CANNLABS, INC.

BALANCE SHEET

As of March 31, 2022

ASSETS

Current Assets

Cash

265,189.00

Accounts Receivable Net

861,528.00

Inventories

856,217.00

Total Current Assets

1,982,934.00

Fixed Assets- at cost

Office Furniture & Fixtures

371,781.00

Computer equipment

11,023.00

Less accumulated depreciation

(57,660.00)

325,144.00

Other Assets

Undeposited Funds

0.00

Owners' Loan Agreement

621,936.00

621,936.00

2,930,014.00

LIABILITIES AND STOCKHOLDER'S EQUITY

Current Liabilities

Accounts payable

35,106.00

Taxes payable

0.00

Total current liabilities

35,106.00

Long term liabilities

0.00

Purchasing Agrrement

750,000.00

Total Long term liabilities

750,000.00

Total Liabilities

785,106.00

Stockholder's equity

Capital stock

420,446.00

Additional paid in capital

(339,840.00)

Retained Earnings

1,773,191.00

Net Income

291,111.00

Total Stockholder's Equity

2,144,908.00

Total Liabilities & Stockholder's Equity

2,930,014.00

CANNLABS, INC.

STATEMENT OF INCOME AND RETAINED EARNINGS

For Three-Months Period Ended March 31, 2022

REVENUE

Gross Sales

1,005,621.00

Less: Sales Returns and Allowances

0.00

NET SALES

1,005,621.00

Cost of Goods Sold:

Beginning Inventory

802,154.00

Purchases

496,523.00

Ending Inventory

(856,217.00)

Cost of Goods Sold

442,460.00

Gross Profit (Loss)

563,161.00

GENERAL AND ADMINISTRATIVE EXPENSES:

Accounting Fees

9,200.00

Advertising

4,026.00

Automobile expenses

14,218.00

Bank Fees

502.00

Compensation to Officer

89,560.00

Depreciation Expense

2,105.00

Insurance

1,063.00

Janitorial expenses

348.00

Office expenses

1,157.00

Postage & Delivery

1,324.00

Rent

8,698.00

Repairs

1,020.00

Salaries and Wages

102,136.00

Supplies

8,932.00

Taxes & Licenses

25,134.00

Telephone

1,428.00

Utilities

1,199.00

TOTAL GENERAL AND ADMINISTRATIVE EXPENSES:

272,050.00

Net Income Before Income Taxes

291,111.00

Provision for Federal Income Taxes:

Current

0.00

Deferred

0.00

0.00

Net Income After Taxes

291,111.00

CANNLABS, INC.

STATEMENT OF CASH FLOW

AS OF MARCH 31, 2022

Cash Flow from Operating Activities:

Net Income

Non Cash Items Included in Net Income:

291,111

Depreciation & Amortization

2,105

Deferred Federal Income Tax

Net (increase) decrease in receivables

(176,393)

Net (increase) decrease in inventory

(54,063)

Net (increase) decrease in prepaid

0

Net (Decrease) increase in payables

3,851

Net cash provided by (used for) operating Activities

66,611

Cash Flow from Investing Activities:

Purchase of Fixed Assets

0

Increase (Decrease) in other Assts

0

Net cash provided by (used for) investing activities

0

Cash Flow from Financing Activities:

Additional

paid in capital

(339,840)

Purchase of Treasury Stock

0

Net cash provided by (used for) investing activities

(339,840)

Net increase (decrease) in cash

(273,229)

Cash beginning of period

538,418

Cash end of period

265,189

Statement of Retained Earnings

(Statement of Changes in Stockholders' Equity)

As of March 31, 2022

Additional

Common Stock

Paid In

Accumulated

Shares

Amount

Capital

Equity

Total

Balance, December 31, 2020

420,466,000

$

420,466

$

-

$

1,744,619

$

1,744,619

Common stock issued for cash

--

-

-

-

1,744,619

Net Gain

-

-

-

712,797

2,487,416

Balance Dec. 31, 2021

420,466,000

420,466

-

2,487,416

2,487,416

Common stock issued for cash

--

--

--

--

2,487,416

Net Gain

--

--

--

291,111

2,778,527

Constructive

distribution of "S" corporation

earnings and

contribution of

capital

0

0

0

0

Conversion of note

payable

stockholder

into common stock

0

0

0

0

Common stock

issued upon merger

0

0

0

0

Common stock

issued for

services

0

0

0

0

Forfeited common

Stock

0

0

0

0

Sale of

convertible

0

0

0

0

preferred stock

Deferred

Compensation

0

0

0

0

Issuance of

options for

services

0

0

0

0

Accrued preferred

dividends

0

0

0

0

Balance March 31, 2022

420,466,000

420,466

-

2,778,527

2,778,527

This is an excerpt of the original content. To continue reading it, access the original document here.

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Cannlabs Inc. published this content on 08 June 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 08 June 2022 16:31:09 UTC.