0001588014 false --12-31 Q3 0001588014 2022-01-01 2022-09-30 0001588014 2022-11-07 0001588014 2022-09-30 0001588014 2021-12-31 0001588014 2022-07-01 2022-09-30 0001588014 2021-07-01 2021-09-30 0001588014 2021-01-01 2021-09-30 0001588014 ADMQ:SchoolUniformMember 2022-07-01 2022-09-30 0001588014 ADMQ:SchoolUniformMember 2021-07-01 2021-09-30 0001588014 ADMQ:SchoolUniformMember 2022-01-01 2022-09-30 0001588014 ADMQ:SchoolUniformMember 2021-01-01 2021-09-30 0001588014 ADMQ:PromotionalSalesMember 2022-07-01 2022-09-30 0001588014 ADMQ:PromotionalSalesMember 2021-07-01 2021-09-30 0001588014 ADMQ:PromotionalSalesMember 2022-01-01 2022-09-30 0001588014 ADMQ:PromotionalSalesMember 2021-01-01 2021-09-30 0001588014 us-gaap:PreferredStockMember 2021-12-31 0001588014 us-gaap:CommonStockMember 2021-12-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001588014 us-gaap:RetainedEarningsMember 2021-12-31 0001588014 us-gaap:PreferredStockMember 2022-03-31 0001588014 us-gaap:CommonStockMember 2022-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0001588014 us-gaap:RetainedEarningsMember 2022-03-31 0001588014 2022-03-31 0001588014 us-gaap:PreferredStockMember 2022-06-30 0001588014 us-gaap:CommonStockMember 2022-06-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001588014 us-gaap:RetainedEarningsMember 2022-06-30 0001588014 2022-06-30 0001588014 us-gaap:PreferredStockMember 2020-12-31 0001588014 us-gaap:CommonStockMember 2020-12-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2020-12-31 0001588014 us-gaap:RetainedEarningsMember 2020-12-31 0001588014 2020-12-31 0001588014 us-gaap:PreferredStockMember 2021-03-31 0001588014 us-gaap:CommonStockMember 2021-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-03-31 0001588014 us-gaap:RetainedEarningsMember 2021-03-31 0001588014 2021-03-31 0001588014 us-gaap:PreferredStockMember 2021-06-30 0001588014 us-gaap:CommonStockMember 2021-06-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-06-30 0001588014 us-gaap:RetainedEarningsMember 2021-06-30 0001588014 2021-06-30 0001588014 us-gaap:PreferredStockMember 2022-01-01 2022-03-31 0001588014 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0001588014 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0001588014 2022-01-01 2022-03-31 0001588014 us-gaap:PreferredStockMember 2022-04-01 2022-06-30 0001588014 us-gaap:CommonStockMember 2022-04-01 2022-06-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-04-01 2022-06-30 0001588014 us-gaap:RetainedEarningsMember 2022-04-01 2022-06-30 0001588014 2022-04-01 2022-06-30 0001588014 us-gaap:PreferredStockMember 2022-07-01 2022-09-30 0001588014 us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30 0001588014 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30 0001588014 us-gaap:PreferredStockMember 2021-01-01 2021-03-31 0001588014 us-gaap:CommonStockMember 2021-01-01 2021-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-01-01 2021-03-31 0001588014 us-gaap:RetainedEarningsMember 2021-01-01 2021-03-31 0001588014 2021-01-01 2021-03-31 0001588014 us-gaap:PreferredStockMember 2021-04-01 2021-06-30 0001588014 us-gaap:CommonStockMember 2021-04-01 2021-06-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-04-01 2021-06-30 0001588014 us-gaap:RetainedEarningsMember 2021-04-01 2021-06-30 0001588014 2021-04-01 2021-06-30 0001588014 us-gaap:PreferredStockMember 2021-07-01 2021-09-30 0001588014 us-gaap:CommonStockMember 2021-07-01 2021-09-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-07-01 2021-09-30 0001588014 us-gaap:RetainedEarningsMember 2021-07-01 2021-09-30 0001588014 us-gaap:PreferredStockMember 2022-09-30 0001588014 us-gaap:CommonStockMember 2022-09-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001588014 us-gaap:RetainedEarningsMember 2022-09-30 0001588014 us-gaap:PreferredStockMember 2021-09-30 0001588014 us-gaap:CommonStockMember 2021-09-30 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-09-30 0001588014 us-gaap:RetainedEarningsMember 2021-09-30 0001588014 2021-09-30 0001588014 us-gaap:CommonStockMember 2008-06-29 2008-07-01 0001588014 ADMQ:JustRightProductsIncMember 2018-04-19 0001588014 ADMQ:JustRightProductsIncMember us-gaap:SeriesAPreferredStockMember 2018-04-18 2018-04-19 0001588014 ADMQ:JustRightProductsIncMember us-gaap:SeriesAPreferredStockMember 2018-04-19 0001588014 ADMQ:JustRightProductsIncMember 2018-04-19 0001588014 us-gaap:SalesRevenueNetMember us-gaap:SupplierConcentrationRiskMember ADMQ:ThreeVendorMember 2022-01-01 2022-09-30 0001588014 us-gaap:SalesRevenueNetMember us-gaap:SupplierConcentrationRiskMember ADMQ:ThreeVendorMember 2021-01-01 2021-09-30 0001588014 2021-01-01 2021-12-31 0001588014 us-gaap:EquipmentMember srt:MinimumMember 2022-01-01 2022-09-30 0001588014 us-gaap:EquipmentMember srt:MaximumMember 2022-01-01 2022-09-30 0001588014 us-gaap:LeaseholdsAndLeaseholdImprovementsMember 2022-01-01 2022-09-30 0001588014 us-gaap:FurnitureAndFixturesMember srt:MinimumMember 2022-01-01 2022-09-30 0001588014 us-gaap:FurnitureAndFixturesMember srt:MaximumMember 2022-01-01 2022-09-30 0001588014 ADMQ:WebsitesMember 2022-01-01 2022-09-30 0001588014 ADMQ:FranchiseAgreementMember 2022-01-01 2022-09-30 0001588014 ADMQ:FranchiseAgreementMember 2022-09-30 0001588014 ADMQ:FranchiseAgreementMember 2021-01-01 2021-09-30 0001588014 2022-03-09 0001588014 us-gaap:LandMember 2022-09-30 0001588014 us-gaap:LandMember 2021-12-31 0001588014 us-gaap:EquipmentMember 2022-09-30 0001588014 us-gaap:EquipmentMember 2021-12-31 0001588014 ADMQ:AutosAndTrucksMember 2022-09-30 0001588014 ADMQ:AutosAndTrucksMember 2021-12-31 0001588014 us-gaap:ConstructionInProgressMember 2022-09-30 0001588014 us-gaap:ConstructionInProgressMember 2021-12-31 0001588014 ADMQ:LandAndBuildingRentalPropertyMember 2022-09-30 0001588014 ADMQ:LandAndBuildingRentalPropertyMember 2021-12-31 0001588014 2018-01-01 2018-12-31 0001588014 2018-04-01 0001588014 2018-03-31 2018-04-01 0001588014 us-gaap:ExtendedMaturityMember 2022-01-01 2022-09-30 0001588014 us-gaap:MeasurementInputOptionVolatilityMember 2022-09-30 0001588014 us-gaap:MeasurementInputOptionVolatilityMember 2021-12-31 0001588014 us-gaap:MeasurementInputExercisePriceMember 2022-09-30 0001588014 us-gaap:MeasurementInputExercisePriceMember 2021-12-31 0001588014 us-gaap:MeasurementInputRiskFreeInterestRateMember 2022-09-30 0001588014 us-gaap:MeasurementInputRiskFreeInterestRateMember 2021-12-31 0001588014 us-gaap:SecuredDebtMember 2020-10-16 0001588014 us-gaap:SecuredDebtMember 2020-10-15 2020-10-16 0001588014 us-gaap:ExtendedMaturityMember 2021-10-01 2021-10-31 0001588014 us-gaap:ExtendedMaturityMember 2022-05-01 2022-05-31 0001588014 us-gaap:SecuredDebtMember 2021-08-03 0001588014 us-gaap:SecuredDebtMember 2021-08-02 2021-08-03 0001588014 us-gaap:SecuredDebtMember ADMQ:FiftyNineInstallmentsMember 2021-08-02 2021-08-03 0001588014 us-gaap:SecuredDebtMember 2022-09-30 0001588014 us-gaap:SecuredDebtMember 2021-12-31 0001588014 us-gaap:FairValueInputsLevel1Member 2022-09-30 0001588014 us-gaap:FairValueInputsLevel2Member 2022-09-30 0001588014 us-gaap:FairValueInputsLevel3Member 2022-09-30 0001588014 us-gaap:FairValueInputsLevel1Member 2021-12-31 0001588014 us-gaap:FairValueInputsLevel2Member 2021-12-31 0001588014 us-gaap:FairValueInputsLevel3Member 2021-12-31 0001588014 ADMQ:HaltomCityMember 2022-01-01 2022-09-30 0001588014 ADMQ:MAndMRealEstateIncMember 2022-01-01 2022-09-30 0001588014 ADMQ:MAndMRealEstateIncMember 2021-01-01 2021-09-30 0001588014 ADMQ:SalesRevenuesNetMember us-gaap:CustomerConcentrationRiskMember ADMQ:OneCustomersMember 2022-01-01 2022-09-30 0001588014 ADMQ:SalesRevenuesNetMember us-gaap:CustomerConcentrationRiskMember ADMQ:TwoCustomersMember 2021-01-01 2021-09-30 0001588014 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember ADMQ:OneCustomersMember 2022-01-01 2022-09-30 0001588014 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember ADMQ:TwoCustomersMember 2021-01-01 2021-12-31 0001588014 ADMQ:HaltomCityMember 2022-09-30 0001588014 ADMQ:ArlingtonMember 2022-09-30 0001588014 us-gaap:SubsequentEventMember ADMQ:LoanAgreementMember ADMQ:CapTexBankMember 2022-10-25 0001588014 us-gaap:SubsequentEventMember ADMQ:LoanAgreementMember ADMQ:CapTexBankMember 2022-10-24 2022-10-25 0001588014 us-gaap:SubsequentEventMember ADMQ:LoanAgreementMember ADMQ:CapTexBankMember us-gaap:PrimeRateMember 2022-10-24 2022-10-25 iso4217:USD xbrli:shares iso4217:USD xbrli:shares utr:sqft utr:acre ADMQ:Days ADMQ:Segment xbrli:pure

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

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

 

For the quarterly period ended September 30, 2022

 

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

 

For the transition period from ______ to _______

 

Commission File Number 000-56047

 

ADM ENDEAVORS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada   45-0459323
(State of incorporation)   (I.R.S. Employer Identification No.)

 

5941 Posey Lane

Haltom City, Texas 76117

(Address of principal executive offices)

 

(817) 840-6271

(Registrant’s telephone number)

 

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

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
N/A   N/A   N/A

 

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

 

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

 

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

 

Large Accelerated Filer ☐ Accelerated Filer ☐
Non-Accelerated Filer ☒ Smaller Reporting Company ☒
    Emerging Growth Company ☐

 

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

 

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

 

As of November 7, 2022 , there were 153,652,143 shares of the registrant’s $0.001 par value common stock issued, issuable, and outstanding.

 

 

 

 
 

 

ADM ENDEAVORS, INC.

 

TABLE OF CONTENTS   Page
     
PART I. FINANCIAL INFORMATION   3
     
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   4
     
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS   17
     
ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK   20
     
ITEM 4. CONTROLS AND PROCEDURES   20
     
PART II. OTHER INFORMATION   21
     
ITEM 1. LEGAL PROCEEDINGS   21
     
ITEM 1A. RISK FACTORS   21
     
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS   21
     
ITEM 3. DEFAULTS UPON SENIOR SECURITIES   21
     
ITEM 4. MINE SAFETY DISCLOSURES   21
     
ITEM 5. OTHER INFORMATION   21
     
ITEM 6. EXHIBITS   21

 

2
 

 

PART I – FINANCIAL INFORMATION

 

TABLE OF CONTENTS

 

Index to Financial Statements   Page
     
Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021 (unaudited)   4
     
Consolidated Statements of Operations for the three and nine months ended September 30, 2022 and 2021 (unaudited)   5
     
Consolidated Statements of Shareholders’ Equity for the nine months ended September 30, 2022 and 2021 (unaudited)   6
     
Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021 (unaudited)   7
     
Notes to the Consolidated Financial Statements (unaudited)   8

 

3
 

 

ITEM 1. FINANCIAL STATEMENTS

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

 

   September 30,   December 31, 
   2022   2021 
         
ASSETS          
Current assets          
Cash  $706,828   $418,413 
Accounts receivable, net   654,557    711,178 
Other receivable, related party   37,109    38,516 
Inventory   123,952    139,111 
Prepaid expenses and other current assets   31,150    38,854 
Total current assets   1,553,596    1,346,072 
           
Property and equipment, net   1,625,162    1,376,356 
Goodwill   688,778    688,778 
           
Total assets  $3,867,536   $3,411,206 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
           
Current liabilities          
Accounts payable  $43,028   $20,872 
Accrued expenses   453,673    350,645 
Income tax payable   229,192    114,929 
Current portion of notes payable -secured   98,830    225,837 
Convertible notes payable, net of discounts   106,092    106,092 
Derivative liabilities   231,883    218,017 
           
Total current liabilities   1,162,698    1,036,392 
           
Noncurrent liabilities          
Notes payable - secured, net of current portion   -    85,956 
           
Total noncurrent liabilities   -    85,956 
           
Total liabilities   1,162,698    1,122,348 
           
Commitments and contingencies   -    - 
           
Stockholders’ equity          
Preferred stock, $0.001 par value, 80,000,000 shares authorized, 2,000,000 shares outstanding as of September 30, 2022 and December 31, 2021   2,000    2,000 
Common stock, $0.001 par value, 800,000,000 shares authorized, 153,652,143 shares issued and outstanding at September 30, 2022 and December 31, 2021   153,652    153,652 
Additional paid-in capital   1,317,747    1,317,747 
Retained earnings   1,231,439    815,459 
Total stockholders’ equity   2,704,838    2,288,858 
           
Total liabilities and stockholders’ equity  $3,867,536   $3,411,206 

 

See accompanying notes to unaudited consolidated financial statements.

 

4
 

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Statements of Operations

For the Three And Nine Months Ended September 30, 2022 and 2021

(Unaudited)

 

   2022   2021   2022   2021 
   For the three months ended   For the nine months ended 
   September 30,   September 30, 
   2022   2021   2022   2021 
                 
Revenue                    
School uniform sales  $963,156   $1,120,119   $1,162,928   $1,286,298 
Promotional sales   1,359,423    1,359,632    3,515,707    3,649,042 
Total revenue   2,322,579    2,479,751    4,678,635    4,935,340 
                     
Operating expenses                    
Direct costs of revenue   1,550,069    1,540,937    3,033,065    3,080,485 
General and administrative   287,801    397,259    1,036,045    1,159,616 
Marketing and selling   14,201    50,426    47,182    173,389 
                     
Total operating expenses   1,852,071    1,988,622    4,116,292    4,413,490 
                     
Operating income   470,508    491,129    562,343    521,850 
                     
Other income (expense)                    
Gain (loss) on change in fair value of derivative liabilities   (21,734)   23,662    (13,866)   4,207 
Gain on forgiveness of debt   -    169,495    -    169,495 
Other income   2,260    5,020    15,800    5,020 
Interest expense   (27,936)   (1,979)   (34,034)   (12,196)
                     
Total other income (expense)   (47,410)   196,198    (32,100)   166,526 
                     
Income (loss) before tax provision   423,098    687,327    530,243    688,376 
                     
Provision for income taxes   93,415    93,833    114,263    105,086 
                     
Net income  $329,683   $593,494   $415,980   $583,290 
                     
                     
Net income per share - basic  $0.00   $0.00   $0.00   $0.00 
Net income per share - diluted  $0.00   $0.00   $0.00   $0.00 
                     
Weighted average number of shares outstanding                    
basic   153,652,143    163,652,149    153,652,143    163,652,143 
diluted   178,878,350    188,085,883    178,878,350    188,085,883 

 

See accompanying notes to unaudited consolidated financial statements.

 

5
 

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Statements of Shareholders’ Equity

For the Nine Months Ended September 30, 2022 and 2021

(Unaudited)

 

   Shares   Amount   Shares   Amount   Capital   Earnings   Total 
           Additional         
   Preferred Stock   Common Stock   Paid In   Retained     
   Shares   Amount   Shares   Amount   Capital   Earnings   Total 
                             
Balance at December 31, 2021   2,000,000   $2,000    153,652,143   $153,652   $1,317,747   $815,459   $2,288,858 
Net income   -    -    -    -    -    16,430    16,430 
Balance at March 31, 2022   2,000,000    2,000    153,652,143    153,652    1,317,747    831,889    2,305,288 
Net income   -    -    -    -    -    69,867    69,867 
Balance at June 30, 2022   2,000,000    2,000    153,652,143    153,652    1,317,747    901,756    2,375,155 
Net income   -    -    -    -    -    329,683    329,683 
Balance at September 30, 2022   2,000,000   $2,000    153,652,143   $153,652   $1,317,747   $1,231,439   $2,704,838 
                                    
Balance at December 31, 2020   2,000,000   $2,000    163,652,143   $163,652   $1,307,747   $78,111   $1,551,510 
Net income   -    -    -    -    -    19,258    19,258 
Balance at March 31, 2021   2,000,000    2,000    163,652,143    163,652    1,307,747    97,369    1,570,768 
Net loss   -    -    -    -    -    (29,462)   (29,462)
Balance at June 30, 2021   2,000,000    2,000    163,652,143    163,652    1,307,747    67,907    1,541,306 
Net income   -    -    -    -    -    593,494    593,494 
Balance at September 30, 2021   2,000,000   $2,000    163,652,143   $163,652   $1,307,747   $661,401   $2,134,800 

 

See accompanying notes to unaudited consolidated financial statements.

 

6
 

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

For the Nine Months Ended September 30, 2022 and 2021

(Unaudited)

 

   2022   2021 
Cash flows from operating activities:          
Net income  $415,980   $583,290 
Adjustments to reconcile net income to net cash provided by continuing operations:          
Depreciation and amortization   26,618    50,095 
Stock-based compensation   -    65,625 
Bad debt expense   1,340    2,221 
Change in derivative liability   13,866    (4,207)
Gain on forgiveness of debt   -    (169,495)
Changes in operating assets and liabilities:          
Accounts receivable   55,281    (441,258)
Accounts receivable, related party   -    110,050 
Other receivable, related party   1,407    - 
Inventory   15,159    147,031 
Prepaid expenses and other assets   7,704    (14,926)
Accounts payable   22,156    124,155 
Accrued expenses   103,028    169,602 
Income tax payable   114,263    - 
Net cash provided by operating activities   776,802    622,183 
           
Cash flows used in investing activities          
Purchase of property and equipment   (275,424)   (110,537)
Net cash used in investing activities   (275,424)   (110,537)
           
Cash flows used in financing activities:          
Repayments on notes payable   (212,963)   (134,810)
Net cash used in financing activities   (212,963)   (134,810)
           
Net change in cash   288,415    376,836 
           
Cash at beginning of period   418,413    277,364 
           
Cash at end of period  $706,828   $654,200 
Supplemental disclosure of cash flow information:          
           
Cash paid for interest  $5,943   $8,140 
           
Cash paid for taxes  $-   $- 
           
Non-cash investing and financing activities:          
Note payable issued for property and equipment  $-   $172,000 

 

See accompanying notes to unaudited consolidated financial statements.

 

7
 

 

ADM ENDEAVORS, INC. and Subsidiaries

Notes to the Consolidated Financial Statements

September 30, 2022

(unaudited)

 

 

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

 

On January 4, 2001, we were incorporated in North Dakota as ADM Enterprises, Inc. On May 9, 2006, the Company changed both its name to ADM Endeavors, Inc. (“ADM Endeavors,” or the “Company,” “we,” “us,” or “our”) and its domicile to the state of Nevada. On July 1, 2008, the Company acquired all of the assets of ADM Enterprises, LLC (“ADM Enterprises”), a sole proprietorship owned by Ardell and Tammera Mees, in exchange for 10,000,000 newly issued shares of our common stock. As a result, ADM Enterprises became a wholly owned subsidiary of the Company. ADM then provided installation services to grocery décor and design companies primarily in North Dakota.

 

On April 19, 2018, the Company acquired Just Right Products, Inc. (“JRP”), a Texas corporation. JRP was incorporated on January 17, 2010. The acquisition of 100% of JRP from its sole shareholder, Marc Johnson, was through a stock exchange whereby the Company issued 2,000,000 shares of restricted Series A preferred stock (the “Acquisition Shares”) to Mr. Johnson in consideration of the acquisition of 100% of JRP from Mr. Johnson. Each share of the Series A preferred stock is convertible into ten shares of common stock, and each share has 100 votes on a fully diluted basis. The Acquisition Shares represented 61% of the voting shares of the Company, and thus there was a change of voting control in connection with the transaction, and the transaction was accounted for as a reverse acquisition.

 

JRP is focused on being an added value reseller with concentration in embroidery, screen printing, importing and uniforms for businesses, schools and individuals in the State of Texas.

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The Company follows the accrual basis of accounting in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and has a year-end of December 31.

 

Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented.

 

The unaudited consolidated financial statements of the Company for the three and nine month periods ended September 30, 2022 and 2021 have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Regulation S-K. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for the fair presentation of the financial position and the results of operations. Results shown for interim periods are not necessarily indicative of the results to be obtained for a full fiscal year. The balance sheet information as of December 31, 2021 was derived from the audited financial statements included in the Company’s financial statements as of and for the year ended December 31, 2021 included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 15, 2022. These financial statements should be read in conjunction with that report.

 

8
 

 

Principles of Consolidation

 

The accompanying unaudited consolidated financial statements include all of the accounts of the Company and its wholly owned subsidiary, JRP, at September 30, 2022. All significant intercompany balances and transactions have been eliminated.

 

Use of Estimates

 

The preparation of the Consolidated Financial Statements in accordance with U.S. GAAP requires management to make use of certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the Consolidated Financial Statements and the reported amounts of revenue and expenses during the reported periods. The Company bases its estimates on historical experience and on various other assumptions that management believes are reasonable under the circumstances, the results of which form the basis for making judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ from those estimates. Significant estimates are related to allowance for doubtful accounts, goodwill, derivative liability, stock-based compensation and deferred tax valuations.

 

Stock-Based Compensation

 

Stock-based compensation expense is recorded in accordance with FASB ASC Topic 718, Compensation – Stock Compensation, for stock and stock options awarded in return for services rendered. The expense is measured at the grant-date fair value of the award and recognized as compensation expense on a straight-line basis over the service period, which is the vesting period. The Company estimates forfeitures that it expects will occur and records expense based upon the number of awards expected to vest.

 

Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of nine months or less when purchased to be cash equivalents. At September 30, 2022 and December 31, 2021, the Company had no cash equivalents. Periodically, the Company may carry cash balances at financial institutions in excess of the federally insured limit of $250,000. The amount in excess of the FDIC insurance at September 30, 2022 was $444,193. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant.

 

Allowance for Doubtful Accounts

 

The Company establishes an allowance for doubtful accounts to ensure trade and notes receivable are not overstated due to non-collectability. The Company’s allowance is based on a variety of factors, including age of the receivable, significant one-time events, historical experience, and other risk considerations. The Company had no allowance at September 30, 2022 and December 31, 2021. The Company had bad debt expense of $1,340 and $2,221 for the nine months ended September 30, 2022 and 2021, respectively.

 

Inventory

 

Inventory is valued at the lower of cost or net realizable value. Cost is determined using a weighted-average cost method. The Company decreases the value of inventory for estimated obsolescence equal to the difference between the cost of inventory and the estimated market value, based upon an aging analysis of the inventory on hand, specifically known inventory-related risks, and assumptions about future demand and market conditions. The Company has inventory of $123,952 and $139,111 as of September 30, 2022 and December 31, 2021, respectively.

 

Three vendors accounted for approximately 66% of inventory purchases during the nine months ended September 30, 2022. Four vendors accounted for approximately 83% of inventory purchases during the nine months ended September 30, 2021.

 

9
 

 

Derivative Instruments

 

Derivatives are measured at their fair value on the balance sheet. In determining the appropriate fair value, the Company uses the Black-Scholes-Merton option pricing model. Changes in fair value are recorded in Other Income (Expense) of the consolidated statements of operations.

 

Fair Value of Financial Instruments

 

The Company measures its financial assets and liabilities in accordance with U.S. GAAP. For certain of our financial instruments, including cash, accounts payable, accrued expenses, and short-term loans the carrying amounts approximate fair value due to their short maturities.

 

We follow accounting guidance for financial and non-financial assets and liabilities. This standard defines fair value, provides guidance for measuring fair value and requires certain disclosures. This standard does not require any new fair value measurements, but rather applies to all other accounting pronouncements that require or permit fair value measurements. This guidance does not apply to measurements related to share-based payments. This guidance discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost). The guidance utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:

 

  Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
     
  Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
     
  Level 3: Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us, which reflect those that a market participant would use.

 

The Company adopted the provisions of FASB ASC 820 (the Fair Value Topic) which defines fair value, establishes a framework for measuring fair value under U.S. GAAP, and expands disclosures about fair value measurements.

 

The Company had no assets or liabilities other than derivative liabilities measured at fair value on a recurring basis at September 30, 2022 and December 31, 2021.

 

Fixed Assets

 

Fixed assets are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method over the assets estimated useful life. Upon the 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 consolidated statements of operations.

 

Classification   Estimated Useful Lives
Equipment   5 to 7 years
Leasehold improvements   Shorter of useful life or lease term
Furniture and fixtures   4 to 7 years
Websites   3 years

 

Goodwill

 

Goodwill represents the excess of purchase price and related costs over the value assigned to the net tangible assets of businesses acquired. Goodwill is not amortized, but instead assessed for impairment. We perform our annual impairment review of goodwill in our fiscal fourth quarter or when a triggering event occurs between annual impairment tests. No impairment was recorded in fiscal 2022 or 2021 as a result of our qualitative assessments over our single reporting segment.

 

10
 

 

The Company performs a qualitative assessment for each of its reporting units to determine if the two-step process for impairment testing is required. If the Company determines that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the Company would then evaluate the recoverability of goodwill using a two-step impairment test approach at the reporting unit level. In the first step, the fair value for the reporting unit is compared to its book value including goodwill. In the case that the fair value of the reporting unit is less than book value, a second step is performed which compares the implied fair value of the reporting unit’s goodwill to the book value of the goodwill. The fair value for the goodwill is determined based on the difference between the fair values of the reporting unit and the net fair values of the identifiable assets and liabilities of such reporting unit. If the implied fair value of the goodwill is less than the book value, the difference is recognized as impairment.

 

Impairment of Long-lived Assets

 

The Company follows paragraph 360-10-05-4 of the FASB Accounting Standards Codification for its long-lived assets. The Company’s long-lived assets, such as intellectual property, are required to be reviewed for impairment annually, or whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.

 

The Company assesses the recoverability of its long-lived assets by comparing the projected undiscounted net cash flows associated with the related long-lived asset or group of long-lived assets over their remaining estimated useful lives against their respective carrying amounts. Impairment, if any, is based on the excess of the carrying amount over the fair value of those assets. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. If long-lived assets are determined to be recoverable, but the newly determined remaining estimated useful lives are shorter than originally estimated, the net book values of the long-lived assets are depreciated over the newly determined remaining estimated useful lives.

 

The Company determined that there were no impairments of long-lived assets at September 30, 2022 and December 31, 2021.

 

Revenue Recognition

 

We recognize revenue for merchandise sales, net of expected returns and sales tax, at the time of in-store purchase or delivery of the product to our customer. When merchandise is shipped to our guests, we estimate receipt based on historical experience. Revenue is deferred and a liability is established for sales returns based on historical return rates and sales for the return period. We recognize an asset and corresponding adjustment to cost of sales for our right to recover returned merchandise. At each financial reporting date, we assess our estimates of expected returns, refund liabilities and return assets. For merchandise sold in our stores and online, tender is accepted at the point of sale. When we receive payment before the guest has taken possession of the merchandise, the amount received is recorded as deferred revenue until the transaction is complete. Our performance obligations for unfulfilled merchandise orders are typically satisfied within one week. Shipping and handling fees charged to guests relate to fulfilment activities and are included in net sales with the corresponding costs recorded in cost of sales.

 

Cost of Sales

 

Cost of sales includes the actual cost of merchandise sold and services performed; the cost of transportation of merchandise from vendors to our distribution network, stores, or customers; shipping and handling costs from our stores or distribution network to customers; and the operating cost and depreciation of our sourcing and distribution network and online fulfilment centers.

 

Net Income (Loss) per Share

 

The Company computes basic and diluted income per share amounts pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic income (loss) per share is computed by dividing net income (loss) available to common shareholders, by the weighted average number of shares of common stock outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted income (loss) per share is computed by dividing net income (loss) available to common shareholders by the diluted weighted average number of shares of common stock during the period. The diluted weighted average number of common shares outstanding is the basic weighted number of shares adjusted as of the first day of the year for any potentially diluted debt or equity.

 

11
 

 

The dilutive effect of outstanding convertible securities and preferred stock is reflected in diluted earnings per share by application of the if-converted method.

 

The following is a reconciliation of basic and diluted earnings (loss) per common share for the nine months ended September 30, 2022 and 2021:

 

Numerator:   2022    2021 
   For the Nine Months Ended 
Basic earnings per common share  September 30, 
Numerator:   2022    2021 
Net income available to common shareholders  $415,980   $583,290 
Denominator:          
Weighted average common shares outstanding   153,652,143    163,652,143 
           
Basic earnings per common share  $0.00   $0.00 
           
Diluted earnings per common share          
Numerator:          
Net income available to common shareholders  $415,980   $583,290 
Add convertible debt interest   25,578    - 
Net income available to common shareholders  $441,558   $583,290 
Denominator:          
Weighted average common shares outstanding   153,652,143    163,652,143 
Preferred shares   20,000,000    20,000,000 
Convertible debt   5,226,207    4,433,740 
Adjusted weighted average common shares outstanding   178,878,350    188,085,883 
           
Diluted earnings per common share  $0.00   $0.00 

 

Income Taxes

 

The Company accounts for income taxes in accordance with FASB ASC 740, “Income Taxes.” Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statements carrying amounts of existing assets and liabilities and loss carryforwards and their respective tax bases.

 

12
 

 

Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income (loss) in the years in which those temporary differences are expected to be recovered or settled.

 

The effect of a change in tax rules on deferred tax assets and liabilities is recognized in operations in the year of change. A valuation allowance is recorded when it is “more likely-than-not” that a deferred tax asset will not be realized.

 

Tax benefits of uncertain tax positions are recognized only if it is more likely than not that the Company will be able to sustain a position taken on an income tax return. The Company has no liability for uncertain tax positions as of September 30, 2022 and December 31, 2021. Interest and penalties, if any, related to unrecognized tax benefits would be recognized as interest expense. The Company does not have any accrued interest or penalties associated with unrecognized tax benefits, nor was any significant interest expense recognized during the periods ended September 30, 2022 and 2021.

 

Segment Information

 

In accordance with the provisions of ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information,” the Company is required to report financial and descriptive information about its reportable operating segments. The Company has one operating segment as of September 30, 2022 and December 31, 2021.

 

Effect of Recent Accounting Pronouncements

 

Recently Issued Accounting Standards Not Yet Adopted

 

The Company has reviewed all recently issued, but not yet adopted, accounting standards, in order to determine their effects, if any, on its results of operations, financial position or cash flows. Based on that review, the Company believes that no other pronouncements will have a significant effect on its financial statements.

 

NOTE 3 – COMMITMENTS AND CONTINGENCIES

 

Legal Matters

 

From time to time, we may be involved in litigation relating to claims arising out of our operations in the normal course of business. As of November __, 2022 , there were no pending or threatened lawsuits.

 

Franchise Agreement

 

The Company has a franchise agreement effective February 19, 2014 expiring in February 2024, with a right to renew for an additional five years to operate stores and websites in the Company’s exclusive territory. The Company is obligated to pay 5% of gross revenue for use of systems and manuals.

 

During the nine months ended September 30, 2022 and 2021 the Company paid $62,495 and $62,870, respectively, for the franchise agreement.

 

Building Commitment

 

On March 9, 2022, the Company signed a $985,000 purchase order for a steel building which will be their new corporate headquarters. On the same day, the Company paid a $195,000 deposit to begin construction.

 

13
 

 

NOTE 4 – FIXED ASSETS

 

Fixed assets and finance lease right of use assets, stated at cost, less accumulated depreciation at September 30, 2022 and December 31, 2021 consisted of the following:

 

   September 30, 2022   December 31, 2021 
Land  $970,455   $970,455 
Equipment   368,868    368,868 
Autos and trucks   82,461    72,898 
Construction in process   324,559    58,698 
Land and building – rental property   256,388    256,388 
Less: accumulated depreciation   (377,569)   (350,951)
Property and equipment, net  $1,625,162   $1,376,356 

 

Depreciation expense for the nine months ended September 30, 2022 and 2021 was $26,618 and $50,095, respectively.

 

NOTE 5 – CONVERTIBLE NOTE PAYABLE AND NOTES PAYABLE

 

Convertible Notes Payable

 

On April 1, 2018, the Company assumed a convertible promissory note in connection with the reverse acquisition. The Company received total funding of $106,092 as of December 31, 2018. The note had fees of $53,046 which were recorded as a discount to the convertible promissory note and are being amortized over the life of the loan using the effective interest method. The maturity of the note is March 5, 2022. During the nine months ended September 30, 2022, the note was extended to March 5, 2023.

 

The note is convertible into common stock at a price of 35% of the lowest three trading prices during the ten days prior to conversion. As of September 30, 2022, the convertible debt would convert to 5,226,207 common shares.

 

The note balance was $106,092 as of September 30, 2022 and December 31, 2021.

 

Derivative liabilities

 

The conversion features embedded in the convertible notes were evaluated to determine if such conversion feature should be bifurcated from its host instrument and accounted for as a freestanding derivative. In the convertible notes with variable conversion terms, the conversion feature was accounted for as a derivative liability. The derivatives associated with the term convertible notes were recognized as a discount to the debt instrument and the discount is amortized over the expected life of the notes with any excess of the derivative value over the note payable value recognized as additional interest expense at the issuance date.

 

The following table presents information about the Company’s liabilities measured at fair value on a recurring basis and the Company’s estimated level within the fair value hierarchy of those assets and liabilities as of September 30, 2022 and December 31, 2021:

 

               Fair value at 
   Level 1   Level 2   Level 3   September 30, 2022 
Liabilities:                    
Derivative liabilities  $-   $-   $231,883   $231,883 

 

               Fair value at 
   Level 1   Level 2   Level 3   December 31, 2021 
Liabilities:                    
Derivative liabilities  $-   $-   $218,017   $218,017 

 

As of September 30, 2022 and December 31, 2021, the derivative liability was calculated using the Black-Scholes method over the expected terms of the convertible debt and the following assumptions: volatility of 100%, exercise price of $0.0148 and $0.02390, risk-free rate of 2.08% and 0.19% and, respectively. Included in derivative income (loss) in the accompanying consolidated statements of operations is income (expense) arising from the change in fair value of the derivatives loss of $13,866 and derivative gain of $4,207 during the nine months ended September 30, 2022 and 2021, respectively.

 

Fair value at December 31, 2021  $218,017 
Gain on change in fair value of derivative liabilities   13,866 
Fair value at September 30, 2022  $231,883 

 

14
 

 

Notes Payable

 

On October 16, 2020, the Company entered into a secured promissory note in the amount of $372,000. The note is secured by the deed of trust on the property and bears interest at 5% and is due on October 16, 2021. In October 2021, the note was extended to April 16, 2022. In May 2022, the Company extended the maturity date of the note to October 16, 2022. As of September 30, 2022 and December 31, 2021, the secured loan balance was $98,830 and $212,706, respectively.

 

On August 3, 2021, the Company entered into a secured promissory note in the amount of $172,000. The note is secured by the deed of trust on the property and bears interest at 4.5% and is due on August 3, 2026. The monthly payments under the agreement are due in fifty nine installments of $1,094, with the remaining balance due at maturity. As of September 30, 2022 and December 31, 2021, the secured loan balance was $0 and $99,087, respectively.

 

As of September 30, 2022, the secured notes payable balance was $98,830, consisting of long term notes payable of $0 and current portion of notes payable of $98,830. As of December 31, 2021, the secured notes payable balance was $311,793, consisting of long term notes payable of $85,956 and current portion of notes payable of $225,837.

 

Future maturities of debt as of September 30, 2022 are as follows:

 

     
2022  $98,830 
2023   - 
2024   - 
2025   - 
2026   - 
Total  $98,830 

 

NOTE 6 – ACCRUED EXPENSES

 

The Company had total accrued expenses of $453,673 and $350,645 as of September 30, 2022 and December 31, 2021, respectively. See breakdown below of accrued expenses:

   September 30, 2022   December 31, 2021 
Credit cards payable  $269,100   $197,234 
Accrued interest   78,624    53,046 
Other accrued expenses   105,949    100,365 
Total accrued expenses  $453,673   $350,645 

 

NOTE 7 – RELATED PARTY TRANSACTIONS

 

The majority shareholder, director and officer, is the owner of M & M Real Estate, Inc. (“M & M”). M & M leases the Haltom City, Texas facility to the Company. The monthly lease payment, under a month-to-month lease, is currently $6,500. The Company incurred lease expense, including equipment rental expense of $66,110 and $65,000 to M & M for the nine months ended September 30, 2022 and 2021, respectively.

 

15
 

 

NOTE 8 – STOCKHOLDERS’ EQUITY

 

Our Articles of Incorporation authorize the issuance of 800,000,000 shares of common stock and 80,000,000 shares of preferred stock, $0.001 par value per share. There were 153,652,143 outstanding shares of common stock at September 30, 2022 and December 31, 2021. There were 2,000,000 outstanding shares of preferred stock as of September 30, 2022 and December 31, 2021, respectively. Each share of preferred stock has 100 votes per share and is convertible into 10 shares of common stock. The preferred stock pays dividends equal with common stock and has preferential liquidation rights to common stockholders.

 

NOTE 9 – CONCENTRATION OF CUSTOMERS

 

Concentration of Revenue

 

For the nine months ended September 30, 2022, one customer made up 27% of revenues, and for the nine months ended September 30, 2021, two customers made up 42% of revenues, respectively.

 

Concentration of accounts receivable

 

One customer accounted for 31% of accounts receivable as of September 30, 2022. Two customers accounted for 64% of accounts receivable as of December 31, 2021.

 

NOTE 10 – LEASE LIABILITY

 

Operating Leases

 

The Company leases office space. Leases with an initial term of 12 months or less are not recorded on the balance sheet. Leases with initial terms in excess of 12 months are recorded as operating or financing leases in our consolidated balance sheet. Lease expense is recognized on a straight-line basis over the term of the lease. For leases beginning in 2018 and later, the Company accounts for lease components separately from the non-lease components. Most leases include one or more options to renew. The exercise of the lease renewal options is at the sole discretion of the Company. The depreciable life of the assets and leasehold improvements are limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise.

 

The Company leases approximately 18,000 square feet of space in Haltom City, Texas, pursuant to a month-to-month lease. This facility serves as our corporate headquarters, manufacturing facility and showroom. The lease is with M & M Real Estate, Inc. (“M & M”), a company owned solely by our majority shareholder and director of the Company.

 

The Company has approximately 6,000 square feet of space in Arlington, Texas, which serves as an academic showroom, pursuant to a lease that expired on June 1, 2020. The Company is leasing this space on a month-to-month basis beginning June 1, 2020.

 

NOTE 11 – SUBSEQUENT EVENTS

 

On October 25, 2022, the Company entered into a Construction Loan Agreement (the “Loan Agreement”) with CapTex Bank (the “Lender”), pursuant to which the Lender agreed to loan up to $4,618,960 to the Company for the construction of improvements on and refinance of the Borrowers’ approximately 18-acre real properties located at 1900 East Loop 820 Fort Worth, Tarrant County, Texas, 76112 (the “Property”), as well as the real property leased to the Subsidiary and used by the Company as its headquarters located at 5941 Posey Lane, Haltom City, Tarrant County, Texas, 76117. Pursuant to Loan Agreement and Note, the Company agreed to (i) pay interest on amounts advanced to the Borrowers under the Loan Agreement at the rate of 5.5% per annum, subject to adjustment on October 25, 2027, to 1% over the U.S. prime rate (subject to a cap at the lesser of 18% or the maximum amount permitted by law); (ii) make monthly payments of interest to the Lender beginning on November 25, 2022, through and including April 25, 2024, and thereafter beginning on May 25, 2024, monthly principal and interest payments in the amount of $26,459, through and including October 25, 2032 (the “Maturity Date”), on which Maturity Date all unpaid principal and interest shall be due; and (iii) pay an origination fee to the Lender in the amount of $46,189.60 plus reasonable attorney fees. The Borrowers’ obligations to the Lender under the Loan Agreement and Note are secured by Deeds of Trust to the Property executed by the Borrowers in favor the Lender, as well as the personal guaranty of Marc Johnson, President and CEO of the Company.

 

16
 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OR PLAN OF OPERATION

 

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

 

We believe that it is important to communicate our future expectations to our security holders and to the public. This report, therefore, contains statements about future events and expectations which are “forward-looking statements” within the meaning of Sections 27A of the Securities Act of 1933 and 21E of the Securities Exchange Act of 1934, including the statements about our plans, objectives, expectations and prospects under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” You can expect to identify these statements by forward-looking words such as “may,” “might,” “could,” “would,” “will,” “anticipate,” “believe,” “plan,” “estimate,” “project,” “expect,” “intend,” “seek” and other similar expressions. Any statement contained in this report that is not a statement of historical fact may be deemed to be a forward-looking statement. Although we believe that the plans, objectives, expectations and prospects reflected in or suggested by our forward-looking statements are reasonable, those statements involve risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements, and we can give no assurance that our plans, objectives, expectations and prospects will be achieved.

 

Important factors that might cause our actual results to differ materially from the results contemplated by the forward-looking statements are contained in the “Risk Factors” section of and elsewhere in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and in our subsequent filings with the Securities and Exchange Commission. The following discussion of our results of operations should be read together with our financial statements and related notes included elsewhere in this report.

 

Company Overview

 

On January 4, 2001, we were incorporated in North Dakota as ADM Enterprises, Inc. On May 9, 2006, the Company changed both its name to ADM Endeavors, Inc. (“ADM Endeavors,” or the “Company,” “we,” “us,” or “our”) and its domicile to the state of Nevada. On July 1, 2008, the Company acquired all of the assets of ADM Enterprises, LLC (“ADM Enterprises”), a sole proprietorship owned by Ardell and Tammera Mees, in exchange for 10,000,000 newly issued shares of our common stock. As a result, ADM Enterprises became a wholly owned subsidiary of the Company. ADM then provided installation services to grocery décor and design companies primarily in North Dakota.

 

On April 19, 2018, the Company acquired Just Right Products, Inc. (“JRP”), a Texas corporation. JRP was incorporated on January 17, 2010. The acquisition of 100% of JRP from its sole shareholder, Marc Johnson, was through a stock exchange whereby the Company issued 2,000,000 shares of restricted Series A preferred stock (the “Acquisition Shares”) to Mr. Johnson in consideration of the acquisition of 100% of JRP from Mr. Johnson. Each share of the Series A preferred stock is convertible into ten shares of common stock, and each share has 100 votes on a fully diluted basis. The Acquisition Shares represented 61% of the voting shares of the Company, and thus there was a change of voting control in connection with the transaction, and the transaction was accounted for as a reverse acquisition.

 

JRP is focused on being an added value reseller with concentration in embroidery, screen printing, importing and uniforms for businesses, schools and individuals in the State of Texas.

 

On January 1, 2020, the Company determined that it would discontinue its business operations in North Dakota, specifically, ADM Enterprises (the “Disposed Company”). The Company divested itself of the Disposed Company, and since that time, the Company has been focusing exclusively on the business of its operational subsidiary, JRP.

 

U.S. and global markets are experiencing volatility and disruption following the escalation of geopolitical tensions and the start of the military conflict between Russia and Ukraine. On February 24, 2022, a full-scale military invasion of Ukraine by Russian troops was reported. Although the length and impact of the ongoing military conflict is highly unpredictable, the conflict in Ukraine could lead to market disruptions, including significant volatility in commodity prices, credit and capital markets, as well as supply chain interruptions. We are continuing to monitor the situation in Ukraine and globally and assessing its potential impact on our business.

 

17
 

 

Additionally, Russia’s prior annexation of Crimea, recent recognition of two separatist republics in the Donetsk and Luhansk regions of Ukraine and subsequent military interventions in Ukraine have led to sanctions and other penalties being levied by the United States, European Union and other countries against Russia, Belarus, the Crimea Region of Ukraine, the so-called Donetsk People’s Republic, and the so-called Luhansk People’s Republic, including agreement to remove certain Russian financial institutions from the Society for Worldwide Interbank Financial Telecommunication (“SWIFT”) payment system, expansive ban on imports and exports of products to and from Russia and ban on exportation of U.S denominated banknotes to Russia or persons located there. Additional potential sanctions and penalties have also been proposed and/or threatened. Russian military actions and the resulting sanctions could adversely affect the global economy and financial markets and lead to instability and lack of liquidity in capital markets, potentially making it more difficult for us to obtain funding. The extent and duration of the military action, sanctions and resulting market disruptions are impossible to predict, but could be substantial. Any such disruptions may also magnify the impact of other risks described in this filing.

 

For the Three Months Ended September 30, 2022 and 2021

 

Revenues

 

Our revenue was $2,322,579 for the three months ended September 30, 2022, compared to $2,479,751 for the three months ended September 30, 2021, resulting in a decrease of $157,712, or 6.3%. The decrease in revenue is primarily due to a reduction in spending on government contracts, school uniforms and influencers merchandise sales.

 

Operating Expenses

 

Direct costs of revenues were $1,550,069 and $1,540,937 for the three months ended September 30, 2022 and 2021, respectively, resulting in an increase of $9,132, or 0.6%. This increase was a direct result of higher cost of goods and labor. The gross margin decreased from 37.9% as of September 30, 2021 to 33.3% as of September 30, 2022. The decrease in margin is primarily due to a new government contracts.

 

General and administrative expenses were $287,801 for the three months ended September 30, 2022, compared to $397,259 for the same period in 2021. The decrease in 2022 in general and administrative expenses of approximately 27.6% was primarily due to reduced marketing costs and wages.

 

Marketing and selling expenses were $14,201 for the three months ended September 30, 2022, compared to $50,426 for the same period in 2021. The decrease in 2022 in marketing and selling expenses of approximately 71.8% was primarily due to utilizing new lower-cost marketing techniques.

 

As a result, net income was $329,683 for the three months ended September 30, 2022, compared to net income of $593,494 for the three months ended September 30, 2021.

 

For the Nine Months Ended September 30, 2022 and 2021

 

Revenues

 

Our revenue was $4,678,635 for the nine months ended September 30, 2022, compared to $4,935,340 for the nine months ended September 30, 2021, resulting in a decrease of $256,705, or 5.2%. The decrease in revenue is primarily due to reduction in spending on government contracts, school uniforms and influencers merchandise sales.

 

Operating Expenses

 

Direct costs of revenues were $3,033,065 and $3,080,485 for the nine months ended September 30, 2022 and 2021, respectively, resulting in a decrease of $47,420, or 1.5%. The gross margin decreased from 37.6% as of September 30, 2021, to 35.2% as of September 30, 2022.

 

18
 

 

General and administrative expenses were $1,036,045 for the nine months ended September 30, 2022, compared to $1,159,616 for the same period in 2021. The decrease in 2022 in general and administrative expenses of approximately 10.7% was primarily due to reduced marketing costs and wages.

 

Marketing and selling expenses were $47,182 for the nine months ended September 30, 2022, compared to $173,389 for the same period in 2021. The decrease in 2022 in marketing and selling expenses was approximately 72.8% primarily due to new marketing techniques.

 

As a result, net income was $415,980 for the nine months ended September 30, 2022, compared to net income of $583,290 for the nine months ended September 30, 2021.

 

Liquidity and Capital Resources

 

Liquidity and Capital Resources during the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021

 

We had cash provided by operations of $776,802 for the nine months ended September 30, 2022, compared to cash provided by operations of $622,183 for the nine months ended September 30, 2021. The increase in positive cash flow from operating activities for the nine months ended September 30, 2022, was primarily attributable to a decrease in accounts receivable. Cash used in operations for the nine months ended September 30, 2021, is primarily attributable to accounts receivables, related party.

 

We had cash used in investing activities of $275,424 for the nine months ended September 30, 2022, and $110,537 for the nine months ended September 30, 2021. The change in cash flow from investing activities for the nine months ended September 30, 2022, was attributable to a purchase of property and equipment in 2022.

 

We had cash used in financing activities of $212,963 for the nine months ended September 30, 2022, compared to cash used in financing activities of $134,810 for the same period in 2021. Cash used in financing activities consisted primarily of repayment on notes payable.

 

We will likely have to raise funds to pay for growth and acquisitions. We may have to borrow money from shareholders or issue debt or equity or enter into a strategic arrangement with a third party. There can be no assurance that additional capital will be available to us. We currently have no arrangements or understandings with any person to obtain funds through bank loans, lines of credit or any other sources.

 

19
 

 

Critical Accounting Policies

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make a number of estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Such estimates and assumptions affect the reported amounts of revenues and expenses during the reporting period. We base our estimates on historical experiences and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions and conditions. We continue to monitor significant estimates made during the preparation of our financial statements. On an ongoing basis, we evaluate estimates and assumptions based upon historical experience and various other factors and circumstances. We believe our estimates and assumptions are reasonable in the circumstances; however, actual results may differ from these estimates under different future conditions.

 

See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Note 1, “Summary of Significant Accounting Policies” in our audited financial statements for the year ended December 31, 2021, included in our Annual Report on Form 10-K as filed on March 15, 2022, for a discussion of our critical accounting policies and estimates.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

A smaller reporting company, as defined by Item 10 of Regulation S-K, is not required to provide the information required by this item.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

The Company does not currently maintain controls and procedures that are designed to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act are recorded, processed, summarized, and reported within the time periods specified by the Commission’s rules and forms. Disclosure controls and procedures would include, without limitation, controls and procedures designed to provide reasonable assurance that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

 

Under the supervision and with the participation of management, including the Company’s Chief Executive Officer, the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of September 30, 2022, have been evaluated, and, based upon this evaluation, the Company’s Chief Executive Officer has concluded that these controls and procedures are not effective in providing reasonable assurance of compliance.

 

Changes in Internal Control over Financial Reporting

 

Management will continue to monitor and evaluate the effectiveness of the Company’s internal controls and procedures and the Company’s internal controls over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow. There were no changes in Internal Control Over Financial Reporting during the quarter ended September 30, 2022.

 

20
 

 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

There are no pending legal proceedings in which we are a party or in which any of our directors, officers or affiliates, any owner of record or beneficiary of more than 5% of any class of our voting securities is a party adverse to us or has a material interest adverse to us. Our property is not the subject of any pending legal proceedings.

 

ITEM 1A. RISK FACTORS.

 

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

None.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

Not Applicable.

 

ITEM 5. OTHER INFORMATION.

 

None.

 

ITEM 6. EXHIBITS

 

Exhibit Number   Description
     
3.1   Articles of Incorporation (incorporated by reference to our Registration Statement on Form S-1, filed on October 8, 2013)
3.2   Bylaws (incorporated by reference to our Registration Statement on Form S-1, filed on October 8, 2013)
10.1   Texas Commercial Lease between M&M Real Estate Inc. and Just Right Products Inc., dated January 1, 2018 (incorporated by reference to our Annual Report on Form 10-K, filed on March 15, 2022)
10.2   Construction Loan Agreement, dated as of October 25, 2022, by and among ADM Endeavors, Inc., Just Right Products, Inc., and CapTex Bank (incorporated by reference to our Current Report on Form 8-K, filed on November 1, 2022)
10.3   Promissory Note, dated as of October 25, 2022, by ADM Endeavors, Inc., and Just Right Products,Inc., in favor of CapTex Bank (incorporated by reference to our Current Report on Form 8-K, filed on November 1, 2022)
31.1   Certification of Principal Executive Officer and Principal Accounting Officer of ADM Endeavors, Inc. required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1   Certification of Principal Executive Officer and Principal Accounting Officer of ADM Endeavors, Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 Of 18 U.S.C. 63
     
101.INS (2)   Inline XBRL Taxonomy Extension Instance Document
101.SCH (2)   Inline XBRL Taxonomy Extension Schema Document
101.CAL (2)   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF (2)   Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB (2)   Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE (2)   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104 (2)   Cover Page Interactive Data file

 

(1) Filed herewith.

(2) XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

 

21

 

 

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  ADM ENDEAVORS, INC.
     
Dated: November 07, 2022   /s/ Marc Johnson
  By: Marc Johnson
  Its: Chief Executive Officer and Interim Chief Financial Officer

 

22

ADM Endeavors (QB) (USOTC:ADMQ)
Historical Stock Chart
From Nov 2024 to Dec 2024 Click Here for more ADM Endeavors (QB) Charts.
ADM Endeavors (QB) (USOTC:ADMQ)
Historical Stock Chart
From Dec 2023 to Dec 2024 Click Here for more ADM Endeavors (QB) Charts.