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.