NOTE 1 – CONDENSED FINANCIAL STATEMENTS
The accompanying financial statements have been prepared by Cherubim Interests Inc. (the "Company") without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at February 28, 2017 and for all periods presented herein, have been made.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. It is suggested that these condensed financial statements be read in conjunction with the financial statements and notes thereto included in the Company’s August 31, 2016 and 2015 audited financial statements. The results of operations for the period ended February 28, 2017 are not necessarily indicative of the operating results for the full year.
NOTE 2 – NATURE OF BUSINESS
The Company was incorporated in the State of Nevada, United States of America on September 27, 2006 and its fiscal year end is August 31. Cherubim Interests selects alternative, commercial, single and multifamily dwelling opportunities for the purpose of investment purchase. We specialize in covering the entire spectrum of development: due diligence, acquisition, planning, construction, renovation, and property management; providing complete beginning-to-end development programs for all acquisitions. Cherubim Interests may also provide renovation services to third party owners on a turn-key basis.
·
Turn-key from acquisition to sale:
·
Due diligence (regardless of purchase)
·
Construction Services
·
Property Management
The strength of Cherubim Interests lies in its strategic location. The Texaplex refers to the highly populated triangular region in Texas that is outlined by the Dallas-Fort Worth Metroplex in the north down to the Houston metropolitan area, over to San Antonio and Austin, Texas.
To truly grasp the power of the Texaplex, consider that:
·
4 out of 5 Texans reside within the triangular region
·
The Texaplex has the largest population growth rate of any state in the country
·
Expected to add 14 million new residents by 2030
·
Ranked among ‘Best Big Cities for Jobs’ by Forbes
·
Ranked among ‘Best Cities to Buy a Home’ by Forbes
·
Ranked among ‘Best Bang for the Buck Cities’ by Forbes
Victura Roofing LLC (Wholly-owned Subsidiary)
VR is a consistently profitable Roofing and General Contracting enterprise, experiencing a respectable growth rate over the past two years operating in the greater Dallas/Fort Worth area, a prime, densely populated area with a huge potential of opportunities and profitability. With a strong customer retention list, a fully automated production system, excellent credit history with suppliers/vendors, established customer database and branding, VR expect the same rate of growth to continue for the foreseeable future. Along with the consistent growth rate and profit margin, and including the storm(s) damage from December 2015 through late spring of 2016 VR is predicting a record year in 2016.
VR Mission Statement
Through Honesty, Integrity and Loyalty, Victura Roofing strives to exceed the expectations of our Customers, Vendors and Associates.
7
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
VR Business Description
VR is a roofing company located in the greater Dallas/Fort Worth Metroplex, and specializes in storm related property damage claims for both Residential and Commercial customers.
VR Business Services
VR works closely with landlords, homeowners, insurance providers, general contractors, etc. to ensure that roofing needs and all peripheral property damage is assessed and addressed accordingly utilizing its network of dedicated, independent contractors with relationships going back more than 30 years.
Key Strengths of VR
Through its Member(s) and Management Team VR:
·
utilizes a network of dedicated contractors,
·
enjoys industry relationships going back 30 years,
·
maintains a Strong reputation with suppliers, subcontractors and realtors,
·
manages a highly flexible approach to quick changing market conditions (weather, violent storms, slow periods, hail damage, etc.),
·
is well-positioned for continued growth,
·
takes advantage of referred and repeat business from previous customers, and
·
maintains a trained team of managers and sales people.
VR Daily Marketing Strategy
The VR Daily Marketing Strategy is simple and has continued to work from the company’s inception. VR’s greatest advertisement and continued marketing success is through referrals by insurance provider referrals, customers, realtors, and suppliers.
8
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
Opportunities and Strategic Alliances
VR, thru its Member and its associated Companies (“Associates”), enjoy a strategic relationship(s) within the insurance restoration business sector. These Associates have acquired Companies that allow for local, regional and national growth. Several visions of growth can now become reality with alliances in funding, labor components and a state of the art project management team. These relationships bring to fruition opportunities to expand in not only our current restoration/reconstruction models, but also in commercial services. Additionally, these relationships will enhance supply chain capabilities that could garner new national program relationships with builders and general contractors as a materials/labor supplier. The recent partnerships and addition to already existing staff that has a combined 250 years in construction expertise, have allowed us to bring about the convergence of “human assets” that give VR and its Associates industry professionals in:
·
Residential and Commercial construction management,
·
Showroom and staff Designers,
·
Insurance and contractor program management,
·
Continuing Education programs and certification for the Insurance industry,
·
Materials supply relationships,
·
Supply chain distribution and logistics,
·
Multi-family property construction/re-construction opportunities,
·
Custom millworks product production, and
·
Real estate development programs.
Current Market Opportunities
As a result of the tornado outbreak of December 2015, along with the day to day large loss occurrences, VR has access to a catastrophe team that will target areas where wide spread destruction has happened or will occur.
Three days after a storm believed to have damaged at least 2,000 homes and buildings, insurance companies were setting up for an extended operation in North Texas to process a flood of claims that began almost as soon as the skies cleared.
The Insurance Council of Texas released an estimate that claims for the storm would reach $1.2 billion. That includes Dallas, Ellis, Rockwall and Collin counties, with the biggest losses coming in Garland and Rowlett, said spokesman Mark Hanna.
In Rowlett and Garland alone it is estimated that up to 600 buildings were damaged, many of them completely leveled. Those include businesses and multi-family residences, but the majority were single-family homes. Most areas in the path of the storm suffered catastrophic damage. Entire subdivisions were obliterated and houses flattened in a large swath of the affected area.
Cherubim Builders Group, LLC, a wholly owned subsidiary of Victura Construction Group, Inc (“CBG”), and Associate of VR, when compared to 2015, has already experienced an increase of sales close to Three Million Dollars ($3,000,000) US due to the weather outbreak as well as maintaining our anticipated Ten Percent (10%) growth of typical everyday claims obtained by CBG through Insurance Providers and/or Policy Holders of the Insurance Providers. Although there will be significant competition for the “low hanging fruit” of lightly damaged homes (roof repairs, light exterior repair, etc.), the longer term prospects for the property clean-up and rebuilding of destroyed homes will have less competition and high profit margins. Management has targeted this more-narrow market and committed resources to explore the opportunities. With a nominal increase in permanent senior staffing and use of long term contract labor forces, management estimates that VR could expect to be involved in the repair of over 250 properties over the next Twenty-Four (24) months.
The approach for reaching this market will include the use of long-term relationships with insurance carriers, existing customers, business associates and a physical presence in the affected areas.
9
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
Utilizing “Field Contract Writing” software, deployed by VR, job turnover and closing averages have substantially increased. At the end of January 2016, when including Work in Progress (“WIP”), VR has already exceeded the sales and profit figures for 2015.
VR predicts that sales and profits for 2016 and 2017 should double that of 2015. The potential for growth of VR is excellent and may well grow proportionally to the number of salespeople employed. Systems in place have been designed to cope well with a much larger sales force and contract level while managing costs and the integrity of the Project and Company.
BudCube Cultivation Systems
Through its wholly owned subsidiary BudCube Cultivation Systems USA, Cherubim Interests has entered into the Controlled Environment Agriculture Industry. This exciting venture will focus on land acquisition, construction, plus leasing of portable turn-key cultivation centers in markets where cannabis production and consumption are legal.
BudCube Cultivation Systems has developed a proprietary, fully portable, scalable, Controlled Environment Cultivation Technology that serves as an outdoor turn-key solution for cultivators of legal medical and recreational cannabis, as well as other various plant species. Coupled with a real estate development and property management business model via parent company Cherubim Interests Inc., The business model of BudCube Cultivation Systems can be duplicated anywhere in the world where the cultivation of cannabis or any other plant species is legal.
BudCube offers cultivators quick entry into a fast growing market at a price point that is very attractive when compared to the traditional construction solution. Cherubim Interests Inc. and its subsidiary BudCube Cultivation Systems USA features a business model unparalleled in the industry. The parent company, Cherubim Interests Inc. (OTC:CHIT) will own and develop each property where BudCube Cultivation Systems USA will lease and deploy each turn-key cultivation system to cultivators. BudCube Cultivation Systems stands to benefit greatly as more and more market participants seek to gain entry into this industry.
·
Diversified, Unique Business Approach Reduces Risk
·
Business Model Drives High Return On Capital
·
Business Model Features Raw Land Acquisitions with Redevelopment Opportunities
·
Exclusive Global License for Proprietary Technology
·
“Mini Storage” Business Model Participating in Burgeoning Legal Cannabis Cultivation Industry
VENTURES
UNITED CANABIS CORP JOINT VENTURE
United Cannabis Corp. is a bio cannabinoid technologies company. It is built on scientific research, product development, and implementation of its proprietary cannabinoid therapy program. The company provides intellectual property, patent-pending technology, trusted brands, clinical data, technical training, sales tools and methodologies necessary to assist client’s businesses. The intellectual property includes ACT Now Program which is a comprehensive full spectrum cannabinoid therapy guide that utilizes the entire cannabis plant by controlling specific cannabinoid ratios, accurate dosing and multiple non-invasive delivery methods. United Cannabis was founded on November 15, 2007 is headquartered in Denver, CO.
The Memorandum of Understanding outlines a business model that CHIT and its subsidiary BudCube Cultivation Systems ("BCS") is pioneering in the real estate development and medical as well as recreational cannabis cultivation industries. The Company will lease modular turn-key cultivation facilities to new and existing market participants in a "mini-storage" or "co-op farming" scenario. First, we provide the necessary capital investment to cover any land purchase and improvements, as well as construction and deployment to location for leasing. These portable modules when combined, provide the floor space and square footage required for operations. We then deliver, install and connect the modules while providing standard operating procedures and ongoing maintenance as needed.
10
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
Cherubim Interests and BudCube are uniquely positioned at this perfect apex of an emerging, billion-dollar market; we are positioning ourselves to meet the impending demand by supplying the facility necessary to bring existing as well as start-up companies into full scale production in a matter of months."
United Cannabis Corp. has agreed to provide to BudCube Cultivations Systems fee based consulting services including:
·
Standard Operating Procedures
·
Cultivation
·
Inventory Control and Management Systems
·
Genetics Counseling and Testing Procedures
·
Extract Processing and Equipment Design, and
·
Proprietary Product Line(s)
SPERRY VAN NESS/TJF INVESTMENTS JOINT VENTURE
The Company and SVN|TJF Investments will work in a joint venture that will develop, construct, and lease a number single-family residences that will then be divested to a pre-determined purchaser for amounts based on cap rates conducive to their respective geographic areas.
Cherubim Interests has agreed to Locate and manage a relationship within the Industry Sector to pre-lease and manage (the "Property Manager") any portion of the Business Model which has been completed, at industry standard rates, through the sale of the Commodity for the actual cost of required services and related expenses plus a 5% management fee;
Initiate communications and establish definitive relationships with all requisite Government Offices, Professional Personnel and Services related to the Business Model; Locate and manage a developer to develop the land including all required engineering and permitting in accordance to the Business Model at industry standard rates through completion which would include any final inspections and approvals by the appropriate governing body for the actual cost of required services and related expenses plus a 5% management fee; and Locate and manage a contractor to construct the residences, including all required Architectural Work, Engineering and Permitting in accordance to the Business Model at industry standard rates through completion, which would include any final inspections and approvals by the appropriate governing body for the actual cost of required services and related expenses plus a 5% management fee.
SVN/TJF Investments has agreed to: Provide consultation and assistance on an as-needed basis to Cherubim Interests on all subjects described under the caption "Cherubim Interests Agrees" herein above; Initiate communications and establish definitive relationships with all Professional Personnel to assess the risk, establish appropriate values, and identify purchasers of the Business Model on an individual opportunity basis (the "Underwriting"); and Market and sell the Individual Business Model(s) for consideration(s) of Industry Standard Brokerage Fees and 10% of the Net Profit received by Cherubim Interests.
As consideration, upon successful completion and execution of any and all definitive documents regarding the relationship, the parties have agreed to a mutually exclusive relationship in regards to any future projects of like kind through a first right to refusal encompassing all relationships established while deploying the business model. However, SVN|TJF Investments' current business of brokering single and multifamily rental projects and portfolios will not be considered part of this relationship.
SVN/TJF Investments SVN/TJF has closed over $10 billion in 2015 with over 200 offices and 1,500 advisors. The team focuses on SFR Portfolios nationwide in addition to Multi-Family Land, Joint Venture, Capital Raise and Debt Placement in Texas and Oklahoma. SVN/TJF maximizes value through a deeply technical valuation model ensuring clients receive top value for their assets. The firm's national and international presence, local knowledge, consulting, disposition and acquisition services are unparalleled in the market. For more information, visit www.svn-tjf.comwww.svn-tjf.comwww.svn-tjf.comwww.svn-tjf.com.
11
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
X-WALLS DISTRIBUTION AGREEMENT
XWALLS provides liberating spaces that foster connections through the evolutionary hybridization of walls and windows. By rescuing workers from ineffectual drywall offices and partitioned cubicles, XWALLS is a transformative way to bring people, places and ideas together. The result is environments and spaces that spur creativity, invite collaboration, and foster innovation in an ever more technologically interconnected world.
XWALLS engages and enhances inter-connectivity among its users within and beyond XWALLS spaces, creating an ever-expansive space for everyone to engage with.
·
Clean integration of technology within XWALLS opens up more living space
·
Less clutter and more light to boost productivity and enlighten your vision
XWALLS technology can be embedded and integrated between the glass panels themselves, seamlessly allowing for audio-visual presentation and collaboration via XWALLS such as:
·
Videoconferencing
·
Remote access control to smart TV screens
·
Screen-to-screen mirroring
·
Projections with matted panel technology and much more
More than just ordinary walls, XWALLS turns walls into connection and interaction hubs with its ability to integrate collaborative technology right into the wall.
XWALLS seamlessly integrates with existing building technologies, construction methods, and architectural features such as bulkheads, windowsills, baseboards and drapery pockets, while incorporating emerging trends such as Smart Locks.
XWALLS provides liberating spaces that foster connections through the evolutionary hybridization of walls and windows. By rescuing you from ineffectual drywall offices and partitioned cubicles, XWALLS is a transformative way to bring people, places and ideas together. XWALLS prides itself in creating environments and spaces that spur creativity, invite collaboration, and foster innovation in an ever more technologically interconnected world.
NOTE 3 – GOING CONCERN
The Company’s financial statements are prepared in accordance with generally accepted accounting principles applicable to a going concern. The Company has accumulated deficit since inception of $6,976,509 and a negative working capital of $1,411,932 as of February 28, 2017. This contemplates the realization of assets and the liquidation of liabilities in the normal course of business. Currently, the Company has minimal cash and no material assets, nor does it have operations or a source of revenue sufficient to cover its operation costs and allow it to continue as a going concern. The Company will be dependent upon the raising of additional capital through placement of our common stock in order to implement its business plan. There can be no assurance that the Company will be successful in either situation in order to continue as a going concern. The officers and directors have committed to advancing certain operating costs of the Company.
12
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
NOTE 4 - CONVERTIBLE NOTES PAYABLE
On August 5th, 2014, the Company issued a convertible promissory note to LG Capital in the amount of $36,750. The note was due on August 5th, 2015 and bears interest at 8% per annum. The loan becomes convertible 180 days after the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate of 55% multiplied by the market price, which is the average of the lowest two (2) trading prices for the common stock during the fifteen (15) trading day period ending on the latest complete trading day prior to the conversion date. On April 27, 2015 $1,600 of principal debt along with $92 of accrued interest totaling $1,692 was converted into 205,118 common shares of the company, On July 21, 2015 $3,150 of principal debt along with $240 of accrued interest totaling $3,390 was converted into 112,074 common shares, On July 31, 2015 $4,000 of principal debt along with $314 of accrued interest totaling $4,314 was converted into 148,689 common shares of the company, On January 21, 2016 $6,500 of principal debt along with $757 of accrued interest totaling $7,257 was converted into 131,962,181 shares of the company .On September 1, 2016 $3,275 of the principle along with $542.66 of accrued interest was converted into 931,725 shares of common stock. On September 29, 2016 $5,275 of principle along with $983.76 of accrued interest was converted into 5,808,450 common stock of the company. On October 26, 2016 the remaining principle of $6,000 along with $1,066.52 of accrued interest was converted into 11,172,363 shares of common stock in the company resulting in a extinguishment of debt
. THIS NOTE HAS BEEN PAID IN FULL
On June 19, 2015, the Company issued a convertible promissory note to Gold Coast Capital, LLC in the amount of $25,000. The loan becomes convertible 180 days after the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate of 70% multiplied by the market price, which is the average of the lowest two (2) trading prices for the common stock during the forty-five (45) trading day period ending on the latest complete trading day prior to the conversion date. On September 15, 2015 $10,000 of principal debt was converted into 6,250,000 common shares, On September 24, 2015 $4,586 of principal debt was converted into 6,744,934 common shares, On October 9, 2015 $5,389 of principal debt was converted into 7,926,024 common shares. To date $19,975 of the $25,000 of the debt has been converted into 20,920,958 shares. On December 10, 2015, the company entered into a debt settlement agreement with Gold Coast Capital LLC. On November 9, 2016, the company entered into a debt purchase agreement with LG Capital whereby the remaining principle amount of $10,414 was purchased and converted into 18,111,304 shares of the company’s common stock.
THIS NOTE HAS BEEN PAID IN FULL
On July 31, 2015, the Company issued a convertible promissory note to Auctus Fund, LLC in the amount of $45,750. The note is due on May 1, 2016 and bears interest at 10% per annum. The loan becomes convertible 300 days after the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate of 50% multiplied by the lowest trading price during the previous twenty-five (25) day trading period ending on the latest complete trading day prior to the conversion date. On June 23, 2016 $45,750 of the principal along with $19,184.40 accrued interest was converted into 865,792 common shares of the Company’s common stock. On September 9, 2016 $3,816.50 of accrued interest was converted into 1,174,307 shares. On October 7, 2016, the remaining principle of $6,999.10 was converted into 6,999,100 shares of the company resulting in an extinguishment of debt.
THIS NOTE HAS BEEN PAID IN FULL
On July 28, 2016, the Company issued a convertible promissory note in the amount of $50,000. The note is due on January 28, 2017 and bears interest at 10% per annum. The loan becomes convertible 180 days after the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate subject to mutual agreement and approval by the Board of Directors.
On July 28, 2016, the Company issued a convertible promissory note in the amount of $25,000. The note is due on January 28, 2016 and bears interest at 10% per annum. The loan becomes convertible 180 days after the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate subject mutual agreement and approval by the Board of Directors.
13
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
On November 15, 2016, the Company issued a convertible promissory note to Auctus Fund, LLC in the amount of $68,750. The note is due on August 14, 2017 and bears interest at 10% per annum. The loan becomes convertible 300 days after the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate of 50% multiplied by the lowest trading price during the previous twenty-five (25) day trading period ending on the latest complete trading day prior to the conversion date.
On November 16, 2016, the Company issued a convertible promissory note to JSJ Investments in the amount of $50,000. The note is due on August 16, 2017 and bears interest at 12% per annum. The loan becomes convertible 180 days after the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate subject to mutual agreement and approval by the Board of Directors.
On November 21, 2016 (the “Closing Date”), Cherubim Interests, Inc. (the “Company”) entered into an Investment Agreement (the “Investment Agreement” filed as Exhibit 2.1) by and among the Company, and Tangiers Global, LLC, a Wyoming limited liability company ("Tangiers"), pursuant to which Tangiers has agreed to purchase up to five million dollars ($5,000,000) of the Company's common stock to be sold at an eighty-five percent (85%) discount to the five (5) consecutive Trading Days including and immediately following the receipt of a Put Notice (the "Shares"). The Shares must be registered with the SEC in a current registration statement. The registration rights of Tangiers are outlined in the Registration Rights Agreement (“Rights Agreement”) which details the obligations of the Company, attached herewith as Exhibit 2.2.
On November 21, 2016, the Company issued to Tangiers that certain convertible promissory note (the “Purchase Note”) in the principal amount of $50,000. The Purchase Note is due June 21, 2017 (the “Maturity Date”). The Purchase Note bears interest at the rate of 10% per annum. The Purchase Note, together with all interest as accrued, is convertible into shares of the Company’s common stock at a price equal to the lowest trading price of the Company’s common stock during the 5 Trading Day period immediately prior to the date of issuance. The Purchase Note may be prepaid in whole or in part, at any time without the approval of the Holder. The Purchase Note contains representations, warranties, conditions, restrictions, and covenants of the Company that are customary in such transactions with smaller companies.
On November 21, 2016, the Company issued to Tangiers that certain convertible note (the “Draw-Down Note”) in respect of a credit line in the original principal amount up to $250,000. As of November 21, 2016, the Company recorded a $25,000 draw-down and consideration in respect of the credit line. The Draw-Down Note matures on June 21, 2017 (the “Maturity Date”), and bears interest at the rate of 10% per annum. The Draw-Down Note, together with all interest as accrued, is convertible into shares of the Company’s common stock at a price equal to $0.005. The Draw-Down Note may be prepaid in whole or in part, at 125% of the principal amount owed thereon if under 90 days since the issuance date, at 135% of the principal amount owed thereon if between 91 and 135 days since the issuance date, and 145% of the principal amount owed thereon if over 135 days since the issuance date. The Draw-Down Note contains representations, warranties, conditions, restrictions, and covenants of the Company that are customary in such transactions with smaller companies.
On November 21, 2016, the Company approved a grant of a warrant for 2,500,000 shares of common stock of the Company (the “Warrant”) to Tangiers at an exercise price of $0.01 per share.
14
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
NOTE 5 – DERIVATIVE LIABILITIES
In accordance with AC 815, the Company has bifurcated the conversion feature of their convertible notes and recorded a derivative liability on the date each note became convertible. The derivative liability was then revalued on each reporting date. The Company uses the Black-Scholes option pricing model to value the derivative liability. Once the loans are fully converted, the remaining derivative liability is reclassified to equity as additional paid-in capital.
ASC 815 requires Company management to assess the fair market value of certain derivatives at each reporting period and recognize any change in the fair market value as another income or expense item. The Company’s only asset or liability measured at fair value on a recurring basis is its derivative liability associated with the above convertible debt. During the period ended February 28, 2017, the Company recorded a total change in the value of the derivative liabilities of $60,026.
From inception to February 28, 2017 the Company has not granted any stock options.
NOTE 6 - STOCKHOLDERS' EQUITY
The total number of common shares authorized that may be issued by the Company is 5,000,000,000 shares with a par value of $0.0001 per share and 50,000,000 preferred shares.
On September 1, 2016 500,000 shares were issued for services.
On September 1, 2016 864,000 shares were issued on conversion of a convertible promissory note.
On September 2, 2016 931,704 shares were issued on conversion of a convertible promissory note. On September 13, 2016 2,000,000 shares were issued for services.
On September 14, 2016 7,334 shares were retired.
On September 21, 2016 1,174,307 shares were issued on conversion of a convertible promissory note.
On October 3, 2016 5,808,450 shares were issued on conversion of a convertible promissory note.
On October 17, 2016 6,999,100 shares were issued on conversion of a convertible promissory note.
On October 31, 2016 11,172,636 shares were issued on conversion of a convertible promissory note.
15
CHERUBIM INTERESTS INC.
Notes to Condensed Unaudited Financial Statements
February 28, 2017
On November 15, 2016 18,111,304 shares were issued on conversion of a convertible promissory note.
On November 18, 2016 22,845,275 shares were issued on conversion of a convertible promissory note.
On November 28, 2016 28,687,179 shares were issued on conversion of a convertible promissory note.
On December 5, 2016 31,553,311 shares were issued on conversion of a convertible promissory note.
On December 12, 2016 29,542,088 shares were issued on conversion of a convertible promissory note.
On December 13, 2016 10,000,000 shares were issued for services.
On December 16, 2016 38,159,371 shares were issued on conversion of a convertible promissory note.
On December 22, 2016 116,791,552 shares were issued on conversion of a convertible promissory note.
On December 28, 2016 42,466,891 shares were issued on conversion of a convertible promissory note.
On January 17, 2017 38,547,475 shares were issued on conversion of a convertible promissory note.
On January 17, 2017 2,028,479 shares were retired.
On January 27, 2017 40,404,040 shares were issued on conversion of a convertible promissory note.
On February 15, 2017 31,571,944 shares were issued on conversion of a convertible promissory note.
NOTE 7 - RELATED PARTY TRANSACTIONS
The Company has a current receivable totaling $54,014. As of November 30, 2016 the Company owed $57,424. The receivable and loan is unsecured and due on demand and as such are included in current assets/liabilities.
NOTE 8 – SUBSEQUENT EVENTS
In accordance with ASC 855-10, we have analyzed our operations subsequent to February 28, 2017 and to the date of these financial statements were issued, and have determined that we do not have any material subsequent events to disclose in these financial statements.
16
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward Looking Statements
This quarterly report contains forward-looking statements. Forward-looking statements are projections of events, revenues, income, future economic performance or management's plans and objectives for our future operations. In some cases, you can identify forward-looking statements by terminology such as "may", "should", "expects", "plans", "anticipates", "believes", "estimates", "predicts", "potential" or "continue" or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks in the section entitled "Risk Factors" and the risks set out below, any of which may cause our or our industry's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. These risks include, by way of example and not in limitation:
·
the uncertainty of profitability based upon our history of losses;
·
risks related to failure to obtain adequate financing on a timely basis and on acceptable terms to continue as going concern;
·
risks related to our international operations and currency exchange fluctuations;
·
risks related to product liability claims;
·
other risks and uncertainties related to our business plan and business strategy.
This list is not an exhaustive list of the factors that may affect any of our forward-looking statements. These and other factors should be considered carefully and readers should not place undue reliance on our forward-looking statements.
Forward looking statements are made based on management's beliefs, estimates and opinions on the date the statements are made and we undertake no obligation to update forward-looking statements if these beliefs, estimates and opinions or other circumstances should change. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.
Our financial statements are stated in United States dollars (US$) and are prepared in accordance with United States Generally Accepted Accounting Principles.
In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to "common stock" refer to the common shares in our capital stock.
As used in this annual report, the terms "we", "us", "our", the "Company" and "Falcon" mean Falcon Crest Energy Inc., unless otherwise indicated.
17
Our Current Business
Cherubim Interests Inc. ("Company") was organized September 27, 2006 under the laws of the State of Nevada for the purpose of selling new food products produced or developed by North American companies to foreign markets. On August 31, 2009, the Company discontinued its involvement in the sales of tea due to a strategic change in business focus by the acquisition of mineral rights as disclosed in the Company's 8-K filed with the SEC on September 2, 2009. The Company currently has limited operations or realized revenues from its planned principle business purpose and, in accordance with ASC 915, "Development Stage Entities", formerly known as SFAS 7, "Accounting and Reporting by Development State Enterprises ." is considered a Development Stage Enterprise. The Company was incorporated in the State of Nevada, United States of America on September 27, 2006 and its fiscal year end is August 31. The Company was engaged in sales of new food products produced or developed by North American companies to foreign markets and discontinued that business in August 2009. The Company previously operated in the oil and gas industry, focused on the exploration for and development of oil and gas properties. Cherubim Interests now targets alternative, commercial, single and multifamily dwelling opportunities for the purpose of investment purchase. It also provides renovation services to third party multifamily dwelling unit owners on a turn-key basis. Cherubim Interests specializes in covering the entire spectrum of development – including due diligence, acquisition, planning, construction, renovation, and property management. This comprehensive expertise allows the company to provide complete beginning-to-end development programs for all acquisitions.
RESULTS OF OPERATIONS
The following is a discussion and analysis of our results of operation for three and six month period ended February 28, 2017 and February 29, 2016 and the factors that could affect our future financial condition. This discussion and analysis should be read in conjunction with our audited financial statements and the notes thereto included elsewhere in this annual report. Our financial statements are prepared in accordance with United States generally accepted accounting principles. All references to dollar amounts in this section are in United States dollars unless expressly stated otherwise.
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
|
February 28,
2017
|
|
February 29,
2016
|
|
February 28,
2017
|
|
February 29,
2016
|
|
Revenue
|
$
|
381,516
|
$
|
−
|
$
|
790,144
|
$
|
−
|
|
Cost of Goods Sold
|
|
(208,393)
|
|
−
|
|
(426,726)
|
|
−
|
|
Operating Expenses
|
|
(230,737)
|
|
(160,428)
|
|
(2,686,841)
|
|
(2,339,783)
|
|
Other Income (Expenses)
|
|
(110,866)
|
|
2,239
|
|
(435,341)
|
|
288,006
|
|
Income from Discontinued Operations
|
|
−
|
|
−
|
|
−
|
|
−
|
|
Net Income (Loss)
|
$
|
(168,480)
|
$
|
(158,189)
|
$
|
(2,758,764)
|
$
|
(2,051,777)
|
Revenue and Cost of Goods Sold
Our gross revenue for the three and six month period ended February 28, 2017, was $381,516 and $790,144, compared to $0 for the same period in fiscal 2016. Revenues and cost of goods sold in the current year were the result of the acquisition of VICT in February 2016 which began revenue generating activities in June 2016.
Operating Expenses
The major components of our expenses for the three and six month period ended February 28, 2017 and February 29, 2016 are outlined below:
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
|
February 28,
2017
|
|
February 29,
2016
|
|
February 28,
2017
|
|
February 29,
2016
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Compensation expense
|
$
|
92,282
|
$
|
-
|
$
|
195,745
|
$
|
-
|
|
Professional fees
|
|
72,213
|
|
8,820
|
|
2,296,064
|
|
17,700
|
|
Travel and promotion
|
|
3,880
|
|
-
|
|
16,131
|
|
4,225
|
|
Depreciation
|
|
1,221
|
|
1,221
|
|
2,441
|
|
2,441
|
|
Sales expenses
|
|
13,627
|
|
-
|
|
65,586
|
|
-
|
|
Other general & administrative
|
|
47,514
|
|
150,387
|
|
110,874
|
|
2,315,417
|
|
Total operating expenses
|
$
|
230,737
|
$
|
160,428
|
$
|
2,686,841
|
$
|
2,339,783
|
18
The primary increase in the operating expenses for the three and six month period ended February 28, 2017 over the prior periods was the increase in professional fees paid in shares partially offset by other general and administrative expenses accrued and paid in shares in the prior period. As well, due to the increased activity of the Company, compensation and sales expenses also increased.
Liquidity and Capital Resource
Working Capital
|
|
|
|
|
|
|
|
February 28, 2017
|
|
August 31, 2016
|
|
Current Assets
|
$
|
524,073
|
$
|
822,149
|
|
Current Liabilities
|
|
1,936,005
|
|
2,847,450
|
|
Working Capital Deficiency
|
|
1,411,932
|
|
2,025,301
|
Cash Flow
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
Cash Used in Operating Activities
|
$
|
101,428
|
$
|
(95,769)
|
|
Cash Used in Investing Activities
|
|
245
|
|
(12,500)
|
|
Cash Provided by Financing Activities
|
|
(109,752)
|
|
92,851
|
|
Net Change in Cash
|
$
|
(8,079)
|
$
|
(15,418)
|
The Company had cash of $0, accounts receivable of $105,509, inventory of $362,570, accounts payable and accrued liabilities of $64,967, deferred revenue of $478,491, unclaimed debt of $580,006, accrued interest of $391,095 and notes payable of $320,550 as of February 28, 2017. In comparison, the Company had cash of $8,079, accounts receivable of $333,601, inventory of $478,244, accounts payable and accrued liabilities of $149,535, deferred revenue of $705,790, unclaimed debt of $580,006, accrued interest of $588,369 and notes payable of $727,142 as of August 31, 2016.
Cash Used In Operating Activities
The Company had cash provided by (used in) operating activities in the amount of $101,428 and $(95,769) during the three months ended February 28, 2017 and February 29, 2016.
Cash From Investing Activities
In 2017, the Company issued notes receivable of $245. In 2016, the Company purchased fixed assets of $12,500.
Cash from Financing Activities
In 2017, the Company had repayments of related party loan of $111,438 and bank indebtedness of $1,686. In 2016, the Company had related party proceeds of $92,851.
Going Concern
The audited financial statements for the year ended August 31, 2016, included in our annual report on the Form 10-K filed with Securities and Exchange Commission, have been prepared on a going concern basis, which implies that our company will continue to realize its assets and discharge its liabilities and commitments in the normal course of business. Our company has generated no revenue since inception, and has never paid any dividends and is unlikely to pay dividends or generate substantial earnings in the immediate or foreseeable future. The continuation of our company as a going concern is dependent upon the continued financial support from our shareholders, the ability of our company to obtain necessary equity financing to achieve our operating objectives, and the attainment of profitable operations. As at November 30, 2016, our company has accumulated losses of $6,808,029 since inception. As we do not have sufficient funds for our planned operations, we will be required to raise additional funds for operations and expansion.
19
Due to the uncertainty of our ability to meet our current operating expenses and the capital expenses noted above, in their report on the annual financial statements for the year ended August 31, 2016, our independent registered auditors included an explanatory paragraph regarding concerns about our ability to continue as a going concern. Our financial statements contain additional note disclosures describing the circumstances that lead to this disclosure by our independent registered auditors.
The continuation of our business is dependent upon us raising additional financial support. The issuance of additional equity securities by us could result in a significant dilution in the equity interests of our current stockholders. Obtaining commercial loans, assuming those loans would be available, will increase our liabilities and future cash commitments.
The company’s operating budget to maintain the public entity reporting requirements is approximately $50,000. We continue to present to various funding groups the current opportunities in attempts to secure additional capital.
We anticipate that additional funding will be required in the form of equity financing from the sale of our common stock. However, we cannot provide investors with any assurance that we will be able to secure sufficient funding from the sale of our common stock to fund our marketing plan and operations. At this time, we cannot provide investors with any assurance that we will be able to secure sufficient funding from the sale of our common stock or through a loan from our directors to meet our obligations over the next twelve months. We do not have any arrangements in place for any future equity financing and continue to be dependent upon related party/shareholder funding. The company plans to secure additional capital by the use of Notes Payable, Convertible Notes Payable, Private Placements, and partnerships and revenue sharing in future opportunities. This financing activity may lead to stock dilution and changes in control
Off-Balance Sheet Arrangements
We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholders.
