Notes
to Financial Statements
December
31 2021 and 2020
NOTE
1 – BUSINESS
Overview
MOJO
Organics, Inc. (“MOJO”) is a Delaware corporation headquartered in Jersey City, NJ. The Company’s business is new product
development, beverage production, marketing, distribution and the sale of beverages that are, Non-GMO Project verified, and USDA Organic.
The Company’s flagship product is MOJO Coconut Water. In addition to Coconut Water, the Company produces Sparkling Coconut Water,
Coconut Water + Mango Juice and Coconut Water + Pineapple Juice and USDA Organic Coconut Water. We seek to grow the market share of our
products by expanding our hybrid distribution network through the relationships and efforts of our management, third party partners and
our broker network, and add new products and packaging including pH7 water (pH is a scale of acidity) and energy beverages which are
the two largest sectors of the beverage industry. The Company packages its beverages in 100% recyclable, Eco-Friendly packaging. The
packaging has a low impact on the environment when recycled.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
financial statements are prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the
financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those
estimates.
Cash
and Cash Equivalents
Cash
equivalents include investment instruments and time deposits purchased with a maturity of three months or less. As of December 31, 2021,
and December 31, 2020, the Company did not have any cash equivalents.
Accounts
Receivable
Accounts
receivable are stated at the amount management expects to collect from outstanding balances. The Company provides for probable uncollectible
amounts based upon its assessment of the current status of the individual receivables and after using reasonable collection efforts.
The allowance for doubtful accounts as of December 31, 2021 and 2020 was zero.
Inventory
Inventory,
consisting solely of finished goods, are stated at the lower of cost (first-in, first-out method) or net realizable value (“NRV”).
If necessary, the Company provides allowances to adjust the carrying value of its inventories to NRV when NRV is below cost. There were
no such adjustments in 2021 or 2020.
Revenue
Recognition
Revenue
from sales of products is recognized when the related performance obligation is satisfied. The Company’s performance obligation
is satisfied upon the shipment or delivery of products to customers. The Company’s products are sold on cash and credit terms which
are established in accordance with standardized industry practices and typically require payment within 30 days of delivery. Costs incurred
for sales incentives and discounts are accounted for as reductions in revenue.
Deductions
from Revenue
Costs
incurred for sales incentives and discounts are accounted for as a reduction in revenue. These costs include payments to customers for
performing merchandising activities on our behalf, including in-store displays, promotions for new items and obtaining optimum shelf
space.
Shipping
and Handling Costs
Shipping
and Handling Costs incurred to move finished goods from our sales distribution centers to customer locations are included in the line
Selling, General and Administrative Expenses in our Statements of Operations.
Net
Income/(Loss) Per Common Share
The
Company computes per share amounts in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) Topic 260, “Earnings per Share”. ASC Topic 260 requires presentation of basic and diluted
EPS. Basic EPS is computed by dividing the loss available to common stockholders by the weighted-average number of common shares outstanding
for the period. Diluted EPS is based on the weighted average number of shares of common stock and common stock equivalents outstanding
during the periods.
The
following potentially dilutive securities have been excluded from the computation of weighted average shares outstanding as they would
have had an anti-dilutive impact on the Company’s net income/(loss) per common share:
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
| |
| |
Expiration | | |
Days to | | |
Exercise | | |
As of December 31, | |
| |
Issued To | |
Date | | |
Expiration | | |
Price | | |
2021 | | |
2020 | |
Shares underlying options outstanding | |
Glenn Simpson | |
4/6/2024 | | |
| 827 | | |
$ | 0.16 | | |
| 318,108 | | |
| 505,608 | |
Income
Taxes
The
Net Operating Loss Carryforwards for federal taxes was $3,746,752
at December 31, 2021 and $3,746,752
for the State of New Jersey. The Deferred
Tax Assets for federal taxes was $786,818
at December 31, 2021 and $337,208
for the State of New Jersey. The total Deferred
Tax Assets was $1,124,026
at December 31, 2021. The Deferred Tax assets have been fully
reserved by valuation allowances beyond that portion which is expected to offset current taxes. As of December 31, 2021, the Company’s
Federal income tax payable would be $39,632
and State Income Tax payable would be $16,985
if this had not been offset by the deferred
tax assets.
The
Company provides for income taxes using the asset and liability approach in accounting for income taxes. Deferred tax assets and liabilities
are recorded based on the differences between the financial statement and tax bases of assets and liabilities and the tax rates in effect
when these differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance if, based on the weight of available
evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. The Company did not have a deferred
tax liability at December 31, 2021 and December 31, 2020.
As
of December 31, 2021, and December 31, 2020, the Company had no accrued interest or penalties because there were none. The Company had
no Federal or State tax examinations in the past nor does it have any at the current time.
Fair
value of financial instruments
The
carrying amounts of financial instruments, which include cash, accounts receivable, accounts payable and accrued expenses approximate
their fair values due to their short-term nature.
NOTE
3 – COMMITMENTS AND CONTINGENCIES
Employment
Agreements
Pursuant
to the Amended and Restated Employment Agreement (“the Agreement”) dated April 6, 2017 date, Mr. Simpson is paid a salary
of $5,000 per month in cash and the Company is obligated to grant 67,000 shares of non-trading, restricted Common Stock per month. Additionally,
Mr. Simpson is entitled to an annual bonus comprised of cash and non-trading, restricted Common Stock based on the achievement of performance
goals established by the Board of Directors of the Company and set forth in the Agreement. The cash bonus is established at $44,400 per
year. The stock bonus is set at 200,000 shares of non-trading, restricted Common Stock per year through March 31, 2025.
The
term of the Agreement is through April 1, 2025. In the event that the Agreement is terminated for good reason, the Company shall pay
Mr. Simpson any accrued but unpaid salary for services rendered to the date of termination, and an amount equal to the salary at the
time of termination, payable for the remainder of the current term. As of December 31, 2021, there are 39 months remaining on the Agreement.
The Company’s liability on the remainder of the Agreement is $195,000 for the cash portion of Mr. Simpson’s salary, and 2,613,000
shares of non-trading, restricted Common Stock.
During
the year ended December 31, 2021, the Mr. Simpson was issued 804,000 Restricted and Non-Trading shares of Common Stock under the terms
of the Agreement for the stock portion of his compensation. Refer to Note 4 – Restricted Stock Issuances.
NOTE
4 – STOCKHOLDERS’ EQUITY
In
June 2021, the Company decreased its Authorized Shares from 190,000,000 to 40,000,000 shares. This was a reduction of 150,000,000 in
Authorized Shares. As of December 31, 2021 there are 31,097,580 shares outstanding and no other classes of stock.
Restricted
Stock Issuances
During
the year ended December 31, 2021, 1,253,166 shares of Restricted and Non-Trading Common Stock were issued to Directors and Officers of
the Company. These shares have full voting rights but are restricted for sale and transfer. Mr. Simpson exercised options to purchase
187,500 shares at $0.16 per share for a total exercise price of $30,000 which reduced the accrued salary payable to Mr. Simpson by the
same amount.
Mr.
Simpson was also issued 804,000 shares of Restricted and Non-Trading Common Stock for the stock portion of his annual salary. Mr. Devlin
was issued 68,333 shares of Restricted and Non-Trading Common Stock as an award for continuing to serve as a Director of the Company.
Ms. Cudia was issued 193,333 shares of Restricted and Non-Trading Common Stock for her annual stock bonus. The value of these shares
was recorded as a component of compensation expense.
Advisory
Services
On
October 3, 2013, the Company entered into an agreement for strategic business advisory services, public relations services and investor
relations services with Ian Thompson from Carricklee House, Strabane, Northern Ireland.
In
connection with this agreement, the Company issued 167,204 shares of restricted Common Stock and recorded consulting fees of $501,612
during 2013, which was the fair market value of the stock on the date of issue. The stock is vested; however, it is restricted from trading.
Ian Thompson was also issued 200,000 shares of restricted Common Stock, which was to vest quarterly based upon the Company reaching certain
market capitalization and revenue goals, in addition to providing the above services, with the last tranche vesting on June 30, 2014.
Consulting fees amounting to $105,000 and $280,000 were recorded in 2014 and 2013, respectively, related to the 200,000 shares of Common
Stock. Throughout the term of the agreement, the Company requested that Ian Thompson to render performance under the agreement and to
provide evidence of same. Ian Thompson failed to perform in all material respects under the terms of the agreement and refused to provide
evidence.
On
June 27, 2014, the Company terminated the agreement. Empire Stock Transfer, Inc, the Company’s transfer agent was directed to process
cancellation requests regarding the certificates listed below. The Board of Directors approved the Company’s irrevocable agreement
to indemnify the Transfer Agent for all loss, liability or expense in carrying out the authority and direction contained on the terms
of the Unanimous Written Consent to terminate the Thompson Agreement. The Transfer Agent shall maintain the right to uphold the transfer
in the event of forgery. (Ian Thompson has not complied with the Company’s demand to have the physical certificates returned.)
It is the Company’s position that this cancellation reduces the number of shares outstanding by 367,204.
SCHEDULE OF CANCELLATION OF SHARES
Certificates |
|
Registered
To |
|
No.
of Shares |
|
Status |
|
605 |
|
Ian
Thompson |
|
50,000 |
|
Cancelled |
|
606 |
|
Ian
Thompson |
|
50,000 |
|
Cancelled |
|
607 |
|
Ian
Thompson |
|
50,000 |
|
Cancelled |
|
608 |
|
Ian
Thompson |
|
50,000 |
|
Cancelled |
|
610 |
|
Ian
Thompson |
|
167,204 |
|
Cancelled |
|
Stock
Purchased for Cancellation
During
the year ended December 31, 2021 the Company purchased 765,826 shares of its Restricted Common Stock from shareholders at a cost of $765,826.
The shares were cancelled.
During
the year ended December 31, 2020 the Company purchased 125,000 shares of its Restricted Common Stock from shareholders at a cost of $14,050.
The shares were cancelled.
NOTE
5 – STOCK OPTION
On
September 24, 2021, the Company extended the expiration date of the options granted to Mr. Glenn Simpson from April 6, 2022 to April
6, 2024.
During
the year ended December 31, 2021, Mr. Simpson exercised options to purchase 187,500 shares of Restricted and Non-Trading shares at $0.16
per share. The total exercise value was $30,000 and this reduced the accrued salary payable to Mr. Simpson to $0.
During
the year ended December 31, 2020, Mr. Simpson exercised options to purchase 156,250 shares of Restricted and Non-Trading shares at $0.16
per share. The total exercise value was $25,000 and this reduced the accrued salary payable to Mr. Simpson to $0.
The
following table summarizes stock option activity:
SCHEDULE OF STOCK OPTIONS ACTIVITY
| |
Issued To | |
Expiration Date | |
Days to Expiration | | |
Exercise Price | | |
Options | |
Outstanding, December 31, 2020 | |
Glenn Simpson | |
4/6/2024 | |
| 1192 | | |
$ | 0.16 | | |
| 505,608 | |
Exercised | |
Glenn Simpson | |
4/6/2024 | |
| 1053 | | |
$ | 0.16 | | |
| (187,500 | ) |
Exercisable, December 31, 2021 | |
Glenn Simpson | |
4/6/2024 | |
| 827 | | |
$ | 0.16 | | |
| 318,108 | |
During
the years ended December 31, 2021 and 2020, compensation expense related to stock options was $0. As of December 31, 2021, there was
no unrecognized compensation cost related to non-vested stock options.
NOTE
6 – CONCENTRATIONS
Major
Customers
During
the year ended December 31, 2021, the Company had three customers that accounted for 83% of revenue. The increase in the concentration
percentage is due to the shutdown of customers that were affected by the COVID-19 mandated closures. Accounts receivable at December
31, 2021 from these three customers amounted to $101,635. For the year ended December 31, 2020, there were three major customers accounting
for 80% of total revenue.
Major
Suppliers
During
the year ended December 31, 2021, the Company purchased its inventory from two suppliers. The Company has established relationships with
other suppliers which management believes could meet its needs on similar terms. Accounts payable at December 31, 2021 to both suppliers
were $31,871.
NOTE
7 – RELATED PARTY TRANSACTIONS
During
the year ended December 31, 2021, Mr. Simpson exercised 187,500 stock options at an exercise price of $0.16. The Company issued 187,500
Restricted and Non-Trading shares of Common Stock, and the accrued payroll owed to him was reduced by $30,000.
During
the year ended December 31, 2020 Mr. Simpson exercised 156,250 stock options at an exercise price of $0.16. The Company issued 156,250
Restricted and Non-Trading shares of Common Stock, and the accrued payroll owed to him was reduced by $25,000.
NOTE
8 – SBA LOANS “CARES ACT”
On
May 5, 2020, the Company received loan proceeds in the amount of $35,508 under the Paycheck Protection Program (“PPP”). On
December 18, 2020, the Company applied for the loan forgiveness for the loan proceeds amounting $35,508 under the Paycheck Protection
Program. The Company received the loan forgiveness decision from the SBA in January 2021. The full amount of the loan proceeds amounting
$35,508 was forgiven.
NOTE
9 – SUBSEQUENT EVENTS
In
January 2022, the Company purchased 750,000 shares of its Restricted Common Stock at a cost of $101,250. The shares were cancelled.