sales and $849,880 of non-machine sales). Compared to the year-ended December 31, 2022 which had 4,128,456 (comprised of $2,668,102 of machine sales and $1,460,354 of non-machine sales).

Cost of Goods Sold

Total cost of goods sold was $1,216,845 during the twelve months ended December 31, 2023 compared to $3,297,955 during the twelve months ended December 31, 2022.

Gross margin decreased from 20% during the twelve months ended December 31, 2022 to 16% during the twelve months ended December 31, 2023.

Operating Expenses

Operating expenses during the during the twelve months ended December 31, 2023 decreased to $557,774 (comprised of $201,731 in salaries and $356,043 of other SG&A expenses), compared to $1,931,336 (comprised of $949,561 in salaries, bad debt expense of $190,659 and $779,608 of other SG&A expenses) during the twelve months ended December 31, 2022.

Loss from Operations

Total loss from operations was $318,739 during the twelve months ended December 31, 2023, compared to $1,100,835 during the twelve months ended December 31, 2022.

Interest Expense

Interest expense during the twelve months ended December 31, 2023 was $255,278, compared to $422,158 during the twelve months ended December 31, 2022. The decrease was mainly due to decreased debt amortization of $95,095 and $70,485, respectively, which is a non-cash expense.

Derivative Gain / (Loss)

Derivative loss, a non-cash item, during the twelve months ended December 31, 2023 was $711,401, compared to a derivative gain of $1,515 during the twelve months ended December 31, 2022. The change was mainly due to the stock price change between December 31, 2022 and December 31, 2023.

Net Loss

Net loss was $1,259,191 during the twelve months ended December 31, 2023, compared to $1,521,478 during the twelve months ended December 31, 2022.

Liquidity and Capital Resources

Since Jacksam’s inception in 2013 as a Delaware corporation, we have incurred net losses and negative cash flows from operations. We had net losses of $1,521,478 during the twelve months ended December 31, 2022 and net losses of $1,259,191 during the twelve months ended December 31, 2023. At December 31, 2023, we had an accumulated deficit of $13,911,476.

On December 31, 2023, we had cash and cash equivalents of $145,521. As of the date of this report, we have financed our operations principally through borrowing on credit facilities, debt of $3,445,824, issuance of equity of $2,857,800, issuances of Convertible Debt of $14,058,212, issuance of Preferred Stocks of $1,252,000, and receipts of customer deposits for new orders and payments from customers for our products.

15

We anticipate that we will need additional financing to continue as an ongoing entity over the next 12 months. Over the course of the next 12 months, we plan to raise capital to support our business plan through equity financing, debt financing, or other sources, which may result in further dilution in the equity ownership of our shares. There is no assurance that we will be able to maintain operations at a level sufficient for an investor to obtain a return on their investment in our common stock, or that we will be able to raise sufficient capital required to implement our business plan on acceptable terms, if at all. Even if we are successful in raising sufficient capital to implement our business plan, we may continue to be unprofitable.

We anticipate our cash requirements to be as follows:

Estimated Funding Required During the Next Twelve Months
Expense	Amount
General operating expenses		900,000
Additional staff		400,000
Increased marketing and advertising costs		200,000
Total	$	1,500,000

*Estimated expense

Cash Flow from Operating Activities

We have historically experienced negative cash outflows as we developed and sold our 710 Shark filling machine, 710 Captain capping machine, pre-roll filling machine, and cartridges. Our net cash used in operating activities primarily results from our operating losses combined with changes in working capital components as we have grown our business and is influenced by the timing of cash payments for inventory purchases and cash receipts from our customers. Our primary source of cash flow from operating activities is cash down payments and final payments for our products. Our primary uses of cash from operating activities are employee-related expenditures and amounts due to vendors for purchased components. Our cash flows from operating activities will continue to be affected principally by our working capital requirements, the extent to which we build up our inventory balance, and increased spending on personnel and other operating activities as our business grows.

Several of our products are produced in China. We do not have firm purchase or minimum quantity commitments with any of our Chinese suppliers. Certain of our Chinese suppliers require a deposit in the range of 50% to 75% of the total cost of an order before beginning production. All of our Chinese suppliers require that the entirety of the purchase price of an order be sent prior to shipment to us. However, since we generally require that our customers make a deposit of not less than half of any order of the products, including the products produced in China, as a condition of accepting an order from our customers, we typically have on hand sufficient funds to cover the entirety of the amounts owed to our Chinese suppliers in advance. The timing of cash payment obligations is thus coordinated to not to create a cash flow or liquidity problem for us.

During the twelve months ended December 31, 2023 and 2022, cash used in operating activities was $311,419 and $370,654, respectively.

Cash Flow from Investing Activities

During the twelve months ended December 31, 2023 and 2022, cash used in investing activities were both zero.

Cash Flow from Financing Activities

During the twelve months ended December 31, 2023, cash used for financing activities was $25,968 primarily from $50,000 of proceeds from line of credit. The Company also made payments of $74,968 on Series A preferred stock and $1,000 debt issuance cost.

During the twelve months ended December 31, 2022, cash provided by financing activities was $508,751 primarily from $327,385 of proceeds from stock issuance and $890,000 of proceeds issuance of Series B Preferred Stock. The Company also made payments of $408,634 on notes payable and $300,000 on convertible notes.

16

Off-Balance Sheet Arrangements

During the year ended December 31, 2023, we did not have any off-balance sheet arrangements as defined by applicable SEC regulations.

Going Concern

The ability of the Company to continue as a going concern is dependent upon its ability to successfully execute the business plan and attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.

In the coming year, the Company’s foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the SEC, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.

Historically, it has mostly relied upon convertible notes payable and cash flows from operations to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future private offerings of the Company’s stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s failure to do so could have a material and adverse effect upon it and its shareholders.

Seasonality

In the past, our operating results and operating cash flows historically have not been subject to seasonal variations. At this time, we do not anticipate having any seasonal fluctuations in sales.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk.

Not applicable.

17

Item 8. Financial Statements and Supplementary Data

INDEX TO FINANCIAL STATEMENTS

	Page
Report of Independent Registered Public Accounting Firm – M&K CPAS, PLLC (PCAOB ID: 2738)	F-1
Financial Statements:
Consolidated Balance Sheets	F-2
Consolidated Statements of Operations	F-3
Consolidated Statement of Changes in Stockholders’ Deficit	F-4
Consolidated Statements of Cash Flows	F-5
Notes to Consolidated Financial Statements	F-6

18

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and

Stockholders of Jacksam Corporation

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of Jacksam Corporation and subsidiaries (the Company) as of December 31, 2023 and 2022, and the related consolidated statements of operations, stockholders’ deficit, and cash flows for each of the years in the two-year period ended December 31, 2023and the related notes to the consolidated financial statements.  In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.

Going Concern

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has recurring net losses and negative cash flows from operations which raises substantial doubt about its ability to continue as a going concern. Management’s plans regarding those matters are also described in Note 2. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.

Going Concern

Due to the net loss, negative cash flows from operations for the year, and working capital deficiency, the Company evaluated the need for a going concern listed in note 2.

Auditing management’s evaluation of a going concern can be a significant judgment given the fact that the Company uses management estimates on future revenues and expenses, which are not able to be easily substantiated.

We evaluated the appropriateness of the going concern, we examined and evaluated the financial information along with management’s plans to mitigate the going concern and management’s disclosure on going concern.

/s/ M&K CPAS, PLLC

We have served as the Company’s auditor since 2022.

The Woodlands, TX 

April 16, 2024

F-1

Jacksam Corporation
Consolidated Balance Sheets
	December 31,			December 31,
	2023			2022
Assets
Current Assets:
Cash	$	145,521		$	482,908
Accounts receivable, net		9,515			-
Inventory, net		-			214,143
Prepaid expenses		77,625			41,751
Total Current Assets		232,661			738,802
Property and equipment, net		128			517
Right of-use asset - operating lease		43,965			77,677
Total Assets	$	276,754		$	816,996
Liabilities and Stockholders Deficit
Current Liabilities:
Accounts payable and accrued expenses	$	756,456		$	558,879
Accrued dividends		160,000			80,000
Deferred revenue		902,485			1,127,634
Convertible notes payable, current portion		444,444			444,444
Notes payable, current portion		619,932			158,672
Line of Credit		50,000			-
Right of use liability - operating lease, current portion		39,255			34,007
Derivative liability		-			491,913
Accrued liabilities - other		1,642,269			1,642,269
Subscription payable		499,999			499,999
Total Current Liabilities		5,114,840			5,037,817
Notes payable, net of current portion (net of discount $0 and $94,095 respectively)		137,972			580,105
Right of use liability - operating lease		6,978			46,233
Total Liabilities		5,259,790			5,664,155
Commitment
Mezzanine equity
Series A Preferred stock - 2,800,000 authorized, $0.001 par value, 2,800,000 shares issued and outstanding as of December 31, 2023 and 2022, respectively;		284,622			272,022
Stockholders' Deficit:
Preferred stock - 30,000,000 authorized, $0.001 par value, 0 shares issued and outstanding		-			-
Series B Preferred Stock - 1,000,000 authorized, $0.001 par value, $1 stated value, 1,000,000 shares issued and outstanding as of December 31, 2023 and 2022		100			100
Common stock - 200,000,000 authorized, $0.001 par value, 81,088,719 shares issued and outstanding as of December 31, 2023 and 2022, respectively		81,088			81,088
Additional paid-in capital		8,562,630			7,451,916
Accumulated deficit		(13,911,476	)		(12,652,285	)
Total Stockholders' Deficit		(5,267,658	)		(5,119,181	)
Total Liabilities and Stockholders' Deficit	$	276,754		$	816,996
The accompanying notes are an integral part of these consolidated financial statements

F-2

Jacksam Corporation
Consolidated Statements of Operations
For the Years Ended December 31, 2023 and 2022
	Year Ended
	2023			2022
Sales	$	1,455,880		$	4,128,456
Cost of sales		1,216,845			3,297,955
Gross profit		239,035			830,501
Operating expenses
Salaries and wages (including contractors)		201,731			961,069
Other selling, general and administrative expenses		356,043			970,267
Total operating expenses		557,774			1,931,336
Income (loss) from operations		(318,739	)		(1,100,835	)
Other income (expense)
Derivative gain (loss)		(711,401	)		1,515
Interest expense		(255,278	)		(422,158	)
Other income		26,227			-
Total other income (expense)		(940,452	)		(420,643	)
Net income (loss)		(1,259,191	)		(1,521,478	)
Preferred stock dividends		(92,600	)		(92,600	)
Net income (loss) available to common shareholders	$	(1,351,791	)	$	(1,614,078	)
Net loss per share
Basic	$	(0.02	)	$	(0.02	)
Diluted	$	(0.02	)	$	(0.02	)
Weighted average shares outstanding
Basic		81,088,719			79,302,098
Diluted		81,088,719			79,302,098
The accompanying notes are an integral part of these consolidated financial statements

F-3

Jacksam Corporation
Consolidated Statements of Stockholders' Deficit
For the Years Ended December 31, 2023 and 2022
	Series A Preferred Stock,				Series B Preferred Stock,				Common Stock, $0.001 Par Value				Paid-In			Share			Accumulated			Stockholders'
	Shares		Amount		Shares		Amount		Shares		Amount		Capital			Payable			Deficit			Deficit
Balance, December 31, 2021		2,800,000		259,422		-		-		74,490,147		74,490		6,210,414			331,600			(11,130,807	)		(4,514,303	)
Issuance of Series B Preferred Stock, net of fees		-		-		1,000,000		100		-		-		889,900			-			-			890,000
Common stock issued for share payable		-		-		-		-		2,222,221		2,222		329,378			(331,600	)		-			-
Common Stock and Warrants issued in connection with preferred stock		-		-		-		-		2,670,034		2,670		(2,670	)		-			-			-
Common stock issued for services										1,706,317		1,706		117,494			-			-			119,200
Dividends on Series A and B Preferred Stock		-		12,600		-		-		-		-		(92,600	)		-			-			(92,600	)
Net income		-		-		-		-		-		-		-			-			(1,521,478	)		(1,521,478	)
Balance, December 31, 2022		2,800,000		272,022		1,000,000		100		81,088,719		81,088		7,451,916			-			(12,652,285	)		(5,119,181	)
Reclassification of derivative liability to equity		-		-		-		-		-		-		1,203,314									1,203,314
Dividends on Series A and B Preferred Stock		-		12,600		-		-		-		-		(92,600	)		-			-			(92,600	)
Net income		-		-		-		-		-		-		-			-			(1,259,191	)		(1,259,191	)
Balance, December 31, 2023		2,800,000	$	284,622		1,000,000	$	100		81,088,719	$	81,088	$	8,562,630		$	-		$	(13,911,476	)	$	(5,267,658	)
The accompanying notes are an integral part of these consolidated financial statements

F-4

Jacksam Corporation
Consolidated Statements of Cash Flows
For the Years Ended December 31, 2023 and 2022
	2023			2022
Cash Flows from Operating Activities
Net income	$	(1,259,191	)	$	(1,521,478	)
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Depreciation expense		389			955
Stock based compensation		-			76,978
Bad debt expense					190,659
Amortization of debt discount		95,095			70,485
Amortization of right-of-use assets		33,712			28,145
Interest expense from derivative issuance		-			167,620
Derivative (gain) loss		711,401			(1,515	)
Gain on debt extinguishment		-
Inventory impairment		-			-
Net change in:
Accounts receivable		(9,515	)		400,510
Inventory		214,143			(17,431	)
Prepaid expenses		(35,874	)		(33,151	)
Right-of-use liabilities		(34,007	)		(25,582	)
Accounts payable and accrued expenses		197,577			(40,591	)
Deferred revenue		(225,149	)		333,742
Net cash used in operating activities		(311,419	)		(370,654	)
Cash Flows from Financing Activities
Proceeds from line of credit		50,000			-
Payments on convertible notes payable		-			(300,000	)
Payment of debt issuance costs		(1,000	)		-
Proceeds from notes payable		-			327,385
Payments on notes payable		(74,968	)		(408,634	)
Proceeds from issuance of Series A preferred stock		-			890,000
Net cash provided by financing activities		(25,968	)		508,751
Net Change in Cash		(337,387	)		138,097
Cash, Beginning of Period		482,908			344,811
Cash, End of Period	$	145,521		$	482,908
Cash Paid For:
Income Taxes	$	-		$	-
Interest	$	8,691		$	19,699
Non-cash transactions:
Right of use asset and liability recognized, operating leases	$	-		$	105,822
Common stock issued for deferred finance costs	$	-		$	2,670
Common stock issued to settle share payable	$	-		$	331,600
Loss on additional shares issued in connection with common stock units	$	-		$	42,222
Preferred stock dividends	$	92,600		$	92,600
Settlement of derivative liabilities	$	1,203,314		$	-
The accompanying notes are an integral part of these consolidated financial statements

F-5

Jacksam Corporation

Notes to the Consolidated Financial Statements

Note 1: Organization and Nature of Operations

Jacksam Corporation dba Convectium is a technology company focused on developing and commercializing products of vaporizer cartridge filling & capping, pre-roll filling, and other automation systems. The Company’s product line primarily consisted of the 710 Shark cartridge filling machine, the 710 Captain cartridge capping machine, the “PreRoll-ER” pre-roll & cone filling machine, and cartridges. The Company’s customers are primarily businesses operating in jurisdictions that have some form of cannabis legalization. These businesses include medical and recreational dispensaries, large and small-scale processors and growers, multi-state operators, and distributors. The Company utilizes its direct sales force, website, strategic partners’ sales force, independent sales representatives, and a wide range of referral network to sell its products.

The Company was incorporated in the State of Nevada on September 21, 1989 under the name of Fulton Ventures, Inc. Since incorporated, the Company has engaged in a variety of businesses, but has been inactive since late 2014 through the Merger that closed on September 14, 2018. Since the Merger, the Company has been operated under the control of current management and continued to operate the business of Jacksam Corporation, described herein, as our sole business.

Note 2: Significant Accounting Policies

Basis of Preparation

The accompanying financial statements of the Company have been prepared in U.S. GAAP under the accrual basis of accounting. These financial statements are presented in U.S. dollars and are prepared on a historical cost basis, except for certain financial instruments which are carried at fair value.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Jacksam Corporation and its wholly owned subsidiary. All intercompany transactions and balances are eliminated in consolidation.

Use of Estimates

The preparation of financial statements is in conformity with U.S. GAAP and requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Such estimates and assumptions impact both assets and liabilities, including but not limited to net realizable value of accounts receivable and inventory, estimated useful lives and potential impairment of property and equipment, estimate of fair value of share-based payments and derivative liabilities, estimates of fair value of warrants issued and recorded as debt discount and estimates of the probability and potential magnitude of contingent liabilities. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate could change in the near term due to one or more future nonconforming events. Accordingly, actual results could differ significantly from estimates.

Risks and Uncertainties

The Company’s operations are subject to risk and uncertainties including financial, operational, regulatory and other risks including the potential risk of business failure. The Company has experienced, and in the future, expects to continue to experience, variability in its sales and earnings. The factors expected to contribute to this variability include, among others, (i) the uncertainty associated with the commercialization and ultimate success of the product, (ii) competition inherent at large national retail chains where product is expected to be sold, (iii) general economic conditions, and (iv) the related volatility of prices pertaining to the cost of sales.

F-6

Cash and Cash Equivalents

Cash and cash equivalents are carried at cost and consist of cash on hand and demand deposits placed with banks or other financial institutions, and all highly liquid investments with an original maturity of three months or less. Federal Deposit Insurance Corporation (“FDIC”) deposit insurance covers $250,000 per depositor, per FDIC-insured bank, per ownership category. The Company has no amounts in excess of the FDIC limit as of December 31, 2023

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. The Company recognizes an allowance for losses on accounts receivable in an amount equal to the estimated probable losses net of recoveries. The allowance is based on an analysis of historical bad debt experience, current receivables aging, and expected future bad debts, as well as an assessment of specific identifiable customer accounts considered at risk or uncollectible. As of December 31, 2023 and 2022, the Company had recorded an allowance for doubtful accounts of $264,659 and $264,659, respectively. The Company recognized bad debt expense of $0 and $190,659 during the years ended December 31, 2023 and 2022, respectively. The net accounts receivable at December 31, 2023 and 2022 were $9,515 and $0, respectively.

Inventory

Inventories are stated at the lower of cost, determined on the average cost basis, or net realizable value. Cost principally consists of the purchase price (adjusted for lower of cost or market), customs, duties, and freight. The Company periodically reviews historical sales activity to determine potentially obsolete items and evaluates the impact of any anticipated changes in future demand.

The December 31, 2023 and 2022 inventory consisted entirely of finished goods. The Company will maintain an allowance based on specific inventory items that have shown no activity over a 60-month period. The Company tracks inventory as it is disposed, scrapped or sold at below cost to determine whether additional items on hand should be reduced in value through an allowance method. As of December 31, 2023 and 2022, the Company’s inventory allowance was estimated at $244,658 and $18,800, respectively. the Company recognized $274,052 and $0 in inventory write downs during the year ended December 31, 2023 and 2022, respectively, which are included as part of cost of sales in the accompanying statement of operations.

Property and Equipment

Property and equipment are measured at cost, less accumulated depreciation, and are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Depreciation of property and equipment is provided utilizing the straight-line method over the estimated useful lives, ranging from 5 to 7 years of the respective assets. Expenditures for maintenance and repairs are charged to expense as incurred. Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statements of operations.

Fair Value of Financial Instruments

The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.

The following are the hierarchical levels of inputs to measure fair value:

· Level 1 – Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.

· Level 2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; Quoted prices for similar assets or liabilities in active markets; Inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.

· Level 3 – Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

F-7

The carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts payable & accrued expenses, certain notes payable and deferred revenue are an approximate of their fair values because of the short maturity of these instruments. The Company’s derivative liabilities recognized at fair value on a recurring basis are a level 3 measurement. See Note 6.

Binomial Calculation Model

The Company uses a binomial calculator model to determine fair market value of derivative liabilities, warrants and options issued.

Preferred Stock Subject to Possible Redemption

The Company accounts for its preferred stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity”. Preferred stock subject to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value. Conditionally redeemable preferred stock (including preferred stock that feature redemption rights that are either within the control of the holder or subject to the redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other times, preferred stock is classified as stockholders’ equity.

Revenue Recognition

The Company derives revenues from the sale of machines and non-machine products (customizable and C-Cell cartridges and accessories). The Company recognizes revenue in accordance with ASC 606. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services.

Revenue is recognized based on the following five step model:

- Identification of the contract with a customer

- Identification of the performance obligations in the contract

- Determination of the transaction price

- Allocation of the transaction price to the performance obligations in the contract

- Recognition of revenue when, or as, the Company satisfies a performance obligation

Performance Obligations

Sales of machines and non-machine products are recognized when all the following criteria are satisfied: (i) a contract with an end user exists which has commercial substance; (ii) it is probable the Company will collect the amount charged to the end user; and (iii) the Company has completed its performance obligation whereby the end user has obtained control of the product. A contract with commercial substance exists once the Company receives and accepts a purchase order or once it enters into a contract with an end user. If collectability is not probable, the sale is deferred and not recognized until collection is probable or payment is received. Control of products typically transfers when title and risk of ownership of the product has transferred to the customer. The customer has a 10-day period to inspect the equipment and may return the product if it does not meet the agreed-upon specifications. For contracts with multiple performance obligations, the Company allocates the total transaction price to each performance obligation in an amount based on the estimated relative standalone selling prices of the promised goods or services underlying each performance obligation. The Company uses an observable price to determine the stand-alone selling price for separate performance obligations or a cost plus margin approach when one is not available. Historically, the Company’s contracts have not had multiple performance obligations. The large majority of the Company’s performance obligations are recognized at a point in time related to the sale of machines and non-machine products.

Pure Plan, Native Nation, and ARK are the only 10%+ customers in 2023. When these customers are aggregated, they equal 57% of the 2023 sales.

F-8

Sales, value add, and other taxes collected concurrent with revenue-producing activities are excluded from revenue. Incidental items that are immaterial in the context of the contract are recognized as expense. Payment terms between invoicing and when payment is due is less than one year. As of December 31, 2023 and 2022, none of the Company’s contracts contained a significant financing component.

The Company elected the practical expedient to not adjust the amount of revenue to be recognized under a contract with an end user for the effects of time value of money when the timing difference between receipt of payment and recognition of revenue is less than one year.

The majority of the Company’s contracts offer an assurance-type warranty of the products at no additional cost for a period of 3 years. Assurance-type warranties provide a customer with assurance that the related product will function as the parties intended because it complies with agreed-upon specifications. Such warranties do not represent a separate performance obligation. At the time a sale is recognized, the Company estimated future warranty costs, which were trivial.

Transaction Price Allocated to the Remaining Performance Obligations

At a given point in time, the Company may have collected payment for future sales of product to begin production. These transactions are deferred until the product transfers to the customer and the performance obligation is considered complete. As of December 31, 2023, $902,485 in revenue is expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period. The Company expects to recognize all of our unsatisfied (or partially unsatisfied) performance obligations as revenue in the next twelve months.

Contract Costs

Costs incurred to obtain a customer contract are not material to the Company. The Company elected to apply the practical expedient to not capitalize contract costs to obtain contracts with a duration of one year or less, which are expensed and included within cost of goods and services.

Critical Accounting Estimates

Estimates are used to determine the amount of any variable consideration in contracts and the standalone selling price among separate performance obligations. The Company reviews and updates these estimates regularly.

Disaggregation of Revenue

All machine sales and most non-machine sales are completed in North America.

	Year Ended December 31, 2023		Year Ended December 31, 2022
Machine sales	$	606,000	$	2,668,102
Non-Machine sales		849,880		1,460,354
Total sales	$	1,455,880	$	4,128,456

F-9

Net Loss Per Common Share

Basic net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period. Potential common stock equivalents are determined using the treasury stock method. For diluted net loss per share purposes, the Company excludes stock options and other stock-based awards, including shares issued as a result of option exercises that are subject to repurchase by the Company, whose effect would be anti-dilutive from the calculation.

The following table presents the effect of potential dilutive issuances for the years ended December 31, 2023 and 2022:

	Year Ended
	December 31, 2023			December 31, 2022
Net income (loss) attributable to common stockholders	$	(1,351,791	)	$	(1,614,078	)
Preferred stock dividends		92,600			92,600
Derivative gain		711,401			(1,515	)
Interest expense associated with convertible debt		-			98,265
Net income (loss) for dilutive calculation		(547,790	)		(1,424,728	)
Weighted average shares outstanding		81,088,719			79,302,098
Dilutive effect of preferred stock		-			-
Dilutive effect of convertible debt		-			-
Dilutive effect of common stock warrants		-			-
Weighted average shares outstanding for diluted net income (loss) per share		81,088,719			79,302,098

During the year ended December 31, 2023, the impact of 12,068,576 warrants to purchase common stock, 44,444,444 shares issuable under convertible debt and 18,066,667 shares issuable under convertible preferred stock were excluded from the calculation above as their impact would be anti-dilutive. During the year ended December 31, 2022, the impact of 14,279,965 warrants to purchase common stock, 75,585,790 shares issuable under convertible debt and 18,066,667 shares issuable under convertible preferred stock were excluded from the calculation above as their impact would be anti-dilutive. The calculation for each period presented also excludes 2,777,778 shares not yet issued related to conversions of debt that occurred in 2020.

Income Tax Provision

The Company accounts for income taxes under Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Operations in the period that includes the enactment date.

ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.

The Company recognizes interest and penalties related to unrecognized tax benefits within income tax expense. Accrued interest and penalties are included within the related tax liability.

F-10

Going Concern

The Company’s financial statements are prepared using U.S. GAAP to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has negative working capital, recurring losses, and does not have a source of revenues sufficient to cover its operating costs. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

The ability of the Company to continue as a going concern is dependent upon its ability to successfully execute the business plan and attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.

In the coming year, the Company’s foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the SEC, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.

Historically, it has mostly relied upon convertible notes payable and cash flows from operations to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future private offerings of the Company’s stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s failure to do so could have a material and adverse effect upon it and its shareholders.

Advertising and Marketing Expenses

The Company expenses the cost of advertising and promotions as incurred. Advertising and promotions expense was $619 and $58,739 for the years ended December 31, 2023 and 2022, respectively.

Research and Development Costs

Research and development costs are expensed as incurred. The Company incurred no research and development costs during the years ended December 31, 2023 and 2022.

Lease Arrangements

The Company follows the guidance of ASC 842 for accounting for leases. Transactions give rise to leases when the Company receives substantially all the economic benefits from and has the ability to direct the use of specified property and equipment. The Company determines if an arrangement is a lease at inception. The operating lease ROU assets are included within the Company’s non-current assets and lease liabilities are included in current or non-current liabilities on the Company’s consolidated balance sheets.

ROU assets represent the Company’s right to use, or control the use of, a specified asset for the lease term. Lease liabilities are the Company’s obligation to make lease payments arising from a lease and are measured on a discounted basis. Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term on the commencement date. The operating lease ROU asset includes any lease payments made and initial direct costs incurred and excludes lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments continues to be recognized on a straight-line basis over the lease term.

Recently Issued Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective and will not have a material effect on its consolidated financial position or results of operations upon adoption.

F-11

Note 3: Property and Equipment

Property and equipment consist of the following:

	December 31, 2023			December 31, 2022
Furniture and fixtures	$	10,425		$	10,425
Equipment		7,579			7,579
Trade show display		2,640			2,640
Total		20,644			20,644
Less: Accumulated depreciation		(20,516	)		(20,127	)
Property and equipment, net	$	128		$	517

Depreciation expense amounted to $389 and $955 for the year ended December 31, 2023 and 2022, respectively.

Note 4: Accounts Payable and Accrued Expenses

Accounts payable and accrued expenses consist of the following:

	December 31, 2023		December 31, 2022
Accounts payable	$	292,912	$	245,482
Accrued interest		318,991		168,844
Sales tax payable		144,553		144,553
Total Accounts payable and Accrued expenses	$	756,456	$	558,879

Note 5: Notes Payable and Line of Credit

A summary of Notes Payable are as follows:

	December 31, 2023			December 31, 2022
SBA loan May 2020		141,412			144,739
Note payable September 2021		616,492			635,658
Note Payable September 2022		-			52,475
Total notes payable		757,904			832,872
Less: discount and deferred finance costs		-			(94,095	)
Less: current portion		(619,932	)		(158,672	)
Long-term portion of notes payable	$	137,972			580,105

F-12

On December 31, 2019, the Company entered into an inventory financing arrangement with a single lender, whereby $150,000 was paid by the lender directly to a vendor to secure inventory for the sales to customers in January 2020. The Company will repay $164,835 of principal and interest by February 29, 2020. The interest and fees of $14,835 were recorded as debt discount and were amortized through the maturity date. The Company also paid a deferred finance cost of $5,000 which was amortized through the maturity date. The Company entered into a second agreement on February 6, 2020 with the same lander for an additional $43,000 of funding. The Company will repay $47,253 at maturity on April 6, 2020. On April 22, 2020, these two notes payable were refinanced with the lender into a single agreement whereby the Company will make an initial repayment of $74,231 and 24 monthly payments of $7,467, for total payments of $253,439. This amendment was accounted for as a modification of the debt. As of December 31, 2022 the company had repaid the balance of the note in full.

On June 2, 2020, the Company received $150,000 under the Small Business Administration’s Economic Injury Disaster Loan. The loan bears interest at a fixed rate of 3.75%, and matures on May 26, 2050, payable monthly with payments of $731 beginning twelve months after issuance. The loan gives the Small Business Administration a security interest in all assets of the Company. As of December 31, 2023 and 2022, the Company owed a principal amount of $141,412 and $144,739 under this loan.

On September 29, 2021, the Company entered into a Revenue Loan and Security Agreement with an investor for up to a total amount of $1,000,000. Upon drawing from the facility and continuing thereafter until maturity or earlier prepayment in full, the Company shall pay monthly to the lender an amount equal to the product of (i) all revenue of the Company for the immediately preceding month multiplied by (ii) an applicable revenue percentage. On September 29, 2021, the Company borrowed $750,000 under the agreement and received initial cash proceeds of $727,500. The Company also paid an additional $5,000 in fees to the investor to secure the loan for total deferred financing fees of $27,500. On November 12, 2021, the Company issued a total of 843,750 shares of common stock to a lender in connection with the note payable issued. These shares had a fair value of $100,744 and were recorded as deferred finance costs.

On March 13, 2023, the Company entered into an Amendment to the RSLA (the “Amended RSLA”) whereby, the lender agreed to a limited forbearance on the loan as a result of the existing defaults if the company were to meet certain criteria. As of September 30, 2023, the Company did not meet the criteria as outlined in the Amended RSLA, and therefore the Company was in default on the loan and the lender has the right to demand full repayment of the loan. As a result, the remaining deferred finance cost was amortized to interest expenses and the full amount of the loan is classified as a current liability. In addition, the Lendor will assess a penalty of $450,000 which will be added on the maturity date, but is not currently outstanding. The Company re-negotiated the transaction with the lender and is no longer in default as of December 31, 2023 and as of the date of this Report.

As of December 31, 2023 and 2022, the Company owed a principal amount of $616,932 and $635,658 under this loan, with remaining unamortized discount of $0 and $94,095, respectively.

In March 2022, the Company received cash proceeds of $82,081 under an unsecured short term financing agreement. The Company repaid $5,694 per week until paid in full. This note was paid in full as of December 31, 2022. The Company entered into a second unsecured short term finance arrangement and received cash proceeds of $81,907. This agreement was repaid in full as of December 31, 2022.  The Company entered into five additional unsecured short term finance arrangements and received total cash proceeds of $245,304 during the year ended December 31, 2022. As of December 31, 2023 and 2022, the Company owed a principal amount of $0 and $52,475 under this loan.

The Company amortized $95,095 and $27,215 of debt discount and deferred finance costs to interest expense related to notes payable during the years ended December 31, 2023 and 2022, respectively.

Line of Credit

On March 30, 2023, the Company entered into a line of credit agreement with a principal amount of $50,000, which was drawn in full as of December 31, 2023. The line of credit is unsecure, bears interest at 10% and matured on June 30, 2023. The Company paid $1,000 in financing costs associated with the loan. The Company is currently in default of this agreement.

The following is an analysis of the annual principal payments require on a fiscal year basis as of December 31, 2023:

For the year ended December 31,	Amount
2024	$	619,932
2025		3,440
2026		3,588
2027		3,727
2028		4,193
Thereafter		173,024
Total remaining intangibles amortization		807,904

F-13

Note 6: Convertible Notes Payable and Derivative Liabilities

Convertible Notes Payable

The following table summarizes outstanding convertible notes as of December 31, 2023 and 2022:

	December 31, 2023			December 31, 2022
June 2019 Notes, due September 30, 2024	$	444,444		$	444,444
Total		444,444			444,444
Less: Current convertible notes payable, net of discount		(444,444	)		(444,444	)
Total long-term convertible notes payable, net	$	-		$	-

In June and July 2019, the Company issued convertible notes to 10 investors with an original principal amount of $2,388,889, receiving $1,583,333 in net cash proceeds (the “June 2019 Notes”). The June 2019 Notes matured on March 25, 2020 and are convertible into the Company’s common stock at a per share price of $0.35 at any time subsequent to the issuance date. The June 2019 Notes contain a down round feature, whereby any sale of common stock or common stock equivalent at a price per share lower than the conversion price of the June 2019 Notes will result in the conversion price being lowered to the new price. The warrants contain the same down round feature as the notes. As a result of a dilutive issuance during the year ended December 31, 2020, the exercise price of the remaining notes payable and the warrants is currently $0.18 per share.

During the year ended December 31, 2020, $1,500,000 of the principal on the June 2019 Notes was converted into the right to receive 7,883,599 shares of common stock, of which 5,105,821 were issued by December 31, 2021 and 2,777,778 were part of the subscriptions payable liability balance of $499,999 as of December 31, 2023 and 2022. See Note 7.

The Company was in default of the convertible debt outstanding as of December 31, 2022, which resulted in the conversion price on the outstanding note adjusting to be 60% of the lowest trading price in the 25 days prior to a conversion notice. Following the previous extensions, the holder of $444,444 of the notes agreed to extend the repayment period to April 30, 2023. There were no other changes to terms of the convertible notes payable, and the amendments were accounted for as a debt modification.

On October 20, 2023 the Company entered into an additional amendment, which resulted in the maturity date of the note being extended to September 30, 2024. As consideration for the note extension, the Company agreed to reset the exercise price of the 1,333,333 warrants held by the note holder to $0.01 per share and reset the conversion price to be the lesser of $0.01 per share or the price per share on a merger closing date. The Company also agreed to issue 685,713 shares of common stock to the note holder, which were in March 2024. As a result of the price resets, the debt amendment was accounted for as a debt modification In addition, as a result of the new conversion terms, which are within the control of the Company, the conversion option no longer must be accounted for as a derivative under ASC 815. On the modification date, the conversion option was revalued under the original terms and the resulting fair value was reclassified into equity.

On February 15, 2021, the Company entered into a convertible note agreement with an institutional investor for a principal amount of $675,000 (the “February 2021 Note”) bearing interest at 10% with an original issue discount of $67,500 and a maturity date of February 15, 2022. The Company paid $37,500 of deferred finance costs and issued 200,000 shares of common stock to the lender of the February 2021 Note as deferred finance costs, valued at $72,000 based on the closing price of the stock at the date of borrowing. This lender also received 767,045 common stock warrants with an exercise price of $0.44 and a term of 3 years valued at $179,699. If the note is in default, the holder has the right to convert the outstanding principal and accrued interest balance into shares of common stock at the closing bid price of the Company’s common stock immediately prior to conversion. As a result of the variable conversion price on the Company’s outstanding notes payable and reset provisions, the conversion option and the warrants were accounted for as a derivative liability. The original balance of this note was $675,000. The Company used proceeds from this note payable to pay in full the June 2020 Notes and the November 2020 Note. The Company repaid the remaining $300,000 of principal on this note during the year ended December 31, 2022.

F-14

The Company amortized $0 and $43,270 of debt discount and deferred finance costs to interest expense related to convertible notes payable during the years ended December 31, 2023 and 2022, respectively.

Accrued interest on notes payable and convertible notes payable was $318,991 and $169,874 as of December 31, 2023 and 2022, respectively.

Derivative Liabilities

The fair values of the conversion option of outstanding convertible notes payable and common stock warrants were determined to be derivative liabilities under ASC 815 due to the default on convertible notes payable disclosed above, which resulted in a variable conversion price on the outstanding convertible note payable. On October 20, 2023, the conversion price on the outstanding convertible note payable was modified to remove the variable conversion price. As a result, as of the modification date, the outstanding convertible note payable and common stock warrants were reclassified into equity at their fair value as of that date. The fair value of the derivative liabilities was estimated using a binomial model with the following assumptions as of December 31, 2023 and 2022:

	As of December 31, 2023						As of December 31, 2022
	Conversion Option			Warrants			Conversion Option			Warrants
Volatility	-		%	-		%		75.43	%	75.43-107.09		%
Dividend Yield	-		%	-		%		0	%		0	%
Risk-free rate	-		%	-		%		4.76	%	4.22-4.76		%
Expected term		-			-		0.5 year			0.5 – 4.5 years
Stock price	$	-		$	-		$	0.012		$	0.012
Exercise price	$	-		$	-		$	0.018		$	0.006-0.30
Derivative liability fair value	$	-		$	-		$	477,971		$	13,942

The following assumptions were used for the determination and value in the debt modification as discussed above immediately before and immediately after the amendment;

	Immediately before amendment						Immediately after amendment
	Conversion Option			Warrants			Conversion Option			Warrants
Volatility		98	%		98	%		93	%		93	%
Dividend Yield		0	%		0	%		0	%		0	%
Risk-free rate		5.54	%		5.54	%		5.41	%		5.41	%
Expected term	0.5 year			0.75 year			0.75 year			0.75 years
Stock price	$	0.01		$	0.01		$	0.01		$	0.01
Exercise price	$	0.0042		$	0.18		$	0.01		$	0.01
Derivative liability fair value	$	1,203,314		$	-		$	152,936		$	3,312

All fair value measurements related to the derivative liabilities described above and the modification of the conversion price on a convertible note, and are considered significant unobservable inputs (Level 3) under the fair value hierarchy of ASC 820.

F-15

The table below presents the change in the fair value of the derivative liability during the years ended December 31, 2023 and 2022:

Fair value as of December 31, 2021		325,808
Fair value on the date of issuance of new derivatives		167,620
Extinguishment due to repayment of debt		(7,655	)
Gain on change in fair value of derivatives		6,140
Fair value as of December 31, 2022	$	491,913
Reclassification of derivative liabilities to equity upon removal of variable conversion option		(1,203,317	)
Loss on change in fair value of derivatives		711,401
Fair value as of December 31, 2023	$	-

The total impact of derivative liabilities recognized in the Company’s consolidated statements of operations includes the change in fair value of derivatives, with the Company recognizing a total gain (loss) of $(711,401) and $1,515 during the years ended December 31, 2023 and 2022, respectively.

Note 7: Equity

Common Stock

On December 31, 2021, the Board of Directors of the Company and shareholders holding a majority of the voting power of the Company both approved an amendment to the Company’s Article of Incorporation to increase the total number of authorized shares that the Company shall have authority to issue from 100,000,000 shares to 230,000,000 shares, consisting of two classes to be designated respectively, “Common Stock” and “Preferred Stock”, with all such shares having a par value of $0.001 per share, of which 200,000,000 shall be designated as Common stock and 30,000,000 designated as Preferred stock. 

During the years ended December 31, 2021 and 2020, the Company sold common stock units at $0.18 per unit. Each $0.18 unit consists of a share of common stock and a warrant to purchase half a share of common stock at an exercise price of $0.27, for a period of three years from issuance. During the year ended December 31, 2022 the remaining 2,222,223 shares to be issued related to common stock units were issued.

As of December 31, 2023 and 2022, there are 2,777,778 shares remaining to be issued related to 2020 debt conversions of $499,999, which is included in Subscription payable on the consolidated balance sheets.

Series A Redeemable Preferred Stock

The Company created the 2,800,000 shares of Series A Preferred Stock out of the 10,000,000 shares of preferred stock authorized by the Company’s articles of incorporation by filing a certificate of designation as authorized by the Company’s board of directors (the “Certificate of Designation”).

The Series A Preferred Stock bears a cumulative dividend of 5.0% per annum on the original purchase price and is redeemable by the Company or upon a class vote by the holders of the Series A Preferred Stock at the original purchase price, plus any unpaid dividends then owing, payable in 4 equal quarterly payments. The Series A Preferred Stock converts into the Company’s common stock at a ratio of 2:1, subject to revision on the basis of standard weighted average anti-dilution protective provisions, at the option of the holders of the Series A Preferred Stock or automatically upon the occurrence of a merger, sale of the Company’s assets, or upon another Deemed Liquidation Event as defined in the Certificate of Designation. In the absence of an anti-dilution adjustment, the 2,800,000 shares of Series A Preferred Stock will convert into 1,400,000 shares of the Company’s common stock.

The Series A Preferred Stock votes with the Company’s common stock, as a single class, at a rate of 20 votes for each share of Series A Preferred Stock. The Series A Preferred Stock carries a liquidation preference and is participating. The Series A Preferred Stock carries standard protective provisions that preclude the Company from amending its articles of incorporation, bylaws or the terms of the Certificate of Designation adversely to the holders of the Series A Preferred Stock without their prior approval.

Due to the redemption feature, the Company accounts for the Series A Preferred Stock as temporary equity in accordance with ASC 480. The Series A Preferred Stock is accounted for at redemption value.

F-16

The Company accrued $12,600 in dividends on the Series A Preferred Stock for the year ended December 31, 2023 and 2022. Total accrued dividends at December 31, 2023 were $32,622. The redemption value of the Series A Preferred Stock as of December 31, 2023 and 2022 was $284,622 and $272,022, reflected as temporary equity on the Company’s consolidated balance sheet.

Series B Convertible Preferred Stock

In February 2022, the Company designated 1,000,000 shares of Series B Convertible Preferred Stock (“Series B”). The Series B has a par value of $0.0001 per share, a stated value of $1 per share and carries a dividend of 8%. The Series B are convertible into shares of common stock at a price of $0.06 per share, and contains an exercise price reset provision in the event of dilutive issuances of common stock or any common stock equivalent by the Company with a price below the exercise price.

The Series B holders do not have voting rights on matters other than those related to amending the certificate of incorporation of the Series B, altering voting or other powers of the Series B, or redemption or acquisition of outstanding Series B. For a period of one year following closing of the Series B funding, the Company may not authorize or create any class of stock that is senior to the Series B with respect to dividends, redemption or distribution of assets upon Liquidation. In the event of liquidation of the Company, the Series B holders shall be paid 125% of the Stated value plus 125% of any unpaid dividends.

During the year ended December 31, 2022, the Company sold a total of 1,000,000 shares of Series B to two investors for net cash proceeds of $885,000 after closing costs of $115,000 and issued warrants to purchase 4,000,000 shares of common stock at $0.20 per share for a period of five years. The Company also issued 2,670,034 shares of common stock with a fair value of $139,800 to the investors, which were recorded as a cost of capital with no expense recognized. The Company granted to the Investors the piggy-back registration rights.

The Company accrued $80,000 in dividends on the Series B Preferred Stock for the years ended December 31, 2023 and 2022. As of December 31, 2023 and 2022 there were $160,000 and $80,000, respectively, of outstanding accrued dividends.

Stock Warrants

A summary of stock warrant information is as follows:

	Aggregate Number			Aggregate Exercise Price		Weighted Average Exercise Price
Outstanding at December 31, 2021		11,189,056		$	2,646,044	$	0.24
Granted		4,000,000			800,000		0.20
Exercised		(909,091	)		500,000		0.45
Forfeited and cancelled		-			-		-
Outstanding at December 31, 2022		14,279,965		$	2,946,044	$	0.21
Granted		-			-		-
Exercised		-			-		-
Forfeited and cancelled		(2,211,389	)		631,200		0.29
Outstanding at December 31, 2023		12,068,576		$	2,088,177	$	0.17

The weighted average remaining contractual life is approximately 1.32 years for stock warrants outstanding with $18,667 of intrinsic value of as of December 31, 2023. All of the above warrants were fully vested.

F-17

Note 8: Related Party

Mark Adams, CEO, invested $250,000 in the June 2019 Notes and converted his debt during the year ended December 31, 2020 into shares of common stock of 1,388,885, which have yet to be issued for a conversion value of $277,778. Mark Adams will also receive an additional 154,321 shares of common stock once the shares are issued. The Company’s former VP of sales also invested $100,000 in the June 2019 Notes and converted his debt during the year ended December 31, 2020 into shares of common stock of 555,556, which have yet to be issued for a conversion value of $111,111. The former VP of sales will also receive an additional 61,728 shares of common stock once the shares are issued.

Those shares were in subscriptions payable as of December 31, 2023 and 2022, and presented on the balance sheet.

Note 9: Leases, Commitments and Contingencies

Leases

The Company entered into a lease agreement for office space on February 2, 2022, for a term beginning February 15, 2022 through February 28, 2025. The lease requires payments of $3,267 per month through the lease term, increasing by 4% each year, with an option to renew. The Company recognized an initial right of use asset and lease liability of $105,822, based on the present value of the minimum lease payments. For purposes of calculating operating lease liabilities, lease terms may be deemed to include options to extend the lease when it is reasonably certain that the Company will exercise those options. Some leasing arrangements require variable payments that are dependent on usage, output, or may vary for other reasons, such as insurance and tax payments. The variable lease payments are not presented as part of the initial right-of-use (“ROU”) asset or lease liability. The Company’s lease agreements do not contain any material restrictive covenants.

The components of lease cost for operating leases for the years ended December 31, 2023 and 2022 were as follows:

	Years Ended
	December 31,  2023		December 31,  2022
Operating lease cost	$	40,217	$	36,866
Short-term lease cost		7,783		24,220
Total lease cost	$	48,000	$	61,086

F-18

The following table summarizes the lease-related assets and liabilities recorded in the consolidated balance sheets at December 31, 2023 and 2022:

Lease Position	December 31, 2023		December 31, 2022
Operating Leases
Operating lease right-of-use assets	$	43,965	$	77,677
Right of use liability operating lease current portion	$	39,255	$	34,007
Right of use liability operating lease long term		6,978		46,233
Total operating lease liabilities	$	46,233	$	80,240

The Company utilizes the incremental borrowing rate in determining the present value of lease payments unless the implicit rate is readily determinable. The Company estimated its incremental borrowing rate to be 10%. The lease has a remaining term of 1.17 years and a weighted average rate of 10%.

The following table provides the maturities of lease liabilities at December 31, 2023:

	Operating
	Leases
2024	$	42,123
2025		7,065
2026		-
2027		-
2028 and thereafter		-
Total future undiscounted lease payments		49,188
Less: Interest		(2,955	)
Present value of lease liabilities	$	46,233

Lawsuit

The Company has a pending lawsuit with one of its previous suppliers regarding defected cartridges. The Company is still evaluating the case and determining the impact of the case on the Company and as of the date of this report the amount or range of possible losses is not reasonably estimable.

Note 10: Accrued Liabilities – Other

Prior to the Merger, China Grand Resorts, Inc. recorded various liabilities that were incurred by former related parties. The current management team is not aware of any written agreements in place governing the terms of the loans nor have they been in contact with the debt holders however recognizes that China Grand Resorts, Inc. previously reported these amounts as liabilities of the Company. In accordance with ASC 405-20-40, the liabilities may only be removed from the Company’s financial statements if they are paid, formally settled or judicially released. Management believes the relevant statute of limitations has passed and that no enforceable legal claim exists in relation to these liabilities of $1,642,269 but does not believe that is sufficient to remove the liability from the financial statements. Management does not intend to remove these liabilities of $1,642,269 from the Company’s financial statements until such time that the liability is formally settled or judicially released in accordance with ASC 405-20-40. Due to the lack of written agreements and other factors noted above, management concluded to no longer accrue interest on these loans.

F-19

Note 11: Income Taxes

The components of the provision for income taxes for the years ended December 31, 2023 and 2022, respectively, consisted of the following:

	For the year ended		For the year ended
	December 31, 2023		December 31, 2022
Current:
Federal		-		-
State	$	-	$	800
		-		800
Deferred:
Federal		-		-
State		-		-
Total provision for (benefit from) income taxes	$	-	$	800

Deferred tax assets (liabilities) consist of the following:

	For the year ended			For the year ended
	December 31, 2023			December 31, 2022
Deferred Tax Assets:
Net operating losses	$	2,118,207		$	2,029,845
Other		-			1,900
Total Deferred Tax Asset		2,118,207			2,031,745
Valuation Allowance		(2,118,207	)		(2,031,537	)
Deferred Tax Liabilities
Fixed Assets		(208	)		(208	)
Net Deferred Tax Assets/(Liabilities)	$	0		$	0

Reconciliation of the statutory federal income tax to the Company’s effective tax:

	December 31, 2023			December 31, 2022
Tax at Federal Statutory Rate		21.00	%		21.00	%
State Taxes		2.10	%		6.59	%
Nondeductible Items		-16.13	%		-5.81	%
Valuation Allowance		-6.87	%		-22.07	%
Other		-0.11	%		0.29	%
Provision for Taxes		0.00	%		0.00	%

Management assesses the available positive and negative evidence to estimate if sufficient future taxable income will be generated to use the existing deferred tax assets. Based on the available objective evidence, management believes it is not more likely than not that the net deferred tax assets will be fully realizable for the period ending December 31, 2023. On the basis of this evaluation, as of December 31, 2023, a full allowance has been recorded on its net deferred tax assets.

As of December 31, 2023, the Company had $631,000 of federal and $7,190,000 of state net operating loss carryforwards available to reduce future taxable income expire through 2042. As of December 31, 2023, the Company has approximately $6,828,000 of federal net operating loss carryforwards available to reduce future taxable income which carryforward indefinitely.

F-20

Federal and state laws can impose substantial restrictions on the utilization of net operating loss carry-forwards in the event of an “ownership change”, as defined in Section 382 of the Internal Revenue Code. The Company is in the process of determining if significant limitations would be placed on the utilization of its net operating loss carry-forwards due to prior ownership changes.

As of December 31, 2023, the Company does not have any unrecognized tax benefits. As of December 31, 2023, the Company has not recognized any interest or penalties for unrecognized tax benefits.

The Company files income tax returns in the U.S. and California. Tax Years 2016 to 2023 remain subject to examination for federal income tax purposes, and tax years 2014 through 2020 remain open to examination for California income tax purposes. All net operating losses generated to date are subject to adjustment for U.S. federal and California income tax purposes.

Note 12: Subsequent Events

On January 5, 2024, the Company entered into consulting agreements with four consultants to build a new distribution business, Catalyst Distribution. Under the terms of the agreements, the consultants can each earn up to 7,416,667 restricted shares of the Company’s common stock that will be granted over a 12 month period based on attainment of revenue goals. The initial grants are:

· David Shin was granted 2,472,222 shares on January 9, 2024.

· Sungchul Sin was granted 2,472,222 shares on January 9, 2024.

· Richard Yoo was granted 2,472,222 shares on January 9, 2024.

· Baron Huber was granted 2,472,222 shares on January 9, 2024.

On January 5, 2024, the Company and Think Capital Partners, LLC (formerly known as Tysadco Partners, LLC) entered into a Security Purchase Agreement. Think Capital Partners purchased $100,000 for 3,000,000 restricted common shares and 2,000,000 Warrants exercisable into common shares to be delivered to via book entry within 7 calendar days following the closing date. Think Capital Partners maintains ownership in certain $500,000 Redeemable Restricted Series B Preferred Shares plus 8% accrued annual interest and 2,000,000 warrants exercisable into common shares dated February 10, 2024.

On March 18, 2024, the Company issued 685,713 shares of common stock to the holder of a convertible promissory note related to the October 2023 modification of the note payable.

F-21

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosures.

None.

Item 9A. Controls and procedures

Management’s Evaluation of Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. These disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were ineffective as of December 31, 2023. 

Limitations on the Effectiveness of Controls

A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all controls systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. Our disclosure controls and procedures are designed to provide reasonable assurance of achieving its objectives.

Management’s Report on Internal Control Over Financial Reporting

The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of our management, including our CEO and CFO, we conducted an evaluation of the effectiveness of our internal control over financial reporting as of December 31, 2023 using the criteria established in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). With the participation of our Chief Executive Officer and Chief Financial Officer (principal financial and accounting officer), our management conducted an evaluation of the effectiveness of our internal control over financial reporting as of December 31, 2023 based on the framework in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). Management concluded there was a material weakness in our internal control over financial reporting as of December 31, 2023 based on the COSO framework criteria. This conclusion is due to identified control deficiencies around the identification of errors during year end resulting in material adjusting journal entries as well as a lack of a formal policy for the approval, identification and authorization of related party transactions.

This annual report does not include an attestation report of our independent registered public accounting firm regarding internal control over financial reporting. We were not required to have, nor have we, engaged our independent registered public accounting firm to perform an audit of internal control over financial reporting pursuant to the rules of the Securities and Exchange Commission that permit us to provide only management’s report in this annual report.

Changes in Internal Control Over Financial Reporting

No changes in the Company’s internal control over financial reporting occurred during the quarter ended December 31, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Item 9B. Other Information

None.

19

PART III 

Item 10. Directors, Executive Officers and Corporate Governance

Set forth below is certain information with respect to the individuals who are our directors and executive officers as of the date of this report:

Name	Age	Position(s)	Date of Appointment
Mark Adams	55	Chief Executive Officer, Interim Chief Financial Officer, Board of Director	September 14, 2018

Mark Adams has served as our Chief Executive Officer and Board Member since September 14, 2018 and in those same roles with Jacksam Corporation, pre-Merger, since December 2017. He also started to serve as the interim Chief Financial Officer since April 3, 2023. From 2013 to 2017, he served as Vice President of Business Development for eSentire, a software security firm in Boston, Massachusetts. From 2010 to 2013, he was a Partner at Torrey Hills Capital in San Diego, California. From 2007-2009, he served as a portfolio manager at BAM, a hedge fund in NYC. From 2005 to 2008, he served as a portfolio manager at PT 72 in Boston, Massachusetts. From 2000-2004, he served as an analyst at Essex Investment Management in Boston, Massachusetts. From 1996 to 2000, he served as Vice President of Business Development at Dell-EMC. His career started as an analyst at JP Morgan Chase from 1990 to 1994. He holds a Bachelor of Science degree from Providence College awarded in 1990 and an M.B.A. from Harvard Business School awarded in 1996.

Board Composition

Corporate Governance and Director Independence

Our business and affairs are managed under the direction of our Board of Director, Mark Adams.

Family Relationships

N/A.

Board Committees

There are currently no committees of the Board of Directors.

Board Leadership Structure and Role in Risk Oversight

Due to the small size and early stage of the Company, we have not adopted a formal policy on whether the Chairman and Chief Executive Officer positions should be separate or may be combined.

Our Board of Director is primarily responsible for overseeing our risk management processes on behalf of our company. The Board of Director receives and reviews periodic reports from management, auditors, legal counsel, and others, as considered appropriate regarding our company’s assessment of risks. The Board of Director focuses on the most significant risks facing our company and our company’s general risk management strategy, and also ensures that risks undertaken by our Company are consistent with the board’s appetite for risk. While the board oversees our company’s risk management, management is responsible for day-to-day risk management processes. We believe this division of responsibilities is the most effective approach for addressing the risks facing our company and that our board leadership structure supports this approach.

20

Code of Ethics

Our board of director intends to adopt a code of ethics that our officer, director and any person who may perform similar functions will be subject to.

Involvement in Certain Legal Proceedings

To our knowledge, our directors and executive officers have not been involved in any of the following events during the past ten years:

1.	any bankruptcy petition filed by or against such person or any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
2.	any conviction in a criminal proceeding or being subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);

3.	being subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining him from or otherwise limiting his involvement in any type of business, securities or banking activities or to be associated with any person practicing in banking or securities activities;
4.	being found by a court of competent jurisdiction in a civil action, the SEC or the Commodity Futures Trading Commission to have violated a Federal or state securities or commodities law, and the judgment has not been reversed, suspended, or vacated;
5.	being subject of, or a party to, any Federal or state judicial or administrative order, judgment decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of any Federal or state securities or commodities law or regulation, any law or regulation respecting financial institutions or insurance companies, or any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or
6.	being subject of or party to any sanction or order, not subsequently reversed, suspended, or vacated, of any self-regulatory organization, any registered entity or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member.

Item 11. Executive Compensation

The following table sets forth the compensation for our fiscal years ended December 31, 2023 and 2022 earned by or awarded to, as applicable, our principal executive officer, principal financial officer and our other most highly compensated executive officers as of December 31, 2023.

Summary Compensation Table (last two complete fiscal years)
Name and Position	Year	Salary ($)		Bonus ($)		Stock Awards ($)		Option Awards ($)		All other Compensation ($)		Total ($)
Mark Adams (CEO since 4/2019)	2023	$	0		-				-		-	$	0
	2022	$	120,000		-		-		-		-	$	120,000

21

Summary of Employment Agreements and Material Terms

Mark Adams

We entered into a five-year employment agreement on December 22, 2017, with Mark Adams to serve as the Chief Operating Officer of Jacksam in exchange for a base salary of $120,000 per annum, which shall automatically increase at a rate of five percent per year, in addition to any increases that our board, in its discretion, may determine is appropriate. In addition, Mark Adams is eligible for a performance bonus of up to thirty percent of his then-applicable annual salary, as determined by our board in its good faith discretion. Mark Adams’ employment agreement also provides that Jacksam is to provide Mark Adams with a grant of options to purchase up to 100,000 shares of Jacksam common stock at an undetermined exercise price, to vest over three years, upon Jacksam adopting an equity compensation plan. Jacksam did not ever adopt such a stock option plan and the options Jacksam was obligated to grant to Mark Adams have not been granted and, as a result of the Merger, will not be granted. We are in the process of renegotiating this term with Mark Adams. Mark Adams is also entitled to health insurance and other benefits if and to the extent provided by Jacksam to other executives.

If we terminate Mark Adams for cause, or if he resigns for good reason (both as defined in Mark Adams employment agreement), we owe Mark Adams his salary and benefits for a period of twelve months following his termination. If he dies, we owe Mark Adams’ estate six month’s salary.

Mark Adams was promoted to our Chief Executive Officer on April 10, 2018, by our board, following the decision by the founder Daniel Davis to step down from that office.

Pension Benefits and Nonqualified Deferred Compensation

We do not provide a pension plan for our employees, and none of our named executive officers participated in a nonqualified deferred compensation plan in 2023.

Other than as set forth herein, we have not entered into any employment or consulting agreements with any of our current officers, directors or employees.

Outstanding Equity Awards at Fiscal Year End

The following table sets forth information regarding outstanding stock options and stock awards held by our named executive officers as of December 31, 2023. From inception and through the date of this report, we have not granted any stock options or stock awards to any of our executive officers.

Outstanding Equity Awards at Fiscal Year-End (most recent)

Option Awards

Stock Awards

Name

Number of Securities underlying unexercised options (#) exercisable

Number of securities underlying unexercised options (#) un-exercisable

Equity incentive plan awards: Number of securities underlying unexercised unearned options (#)

Option exercise price ($)

Option expiration date

Number of shares or units of stock that have not vested (#)

Market value of shares of units of stock that have not vested ($)

Equity incentive plan awards: Number of unearned shares, units or other rights that have not vested (#)

Equity incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($)

Mark Adams (CEO since 4/2018)

-

-

-

-

-

-

-

-

-

Director Compensation

The Company plans to appoint additional directors and may reimburse its directors for expenses incurred in connection with attending board meetings. The Company has not paid any director’s fees or other cash compensation for services rendered as a director since our inception to the date of this filing. The Company has no formal plan for compensating its directors for their service in their capacity as directors.

22

Employee Benefit and Stock Plans

We have not adopted any employee equity compensation plans. We provide basic health insurance coverage to our fulltime employees. We have not adopted any retirement or deferred compensation plans for any of our employees.

Compensation Committee Interlocks and Insider Participation

The Company does not have a compensation committee. The board of directors conducts reviews with regards to the compensation of the directors and the Chief Executive Officer once a year. To make its recommendations on such compensation, the board of directors does take into account the types of compensation and the amounts paid to officers of comparable publicly traded companies.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

Beneficial ownership is determined in accordance with the rules of the SEC and generally includes voting or investment power with respect to securities. In accordance with SEC rules, shares of our common stock, which may be acquired upon exercise of stock options or warrants which are currently exercisable or which become exercisable within 60 days of the date of the applicable table below are deemed beneficially owned by the holders of such options and warrants and are deemed outstanding for the purpose of computing the percentage of ownership of such person, but are not treated as outstanding for the purpose of computing the percentage of ownership of any other person.

The percentage of shares beneficially owned is computed as of December 31, 2023, on the basis of 81,088,719 shares of common stock outstanding. The following table sets forth information with respect to the beneficial ownership of our common stock as of December 31, 2023 (the “Determination Date”), by (i) each stockholder known by us to be the beneficial owner of more than 5% of our common stock (our only classes of voting securities), (ii) each of our directors and executive officers, and (iii) all of our directors and executive officers as a group. To the best of our knowledge, except as otherwise indicated, each of the persons named in the table has sole voting and investment power with respect to the shares of our common stock beneficially owned by such person, except to the extent such power may be shared with a spouse. To our knowledge, none of the shares listed below are held under a voting trust or similar agreement, except as noted. Other than the Merger, to our knowledge, there is no arrangement, including any pledge by any person of our securities or any of our parents, the operation of which may at a subsequent date result in a change in control of the Company.

Names of Beneficial Owner	Number of Shares Beneficially Owned		Percentage of Beneficial Ownership
5% and Greater Stockholders
Daniel Davis, Founder		23,592,945		29.1	%
Names of Executive Officers and Directors
Mark Adams, CEO and Director		7,656,636		9.4	%

Item 13. Certain Relationships and Related Party Transactions, and Director Independence

As part of the Merger, Jacksam Corporation purchased and subsequently returned to treasury 30 million shares of our common stock from our former sole officer and director, Bryan Glass, for total consideration of $340,000.

There has been no other transaction since January 1, 2017, to which we have been a party, in which the amount involved exceeded or will exceed $50,000, and in which any of our directors, executive officers or holders of more than 5% of Jacksam’s pre-Merger capital stock, or an affiliate or immediate family member thereof, had or will have a direct or indirect material interest, other than compensation and other arrangements that are described in the section titled “Executive Compensation.”

23

On November 20, 2017, Theodore Winston purchased the 2017 Notes in the amount of $50,000. Theodore Winston was not a member of the Board of Directors at the time. He became a member of Jacksam’s Board of Directors, pre-Merger, on March 1, 2018, and a member of our Board of Directors as of the date of the Merger, September 14, 2018.

On November 8, 2018, we entered into a Line of Credit Agreement with Bass Point Capital, LLC, a Massachusetts limited liability company controlled by Doug Leighton, who is also a principal in Altar Rock Capital, one of our stockholders and the holder of the Altar Rock Warrant. The Line of Credit Agreement allows us, at the discretion of the lender, to borrow up to $250,000 by making specific requests of draws, if any, will be due and payable on individually determined terms.

Mark Adams invested $250,000 in the June 2019 Notes and $126,000 in the 2021 Series A Preferred Stock.

Other than the foregoing, we have not engaged in any transaction within the past fiscal year and do not plan to engage in any transaction with a related person or a person with a direct or indirect material interest in an amount exceeding $120,000.

Item 14. Principal Accounting Fees and Services

Audit Fees.

For the fiscal year ended December 31, 2023, the firm of M&K CPAS, PLLC, which we refer to as M&K is our principal auditor. Audit fees consist of fees billed for professional services rendered for the audit of our year-end financial statements and services that are normally provided by M&K in connection with regulatory filings. We paid M&K $35,000 in connection with our audited and reviewed financials for the fiscal years ended December 31, 2023.

Audit-Related Fees.

Audit-related services consist of fees billed for assurance and related services that are reasonably related to performance of the audit or review of our financial statements and are not reported under “Audit Fees.” These services include attest services that are not required by statute or regulation and consultations concerning financial accounting and reporting standards. There were no fees billed for audit-related services rendered by either M&K, L&L or other parties during the last two fiscal years.

Accounting Fees.

None

All Other Fees.

None

24

PART IV

Item 15. Exhibits and Financial Statement Schedules

Number	Description
31.1*	Certification of Chief Executive Officer and Chief Financial Officer Pursuant To Sarbanes-Oxley Section 302
32.1*	Certification Pursuant To 18 U.S.C. Section 1350, as adopted to Section 906 of the Sarbanes-Oxley Act of 2003
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)XBRL Instance 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

________

* Filed herewith.

Item 16. Form 10-K Summary

None.

25

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	JACKSAM CORPORATION
Dated: April 16, 2024	By:	/s/ Mark Adams
	Name:	Mark Adams
	Title:	Chief Executive Officer (Principal Executive Officer and Principal Financial and Accounting Officer)

26

EX-31.1

EXHIBIT 31.1

CERTIFICATION

Pursuant to 18 U.S.C. Section 1350

As adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Mark Adams, certify that:

1. I have reviewed this annual report on Form 10-K of Jacksam Corporation (the "registrant");

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: April 16, 2024	Signature:	/s/ Mark Adams
		Mark Adams Chief Executive Officer and Interim Chief Financial Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code)

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), the undersigned officer of Jacksam Corporation, a Nevada corporation (the “Company”), does hereby certify, to such officer’s knowledge, that:

The Annual Report on Form 10-K for the fiscal year ended December 31, 2023 (the “Form 10-K”) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in the Form 10-K fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: April 16, 2024	By:	/s/ Mark Adams
		Mark Adams Chief Executive Officer and Interim Chief Financial Officer

The foregoing certification is being furnished solely pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code) and is not being filed as part of Form 10-K or as a separate disclosure document.

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request. 

XML

Cover - USD ($)	12 Months Ended
	Dec. 31, 2023	Apr. 15, 2024	Jun. 30, 2023
Cover [Abstract]
Entity Registrant Name	JACKSAM CORPORATION
Entity Central Index Key	0000860543
Document Type	10-K
Amendment Flag	false
Entity Voluntary Filers	No
Current Fiscal Year End Date	--12-31
Entity Well Known Seasoned Issuer	No
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	true
Entity Current Reporting Status	Yes
Document Period End Date	Dec. 31, 2023
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	FY
Document Fiscal Year Focus	2023
Entity Ex Transition Period	false
Entity Common Stock Shares Outstanding		94,663,320
Entity Public Float			$ 2,420,000
Document Annual Report	true
Document Transition Report	false
Document Fin Stmt Error Correction Flag	false
Entity File Number	033-33263
Entity Incorporation State Country Code	NV
Entity Tax Identification Number	46-3566284
Entity Address Address Line 1	3100 Airway Avenue
Entity Address Address Line 2	Suite 138
Entity Address City Or Town	Costa Mesa
Entity Address State Or Province	CA
Entity Address Postal Zip Code	92626
City Area Code	800
Icfr Auditor Attestation Flag	false
Auditor Name	M&K CPAS, PLLC
Auditor Location	The Woodlands, TX
Auditor Firm Id	2738
Local Phone Number	605-3580
Security 12b Title	Common Stock, par value $0.001 per share
Trading Symbol	JKSM
Entity Interactive Data Current	Yes

XML

Consolidated Balance Sheets - USD ($)	Dec. 31, 2023	Dec. 31, 2022
Current Assets:
Cash	$ 145,521	$ 482,908
Accounts receivable, net	9,515	0
Inventory, net	0	214,143
Prepaid expenses	77,625	41,751
Total Current Assets	232,661	738,802
Property and equipment, net	128	517
Right of-use asset - operating lease	43,965	77,677
Total Assets	276,754	816,996
Current Liabilities:
Accounts payable and accrued expenses	756,456	558,879
Accrued dividends	160,000	80,000
Deferred revenue	902,485	1,127,634
Convertible notes payable, current portion	444,444	444,444
Notes payable, current portion	619,932	158,672
Line of Credit	50,000	0
Right of use liability - operating lease, current portion	39,255	34,007
Derivative liability	0	491,913
Accrued liabilities - other	1,642,269	1,642,269
Subscription payable	499,999	499,999
Total Current Liabilities	5,114,840	5,037,817
Notes payable, net of current portion (net of discount $0 and $94,095 respectively)	137,972	580,105
Right of use liability - operating lease	6,978	46,233
Total Liabilities	5,259,790	5,664,155
Mezzanine equity
Series A Preferred stock - 2,800,000 authorized, $0.001 par value, 2,800,000 shares issued and outstanding as of December 31, 2023 and 2022, respectively;	284,622	272,022
Stockholders' Deficit:
Preferred stock value	0	0
Common stock - 200,000,000 authorized, $0.001 par value, 81,088,719 shares issued and outstanding as of December 31, 2023 and 2022, respectively	81,088	81,088
Additional paid-in capital	8,562,630	7,451,916
Accumulated deficit	(13,911,476)	(12,652,285)
Total Stockholders' Deficit	(5,267,658)	(5,119,181)
Total Liabilities and Stockholders' Deficit	276,754	816,996
Series B Preferred Stock [Member]
Stockholders' Deficit:
Preferred stock value	$ 100	$ 100

XML

Consolidated Balance Sheets (Parenthetical) - USD ($)	Dec. 31, 2023	Dec. 31, 2022
Preferred stock, shares authorized	30,000,000	30,000,000
Preferred stock, par value per share	$ 0.001	$ 0.001
Preferred stock, shares issued	0	0
Preferred stock, shares outstanding	0	0
Common stock, shares authorized	200,000,000	200,000,000
Common stock, par value per share	$ 0.001	$ 0.001
Common stock, shares issued	81,088,719	81,088,719
Common stock, shares outstanding	81,088,719	81,088,719
Notes payable, current portion (net of discount)	$ 0	$ 94,095
Series B Preferred Stock [Member]
Preferred stock, shares authorized	1,000,000	1,000,000
Preferred stock, par value per share	$ 0.001	$ 0.001
Preferred stock, shares issued	1,000,000	1,000,000
Preferred stock, shares outstanding	1,000,000	1,000,000
Preferred stock, stated value per share	$ 1	$ 1
Series A Preferred Stock [Member]
Temporary Equity, Shares Authorized	2,800,000	2,800,000
Temporary Equity, par value per share	$ 0.001	$ 0.001
Temporary Equity, shares issued	2,800,000	2,800,000
TemporaryEquity, shares outstanding	2,800,000	2,800,000

XML

Consolidated Statements of Operations - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Consolidated Statements of Operations
Sales	$ 1,455,880	$ 4,128,456
Cost of sales	1,216,845	3,297,955
Gross profit	239,035	830,501
Operating expenses
Salaries and wages (including contractors)	201,731	961,069
Other selling, general and administrative expenses	356,043	970,267
Total operating expenses	557,774	1,931,336
Income (loss) from operations	(318,739)	(1,100,835)
Other income (expense)
Derivative gain (loss)	(711,401)	1,515
Interest expense	(255,278)	(422,158)
Other income	26,227	0
Total other income (expense)	(940,452)	(420,643)
Net income (loss)	(1,259,191)	(1,521,478)
Preferred stock dividends	(92,600)	(92,600)
Net income (loss) available to common shareholders	$ (1,351,791)	$ (1,614,078)
Net loss per share
Net loss per share- Basic	$ (0.02)	$ (0.02)
Net loss per share- Diluted	$ (0.02)	$ (0.02)
Weighted average shares outstanding
Basic	81,088,719	79,302,098
Diluted	81,088,719	79,302,098

XML

Consolidated Statements of Stockholders' Deficit - USD ($)	Total	Series A Preferred Stock	Series B Preferred Stock	Common Stock, $0.001 Par Value	Shares Payable	Paid-In Capital	Accumulated Deficit
Balance, shares at Dec. 31, 2021		2,800,000		74,490,147
Balance, amount at Dec. 31, 2021	$ (4,514,303)	$ 259,422	$ 0	$ 74,490	$ 331,600	$ 6,210,414	$ (11,130,807)
Issuance of Series B Preferred Stock, net of fees, shares			1,000,000
Issuance of Series B Preferred Stock, net of fees, amount	890,000	0	$ 100	$ 0	0	889,900	0
Common stock issued for share payable, shares				2,222,221
Common stock issued for share payable, amount	0	0	0	$ 2,222	(331,600)	329,378	0
Common Stock and Warrants issued in connection with preferred stock, shares				2,670,034
Common Stock and Warrants issued in connection with preferred stock, amount	0	0	0	$ 2,670	0	(2,670)	0
Common stock issued for services, shares				1,706,317
Common stock issued for services, amount	119,200			$ 1,706	0	117,494	0
Dividends on Series A and B Preferred Stock	(92,600)	12,600	0	0	0	(92,600)	0
Net income	(1,521,478)	0	0	0	0	0	(1,521,478)
Balance, amount at Dec. 31, 2022	(5,119,181)	$ 272,022	$ 100	$ 81,088	0	7,451,916	(12,652,285)
Balance, shares at Dec. 31, 2022		2,800,000	1,000,000	81,088,719
Dividends on Series A and B Preferred Stock	(92,600)	$ 12,600	$ 0	$ 0	$ 0	(92,600)	0
Net income	(1,259,191)	0	0	0			(1,259,191)
Reclassification of derivative liability to equity	1,203,314	0	0	0		1,203,314
Balance, amount at Dec. 31, 2023	$ (5,267,658)	$ 284,622	$ 100	$ 81,088		$ 8,562,630	$ (13,911,476)
Balance, shares at Dec. 31, 2023		2,800,000	1,000,000	81,088,719

XML

Consolidated Statements of Cash Flows - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Cash Flows from Operating Activities
Net income	$ (1,259,191)	$ (1,521,478)
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Depreciation expense	389	955
Stock based compensation	0	76,978
Bad debt expense		190,659
Amortization of debt discount	95,095	70,485
Amortization of right-of-use assets	33,712	28,145
Interest expense from derivative issuance	0	167,620
Derivative (gain) loss	711,401	(1,515)
Gain on debt extinguishment	0
Inventory impairment	0	0
Net change in:
Accounts receivable	(9,515)	400,510
Inventory	214,143	(17,431)
Prepaid expenses	(35,874)	(33,151)
Right-of-use liabilities	(34,007)	(25,582)
Accounts payable and accrued expenses	197,577	(40,591)
Deferred revenue	(225,149)	333,742
Net cash used in operating activities	(311,419)	(370,654)
Cash Flows from Financing Activities
Proceeds from line of credit	50,000	0
Payments on convertible notes payable	0	(300,000)
Payment of debt issuance costs	(1,000)	0
Proceeds from notes payable	0	327,385
Payments on notes payable	(74,968)	(408,634)
Proceeds from issuance of Series A preferred stock	0	890,000
Net cash provided by financing activities	(25,968)	508,751
Net Change in Cash	(337,387)	138,097
Cash, Beginning of Period	482,908	344,811
Cash, End of Period	145,521	482,908
Cash Paid For:
Income Taxes	0	0
Interest	8,691	19,699
Non-cash transactions:
Right of use asset and liability recognized, operating leases	0	105,822
Common stock issued for deferred finance costs	0	2,670
Common stock issued to settle share payable	0	331,600
Loss on additional shares issued in connection with common stock units	0	42,222
Preferred stock dividends	92,600	92,600
Settlement of derivative liabilities	$ 1,203,314	$ 0

XML

Organization and Nature of Operations

12 Months Ended

Dec. 31, 2023

Organization and Nature of Operations

Organization and Nature of Operations

Note 1: Organization and Nature of Operations

Jacksam Corporation dba Convectium is a technology company focused on developing and commercializing products of vaporizer cartridge filling & capping, pre-roll filling, and other automation systems. The Company’s product line primarily consisted of the 710 Shark cartridge filling machine, the 710 Captain cartridge capping machine, the “PreRoll-ER” pre-roll & cone filling machine, and cartridges. The Company’s customers are primarily businesses operating in jurisdictions that have some form of cannabis legalization. These businesses include medical and recreational dispensaries, large and small-scale processors and growers, multi-state operators, and distributors. The Company utilizes its direct sales force, website, strategic partners’ sales force, independent sales representatives, and a wide range of referral network to sell its products.

The Company was incorporated in the State of Nevada on September 21, 1989 under the name of Fulton Ventures, Inc. Since incorporated, the Company has engaged in a variety of businesses, but has been inactive since late 2014 through the Merger that closed on September 14, 2018. Since the Merger, the Company has been operated under the control of current management and continued to operate the business of Jacksam Corporation, described herein, as our sole business.

XML

Significant Accounting Policies

12 Months Ended

Dec. 31, 2023

Significant Accounting Policies

Significant Accounting Policies

Note 2: Significant Accounting Policies

Basis of Preparation

The accompanying financial statements of the Company have been prepared in U.S. GAAP under the accrual basis of accounting. These financial statements are presented in U.S. dollars and are prepared on a historical cost basis, except for certain financial instruments which are carried at fair value.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Jacksam Corporation and its wholly owned subsidiary. All intercompany transactions and balances are eliminated in consolidation.

Use of Estimates

The preparation of financial statements is in conformity with U.S. GAAP and requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Such estimates and assumptions impact both assets and liabilities, including but not limited to net realizable value of accounts receivable and inventory, estimated useful lives and potential impairment of property and equipment, estimate of fair value of share-based payments and derivative liabilities, estimates of fair value of warrants issued and recorded as debt discount and estimates of the probability and potential magnitude of contingent liabilities. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate could change in the near term due to one or more future nonconforming events. Accordingly, actual results could differ significantly from estimates.

Risks and Uncertainties

The Company’s operations are subject to risk and uncertainties including financial, operational, regulatory and other risks including the potential risk of business failure. The Company has experienced, and in the future, expects to continue to experience, variability in its sales and earnings. The factors expected to contribute to this variability include, among others, (i) the uncertainty associated with the commercialization and ultimate success of the product, (ii) competition inherent at large national retail chains where product is expected to be sold, (iii) general economic conditions, and (iv) the related volatility of prices pertaining to the cost of sales.

Cash and Cash Equivalents

Cash and cash equivalents are carried at cost and consist of cash on hand and demand deposits placed with banks or other financial institutions, and all highly liquid investments with an original maturity of three months or less. Federal Deposit Insurance Corporation (“FDIC”) deposit insurance covers $250,000 per depositor, per FDIC-insured bank, per ownership category. The Company has no amounts in excess of the FDIC limit as of December 31, 2023

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. The Company recognizes an allowance for losses on accounts receivable in an amount equal to the estimated probable losses net of recoveries. The allowance is based on an analysis of historical bad debt experience, current receivables aging, and expected future bad debts, as well as an assessment of specific identifiable customer accounts considered at risk or uncollectible. As of December 31, 2023 and 2022, the Company had recorded an allowance for doubtful accounts of $264,659 and $264,659, respectively. The Company recognized bad debt expense of $0 and $190,659 during the years ended December 31, 2023 and 2022, respectively. The net accounts receivable at December 31, 2023 and 2022 were $9,515 and $0, respectively.

Inventory

Inventories are stated at the lower of cost, determined on the average cost basis, or net realizable value. Cost principally consists of the purchase price (adjusted for lower of cost or market), customs, duties, and freight. The Company periodically reviews historical sales activity to determine potentially obsolete items and evaluates the impact of any anticipated changes in future demand.

The December 31, 2023 and 2022 inventory consisted entirely of finished goods. The Company will maintain an allowance based on specific inventory items that have shown no activity over a 60-month period. The Company tracks inventory as it is disposed, scrapped or sold at below cost to determine whether additional items on hand should be reduced in value through an allowance method. As of December 31, 2023 and 2022, the Company’s inventory allowance was estimated at $244,658 and $18,800, respectively. the Company recognized $274,052 and $0 in inventory write downs during the year ended December 31, 2023 and 2022, respectively, which are included as part of cost of sales in the accompanying statement of operations.

Property and Equipment

Property and equipment are measured at cost, less accumulated depreciation, and are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Depreciation of property and equipment is provided utilizing the straight-line method over the estimated useful lives, ranging from 5 to 7 years of the respective assets. Expenditures for maintenance and repairs are charged to expense as incurred. Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statements of operations.

Fair Value of Financial Instruments

The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.

The following are the hierarchical levels of inputs to measure fair value:

· Level 1 – Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.

· Level 2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; Quoted prices for similar assets or liabilities in active markets; Inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.

· Level 3 – Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

The carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts payable & accrued expenses, certain notes payable and deferred revenue are an approximate of their fair values because of the short maturity of these instruments. The Company’s derivative liabilities recognized at fair value on a recurring basis are a level 3 measurement. See Note 6.

Binomial Calculation Model

The Company uses a binomial calculator model to determine fair market value of derivative liabilities, warrants and options issued.

Preferred Stock Subject to Possible Redemption

The Company accounts for its preferred stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity”. Preferred stock subject to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value. Conditionally redeemable preferred stock (including preferred stock that feature redemption rights that are either within the control of the holder or subject to the redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other times, preferred stock is classified as stockholders’ equity.

Revenue Recognition

The Company derives revenues from the sale of machines and non-machine products (customizable and C-Cell cartridges and accessories). The Company recognizes revenue in accordance with ASC 606. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services.

Revenue is recognized based on the following five step model:

- Identification of the contract with a customer

- Identification of the performance obligations in the contract

- Determination of the transaction price

- Allocation of the transaction price to the performance obligations in the contract

- Recognition of revenue when, or as, the Company satisfies a performance obligation

Performance Obligations

Sales of machines and non-machine products are recognized when all the following criteria are satisfied: (i) a contract with an end user exists which has commercial substance; (ii) it is probable the Company will collect the amount charged to the end user; and (iii) the Company has completed its performance obligation whereby the end user has obtained control of the product. A contract with commercial substance exists once the Company receives and accepts a purchase order or once it enters into a contract with an end user. If collectability is not probable, the sale is deferred and not recognized until collection is probable or payment is received. Control of products typically transfers when title and risk of ownership of the product has transferred to the customer. The customer has a 10-day period to inspect the equipment and may return the product if it does not meet the agreed-upon specifications. For contracts with multiple performance obligations, the Company allocates the total transaction price to each performance obligation in an amount based on the estimated relative standalone selling prices of the promised goods or services underlying each performance obligation. The Company uses an observable price to determine the stand-alone selling price for separate performance obligations or a cost plus margin approach when one is not available. Historically, the Company’s contracts have not had multiple performance obligations. The large majority of the Company’s performance obligations are recognized at a point in time related to the sale of machines and non-machine products.

Pure Plan, Native Nation, and ARK are the only 10%+ customers in 2023. When these customers are aggregated, they equal 57% of the 2023 sales.

Sales, value add, and other taxes collected concurrent with revenue-producing activities are excluded from revenue. Incidental items that are immaterial in the context of the contract are recognized as expense. Payment terms between invoicing and when payment is due is less than one year. As of December 31, 2023 and 2022, none of the Company’s contracts contained a significant financing component.

The Company elected the practical expedient to not adjust the amount of revenue to be recognized under a contract with an end user for the effects of time value of money when the timing difference between receipt of payment and recognition of revenue is less than one year.

The majority of the Company’s contracts offer an assurance-type warranty of the products at no additional cost for a period of 3 years. Assurance-type warranties provide a customer with assurance that the related product will function as the parties intended because it complies with agreed-upon specifications. Such warranties do not represent a separate performance obligation. At the time a sale is recognized, the Company estimated future warranty costs, which were trivial.

Transaction Price Allocated to the Remaining Performance Obligations

At a given point in time, the Company may have collected payment for future sales of product to begin production. These transactions are deferred until the product transfers to the customer and the performance obligation is considered complete. As of December 31, 2023, $902,485 in revenue is expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period. The Company expects to recognize all of our unsatisfied (or partially unsatisfied) performance obligations as revenue in the next twelve months.

Contract Costs

Costs incurred to obtain a customer contract are not material to the Company. The Company elected to apply the practical expedient to not capitalize contract costs to obtain contracts with a duration of one year or less, which are expensed and included within cost of goods and services.

Critical Accounting Estimates

Estimates are used to determine the amount of any variable consideration in contracts and the standalone selling price among separate performance obligations. The Company reviews and updates these estimates regularly.

Disaggregation of Revenue

All machine sales and most non-machine sales are completed in North America.

	Year Ended December 31, 2023		Year Ended December 31, 2022
Machine sales	$	606,000	$	2,668,102
Non-Machine sales		849,880		1,460,354
Total sales	$	1,455,880	$	4,128,456

Net Loss Per Common Share

Basic net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period. Potential common stock equivalents are determined using the treasury stock method. For diluted net loss per share purposes, the Company excludes stock options and other stock-based awards, including shares issued as a result of option exercises that are subject to repurchase by the Company, whose effect would be anti-dilutive from the calculation.

The following table presents the effect of potential dilutive issuances for the years ended December 31, 2023 and 2022:

	Year Ended
	December 31, 2023			December 31, 2022
Net income (loss) attributable to common stockholders	$	(1,351,791	)	$	(1,614,078	)
Preferred stock dividends		92,600			92,600
Derivative gain		711,401			(1,515	)
Interest expense associated with convertible debt		-			98,265
Net income (loss) for dilutive calculation		(547,790	)		(1,424,728	)
Weighted average shares outstanding		81,088,719			79,302,098
Dilutive effect of preferred stock		-			-
Dilutive effect of convertible debt		-			-
Dilutive effect of common stock warrants		-			-
Weighted average shares outstanding for diluted net income (loss) per share		81,088,719			79,302,098

During the year ended December 31, 2023, the impact of 12,068,576 warrants to purchase common stock, 44,444,444 shares issuable under convertible debt and 18,066,667 shares issuable under convertible preferred stock were excluded from the calculation above as their impact would be anti-dilutive. During the year ended December 31, 2022, the impact of 14,279,965 warrants to purchase common stock, 75,585,790 shares issuable under convertible debt and 18,066,667 shares issuable under convertible preferred stock were excluded from the calculation above as their impact would be anti-dilutive. The calculation for each period presented also excludes 2,777,778 shares not yet issued related to conversions of debt that occurred in 2020.

Income Tax Provision

The Company accounts for income taxes under Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Operations in the period that includes the enactment date.

ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.

The Company recognizes interest and penalties related to unrecognized tax benefits within income tax expense. Accrued interest and penalties are included within the related tax liability.

Going Concern

The Company’s financial statements are prepared using U.S. GAAP to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has negative working capital, recurring losses, and does not have a source of revenues sufficient to cover its operating costs. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

The ability of the Company to continue as a going concern is dependent upon its ability to successfully execute the business plan and attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.

In the coming year, the Company’s foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the SEC, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.

Historically, it has mostly relied upon convertible notes payable and cash flows from operations to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future private offerings of the Company’s stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s failure to do so could have a material and adverse effect upon it and its shareholders.

Advertising and Marketing Expenses

The Company expenses the cost of advertising and promotions as incurred. Advertising and promotions expense was $619 and $58,739 for the years ended December 31, 2023 and 2022, respectively.

Research and Development Costs

Research and development costs are expensed as incurred. The Company incurred no research and development costs during the years ended December 31, 2023 and 2022.

Lease Arrangements

The Company follows the guidance of ASC 842 for accounting for leases. Transactions give rise to leases when the Company receives substantially all the economic benefits from and has the ability to direct the use of specified property and equipment. The Company determines if an arrangement is a lease at inception. The operating lease ROU assets are included within the Company’s non-current assets and lease liabilities are included in current or non-current liabilities on the Company’s consolidated balance sheets.

ROU assets represent the Company’s right to use, or control the use of, a specified asset for the lease term. Lease liabilities are the Company’s obligation to make lease payments arising from a lease and are measured on a discounted basis. Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term on the commencement date. The operating lease ROU asset includes any lease payments made and initial direct costs incurred and excludes lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments continues to be recognized on a straight-line basis over the lease term.

Recently Issued Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective and will not have a material effect on its consolidated financial position or results of operations upon adoption.

XML

Property and Equipment

12 Months Ended

Dec. 31, 2023

Property and Equipment

Property and Equipment

Note 3: Property and Equipment

Property and equipment consist of the following:

	December 31, 2023			December 31, 2022
Furniture and fixtures	$	10,425		$	10,425
Equipment		7,579			7,579
Trade show display		2,640			2,640
Total		20,644			20,644
Less: Accumulated depreciation		(20,516	)		(20,127	)
Property and equipment, net	$	128		$	517

Depreciation expense amounted to $389 and $955 for the year ended December 31, 2023 and 2022, respectively.

XML

Accounts Payable and Accrued Expenses

12 Months Ended

Dec. 31, 2023

Accounts Payable and Accrued Expenses

Accounts Payable and Accrued Expenses

Note 4: Accounts Payable and Accrued Expenses

Accounts payable and accrued expenses consist of the following:

	December 31, 2023		December 31, 2022
Accounts payable	$	292,912	$	245,482
Accrued interest		318,991		168,844
Sales tax payable		144,553		144,553
Total Accounts payable and Accrued expenses	$	756,456	$	558,879

XML

Notes Payable and Line of Credit

12 Months Ended

Dec. 31, 2023

Notes Payable and Line of Credit

Notes Payable and Line of Credit

Note 5: Notes Payable and Line of Credit

A summary of Notes Payable are as follows:

	December 31, 2023			December 31, 2022
SBA loan May 2020		141,412			144,739
Note payable September 2021		616,492			635,658
Note Payable September 2022		-			52,475
Total notes payable		757,904			832,872
Less: discount and deferred finance costs		-			(94,095	)
Less: current portion		(619,932	)		(158,672	)
Long-term portion of notes payable	$	137,972			580,105

On December 31, 2019, the Company entered into an inventory financing arrangement with a single lender, whereby $150,000 was paid by the lender directly to a vendor to secure inventory for the sales to customers in January 2020. The Company will repay $164,835 of principal and interest by February 29, 2020. The interest and fees of $14,835 were recorded as debt discount and were amortized through the maturity date. The Company also paid a deferred finance cost of $5,000 which was amortized through the maturity date. The Company entered into a second agreement on February 6, 2020 with the same lander for an additional $43,000 of funding. The Company will repay $47,253 at maturity on April 6, 2020. On April 22, 2020, these two notes payable were refinanced with the lender into a single agreement whereby the Company will make an initial repayment of $74,231 and 24 monthly payments of $7,467, for total payments of $253,439. This amendment was accounted for as a modification of the debt. As of December 31, 2022 the company had repaid the balance of the note in full.

On June 2, 2020, the Company received $150,000 under the Small Business Administration’s Economic Injury Disaster Loan. The loan bears interest at a fixed rate of 3.75%, and matures on May 26, 2050, payable monthly with payments of $731 beginning twelve months after issuance. The loan gives the Small Business Administration a security interest in all assets of the Company. As of December 31, 2023 and 2022, the Company owed a principal amount of $141,412 and $144,739 under this loan.

On September 29, 2021, the Company entered into a Revenue Loan and Security Agreement with an investor for up to a total amount of $1,000,000. Upon drawing from the facility and continuing thereafter until maturity or earlier prepayment in full, the Company shall pay monthly to the lender an amount equal to the product of (i) all revenue of the Company for the immediately preceding month multiplied by (ii) an applicable revenue percentage. On September 29, 2021, the Company borrowed $750,000 under the agreement and received initial cash proceeds of $727,500. The Company also paid an additional $5,000 in fees to the investor to secure the loan for total deferred financing fees of $27,500. On November 12, 2021, the Company issued a total of 843,750 shares of common stock to a lender in connection with the note payable issued. These shares had a fair value of $100,744 and were recorded as deferred finance costs.

On March 13, 2023, the Company entered into an Amendment to the RSLA (the “Amended RSLA”) whereby, the lender agreed to a limited forbearance on the loan as a result of the existing defaults if the company were to meet certain criteria. As of September 30, 2023, the Company did not meet the criteria as outlined in the Amended RSLA, and therefore the Company was in default on the loan and the lender has the right to demand full repayment of the loan. As a result, the remaining deferred finance cost was amortized to interest expenses and the full amount of the loan is classified as a current liability. In addition, the Lendor will assess a penalty of $450,000 which will be added on the maturity date, but is not currently outstanding. The Company re-negotiated the transaction with the lender and is no longer in default as of December 31, 2023 and as of the date of this Report.

As of December 31, 2023 and 2022, the Company owed a principal amount of $616,932 and $635,658 under this loan, with remaining unamortized discount of $0 and $94,095, respectively.

In March 2022, the Company received cash proceeds of $82,081 under an unsecured short term financing agreement. The Company repaid $5,694 per week until paid in full. This note was paid in full as of December 31, 2022. The Company entered into a second unsecured short term finance arrangement and received cash proceeds of $81,907. This agreement was repaid in full as of December 31, 2022.  The Company entered into five additional unsecured short term finance arrangements and received total cash proceeds of $245,304 during the year ended December 31, 2022. As of December 31, 2023 and 2022, the Company owed a principal amount of $0 and $52,475 under this loan.

The Company amortized $95,095 and $27,215 of debt discount and deferred finance costs to interest expense related to notes payable during the years ended December 31, 2023 and 2022, respectively.

Line of Credit

On March 30, 2023, the Company entered into a line of credit agreement with a principal amount of $50,000, which was drawn in full as of December 31, 2023. The line of credit is unsecure, bears interest at 10% and matured on June 30, 2023. The Company paid $1,000 in financing costs associated with the loan. The Company is currently in default of this agreement.

The following is an analysis of the annual principal payments require on a fiscal year basis as of December 31, 2023:

For the year ended December 31,	Amount
2024	$	619,932
2025		3,440
2026		3,588
2027		3,727
2028		4,193
Thereafter		173,024
Total remaining intangibles amortization		807,904

XML

Convertible Notes Payable and Derivative Liabilities

12 Months Ended

Dec. 31, 2023

Convertible Notes Payable and Derivative Liabilities

Convertible Notes Payable and Derivative Liabilities

Note 6: Convertible Notes Payable and Derivative Liabilities

Convertible Notes Payable

The following table summarizes outstanding convertible notes as of December 31, 2023 and 2022:

	December 31, 2023			December 31, 2022
June 2019 Notes, due September 30, 2024	$	444,444		$	444,444
Total		444,444			444,444
Less: Current convertible notes payable, net of discount		(444,444	)		(444,444	)
Total long-term convertible notes payable, net	$	-		$	-

In June and July 2019, the Company issued convertible notes to 10 investors with an original principal amount of $2,388,889, receiving $1,583,333 in net cash proceeds (the “June 2019 Notes”). The June 2019 Notes matured on March 25, 2020 and are convertible into the Company’s common stock at a per share price of $0.35 at any time subsequent to the issuance date. The June 2019 Notes contain a down round feature, whereby any sale of common stock or common stock equivalent at a price per share lower than the conversion price of the June 2019 Notes will result in the conversion price being lowered to the new price. The warrants contain the same down round feature as the notes. As a result of a dilutive issuance during the year ended December 31, 2020, the exercise price of the remaining notes payable and the warrants is currently $0.18 per share.

During the year ended December 31, 2020, $1,500,000 of the principal on the June 2019 Notes was converted into the right to receive 7,883,599 shares of common stock, of which 5,105,821 were issued by December 31, 2021 and 2,777,778 were part of the subscriptions payable liability balance of $499,999 as of December 31, 2023 and 2022. See Note 7.

The Company was in default of the convertible debt outstanding as of December 31, 2022, which resulted in the conversion price on the outstanding note adjusting to be 60% of the lowest trading price in the 25 days prior to a conversion notice. Following the previous extensions, the holder of $444,444 of the notes agreed to extend the repayment period to April 30, 2023. There were no other changes to terms of the convertible notes payable, and the amendments were accounted for as a debt modification.

On October 20, 2023 the Company entered into an additional amendment, which resulted in the maturity date of the note being extended to September 30, 2024. As consideration for the note extension, the Company agreed to reset the exercise price of the 1,333,333 warrants held by the note holder to $0.01 per share and reset the conversion price to be the lesser of $0.01 per share or the price per share on a merger closing date. The Company also agreed to issue 685,713 shares of common stock to the note holder, which were in March 2024. As a result of the price resets, the debt amendment was accounted for as a debt modification In addition, as a result of the new conversion terms, which are within the control of the Company, the conversion option no longer must be accounted for as a derivative under ASC 815. On the modification date, the conversion option was revalued under the original terms and the resulting fair value was reclassified into equity.

On February 15, 2021, the Company entered into a convertible note agreement with an institutional investor for a principal amount of $675,000 (the “February 2021 Note”) bearing interest at 10% with an original issue discount of $67,500 and a maturity date of February 15, 2022. The Company paid $37,500 of deferred finance costs and issued 200,000 shares of common stock to the lender of the February 2021 Note as deferred finance costs, valued at $72,000 based on the closing price of the stock at the date of borrowing. This lender also received 767,045 common stock warrants with an exercise price of $0.44 and a term of 3 years valued at $179,699. If the note is in default, the holder has the right to convert the outstanding principal and accrued interest balance into shares of common stock at the closing bid price of the Company’s common stock immediately prior to conversion. As a result of the variable conversion price on the Company’s outstanding notes payable and reset provisions, the conversion option and the warrants were accounted for as a derivative liability. The original balance of this note was $675,000. The Company used proceeds from this note payable to pay in full the June 2020 Notes and the November 2020 Note. The Company repaid the remaining $300,000 of principal on this note during the year ended December 31, 2022.

The Company amortized $0 and $43,270 of debt discount and deferred finance costs to interest expense related to convertible notes payable during the years ended December 31, 2023 and 2022, respectively.

Accrued interest on notes payable and convertible notes payable was $318,991 and $169,874 as of December 31, 2023 and 2022, respectively.

Derivative Liabilities

The fair values of the conversion option of outstanding convertible notes payable and common stock warrants were determined to be derivative liabilities under ASC 815 due to the default on convertible notes payable disclosed above, which resulted in a variable conversion price on the outstanding convertible note payable. On October 20, 2023, the conversion price on the outstanding convertible note payable was modified to remove the variable conversion price. As a result, as of the modification date, the outstanding convertible note payable and common stock warrants were reclassified into equity at their fair value as of that date. The fair value of the derivative liabilities was estimated using a binomial model with the following assumptions as of December 31, 2023 and 2022:

	As of December 31, 2023						As of December 31, 2022
	Conversion Option			Warrants			Conversion Option			Warrants
Volatility	-		%	-		%		75.43	%	75.43-107.09		%
Dividend Yield	-		%	-		%		0	%		0	%
Risk-free rate	-		%	-		%		4.76	%	4.22-4.76		%
Expected term		-			-		0.5 year			0.5 – 4.5 years
Stock price	$	-		$	-		$	0.012		$	0.012
Exercise price	$	-		$	-		$	0.018		$	0.006-0.30
Derivative liability fair value	$	-		$	-		$	477,971		$	13,942

The following assumptions were used for the determination and value in the debt modification as discussed above immediately before and immediately after the amendment;

	Immediately before amendment						Immediately after amendment
	Conversion Option			Warrants			Conversion Option			Warrants
Volatility		98	%		98	%		93	%		93	%
Dividend Yield		0	%		0	%		0	%		0	%
Risk-free rate		5.54	%		5.54	%		5.41	%		5.41	%
Expected term	0.5 year			0.75 year			0.75 year			0.75 years
Stock price	$	0.01		$	0.01		$	0.01		$	0.01
Exercise price	$	0.0042		$	0.18		$	0.01		$	0.01
Derivative liability fair value	$	1,203,314		$	-		$	152,936		$	3,312

All fair value measurements related to the derivative liabilities described above and the modification of the conversion price on a convertible note, and are considered significant unobservable inputs (Level 3) under the fair value hierarchy of ASC 820.

The table below presents the change in the fair value of the derivative liability during the years ended December 31, 2023 and 2022:

Fair value as of December 31, 2021		325,808
Fair value on the date of issuance of new derivatives		167,620
Extinguishment due to repayment of debt		(7,655	)
Gain on change in fair value of derivatives		6,140
Fair value as of December 31, 2022	$	491,913
Reclassification of derivative liabilities to equity upon removal of variable conversion option		(1,203,317	)
Loss on change in fair value of derivatives		711,401
Fair value as of December 31, 2023	$	-

The total impact of derivative liabilities recognized in the Company’s consolidated statements of operations includes the change in fair value of derivatives, with the Company recognizing a total gain (loss) of $(711,401) and $1,515 during the years ended December 31, 2023 and 2022, respectively.

XML

Equity

12 Months Ended

Dec. 31, 2023

Equity

Equity

Note 7: Equity

Common Stock

On December 31, 2021, the Board of Directors of the Company and shareholders holding a majority of the voting power of the Company both approved an amendment to the Company’s Article of Incorporation to increase the total number of authorized shares that the Company shall have authority to issue from 100,000,000 shares to 230,000,000 shares, consisting of two classes to be designated respectively, “Common Stock” and “Preferred Stock”, with all such shares having a par value of $0.001 per share, of which 200,000,000 shall be designated as Common stock and 30,000,000 designated as Preferred stock. 

During the years ended December 31, 2021 and 2020, the Company sold common stock units at $0.18 per unit. Each $0.18 unit consists of a share of common stock and a warrant to purchase half a share of common stock at an exercise price of $0.27, for a period of three years from issuance. During the year ended December 31, 2022 the remaining 2,222,223 shares to be issued related to common stock units were issued.

As of December 31, 2023 and 2022, there are 2,777,778 shares remaining to be issued related to 2020 debt conversions of $499,999, which is included in Subscription payable on the consolidated balance sheets.

Series A Redeemable Preferred Stock

The Company created the 2,800,000 shares of Series A Preferred Stock out of the 10,000,000 shares of preferred stock authorized by the Company’s articles of incorporation by filing a certificate of designation as authorized by the Company’s board of directors (the “Certificate of Designation”).

The Series A Preferred Stock bears a cumulative dividend of 5.0% per annum on the original purchase price and is redeemable by the Company or upon a class vote by the holders of the Series A Preferred Stock at the original purchase price, plus any unpaid dividends then owing, payable in 4 equal quarterly payments. The Series A Preferred Stock converts into the Company’s common stock at a ratio of 2:1, subject to revision on the basis of standard weighted average anti-dilution protective provisions, at the option of the holders of the Series A Preferred Stock or automatically upon the occurrence of a merger, sale of the Company’s assets, or upon another Deemed Liquidation Event as defined in the Certificate of Designation. In the absence of an anti-dilution adjustment, the 2,800,000 shares of Series A Preferred Stock will convert into 1,400,000 shares of the Company’s common stock.

The Series A Preferred Stock votes with the Company’s common stock, as a single class, at a rate of 20 votes for each share of Series A Preferred Stock. The Series A Preferred Stock carries a liquidation preference and is participating. The Series A Preferred Stock carries standard protective provisions that preclude the Company from amending its articles of incorporation, bylaws or the terms of the Certificate of Designation adversely to the holders of the Series A Preferred Stock without their prior approval.

Due to the redemption feature, the Company accounts for the Series A Preferred Stock as temporary equity in accordance with ASC 480. The Series A Preferred Stock is accounted for at redemption value.

The Company accrued $12,600 in dividends on the Series A Preferred Stock for the year ended December 31, 2023 and 2022. Total accrued dividends at December 31, 2023 were $32,622. The redemption value of the Series A Preferred Stock as of December 31, 2023 and 2022 was $284,622 and $272,022, reflected as temporary equity on the Company’s consolidated balance sheet.

Series B Convertible Preferred Stock

In February 2022, the Company designated 1,000,000 shares of Series B Convertible Preferred Stock (“Series B”). The Series B has a par value of $0.0001 per share, a stated value of $1 per share and carries a dividend of 8%. The Series B are convertible into shares of common stock at a price of $0.06 per share, and contains an exercise price reset provision in the event of dilutive issuances of common stock or any common stock equivalent by the Company with a price below the exercise price.

The Series B holders do not have voting rights on matters other than those related to amending the certificate of incorporation of the Series B, altering voting or other powers of the Series B, or redemption or acquisition of outstanding Series B. For a period of one year following closing of the Series B funding, the Company may not authorize or create any class of stock that is senior to the Series B with respect to dividends, redemption or distribution of assets upon Liquidation. In the event of liquidation of the Company, the Series B holders shall be paid 125% of the Stated value plus 125% of any unpaid dividends.

During the year ended December 31, 2022, the Company sold a total of 1,000,000 shares of Series B to two investors for net cash proceeds of $885,000 after closing costs of $115,000 and issued warrants to purchase 4,000,000 shares of common stock at $0.20 per share for a period of five years. The Company also issued 2,670,034 shares of common stock with a fair value of $139,800 to the investors, which were recorded as a cost of capital with no expense recognized. The Company granted to the Investors the piggy-back registration rights.

The Company accrued $80,000 in dividends on the Series B Preferred Stock for the years ended December 31, 2023 and 2022. As of December 31, 2023 and 2022 there were $160,000 and $80,000, respectively, of outstanding accrued dividends.

Stock Warrants

A summary of stock warrant information is as follows:

	Aggregate Number			Aggregate Exercise Price		Weighted Average Exercise Price
Outstanding at December 31, 2021		11,189,056		$	2,646,044	$	0.24
Granted		4,000,000			800,000		0.20
Exercised		(909,091	)		500,000		0.45
Forfeited and cancelled		-			-		-
Outstanding at December 31, 2022		14,279,965		$	2,946,044	$	0.21
Granted		-			-		-
Exercised		-			-		-
Forfeited and cancelled		(2,211,389	)		631,200		0.29
Outstanding at December 31, 2023		12,068,576		$	2,088,177	$	0.17

The weighted average remaining contractual life is approximately 1.32 years for stock warrants outstanding with $18,667 of intrinsic value of as of December 31, 2023. All of the above warrants were fully vested.

XML

Related Party

12 Months Ended

Dec. 31, 2023

Related Party

Related Party

Note 8: Related Party

Mark Adams, CEO, invested $250,000 in the June 2019 Notes and converted his debt during the year ended December 31, 2020 into shares of common stock of 1,388,885, which have yet to be issued for a conversion value of $277,778. Mark Adams will also receive an additional 154,321 shares of common stock once the shares are issued. The Company’s former VP of sales also invested $100,000 in the June 2019 Notes and converted his debt during the year ended December 31, 2020 into shares of common stock of 555,556, which have yet to be issued for a conversion value of $111,111. The former VP of sales will also receive an additional 61,728 shares of common stock once the shares are issued.

Those shares were in subscriptions payable as of December 31, 2023 and 2022, and presented on the balance sheet.

XML

Leases, Commitments and Contingencies

12 Months Ended

Dec. 31, 2023

Leases, Commitments and Contingencies

Leases, Commitments and Contingencies

Note 9: Leases, Commitments and Contingencies

Leases

The Company entered into a lease agreement for office space on February 2, 2022, for a term beginning February 15, 2022 through February 28, 2025. The lease requires payments of $3,267 per month through the lease term, increasing by 4% each year, with an option to renew. The Company recognized an initial right of use asset and lease liability of $105,822, based on the present value of the minimum lease payments. For purposes of calculating operating lease liabilities, lease terms may be deemed to include options to extend the lease when it is reasonably certain that the Company will exercise those options. Some leasing arrangements require variable payments that are dependent on usage, output, or may vary for other reasons, such as insurance and tax payments. The variable lease payments are not presented as part of the initial right-of-use (“ROU”) asset or lease liability. The Company’s lease agreements do not contain any material restrictive covenants.

The components of lease cost for operating leases for the years ended December 31, 2023 and 2022 were as follows:

	Years Ended
	December 31,  2023		December 31,  2022
Operating lease cost	$	40,217	$	36,866
Short-term lease cost		7,783		24,220
Total lease cost	$	48,000	$	61,086

The following table summarizes the lease-related assets and liabilities recorded in the consolidated balance sheets at December 31, 2023 and 2022:

Lease Position	December 31, 2023		December 31, 2022
Operating Leases
Operating lease right-of-use assets	$	43,965	$	77,677
Right of use liability operating lease current portion	$	39,255	$	34,007
Right of use liability operating lease long term		6,978		46,233
Total operating lease liabilities	$	46,233	$	80,240

The Company utilizes the incremental borrowing rate in determining the present value of lease payments unless the implicit rate is readily determinable. The Company estimated its incremental borrowing rate to be 10%. The lease has a remaining term of 1.17 years and a weighted average rate of 10%.

The following table provides the maturities of lease liabilities at December 31, 2023:

	Operating
	Leases
2024	$	42,123
2025		7,065
2026		-
2027		-
2028 and thereafter		-
Total future undiscounted lease payments		49,188
Less: Interest		(2,955	)
Present value of lease liabilities	$	46,233

Lawsuit

The Company has a pending lawsuit with one of its previous suppliers regarding defected cartridges. The Company is still evaluating the case and determining the impact of the case on the Company and as of the date of this report the amount or range of possible losses is not reasonably estimable.

XML

Accrued Liabilities Other

12 Months Ended

Dec. 31, 2023

Accrued Liabilities Other

Accrued Liabilities - Other

Note 10: Accrued Liabilities – Other

Prior to the Merger, China Grand Resorts, Inc. recorded various liabilities that were incurred by former related parties. The current management team is not aware of any written agreements in place governing the terms of the loans nor have they been in contact with the debt holders however recognizes that China Grand Resorts, Inc. previously reported these amounts as liabilities of the Company. In accordance with ASC 405-20-40, the liabilities may only be removed from the Company’s financial statements if they are paid, formally settled or judicially released. Management believes the relevant statute of limitations has passed and that no enforceable legal claim exists in relation to these liabilities of $1,642,269 but does not believe that is sufficient to remove the liability from the financial statements. Management does not intend to remove these liabilities of $1,642,269 from the Company’s financial statements until such time that the liability is formally settled or judicially released in accordance with ASC 405-20-40. Due to the lack of written agreements and other factors noted above, management concluded to no longer accrue interest on these loans.

XML

Income Taxes

12 Months Ended

Dec. 31, 2023

Income Taxes

Income Taxes

Note 11: Income Taxes

The components of the provision for income taxes for the years ended December 31, 2023 and 2022, respectively, consisted of the following:

	For the year ended		For the year ended
	December 31, 2023		December 31, 2022
Current:
Federal		-		-
State	$	-	$	800
		-		800
Deferred:
Federal		-		-
State		-		-
Total provision for (benefit from) income taxes	$	-	$	800

Deferred tax assets (liabilities) consist of the following:

	For the year ended			For the year ended
	December 31, 2023			December 31, 2022
Deferred Tax Assets:
Net operating losses	$	2,118,207		$	2,029,845
Other		-			1,900
Total Deferred Tax Asset		2,118,207			2,031,745
Valuation Allowance		(2,118,207	)		(2,031,537	)
Deferred Tax Liabilities
Fixed Assets		(208	)		(208	)
Net Deferred Tax Assets/(Liabilities)	$	0		$	0

Reconciliation of the statutory federal income tax to the Company’s effective tax:

	December 31, 2023			December 31, 2022
Tax at Federal Statutory Rate		21.00	%		21.00	%
State Taxes		2.10	%		6.59	%
Nondeductible Items		-16.13	%		-5.81	%
Valuation Allowance		-6.87	%		-22.07	%
Other		-0.11	%		0.29	%
Provision for Taxes		0.00	%		0.00	%

Management assesses the available positive and negative evidence to estimate if sufficient future taxable income will be generated to use the existing deferred tax assets. Based on the available objective evidence, management believes it is not more likely than not that the net deferred tax assets will be fully realizable for the period ending December 31, 2023. On the basis of this evaluation, as of December 31, 2023, a full allowance has been recorded on its net deferred tax assets.

As of December 31, 2023, the Company had $631,000 of federal and $7,190,000 of state net operating loss carryforwards available to reduce future taxable income expire through 2042. As of December 31, 2023, the Company has approximately $6,828,000 of federal net operating loss carryforwards available to reduce future taxable income which carryforward indefinitely.

Federal and state laws can impose substantial restrictions on the utilization of net operating loss carry-forwards in the event of an “ownership change”, as defined in Section 382 of the Internal Revenue Code. The Company is in the process of determining if significant limitations would be placed on the utilization of its net operating loss carry-forwards due to prior ownership changes.

As of December 31, 2023, the Company does not have any unrecognized tax benefits. As of December 31, 2023, the Company has not recognized any interest or penalties for unrecognized tax benefits.

The Company files income tax returns in the U.S. and California. Tax Years 2016 to 2023 remain subject to examination for federal income tax purposes, and tax years 2014 through 2020 remain open to examination for California income tax purposes. All net operating losses generated to date are subject to adjustment for U.S. federal and California income tax purposes.

XML

Subsequent Events

12 Months Ended

Dec. 31, 2023

Subsequent Events

Subsequent Events

Note 12: Subsequent Events

On January 5, 2024, the Company entered into consulting agreements with four consultants to build a new distribution business, Catalyst Distribution. Under the terms of the agreements, the consultants can each earn up to 7,416,667 restricted shares of the Company’s common stock that will be granted over a 12 month period based on attainment of revenue goals. The initial grants are:

· David Shin was granted 2,472,222 shares on January 9, 2024.

· Sungchul Sin was granted 2,472,222 shares on January 9, 2024.

· Richard Yoo was granted 2,472,222 shares on January 9, 2024.

· Baron Huber was granted 2,472,222 shares on January 9, 2024.

On January 5, 2024, the Company and Think Capital Partners, LLC (formerly known as Tysadco Partners, LLC) entered into a Security Purchase Agreement. Think Capital Partners purchased $100,000 for 3,000,000 restricted common shares and 2,000,000 Warrants exercisable into common shares to be delivered to via book entry within 7 calendar days following the closing date. Think Capital Partners maintains ownership in certain $500,000 Redeemable Restricted Series B Preferred Shares plus 8% accrued annual interest and 2,000,000 warrants exercisable into common shares dated February 10, 2024.

On March 18, 2024, the Company issued 685,713 shares of common stock to the holder of a convertible promissory note related to the October 2023 modification of the note payable.

XML

Significant Accounting Policies (Policies)

12 Months Ended

Dec. 31, 2023

Significant Accounting Policies

Basis of Preparation

The accompanying financial statements of the Company have been prepared in U.S. GAAP under the accrual basis of accounting. These financial statements are presented in U.S. dollars and are prepared on a historical cost basis, except for certain financial instruments which are carried at fair value.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Jacksam Corporation and its wholly owned subsidiary. All intercompany transactions and balances are eliminated in consolidation.

Use of Estimates

The preparation of financial statements is in conformity with U.S. GAAP and requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Such estimates and assumptions impact both assets and liabilities, including but not limited to net realizable value of accounts receivable and inventory, estimated useful lives and potential impairment of property and equipment, estimate of fair value of share-based payments and derivative liabilities, estimates of fair value of warrants issued and recorded as debt discount and estimates of the probability and potential magnitude of contingent liabilities. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate could change in the near term due to one or more future nonconforming events. Accordingly, actual results could differ significantly from estimates.

Risks and Uncertainties

The Company’s operations are subject to risk and uncertainties including financial, operational, regulatory and other risks including the potential risk of business failure. The Company has experienced, and in the future, expects to continue to experience, variability in its sales and earnings. The factors expected to contribute to this variability include, among others, (i) the uncertainty associated with the commercialization and ultimate success of the product, (ii) competition inherent at large national retail chains where product is expected to be sold, (iii) general economic conditions, and (iv) the related volatility of prices pertaining to the cost of sales.

Cash and Cash Equivalents

Cash and cash equivalents are carried at cost and consist of cash on hand and demand deposits placed with banks or other financial institutions, and all highly liquid investments with an original maturity of three months or less. Federal Deposit Insurance Corporation (“FDIC”) deposit insurance covers $250,000 per depositor, per FDIC-insured bank, per ownership category. The Company has no amounts in excess of the FDIC limit as of December 31, 2023

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. The Company recognizes an allowance for losses on accounts receivable in an amount equal to the estimated probable losses net of recoveries. The allowance is based on an analysis of historical bad debt experience, current receivables aging, and expected future bad debts, as well as an assessment of specific identifiable customer accounts considered at risk or uncollectible. As of December 31, 2023 and 2022, the Company had recorded an allowance for doubtful accounts of $264,659 and $264,659, respectively. The Company recognized bad debt expense of $0 and $190,659 during the years ended December 31, 2023 and 2022, respectively. The net accounts receivable at December 31, 2023 and 2022 were $9,515 and $0, respectively.

Inventory

Inventories are stated at the lower of cost, determined on the average cost basis, or net realizable value. Cost principally consists of the purchase price (adjusted for lower of cost or market), customs, duties, and freight. The Company periodically reviews historical sales activity to determine potentially obsolete items and evaluates the impact of any anticipated changes in future demand.

The December 31, 2023 and 2022 inventory consisted entirely of finished goods. The Company will maintain an allowance based on specific inventory items that have shown no activity over a 60-month period. The Company tracks inventory as it is disposed, scrapped or sold at below cost to determine whether additional items on hand should be reduced in value through an allowance method. As of December 31, 2023 and 2022, the Company’s inventory allowance was estimated at $244,658 and $18,800, respectively. the Company recognized $274,052 and $0 in inventory write downs during the year ended December 31, 2023 and 2022, respectively, which are included as part of cost of sales in the accompanying statement of operations.

Property and Equipment

Property and equipment are measured at cost, less accumulated depreciation, and are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Depreciation of property and equipment is provided utilizing the straight-line method over the estimated useful lives, ranging from 5 to 7 years of the respective assets. Expenditures for maintenance and repairs are charged to expense as incurred. Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statements of operations.

Fair Value of Financial Instruments

The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.

The following are the hierarchical levels of inputs to measure fair value:

· Level 1 – Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.

· Level 2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; Quoted prices for similar assets or liabilities in active markets; Inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.

· Level 3 – Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

The carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts payable & accrued expenses, certain notes payable and deferred revenue are an approximate of their fair values because of the short maturity of these instruments. The Company’s derivative liabilities recognized at fair value on a recurring basis are a level 3 measurement. See Note 6.

Binomial Calculation Model

The Company uses a binomial calculator model to determine fair market value of derivative liabilities, warrants and options issued.

Preferred Stock Subject to Possible Redemption

The Company accounts for its preferred stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity”. Preferred stock subject to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value. Conditionally redeemable preferred stock (including preferred stock that feature redemption rights that are either within the control of the holder or subject to the redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other times, preferred stock is classified as stockholders’ equity.

Revenue Recognition

The Company derives revenues from the sale of machines and non-machine products (customizable and C-Cell cartridges and accessories). The Company recognizes revenue in accordance with ASC 606. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services.

Revenue is recognized based on the following five step model:

- Identification of the contract with a customer

- Identification of the performance obligations in the contract

- Determination of the transaction price

- Allocation of the transaction price to the performance obligations in the contract

- Recognition of revenue when, or as, the Company satisfies a performance obligation

Performance Obligations

Sales of machines and non-machine products are recognized when all the following criteria are satisfied: (i) a contract with an end user exists which has commercial substance; (ii) it is probable the Company will collect the amount charged to the end user; and (iii) the Company has completed its performance obligation whereby the end user has obtained control of the product. A contract with commercial substance exists once the Company receives and accepts a purchase order or once it enters into a contract with an end user. If collectability is not probable, the sale is deferred and not recognized until collection is probable or payment is received. Control of products typically transfers when title and risk of ownership of the product has transferred to the customer. The customer has a 10-day period to inspect the equipment and may return the product if it does not meet the agreed-upon specifications. For contracts with multiple performance obligations, the Company allocates the total transaction price to each performance obligation in an amount based on the estimated relative standalone selling prices of the promised goods or services underlying each performance obligation. The Company uses an observable price to determine the stand-alone selling price for separate performance obligations or a cost plus margin approach when one is not available. Historically, the Company’s contracts have not had multiple performance obligations. The large majority of the Company’s performance obligations are recognized at a point in time related to the sale of machines and non-machine products.

Pure Plan, Native Nation, and ARK are the only 10%+ customers in 2023. When these customers are aggregated, they equal 57% of the 2023 sales.

Sales, value add, and other taxes collected concurrent with revenue-producing activities are excluded from revenue. Incidental items that are immaterial in the context of the contract are recognized as expense. Payment terms between invoicing and when payment is due is less than one year. As of December 31, 2023 and 2022, none of the Company’s contracts contained a significant financing component.

The Company elected the practical expedient to not adjust the amount of revenue to be recognized under a contract with an end user for the effects of time value of money when the timing difference between receipt of payment and recognition of revenue is less than one year.

The majority of the Company’s contracts offer an assurance-type warranty of the products at no additional cost for a period of 3 years. Assurance-type warranties provide a customer with assurance that the related product will function as the parties intended because it complies with agreed-upon specifications. Such warranties do not represent a separate performance obligation. At the time a sale is recognized, the Company estimated future warranty costs, which were trivial.

Transaction Price Allocated to the Remaining Performance Obligations

At a given point in time, the Company may have collected payment for future sales of product to begin production. These transactions are deferred until the product transfers to the customer and the performance obligation is considered complete. As of December 31, 2023, $902,485 in revenue is expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period. The Company expects to recognize all of our unsatisfied (or partially unsatisfied) performance obligations as revenue in the next twelve months.

Contract Costs

Costs incurred to obtain a customer contract are not material to the Company. The Company elected to apply the practical expedient to not capitalize contract costs to obtain contracts with a duration of one year or less, which are expensed and included within cost of goods and services.

Critical Accounting Estimates

Estimates are used to determine the amount of any variable consideration in contracts and the standalone selling price among separate performance obligations. The Company reviews and updates these estimates regularly.

Disaggregation of Revenue

All machine sales and most non-machine sales are completed in North America.

	Year Ended December 31, 2023		Year Ended December 31, 2022
Machine sales	$	606,000	$	2,668,102
Non-Machine sales		849,880		1,460,354
Total sales	$	1,455,880	$	4,128,456

Net Loss Per Common Share

Basic net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period. Potential common stock equivalents are determined using the treasury stock method. For diluted net loss per share purposes, the Company excludes stock options and other stock-based awards, including shares issued as a result of option exercises that are subject to repurchase by the Company, whose effect would be anti-dilutive from the calculation.

The following table presents the effect of potential dilutive issuances for the years ended December 31, 2023 and 2022:

	Year Ended
	December 31, 2023			December 31, 2022
Net income (loss) attributable to common stockholders	$	(1,351,791	)	$	(1,614,078	)
Preferred stock dividends		92,600			92,600
Derivative gain		711,401			(1,515	)
Interest expense associated with convertible debt		-			98,265
Net income (loss) for dilutive calculation		(547,790	)		(1,424,728	)
Weighted average shares outstanding		81,088,719			79,302,098
Dilutive effect of preferred stock		-			-
Dilutive effect of convertible debt		-			-
Dilutive effect of common stock warrants		-			-
Weighted average shares outstanding for diluted net income (loss) per share		81,088,719			79,302,098

During the year ended December 31, 2023, the impact of 12,068,576 warrants to purchase common stock, 44,444,444 shares issuable under convertible debt and 18,066,667 shares issuable under convertible preferred stock were excluded from the calculation above as their impact would be anti-dilutive. During the year ended December 31, 2022, the impact of 14,279,965 warrants to purchase common stock, 75,585,790 shares issuable under convertible debt and 18,066,667 shares issuable under convertible preferred stock were excluded from the calculation above as their impact would be anti-dilutive. The calculation for each period presented also excludes 2,777,778 shares not yet issued related to conversions of debt that occurred in 2020.

Income Tax Provision

The Company accounts for income taxes under Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Operations in the period that includes the enactment date.

ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.

The Company recognizes interest and penalties related to unrecognized tax benefits within income tax expense. Accrued interest and penalties are included within the related tax liability.

Going Concern

The Company’s financial statements are prepared using U.S. GAAP to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has negative working capital, recurring losses, and does not have a source of revenues sufficient to cover its operating costs. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

The ability of the Company to continue as a going concern is dependent upon its ability to successfully execute the business plan and attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.

In the coming year, the Company’s foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the SEC, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.

Historically, it has mostly relied upon convertible notes payable and cash flows from operations to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future private offerings of the Company’s stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s failure to do so could have a material and adverse effect upon it and its shareholders.

Advertising and Marketing Expenses

The Company expenses the cost of advertising and promotions as incurred. Advertising and promotions expense was $619 and $58,739 for the years ended December 31, 2023 and 2022, respectively.

Research and Development Costs

Research and development costs are expensed as incurred. The Company incurred no research and development costs during the years ended December 31, 2023 and 2022.

Lease Arrangements

The Company follows the guidance of ASC 842 for accounting for leases. Transactions give rise to leases when the Company receives substantially all the economic benefits from and has the ability to direct the use of specified property and equipment. The Company determines if an arrangement is a lease at inception. The operating lease ROU assets are included within the Company’s non-current assets and lease liabilities are included in current or non-current liabilities on the Company’s consolidated balance sheets.

ROU assets represent the Company’s right to use, or control the use of, a specified asset for the lease term. Lease liabilities are the Company’s obligation to make lease payments arising from a lease and are measured on a discounted basis. Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term on the commencement date. The operating lease ROU asset includes any lease payments made and initial direct costs incurred and excludes lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments continues to be recognized on a straight-line basis over the lease term.

Recently Issued Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective and will not have a material effect on its consolidated financial position or results of operations upon adoption.

XML

Significant Accounting Policies (Tables)

12 Months Ended

Dec. 31, 2023

Significant Accounting Policies

Schedule of disaggregation of revenue

	Year Ended December 31, 2023		Year Ended December 31, 2022
Machine sales	$	606,000	$	2,668,102
Non-Machine sales		849,880		1,460,354
Total sales	$	1,455,880	$	4,128,456

Summary of effect of potential dilutive issuances

	Year Ended
	December 31, 2023			December 31, 2022
Net income (loss) attributable to common stockholders	$	(1,351,791	)	$	(1,614,078	)
Preferred stock dividends		92,600			92,600
Derivative gain		711,401			(1,515	)
Interest expense associated with convertible debt		-			98,265
Net income (loss) for dilutive calculation		(547,790	)		(1,424,728	)
Weighted average shares outstanding		81,088,719			79,302,098
Dilutive effect of preferred stock		-			-
Dilutive effect of convertible debt		-			-
Dilutive effect of common stock warrants		-			-
Weighted average shares outstanding for diluted net income (loss) per share		81,088,719			79,302,098

XML

Property and Equipment (Tables)

12 Months Ended

Dec. 31, 2023

Property and Equipment

Schedule of property and equipment

	December 31, 2023			December 31, 2022
Furniture and fixtures	$	10,425		$	10,425
Equipment		7,579			7,579
Trade show display		2,640			2,640
Total		20,644			20,644
Less: Accumulated depreciation		(20,516	)		(20,127	)
Property and equipment, net	$	128		$	517

XML

Accounts payable and accrued expenses (Tables)

12 Months Ended

Dec. 31, 2023

Accounts Payable and Accrued Expenses

Schedule of accounts payable and accrued expenses

	December 31, 2023		December 31, 2022
Accounts payable	$	292,912	$	245,482
Accrued interest		318,991		168,844
Sales tax payable		144,553		144,553
Total Accounts payable and Accrued expenses	$	756,456	$	558,879

XML

Notes Payable and Line of Credit (Tables)

12 Months Ended

Dec. 31, 2023

Notes Payable and Line of Credit

Summary of notes payable

	December 31, 2023			December 31, 2022
SBA loan May 2020		141,412			144,739
Note payable September 2021		616,492			635,658
Note Payable September 2022		-			52,475
Total notes payable		757,904			832,872
Less: discount and deferred finance costs		-			(94,095	)
Less: current portion		(619,932	)		(158,672	)
Long-term portion of notes payable	$	137,972			580,105

Schedule Of Recognized Identified Assets Acquired And Liabilities

For the year ended December 31,	Amount
2024	$	619,932
2025		3,440
2026		3,588
2027		3,727
2028		4,193
Thereafter		173,024
Total remaining intangibles amortization		807,904

XML

Convertible Notes Payable and Derivative Liabilities (Tables)

12 Months Ended

Dec. 31, 2023

Convertible Notes Payable and Derivative Liabilities

Schedule of outstanding convertible notes

	December 31, 2023			December 31, 2022
June 2019 Notes, due September 30, 2024	$	444,444		$	444,444
Total		444,444			444,444
Less: Current convertible notes payable, net of discount		(444,444	)		(444,444	)
Total long-term convertible notes payable, net	$	-		$	-

Schedule of fair values of conversion option and warrants

	As of December 31, 2023						As of December 31, 2022
	Conversion Option			Warrants			Conversion Option			Warrants
Volatility	-		%	-		%		75.43	%	75.43-107.09		%
Dividend Yield	-		%	-		%		0	%		0	%
Risk-free rate	-		%	-		%		4.76	%	4.22-4.76		%
Expected term		-			-		0.5 year			0.5 – 4.5 years
Stock price	$	-		$	-		$	0.012		$	0.012
Exercise price	$	-		$	-		$	0.018		$	0.006-0.30
Derivative liability fair value	$	-		$	-		$	477,971		$	13,942

	Immediately before amendment						Immediately after amendment
	Conversion Option			Warrants			Conversion Option			Warrants
Volatility		98	%		98	%		93	%		93	%
Dividend Yield		0	%		0	%		0	%		0	%
Risk-free rate		5.54	%		5.54	%		5.41	%		5.41	%
Expected term	0.5 year			0.75 year			0.75 year			0.75 years
Stock price	$	0.01		$	0.01		$	0.01		$	0.01
Exercise price	$	0.0042		$	0.18		$	0.01		$	0.01
Derivative liability fair value	$	1,203,314		$	-		$	152,936		$	3,312

Schedule of fair value of derivative liability

Fair value as of December 31, 2021		325,808
Fair value on the date of issuance of new derivatives		167,620
Extinguishment due to repayment of debt		(7,655	)
Gain on change in fair value of derivatives		6,140
Fair value as of December 31, 2022	$	491,913
Reclassification of derivative liabilities to equity upon removal of variable conversion option		(1,203,317	)
Loss on change in fair value of derivatives		711,401
Fair value as of December 31, 2023	$	-

XML

Equity (Tables)

12 Months Ended

Dec. 31, 2023

Equity

Summary of stock warrant

	Aggregate Number			Aggregate Exercise Price		Weighted Average Exercise Price
Outstanding at December 31, 2021		11,189,056		$	2,646,044	$	0.24
Granted		4,000,000			800,000		0.20
Exercised		(909,091	)		500,000		0.45
Forfeited and cancelled		-			-		-
Outstanding at December 31, 2022		14,279,965		$	2,946,044	$	0.21
Granted		-			-		-
Exercised		-			-		-
Forfeited and cancelled		(2,211,389	)		631,200		0.29
Outstanding at December 31, 2023		12,068,576		$	2,088,177	$	0.17

XML

Leases, Commitments and Contingencies (Tables)

12 Months Ended

Dec. 31, 2023

Leases, Commitments and Contingencies

Schedule of operating lease cost

	Years Ended
	December 31,  2023		December 31,  2022
Operating lease cost	$	40,217	$	36,866
Short-term lease cost		7,783		24,220
Total lease cost	$	48,000	$	61,086

Summary of lease related assets and liabilities

Lease Position	December 31, 2023		December 31, 2022
Operating Leases
Operating lease right-of-use assets	$	43,965	$	77,677
Right of use liability operating lease current portion	$	39,255	$	34,007
Right of use liability operating lease long term		6,978		46,233
Total operating lease liabilities	$	46,233	$	80,240

Schedule of maturities of lease liabilities

	Operating
	Leases
2024	$	42,123
2025		7,065
2026		-
2027		-
2028 and thereafter		-
Total future undiscounted lease payments		49,188
Less: Interest		(2,955	)
Present value of lease liabilities	$	46,233

XML

Income Taxes (Tables)

12 Months Ended

Dec. 31, 2023

Income Taxes

Schedule of provision for income taxes

	For the year ended		For the year ended
	December 31, 2023		December 31, 2022
Current:
Federal		-		-
State	$	-	$	800
		-		800
Deferred:
Federal		-		-
State		-		-
Total provision for (benefit from) income taxes	$	-	$	800

Summary of Deferred Tax Assets Liabilities

	For the year ended			For the year ended
	December 31, 2023			December 31, 2022
Deferred Tax Assets:
Net operating losses	$	2,118,207		$	2,029,845
Other		-			1,900
Total Deferred Tax Asset		2,118,207			2,031,745
Valuation Allowance		(2,118,207	)		(2,031,537	)
Deferred Tax Liabilities
Fixed Assets		(208	)		(208	)
Net Deferred Tax Assets/(Liabilities)	$	0		$	0

Schedule of federal income tax

	December 31, 2023			December 31, 2022
Tax at Federal Statutory Rate		21.00	%		21.00	%
State Taxes		2.10	%		6.59	%
Nondeductible Items		-16.13	%		-5.81	%
Valuation Allowance		-6.87	%		-22.07	%
Other		-0.11	%		0.29	%
Provision for Taxes		0.00	%		0.00	%

XML

Significant Accounting Policies (Details) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Total sales	$ 1,455,880	$ 4,128,456
North America [Member]
Machine sales	606,000	2,668,102
Non-machine sales	849,880	1,460,354
Total sales	$ 1,455,880	$ 4,128,456

XML

Significant Accounting Policies (Details 1) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Significant Accounting Policies
Net income (loss) attributable to common stockholders	$ (1,351,791)	$ (1,614,078)
Preferred stock dividends	92,600	92,600
Derivative gain	711,401	(1,515)
Interest expense associated with convertible debt	31,825	98,265
Net income (loss) for dilutive calculation	(547,790)	(1,424,728)
Weighted average shares outstanding	81,088,719	79,302,098
Dilutive effect of preferred stock	0	0
Dilutive effect of convertible debt	0	0
Dilutive effect of common stock warrants	0	0
Weighted average shares outstanding for diluted net income (loss) per share	$ 81,088,719	$ 79,302,098

XML

Significant Accounting Policies (Details Narrative) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Allowance for Doubtful Accounts	$ 264,659	$ 264,659
Bad debt expense	0	190,659
Inventory allowance	244,658	18,800
Inventory reserves	274,052	0
Net accounts receivable	$ 9,515	$ 0
Purchase of Common stock and warrants	12,068,576	14,279,965
Shares issuable under convertible debt excluded from calculation	2,777,778
Convertible preferred stock	18,066,667	18,066,667
FDIC insurance amount	$ 250,000
Deferred revenue	902,485	$ 1,127,634
Advertising and marketing expenses	$ 619	$ 58,739
Issuance of shares under convertible debt	44,444,444	75,585,790
Description of performance obligation	Pure Plan, Native Nation, and ARK are the only 10%+ customers in 2023. When these customers are aggregated, they equal 57% of the 2023 sales.
Maximum [Member]
Property and equipment , estimated useful lives	7 years
Minimum [Member]
Property and equipment , estimated useful lives	5 years

XML

Property and Equipment (Details) - USD ($)	Dec. 31, 2023	Dec. 31, 2022
Property and equipment	$ 20,644	$ 20,644
Less: Accumulated Depreciation	(20,516)	(20,127)
Property and Equipment net	128	517
Furniture and Fixtures [Member]
Property and equipment	10,425	10,425
Equipments [Member]
Property and equipment	7,579	7,579
Trade Show Displays [Member]
Property and equipment	$ 2,640	$ 2,640

XML

Property and Equipment (Details Narrative) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Property and Equipment
Depreciation expense	$ 389	$ 955

XML

Accounts Payable and Accrued Expenses (Details) - USD ($)	Dec. 31, 2023	Dec. 31, 2022
Total Accounts payable and Accrued expenses	$ 756,456	$ 558,879
Accounts payable [Member]
Total Accounts payable and Accrued expenses	292,912	245,482
Accrued interest [Member]
Total Accounts payable and Accrued expenses	318,991	168,844
Sales tax payable [Member]
Total Accounts payable and Accrued expenses	$ 144,553	$ 144,553

XML

Notes Payable and Line of Credit (Details) - USD ($)	Dec. 31, 2023	Dec. 31, 2022
Total notes payable	$ 757,904	$ 832,872
Less: discount and deferred finance costs	0	(94,095)
Less: current portion	(619,932)	(158,672)
Long term portion of notes payable	137,972	580,105
SBA loan May 2020 [Member]
Total notes payable	141,412	144,739
Note Payable September 2021 [Member]
Total notes payable	616,492	635,658
Note Payable September 2022 [Member]
Total notes payable	$ 0	$ 52,475

XML

Notes Payable and Line of Credit (Details 1)	Dec. 31, 2023 USD ($)
Notes Payable and Line of Credit (Details 1)
2024	$ 619,932
2025	3,440
2026	3,588
2027	3,727
2028	4,193
Thereafter	173,024
Total remaining intangibles amortization	$ 807,904

XML

Notes Payable and Line of Credit (Details Narrative) - USD ($)			1 Months Ended				12 Months Ended
	Jun. 02, 2020	Feb. 06, 2020	Mar. 31, 2022	Sep. 29, 2021	Apr. 22, 2020	Dec. 31, 2019	Dec. 31, 2023	Dec. 31, 2022	Mar. 13, 2023
Amortization of debt discount							$ 95,095	$ 27,215
Deferred finance costs							1,000
Principal amount							50,000
Less: discount and deferred finance costs							0	(94,095)
Repayment of notes							$ 74,968	408,634
Maturity date							Jun. 30, 2023
Penalty amount not yet assesed									$ 450,000
Interest rate							10.00%
Revenue Loan and Security Agreement [Member]
Investor fees				$ 5,000
Financing fees				$ 27,500
Common stock issued to a lender				843,750
Deferred finance costs				$ 100,744
Proceeds from loan				$ 1,000,000
Principal amount							$ 616,932	635,658
Less: discount and deferred finance costs							0	(94,095)
Unsecured short term finance agreement [Member]
Proceeds from loan			$ 245,304
Principal amount							0	52,475
Repayment of notes			5,694
Cash proceeds from an unsecured short term financing agreement			$ 82,081					81,907
Inventory Financing Agreement [Member] | Lender [Member]
Principal amount							$ 141,412	$ 144,739
Maturity date					Apr. 22, 2020
Frequency of payment					24
Periodic payment, monthly					$ 7,467
Total outstanding payment					253,439
Repayment of debt					$ 74,231
Inventory financing arrangement, Description		The Company entered into a second agreement on February 6, 2020 with the same lander for an additional $43,000 of funding. The Company will repay $47,253 at maturity on April 6, 2020				The Company will repay $164,835 of principal and interest by February 29, 2020. The interest and fees of $14,835 were recorded as debt discount and were amortized through the maturity date. The Company also paid a deferred finance cost of $5,000 which was amortized through the maturity date
Proceeds from lender		$ 43,000				$ 150,000
Payroll Protection Program [Member]
Maturity date	May 26, 2050
Interest rate	3.75%
Proceeds from loan	$ 150,000
Debt description	payable monthly with payments of $731 beginning twelve months after issuance			(i) all revenue of the Company for the immediately preceding month multiplied by (ii) an applicable revenue percentage. On September 29, 2021, the Company borrowed $750,000

XML

Convertible Notes Payable and Derivative Liabilities (Details) - USD ($)	Dec. 31, 2023	Dec. 31, 2022
Total	$ 444,444	$ 444,444
Less: Current convertible notes payable, net of discount	444,444	444,444
Total long-term convertible notes payable, net	0	0
June 2019 Notes, Due December 21, 2022 [Member]
Total	$ 444,444	$ 444,444

XML

Convertible Notes Payable and Derivative Liabilities (Details 1) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Exercise price		$ 0.45
Conversion Option [Member]
Volatility	0.00%	75.43%
Dividend Yield	0.00%	0.00%
Risk-free rate	0.00%	4.76%
Expected term		6 months
Stock price	$ 0	$ 0.012
Exercise price	$ 0	$ 0.018
Derivative Liability fair value	$ 0	$ 477,971
Warrants [Member]
Volatility	0.00%
Dividend Yield	0.00%	0.00%
Risk-free rate	0.00%
Stock price	$ 0	$ 0.012
Exercise price	$ 0
Derivative Liability fair value	$ 0	$ 13,942
Warrants [Member] | Minimum [Member]
Volatility		75.43%
Risk-free rate		4.22%
Expected term		6 months
Exercise price		$ 0.006
Warrants [Member] | Maximum [Member]
Volatility		107.09%
Risk-free rate		4.76%
Expected term		4 years 6 months
Exercise price		$ 0.30

XML

Convertible Notes Payable and Derivative Liabilities (Details 2) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Exercise price		$ 0.45
Warrants [Member]
Volatility	0.00%
Dividend Yield	0.00%	0.00%
Risk-free rate	0.00%
Stock price	$ 0	$ 0.012
Exercise price	$ 0
Derivative Liability fair value	$ 0	$ 13,942
Warrants [Member] | After amendment [Member]
Volatility	93.00%
Dividend Yield	0.00%
Risk-free rate	5.41%
Expected term	9 months
Stock price	$ 0.01
Exercise price	$ 0.01
Derivative Liability fair value	$ 3,312
Warrants [Member] | Before amendment [Member]
Volatility	98.00%
Dividend Yield	0.00%
Risk-free rate	5.54%
Expected term	9 months
Stock price	$ 0.01
Exercise price	$ 0.18
Derivative Liability fair value	$ 0
Conversion Option [Member]
Volatility	0.00%	75.43%
Dividend Yield	0.00%	0.00%
Risk-free rate	0.00%	4.76%
Expected term		6 months
Stock price	$ 0	$ 0.012
Exercise price	$ 0	$ 0.018
Derivative Liability fair value	$ 0	$ 477,971
Conversion Option [Member] | After amendment [Member]
Volatility	93.00%
Dividend Yield	0.00%
Risk-free rate	5.41%
Expected term	9 months
Stock price	$ 0.01
Exercise price	$ 0.01
Derivative Liability fair value	$ 152,936
Conversion Option [Member] | Before amendment [Member]
Volatility	98.00%
Dividend Yield	0.00%
Risk-free rate	5.54%
Expected term	6 months
Stock price	$ 0.01
Exercise price	$ 0.0042
Derivative Liability fair value	$ 1,203,314

XML

Convertible Notes Payable and Derivative Liabilities (Details 3) - Fair Value [Member] - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Fair value, Beginning balance	$ 491,913	$ 325,808
Fair value on the date of issuance of new derivatives		167,620
Reclassification of derivative liabilities to equity upon removal of variable conversion option	(1,203,317)
Extinguishment due to repayment of debt		(7,655)
Gain on change in fair value of derivatives	711,401	6,140
Fair value, Ending balance	$ 0	$ 491,913

XML

Convertible Notes Payable and Derivative Liabilities (Details Narrative) - USD ($)	1 Months Ended					12 Months Ended
	Mar. 31, 2024	Mar. 18, 2024	Oct. 20, 2023	Feb. 28, 2021	Feb. 15, 2021	Dec. 31, 2023	Dec. 31, 2022	Dec. 31, 2020	Dec. 31, 2021
convertible promissory note	685,713	685,713
Accrued interest						$ 318,991	$ 169,874
Convertible notes payable						444,444
Total gain (loss)						$ (711,401)	$ 1,515
Shares issued for subscriptions payable						2,777,778	2,777,778
Subscriptions payable liability balance						$ 499,999
Amortization of debt discount						$ 95,095	$ 70,485
Interest rate						10.00%
Maturity date						Jun. 30, 2023
Common stock, shares par value						$ 0.001	$ 0.001		$ 0.001
Warrants [Member]
Warrants held			1,333,333
Warrant exercise price			$ 0.01
Conversion price to lesser			$ 0.01
Convertible notes (June 2019 Notes) [Member]
Common stock shares issued for conversion of debt, shares								7,883,599
Shares issued for subscriptions payable						2,777,778
Subscriptions payable liability balance						$ 499,999
Common stock shares issued for conversion of debt, Amount								$ 1,500,000
Amortization of debt discount						0	$ 43,270
Convertible notes [Member] | Investors [Member]
Amortization of debt discount					$ 67,500
Principal amount					$ 675,000		675,000
Interest rate					10.00%
Debt Instrument Principal, amount							$ 300,000
Deferred finance cost and issued, shares				200,000
Deferred finance cost and issued, amount				$ 72,000
Deferred finance				$ 37,500
Common stock warrants				767,045
Warrant exercise price				$ 0.44
Warrant term				3 years
Note defaults				$ 179,699
Convertible notes (June and July 2019 Notes) [Member]
Principal amount						$ 2,388,889
Maturity date						Mar. 25, 2020
Common stock, shares par value						$ 0.35
Proceeds from convertible notes payable						$ 1,583,333
Exercise price						$ 0.18

XML

Equity (Details) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Aggregate Number
Aggregate number, Beginning	14,279,965	11,189,056
Granted	0	4,000,000
Exercised		$ (909,091)
Less: forfeited and cancelled	$ (2,211,389)	$ 0
Aggregate number, Ending	12,068,576	14,279,965
Aggregate Exercise Price
Aggregate exercise price, Beginning	$ 2,946,044	$ 2,646,044
Granted	0	800,000
Exercised		500,000
Forfeited and cancelled	631,200	0
Aggregate exercise price, Ending	$ 2,088,177	$ 2,946,044
Weighted average exercise price, Beginning	$ 0.21	$ 0.24
Granted	0	0.20
Exercised		0.45
Forfeited and cancelled	0.29	0
Weighted average exercise price, Ending	$ 0.17	$ 0.21

XML

Equity (Details Narrative)	12 Months Ended
	Dec. 31, 2023 USD ($) integer $ / shares shares	Dec. 31, 2022 USD ($) $ / shares shares	Dec. 31, 2021 USD ($) $ / shares shares	May 26, 2021 $ / shares
Common stock designated			200,000,000
Preferred stock designated			30,000,000
Common stock, shares par value | $ / shares	$ 0.001	$ 0.001	$ 0.001
Shares remaining to be issued	2,222,223
Fair value of common stock | $	$ 139,800
Subscriptions payable liability balance | $	499,999
Intrinsic value | $	$ 18,667
Weighted average remaining contractual life	1 year 3 months 25 days
Share price | $ / shares			0.18
Price per unit | $ / shares			0.18
Common stock shares issued	2,670,034
Stock exercise price | $ / shares			0.27
Par value, preferred stock | $ / shares	$ 0.001	$ 0.001	$ 0.001
Shares issued for subscriptions payable	2,777,778	2,777,778
Preferred stock values | $	$ 0	$ 0	$ 0
Preferred stock, shares issued	0	0	0
Mr Mark Adams and Mr David Hall [Member]
Shares issued for subscriptions payable	2,800,000
Converted common stock, shares	1,400,000
Series A Redeemable Preferred Stock [Member] | Subscription Agreement [Member] | Scott Wessler [Member]
Accrued interest | $	$ 32,622
DIvidend percent	5.00%
Description	The Company created the 2,800,000 shares of Series A Preferred Stock out of the 10,000,000 shares of preferred stock authorized by the Company’s articles of incorporation by filing a certificate of designation as authorized by the Company’s board of directors (the “Certificate of Designation”)
Price per share | $ / shares				$ 0.09
Series A Redeemable Preferred Stock [Member] | Subscription Agreement [Member] | Mr Adams [Member]
Number of votes | integer	20
Series B
Accrued interest | $	$ 80,000
Accrued dividends | $	$ 160,000	$ 80,000
Par value, preferred stock | $ / shares	$ 0.0001
Warrants to purchase shares of common stock	4,000,000
Designated preferred shares	1,000,000
Preferred stock,shares stated value | $ / shares	$ 1
Conversion price | $ / shares	$ 0.06
DIvidend percent	8.00%
Sale of warrant	1,000,000
Net cash proceeds from invester | $	$ 885,000
Closing Costs | $	$ 115,000
Common stock as purchase price | $ / shares	$ 0.20
Minimum [Member]
Increased the authorized common shares	230,000,000		100,000,000
Series A Preferred Stock [Member]
Accrued dividends | $	$ 12,600	12,600
Redemption value | $	$ 284,622	$ 272,022

XML

Related Party (Details Narrative)	12 Months Ended
	Dec. 31, 2023 USD ($) shares
VP [Member]
Debt instrument conversion amount to related party | $	$ 100,000
Issued for conversion of common stock, shares | shares	555,556
Additional shares of common stock issued | shares	61,728
Issued for conversion of common stock, value | $	$ 111,111
Mr. Adams [Member]
Debt instrument conversion amount to related party | $	$ 250,000
Issued for conversion of common stock, shares | shares	1,388,885
Additional shares of common stock issued | shares	154,321
Issued for conversion of common stock, value | $	$ 277,778

XML

Leases, Commitments and Contingencies (Details) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Leases, Commitments and Contingencies
Operating lease cost	$ 40,217	$ 36,866
Short-term lease cost	7,783	24,220
Total lease cost	$ 48,000	$ 61,086

XML

Leases, Commitments and Contingencies (Details 1) - USD ($)	Dec. 31, 2023	Dec. 31, 2022
Leases, Commitments and Contingencies
Operating lease right-of-use assets	$ 43,965	$ 77,677
Right of use liability operating lease current portion	39,255	34,007
Right of use liability operating lease long term	6,978	46,233
Total operating lease liabilities	$ 46,233	$ 80,240

XML

Leases, Commitments and Contingencies (Details 2)	Dec. 31, 2023 USD ($)
Leases, Commitments and Contingencies
2024	$ 42,123
2025	7,065
2026	0
2027	0
2028 and therefore	0
Total future undiscounted lease payments	49,188
Less: Interest	(2,955)
Present value of lease liabilities	$ 46,233

XML

Leases, Commitments and Contingencies (Details Narrative)	12 Months Ended
	Dec. 31, 2023 USD ($)
Leases, Commitments and Contingencies
Lease payments per month	$ 3,267
Lease payments increased percentage	4.00%
Right of use asset and lease liability	$ 105,822
Incremental borrowing rate, percentage	10.00%
Weighted average incremental rate, percentage	10.00%
Lease remaining term	1 year 2 months 1 day

XML

Accrued Liabilities Other (Details Narrative)	Dec. 31, 2023 USD ($)
Accrued Liabilities - other	$ 1,642,269
China Grand Resort[Member]
Accrued Liabilities - other	$ 1,642,269

XML

Income Taxes (Details) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Deferred [Member]
Federal	$ 0	$ 0
State	0	0
Total provision for (benefit from) income taxes	0	800
Series A Preferred Stock [Member]
Federal	0	0
State	0	800
Total provision for (benefit from) income taxes	$ 800	$ 0

XML

Income Taxes (Details 1) - USD ($)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Deferred Tax Assets:
Net operating losses	$ 2,118,207	$ 2,029,845
Other	0	1,900
Total Deferred Tax Asset	2,118,207	2,031,745
Valuation Allowance	(2,118,207)	(2,031,537)
Deferred Tax Liabilities
Fixed Assets	(208)	(208)
Net Deferred Tax Assets/(Liabilities)	$ 0	$ 0

XML

Income Taxes (Details 2)	12 Months Ended
	Dec. 31, 2023	Dec. 31, 2022
Income Taxes
Tax at Federal Statutory Rate	21.00%	21.00%
State Taxes	2.10%	6.59%
Nondeductible Items	(16.13%)	(5.81%)
Valuation Allowance	(6.87%)	(22.07%)
Other	(0.11%)	0.29%
Provision for Taxes	0.00%	0.00%

XML

Income Taxes (Details Narrative)	Dec. 31, 2023 USD ($)
Income Taxes
Net operating loss carryforwards	$ 6,828,000
State operating loss carryforwards	631,000
Federal net operating loss carryforwards	$ 7,190,000

XML

Subsequent Events (Details Narrative) - shares		1 Months Ended
	Jan. 05, 2024	Mar. 31, 2024	Mar. 18, 2024	Jan. 09, 2024
convertible promissory note		685,713	685,713
Security Purchase Agreement | Subsequent Event
Description of agreement	Think Capital Partners purchased $100,000 for 3,000,000 restricted common shares and 2,000,000 Warrants exercisable into common shares to be delivered to via book entry within 7 calendar days following the closing date. Think Capital Partners maintains ownership in certain $500,000 Redeemable Restricted Series B Preferred Shares plus 8% accrued annual interest and 2,000,000 warrants exercisable into common shares dated February 10, 2024
Consulting agreements | Subsequent Event
Restricted shares earn	7,416,667
Period granted	12 months
Consulting agreements | Subsequent Event | David Shin
Restricted shares granted				2,472,222
Consulting agreements | Subsequent Event | Sungchul Sin
Restricted shares granted				2,472,222
Consulting agreements | Subsequent Event | Richard Yoo
Restricted shares granted				2,472,222
Consulting agreements | Subsequent Event | Baron Huber
Restricted shares granted				2,472,222