NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE
1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature
of Operations
Groove
Botanicals, Inc. (the "Company") (formally known as Avalon Oil & Gas, Inc.), was originally incorporated in Colorado
in April 1991 under the name Snow Runner (USA), Inc. The Company was the general partner of Snow Runner (USA) Ltd.; a Colorado
limited partnership to sell proprietary snow skates under the name "Sled Dogs" which was dissolved in August 1992. In
late 1993, the Company relocated its operations to Minnesota and in January 1994 changed our name to Snow Runner, Inc. In November
1994 we changed our name to the Sled Dogs Company. On November 5, 1997, we filed for protection under Chapter 11 of the U.S. Bankruptcy
Code. In September 1998, we emerged from protection of Chapter 11 of the U.S. Bankruptcy Code. In May, 1999, we changed our state
of domicile to Nevada and our name to XDOGS.COM, Inc. On July 22, 2005, the Board of Directors and a majority of the Company's
shareholders approved an amendment to our Articles of Incorporation to change the Company's name to Avalon Oil & Gas, Inc.,
and to increase the authorized number of shares of our common stock from 200,000,000 shares to 1,000,000,000 shares par value
of $0.001, and engage in the acquisition of producing oil and gas properties. On November 16, 2011, a majority of the
Company's shareholders approved an amendment to our Articles of Incorporation to increase the authorized number of shares of our
common stock from 1,000,000,000 shares to 3,000,000,000 shares par value of $0.001.
On
June 4, 2012 the Board of Directors approved an amendment to our Articles of Incorporation to a reverse split of the issued and
outstanding shares of Common Stock of the Corporation (“Shares”) such that each holder of Shares as of the record
date of June 4, 2012 shall receive one (1) post-split Share on the effective date of June 4, 2012 for each three hundred (300)
Shares owned. The reverse split was effective on July 23, 2012. On September 28, 2012, we held a special
meeting of Avalon’s shareholders and approved an amendment to the Company’s Articles of Incorporation such that the
Company would be authorized to issue up to 200,000,000 shares of common stock. We filed an amendment with the Nevada
Secretary of State on April 10, 2013, to increase our authorized shares to 200,000,000.
On
March 21, 2018 the Board of Directors and a majority of the Company's shareholders approved an amendment to our Articles of Incorporation
to change the Company's name to Groove Botanicals, Inc. We filed an amendment to our Articles of Incorporation with the
State of Nevada on May 18, 2018.
The
Company is currently in the process of raising funds to manufacture and sell our CBD skincare products.
On
September 22, 2007 the Company entered into an agreement with respect to its purchase of a 75.6% interest in Oiltek, Inc. (Oiltek)
for $50,000 and the right of Oiltek to market Avalon's intellectual property.
On
March 19, 2014, the Company formed Weyer Partners, LLC, (“Weyer”) a one hundred percent (100%) wholly owned Minnesota
Corporation. Weyer Partners, LLC, was formed to operate oil and gas properties in Oklahoma and Texas. Weyer is consolidated
in these financial statements.
On
May 9, 2014, the Company formed AFS Holdings, Inc., (“AFS”) a one hundred percent (100%) wholly owned Nevada Corporation.
AFS Holding, Inc., was formed to leverage the Company’s relationship with IP TechEx, and market technology licensed from
IP TechEx. AFS is consolidated in these financial statements.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Principles
of consolidation
The
consolidated financial statements include the accounts of the Company and the Company’s subsidiary’s Oiltek, Inc.,
AFS Holdings, Inc., and Weyer Partners, LLC. All significant inter-company items have been eliminated in consolidation.
Going
Concern
The
Company has minimal revenues from our remaining oil and gas assets. We are in need of additional cash resources to maintain our
operations. As of March 31, 2016, the Company had a working capital deficit of $676,586, had incurred losses since inception of
$33,610,746, and have not yet received any revenue from the sale our CBD skincare products. These factors raise substantial doubt
about its ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent on its
ability to raise additional capital or obtain necessary debt financing. The Company is presently dependent on its controlling
shareholder to provide us funding for its daily operation and expenses, including professional fee and fees charged by regulators,
although he is under no obligation to do so.
The
Company intends to meet the cash requirements for the next 12 months from the issuance date of this report through a combination
of debt and equity financing by way of private placements, friends, family and business associates. The Company currently did
not have any arrangements in place to complete any private placement financings and there is no assurance that the Company will
be successful in completing any such financings on terms that will be acceptable to it.
If
we do not have sufficient working capital to pay our operating costs for the next 12 months, we will require additional funds
to pay our legal, accounting and other fees associated with our Company and our filing obligations under United States federal
securities laws, as well as to pay our other accounts payable generated in the ordinary course of our business. Once these costs
are accounted for, we will focus on the following the manufacture and sale of our CBD skincare products.
Any
failure to raise money will have the effect of delaying the timeframes in the business plan as set forth above, and the Company
may have to push back the dates of such activities.
The
financial statements have been prepared on a going concern basis which assumes the Company will be able to realize its assets
and discharge its liabilities in the normal course of business for the foreseeable future. The Company has incurred losses and
further losses are anticipated as a result of the development of business which raises substantial doubt about the Company’s
ability to continue as a going concern within the next twelve months from the issuance date of this report. The ability to continue
as a going concern is dependent upon the Company generating profitable operations in the future and/or obtaining financing necessary
to meet the Company’s obligations and repay its liabilities arising from normal business operations when they come due.
Management intends to finance operating costs over the next twelve months with existing cash on hand and loans from directors
and/or private placement of the Company’s common stock.
Our
cash and cash equivalents were $108,220 on March 31, 2016, compared to $135,713 on March 31, 2015. We met our liquidity needs
through the issuance of our common stock, preferred stock, and notes payable for cash and from the revenue derived from our oil
and gas operations.
We
need to raise additional capital during the fiscal year, but currently have not acquired sufficient additional funding. Our ability
to continue operations as a going concern is highly dependent upon our ability to obtain immediate additional financing, or generate
revenues from the sale of our CBD skincare products, and to achieve profitability, none of which can be guaranteed. Unless additional
funding is obtained, it is highly unlikely that we can continue to operate. There is no assurance that even with adequate financing
or combined operations, we will generate revenues and be profitable.
Ultimately,
our success is dependent upon our ability to generate revenues from the sale of our CBD skin care products.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles generally accepted in the United
States of America requires us to make estimates and assumptions that affect the amounts reported in the consolidated financial
statements and accompanying notes. Actual results could differ from those estimates and assumptions.
Basis
of Accounting
The
Company's financial statements are prepared using the accrual method of accounting. Revenues are recognized when earned and expenses
when incurred.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Cash
and Cash Equivalents
Cash
and cash equivalents consist primarily of cash on deposit. The Company maintains its cash balances at several financial
institutions. Accounts at the institutions are insured by the Federal Deposit Insurance Corporation up to $250,000.
Fair
Value of Financial Instruments
The
Company's financial instruments are cash and cash equivalents, accounts receivable, accounts payable, notes payable, notes receivable
and long-term debt. The recorded values of cash and cash equivalents, accounts receivable, and accounts payable approximate their
fair values based on their short-term nature. The recorded values of notes payable, notes receivable and long-term debt approximate
their fair values, as interest approximates market rates.
Accounts
Receivable and Receivables from the Joint Interest
Management
periodically assesses the collectability of the Company's accounts receivable and receivables from the Joint Interest. Accounts
determined to be uncollectible are charged to operations when that determination is made. The Company determined that the accounts
receivable from the Joint Interest accounts were uncollectable for the year ended March 31, 2016.
Oil
and Natural Gas Properties
The
Company follows the full cost method of accounting for natural gas and oil properties. Under the full cost concept,
all costs incurred in acquiring, exploring, and developing properties cost center are capitalized when incurred and are amortized
as mineral reserves in the cost center are produced, subject to a limitation that the capitalized costs not exceed the value of
those reserves. The unamortized costs relating to a property that is surrendered, abandoned, or otherwise disposed
of are accounted for as an adjustment of accumulated amortization, rather than as a gain or loss that enters into the determination
of net income, until all of the properties constituting the amortization base are disposed of, at which point gain or loss is
recognized. The Company capitalizes all internal costs, including: salaries and related fringe benefits of employees directly
engaged in the acquisition, exploration and development of natural gas and oil properties, as well as other identifiable general
and administrative costs associated with such activities. During the year ended March 31, 2016 no acquisition costs were capitalized. During
the year ended March 31, 2015, we capitalized $120,000 for the purchase of the Kensington Energy Assets. Oil and natural
gas properties are reviewed for recoverability at least annually or when events or changes in circumstances indicate that its
carrying value may exceed future undiscounted cash inflows. Under the full cost method of accounting, a ceiling test is performed
on a quarterly basis. The full cost ceiling test is an impairment test prescribed by SEC Regulation S-X Rule 4-10. The ceiling
test determines a limit on the book value of oil and natural gas properties. The capitalized costs of proved oil and natural gas
properties, net of accumulated depletion in the Company’s Consolidated Balance Sheets, may not exceed the estimated future
net cash flows from proved oil and natural gas reserves, excluding future cash outflows associated with settling asset retirement
obligations that have been accrued in the Company’s Consolidated Balance Sheets, using the unweighted average first day
of the month commodity sales prices for the previous twelve months (adjusted for quality and basis differentials), held constant
for the life of production, discounted at 10%, plus the cost of unevaluated properties and major development projects excluded
from the costs being amortized. If capitalized costs exceed this limit, the excess is charged to expense. As of March 31, 2016
and 2015, the Company impaired $128,462 in Proven Oil and Gas Properties and $1,690,183 in Unproved Oil and Gas Properties and
- 0- respectively.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Property
and Equipment
Other
property and equipment is reviewed on an annual basis for impairment and as of March 31, 2016 the Company had not identified any
such impairment. Repairs and maintenance are charged to operations when incurred and improvements and renewals are capitalized.
Other
property and equipment are stated at cost. Depreciation is calculated using the straight-line method for financial reporting purposes
and accelerated methods for tax purposes.
Their
estimated useful lives are as follows:
Office
Equipment: 5-7 Years
Asset
Retirement Obligations
In
accordance with the provisions of Financial Accounting Standards Board “FASB” Accounting Standard Codification “ASC”
410-20-15, “Accounting for Asset Retirement Obligations”, the Company records the fair value of its liability for
asset retirement obligations in the period in which it is incurred and a corresponding increase in the carrying amount of the
related long live assets. Over time, the liability is accreted to its present value at the end of each reporting period, and the
capitalized cost is depreciated over the useful life of the related assets. Upon settlement of the liability, the Company will
either settle the obligation for its recorded amount or incur a gain or loss upon settlement. The Company's asset retirement obligations
relate to the plugging and abandonment of its oil properties.
Intellectual
Property
The
cost of licensed technologies acquired is capitalized and will be amortized over the shorter of the term of the licensing agreement
or the remaining life of the underlying patents.
The
Company evaluates recoverability of identifiable intangible assets whenever events or changes in circumstances indicate that intangible
assets carrying amount may not be recoverable. Such circumstances include, but are not limited to: (1) a significant decrease
in the market value of an asset, (2) a significant adverse change in the extent or manner in which an asset is used, or (3) an
accumulation of cost significantly in excess of the amount originally expected for the acquisition of an asset. The Company measures
the carrying amount of the assets against the estimated undiscounted future cash flows associated with it.
The
Company impaired $21,292 for the year ended March 31, 2016. There were not any impairment loss for the fiscal year ended
March 31, 2015.
Should
the sum of the expected cash flows be less than the carrying amount of assets being evaluated, an impairment loss would be recognized.
The impairment loss would be calculated as the amount by which the carrying amount of the assets, exceed fair value. Estimated
amortization of intangible assets over the next five years is as follows:
March
31,
|
|
|
2017
and thereafter
|
|
$
|
-
|
|
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Stock
Based Compensation
Share
awards granted to employees and independent directors are accounted for under ASC 718, "Share-Based Payment". ASC 718-10
eliminates accounting for share-based compensation transaction using the intrinsic value method and requires instead that such
transactions be accounted for using a fair-value-based method. The Company has elected to adopt the provisions of ASC 718-10 effective
January 1, 2006, under the modified prospective transition method, in which compensation cost was recognized beginning with the
effective date (a) based on the requirements of ASC 718-10 for all share-based payments granted after the effective date and (b)
based on the requirements of ASC 718-10 for all awards granted to employees prior to the effective date of ASC 718-10 that remain
unvested on the effective date.
The
Company records share-based compensation expense for awards granted to non-employees in exchange for services at fair value in
accordance with the provisions of ASC 505-50, "Equity Based" payment to non-employees. For the awards granted to non-employees,
the Company will record compensation expenses equal to the fair value of the share options at the measurement date, which is determined
to be the earlier of the performance commitment date or the service completion date.
Loss
per Common Share
ASC
260-10-45, “Earnings Per Share”, requires presentation of "basic" and "diluted" earnings per share
on the face of the statements of operations for all entities with complex capital structures. Basic earnings per share are computed
by dividing net income by the weighted average number of common shares outstanding for the period. Diluted earnings per share
reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted
during the period. Dilutive securities having an anti-dilutive effect on diluted earnings per share are excluded from the calculation. In
addition, the Company had a net loss during current period so dilutive securities would decrease negative EPS and have an anti-dilutive
effect.
Income
Taxes
Deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets, including tax loss and
credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of
a change in tax rates is recognized in income in the period that includes the enactment date. Deferred income tax expense represents
the change during the period in the deferred tax assets and deferred tax liabilities. The components of the deferred tax assets
and liabilities are individually classified as current and non-current based on their characteristics. Deferred tax assets are
reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the
deferred tax assets will not be realized.
ASC
740-10-25, “Accounting for Uncertainty in Income Taxes”, is intended to clarify the accounting for uncertainty in
income taxes recognized in a company's financial statements and prescribes the recognition and measurement of a tax position taken
or expected to be taken in a tax return. ASC 740-10-25 also provides guidance on de-recognition, classification, interest and
penalties, accounting in interim periods, disclosure and transition.
Under
ASC 740-10-25, evaluation of a tax position is a two-step process. The first step is to determine whether it is more-likely-than-not
that a tax position will be sustained upon examination, including the resolution of any related appeals or litigation based on
the technical merits of that position. The second step is to measure a tax position that meets the more-likely-than-not threshold
to determine the amount of benefit to be recognized in the financial statements. A tax position is measured at the largest amount
of benefit that is greater than 50 percent likely of being realized upon ultimate settlement.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Tax
positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent period
in which the threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not criteria should
be de-recognized in the first subsequent financial reporting period in which the threshold is no longer met.
Revenue
Recognition
In
accordance with the requirements ASC topic 605 "Revenue Recognition", revenues are recognized at such time as (1) persuasive
evidence of an arrangement exists, (2) delivery has occurred or services have been rendered, (3) the seller's price to the buyer
is fixed or determinable and (4) collectability is reasonably assured. Specifically, oil and gas sales are recognized as income
at such time as the oil and gas are delivered to a viable third party purchaser at an agreed price.
Recent
Accounting Standards
In
August 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements – Going Concern (Subtopic 205-40): Disclosure
of Uncertainties about an Entity’s Ability to Continue as a Going Concern (“ASU 2014-15”). ASU 2014-15 provides
guidance about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability
to continue as a going concern and sets rules for how this information should be disclosed in the financial statements. ASU 2014-15
is effective for annual periods ending after December 15, 2016 and interim periods thereafter. The Company adopted ASU 2014-15
prospectively for the annual period ending December 31, 2016. Pursuant to ASU 2014-15, the Company is required to consider whether
there are adverse conditions or events that raise substantial doubt about the Company’s ability to continue as a going concern
within one year after the date that the financial statements are issued and the probability that management’s plans will
mitigate the adverse conditions or events (if any). Adverse conditions or events would include, but not be limited to, negative
financial trends (such as recurring operating losses, working capital deficiencies, or insufficient liquidity), a need to restructure
outstanding debt to avoid default, and industry developments (for example commodity price declines and regulatory changes).
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE
2: RECEIVABLE FROM JOINT INTERESTS
The
Company is the operator of certain wells acquired in the Expanded Bedford Agreement. Pursuant to a joint interest operating
agreement (the “Joint Interest Agreement”), the Company charges the other owners of the Grace Wells for their
pro-rata share of operating and workover expenses. These receivables are carried on the Company’s balance sheet
as Receivable from Joint Interests. At March 31, 2016 and 2015, the amount of these receivables is $153,209 and $151,236,
respectively. During the year ended March 31, 2016, the Company deemed the collectability of the receivable from joint
interests in the amount of $153,209, as unlikely.
NOTE
3: DEPOSITS AND PREPAID EXPENSES
During
the years ended March 31, 2016 and 2015 the Company has advanced $- 0- and $279,400 toward the purchase of properties.
We
wrote off the $279,000 in deposits of $279,400 on March 31, 2016.
During
the year ended March 31, 2015 the Company incurred prepaid consulting fees in the amount of $100,000 which was
being amortized over 36 months. In November 2015 the Company incurred prepaid consulting fees to Rene Haeusler, a director
of the company, in the amount of $50,000 which is being amortized over 48 months. Amortization through March 31, 2016 was
$37,131.
We wrote off the remaining balance of our prepaid consulting
fees in the on March 31, 2016.
|
|
March
31,
2016
|
|
March
31,
2015
|
Deposits
on wells
|
|
$
|
279,400
|
|
|
$
|
279,400
|
|
Prepaid
consulting fees
|
|
|
150,000
|
|
|
|
100,000
|
|
|
|
|
429,400
|
|
|
|
379,400
|
|
|
|
|
|
|
|
|
|
|
Less:
Accumulated Amortization on Prepaid Consulting Fees
|
|
|
(37,131
|
)
|
|
|
(10,454
|
)
|
Less:
Impairment of Well Deposits and Consulting Fees
|
|
|
(392,269
|
)
|
|
|
—
|
|
|
|
$
|
0
|
|
|
$
|
368,946
|
|
NOTE
4: PROPERTY AND EQUIPMENT
A
summary of property and equipment at March 31, 2016 and 2015 is as follows:
|
|
March
31,
2016
|
|
March
31,
2015
|
Office
Equipment
|
|
$
|
41,778
|
|
|
$
|
41,778
|
|
Vehicles
|
|
|
22,657
|
|
|
|
22,657
|
|
|
|
|
64,435
|
|
|
|
64,435
|
|
Less:
Accumulated depreciation
|
|
|
(50,843
|
)
|
|
|
(46,310
|
)
|
Total
|
|
$
|
13,592
|
|
|
$
|
18,125
|
|
Depreciation
expense for the years ended March 31, 2016 and 2015 was $4,533 and $4,532 respectively.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE
5: INTELLECTUAL PROPERTY RIGHTS
A
summary of the intellectual property rights at March 31, 2016 and 2015, are as follows:
|
|
March
31,
2016
|
|
March
31,
2015
|
Intelli-well
|
|
$
|
425,850
|
|
|
$
|
425,850
|
|
Less:
accumulated amortization
|
|
|
(404,558
|
)
|
|
|
(372,616
|
)
|
Less:
impairment
|
|
|
(21,292
|
)
|
|
|
—
|
|
Total
|
|
$
|
-0-
|
|
|
$
|
53,234
|
|
Amortization
expense for the years ended March 31, 2016 and 2015 was $31,938 and $42,851.
We
impaired the remaining $21,292 for the year ended March 31, 2016.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE 6:
OIL AND GAS PROPERTY ACTIVITY
Producing
oil and gas properties consist of the following:
|
|
March
31,
2016
|
|
March
31,
2015
|
Lincoln
County, Oklahoma
|
|
$
|
111,402
|
|
|
$
|
111,402
|
|
Lipscomb
County, Texas
|
|
|
250,082
|
|
|
|
250,082
|
|
Miller
County, Arkansas
|
|
|
139,909
|
|
|
|
139,909
|
|
Ward
Petroleum Assets
|
|
|
290,500
|
|
|
|
290,500
|
|
Kensington
Energy Assets
|
|
|
120,000
|
|
|
|
120,000
|
|
Other
Properties
|
|
|
325,185
|
|
|
|
325,185
|
|
Total
Properties
|
|
|
1,237,078
|
|
|
|
1,237,078
|
|
|
|
|
|
|
|
|
|
|
Asset
retirement cost, net
|
|
|
34,780
|
|
|
|
37,676
|
|
Property
impairments
|
|
|
(609,534
|
)
|
|
|
(481,072
|
)
|
Less:
Depletion
|
|
|
(587,508
|
)
|
|
|
(554,399
|
)
|
Net
|
|
$
|
74,816
|
|
|
$
|
239,283
|
|
For
the year ended March 31, 2016 and 2015, depletion per Bbl was $6.85 and $6.85 respectively.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE
7: ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts
payable and accrued liabilities consisted of the following:
|
|
March
31,
2016
|
|
March
31,
2015
|
Accounts
payable
|
|
$
|
130,747
|
|
|
$
|
371,721
|
|
Accrued
interest
|
|
|
63,944
|
|
|
|
62,030
|
|
Total
|
|
$
|
194,691
|
|
|
$
|
433,751
|
|
NOTE
8: NOTES PAYABLE
|
|
March
31, 2016
|
|
March 31,
2015
|
On
May 8, 2006, the Company entered into a convertible note payable agreement with a shareholder in the amount of
$100,000. The note carries an interest rate of 10% per annum and matures of November 8, 2006. The
note holder has the right to convert the note and accrued interest at a rate of $0.01 per share. The value of
this conversion feature was treated as a loan discount for the full $100,000 of the loan and was amortized to interest
expense over the life of the loan. During the year ended March 31, 2016, the Company issued 700,000 shares of
common stock for the conversion of $100 of principal. Interest in the amount of $175 and $180 was accrued on this note
during the year ended March 31, 2016 and 2015, respectively. The maturity of this note has been extended until April 1,
2018. The outstanding principal balance and all outstanding interest was converted into 500,000 shares on June 15,
2018.
|
|
$
|
1,700
|
|
|
$
|
1,800
|
|
On
November 11, 2008, the Company issued a convertible promissory note to an investor in the amount of $50,000. The
current balance of the note is $30,000. The note carries an interest rate of 10% per annum and a maturity date of October
1, 2009. The note holder has the right to convert the note and accrued interest into shares of the Company’s
common stock at a rate of $3.00 per share. The discount is being amortized to interest expense over the life of the note
via the effective interest method. Interest in the amount of $3,000 and $3,000 was accrued on this note during the year ended March
31, 2015 and 2014, respectively. Accrued interest was $17,884 and $14,877 respectively at March 31, 2016 and 2015. This
remaining balance of $30,000 on this promissory note and the promissory note issued in the amount of $50,000 on January 27,
2009 and accrued interest, was settled on March 9, 2018 for $2,500 plus the issuance of 600,000 shares of Common Stock
|
|
|
30,000
|
|
|
|
30,000
|
|
On
January 27, 2009, the Company issued a promissory note to an investor in the amount of $50,000. The note carries
an interest rate of 10% per annum and matures on December 15, 2009. In addition to the note payable, the Company
issued 1,000,000 shares of common stock to the note holder. The shares are considered a discount to the note payable. The
shares are value using the closing market price on the date the note was signed and have a value of $25,000. The
discount will be amortized over the life of the note via the effective interest method. Accrued interest was $35,877
and $30,863 at March 31, 2016 and 2015 respectively. This note and the promissory note issued in the amount of $50,000 on
November 11, 2008, with a remaining balance of $30,000 plus accrued interest was settled on March 9, 2018 for $2,500 plus
the issuance of 600,000 shares of Common Stock.
|
|
|
50,000
|
|
|
|
50,000
|
|
On
November 28, 2006, Oiltek, of which the Company has a majority interest in, issued a convertible note payable in the amount
of $2,500. This note bears interest at a rate of 8% per annum and matures on October 1, 2007. The principal
amount of the note and accrued interest are convertible into shares of the Company’s common stock at a price of $0.01
per share. A beneficial conversion feature in the amount of $2,500 was recorded as a discount to the note and was
amortized to interest expense during the period ended December 31, 2006. Interest in the amount of $200 and $200
was accrued on this note during the twelve months ended March 31, 2016 and 2015, respectively. The maturity date of this note
has been extended until Apri1 1, 2018. The outstanding principal balance and all accrued interest was converted into
950,000 shares on April 19, 2018.
|
|
|
2,500
|
|
|
|
2,500
|
|
On
November 28, 2006, Oiltek, of which the Company has a majority interest in, issued a convertible note payable in the amount
of $5,000. This note bears interest at a rate of 8% per annum and matured on October 1, 2007. The principal
amount of the note and accrued interest are convertible into shares of the Company’s common stock at a price of $0.01
per share. A beneficial conversion feature in the amount of $5,000 was recorded as a discount to the note and was
amortized to interest expense during the period ended December 31, 2006. Interest in the amount of $400 and $400
was accrued on this note during the twelve months ended March 31, 2016 and 2015, respectively. The maturity date of this note
has been extended until Apri1 1, 2018. The outstanding principal balance and all accrued interest was converted into
400,000 shares on April 19, 2018.
|
|
|
5,000
|
|
|
|
5,000
|
|
On
September 29, 2014, the Company issued two promissory notes note payable in the total amount of $60,000. These
notes bear interest at a rate of 5% per annum, matured on January 1, 2014, and were extended until December 1, 2016. Accrued
interest as of March 31, 2015 and March 31, 2016 was $1,504 and 4,512. The principal and accrued interest on these notes
were settled in March 2018 for $5,000.
|
|
|
60,000
|
|
|
|
60,000
|
|
On
January 1, 2011 the Company issued a promissory note payable in the amount of $250,000. This note bears interest
at a rate of 8% per annum and matured on January 1, 2014, and were extended until April 1, 2015. The principal
amount of the note and accrued interest are convertible into shares of the Company’s common stock at a price of $0.01
per share. A beneficial conversion feature in the amount of $95,000 was recorded as a discount to the note and
is being amortized to interest expense. A discount of $-0- and $94,050 was deducted for the years ended March 31, 2015 and
2014 respectively. Interest in the amount of $4,010 and $17,945 was accrued on this note during the twelve months
ended March 31, 2015 and 2014, respectively. Accrued interest was $5,858 and $1,847 at March 31, 2015. During the year ended
March 31, 2016, we settled $50,000 of this note plus accrued interest for $10,000 and issued 25 shares of our Series B Preferred
Stock for the remaining $25,000 plus accrued interest
|
|
|
0
|
|
|
|
75,000
|
|
Total
outstanding
|
|
$
|
149,200
|
|
|
$
|
224,300
|
|
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
|
|
Note
|
|
Unamortized
|
|
Net
of
|
March
31, 2016:
|
|
Amount
|
|
Discounts
|
|
Discount
|
Notes
payable – long-term portion
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Notes
payable – current portion
|
|
|
149,200
|
|
|
|
—
|
|
|
|
149,200
|
|
Total
|
|
$
|
149,200
|
|
|
$
|
—
|
|
|
$
|
149,200
|
|
|
|
Note
|
|
Unamortized
|
|
Net
of
|
March
31, 2015:
|
|
Amount
|
|
Discounts
|
|
Discount
|
Notes
payable – long-term portion
|
|
$
|
224,300
|
|
|
$
|
—
|
|
|
$
|
224,300
|
|
Notes
payable – current portion
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total
|
|
$
|
224,300
|
|
|
$
|
—
|
|
|
$
|
224,300
|
|
Minimum
future principal payments under the note payable are due as follows during the year ended March 31:
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE
9: RELATED PARTY TRANSACTIONS
During
the fiscal year ended March 31, 2016 and 2015, the president advanced the Company $0 and $0, respectively. The balance as of March
31, 2016 and 2015 were $20,000 and $20,000, respectively.
Preferred
Stock
The
100 shares of Series A Preferred Stock were issued on June 3, 2002 as payment for $500,000 in promissory notes, are convertible
into the number of shares of common stock sufficient to represent forty percent (40%) of the fully diluted shares outstanding
after their issuance The holder of these shares of Series A Preferred Stock is our President, Kent Rodriguez. The Series
A Preferred Stock pays an eight percent (8%) dividend. The dividends are cumulative and payable quarterly. The Series A Preferred
Stock carries liquidating preference, over all other classes of stock, equal to the amount paid for the stock plus any unpaid
dividends. The Series A Preferred Stock provides for voting rights on an "as converted to common stock" basis.
During
the years ended March 31, 2016 and 2015, the Company incurred $40,000 in Class A preferred stock dividends.
The
holders of the Series A Preferred Stock have the right to convert each share of preferred stock into a sufficient number of shares
of common stock to equal 40% of the then fully-diluted shares outstanding. Fully diluted shares outstanding is computed as the
sum of the number of shares of common stock outstanding plus the number of shares of common stock issuable upon exercise, conversion
or exchange of outstanding options, and warrants. In the event that the Company does not have an adequate number of shares of
Common Stock authorized, upon a conversion request, only the maximum allowable number of shares of Series A preferred stock shall
convert into Common Stock and the remaining shares of Series A preferred Stock shall convert upon lapse of the applicable restrictions.
On
January 12, 2018, our Board of Directors agreed to amend Designation of the Series A Convertible Preferred Stock be amended by
changing the ratio for conversion, in Article IV, subparagraph (a), from .4% to .51% so that upon conversion the number of shares
of common stock to be exchanged shall equal 51% of then issued and outstanding common stock.
Employment
Agreements
KENT
RODRIGUEZ
During
the years ended March 31, 2016 and 2015, the Company charged to operations the amount of $49,202 and $48,000 in annual salary
for Mr. Rodriguez, of which $50,457 and $49,202 was paid to him during the years ended March 31, 2016 and 2015, respectively. As
of March 31, 2016 and 2015, the balances of accrued and unpaid salaries were $205,462 and $211,317.
In March, 2013, our Board of Directors authorized
the issuance of 2,000 shares of Series B Preferred Stock, par value $0.10 per share (the "Series B Preferred Stock"). The
face amount of share of the Series B Preferred Stock is $1,000. As of March 31, 2016 and 2015, the Company has 1,983
and 1,625 shares of Series B preferred stock respectively issued and outstanding. The liquidation preference as of March 31, 2016
and 2015 was $1,983,000 and $1,625,000 or $1,000.00 per share.
The Series B Preferred Stock accrues dividends
at the rate of 9% per annum on the original purchase price for the shares. These dividends are payable annually, beginning in
January 2014. We are prohibited from paying any dividends on our Common Stock until all accrued dividends are paid on our Series
B Preferred Stock. The Series B Preferred Stock ranks junior to the Series A Preferred Stock owned by our President
and Chief Executive Officer, as to Dividends and to a distribution of assets in the event of a liquidation of assets.
The Holders of Series B Preferred Stock do
not have any voting rights and their consent is not required to take any sort of corporate action.
In November 2015 we issued 50 shares Series
B Preferred Stock for consulting services to Rene Haeusler, a director of the Company, for $50,000. As of March 31, 2016, the
balances of related party was $0. For details, please refer to Note 3.
NOTE
10: INCOME TAXES
Deferred
income taxes result from the temporary difference arising from the use of accelerated depreciation methods for income tax purposes
and the straight-line method for financial statement purposes, and an accumulation of Net Operating Loss carryforwards for
income tax purposes with a valuation allowance against the carryforwards for book purposes.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
In
assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion
or all of the deferred tax assets will not be realized. Included in deferred tax assets are Federal and State net operating loss
carryforwards of $31,770,841 which will expire beginning in 2029. The ultimate realization of deferred tax assets is
dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible.
Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies
in making this assessment. Based upon our cumulative losses through March 31, 2016, we have provided a valuation allowance reducing
the net realizable benefits of these deductible differences to $0 at March 31, 2016. The amount of the deferred tax
asset considered realizable could change in the near term if projected future taxable income is realized. Due to significant
changes in the Company's ownership, the Company's future use of its existing net operating losses may be limited.
A
reconciliation between the actual income tax expense and income taxes computed by applying the statutory Federal and state income
tax rates to income from continuing operations before income taxes is as follows:
|
|
Twelve
Months
Ended
March
31,
2016
|
|
Twelve
Months
Ended
March
31,
2015
|
Computed
“expected” income tax benefit at approximately 34%
|
|
$
|
(10,802,086
|
)
|
|
$
|
(10,471,510
|
)
|
Change
in valuation allowance
|
|
$
|
10,802,086
|
|
|
$
|
10,471,510
|
|
NOTE
11: STOCKHOLDERS’ EQUITY
Preferred
Stock
Series
A Preferred Stock
The
Company is authorized to issue 1,000,000 shares of preferred stock, par value $0.10 per share. As of March 31, 2016
and 2015, the Company has 100 shares of Series A preferred stock issued and outstanding.
During
the twelve months ended March 31, 2016 and 2015, the Company incurred $40,000 respectively in Series A preferred stock dividends,
and paid $35,500 and $49,000 for the twelve months ended March 31, 2016 and 2015 respectively. As of March 31, 2016 and 2015,
the accrued balance due Mr. Rodriguez was $37,450 and $32,950 respectively. The liquidation preference as of March 31, 2016 and
March 31, 2015 was $537,450 or $5,374.5 per share and $532,950 or $5,329.5 per share.
The
100 shares of Series A Preferred Stock, issued to Mr. Rodriguez as payment for $500,000 in promissory notes, are convertible into
the number of shares of common stock sufficient to represent 40 percent (40%) of the fully diluted shares outstanding after their
issuance. The Series A Preferred Stock pays an eight percent (8%) dividend. The dividends are cumulative and payable quarterly.
The Series A Preferred Stock carries liquidating preference, over all other classes of stock, equal to the amount paid for the
stock plus any unpaid dividends. The Series A Preferred Stock provides for voting rights on an "as converted to common stock"
basis.
On
January 12, 2018, our Board of Directors agreed to amend Designation of the Series A Convertible Preferred Stock be amended by
changing the ratio for conversion, in Article IV, subparagraph (a), from .4% to .51% so that upon conversion the number of shares
of common stock to be exchanged shall equal 51% of then issued and outstanding common stock.
The
holders of the Series A Preferred Stock have the right to convert the preferred stock into shares of common stock such that if
converted simultaneously, they shall represent fifty-one percent (51%) of the fully diluted shares outstanding after their issuance.
Fully diluted shares outstanding is computed as the sum of the number of shares of common stock outstanding plus the number of
shares of common stock issuable upon exercise, conversion or exchange of outstanding options, warrants, or convertible securities.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Series
B Preferred Stock
In
March, 2013, our Board of Directors authorized the issuance of 2,000 shares of Series B Preferred Stock, par value $0.10 per share
(the "Series B Preferred Stock"). The face amount of share of the Series B Preferred Stock is $1,000. As
of March 31, 2016 and 2015, the Company has 1,983 and 1,625 shares of Series B preferred stock respectively issued and outstanding.
The liquidation preference as of March 31, 2016 and 2015 was $1,983,000 and $1,625,000 or $1,000.00 per share.
The
Series B Preferred Stock accrues dividends at the rate of 9% per annum on the original purchase price for the shares. These dividends
are payable annually, beginning in January 2014. We are prohibited from paying any dividends on our Common Stock until all accrued
dividends are paid on our Series B Preferred Stock. The Series B Preferred Stock ranks junior to the Series A Preferred
Stock owned by our President and Chief Executive Officer, as to Dividends and to a distribution of assets in the event of a liquidation
of assets.
The
Holders of Series B Preferred Stock do not have any voting rights and their consent is not required to take any sort of corporate
action.
Series
B Preferred Stock Issuances during the year ended March 31, 2016:
In
June 2015 we exchanged 25 shares Series B Preferred Stock for $25,000 of notes payable.
In
June 2015 we issued 100 Shares of Series B Preferred Stock to an accredited investor for $100,000.
In
September 2015 we issued 75 Shares of Series B Preferred Stock to an accredited investor for $75,000.
In
November 2015 we issued 50 shares Series B Preferred Stock for consulting services for $50,000.
In
December 2015 we issued 85 Shares of Series B Preferred Stock to an accredited investor for $85,000.
In
March 2016 we issued 23 Shares of Series B Preferred Stock to an accredited investor for $23,000.
In
March 2018 we issued 2,015000 Shares of Common Stock for all accrued interest as of March 31, 2018, on the outstanding 1,625 shares
of our Series B Preferred Stock.
During
the twelve months ended March 31, 2016 and 2015, the Company incurred $165,038 and $135,599 in dividends on Series B preferred
stock.
Total
dividends payable from both A and B preferred shares at March 31, 2016 and 2015 is $205,488 and $32,950 respectively.
AFS
Holdings, Inc. Series A Preferred Stock
On
October 5, 2015, the Articles of Incorporation of AFS were amended to authorize the issuance of 5,000,000 shares of Preferred
Stock, par value $0.001, of which 1,000 shares are designated as Series A Preferred Stock.
AFS
Series A Preferred Stock accrues dividends at the rate of 12% per annum on the original purchase price for the shares. These dividends
are payable annually in cash or the AFS Common Stock at the discretion of the Board of Directors, beginning in March 2016. AFS
is prohibited from paying any dividends on AFS Common Stock until all accrued dividends are paid on our Series A preferred Stock.
Upon liquidation, the Series A Preferred Stock shareholders shall be entitled to the stated value of each shares held, in addition
to accrued and unpaid dividends, as long as AFS possesses the funds necessary to make payments. AFS may, at any time, redeem the
shares of Series A Preferred Stock without the prior written consent of the Series A Preferred Stock shareholders. The Series
A Preferred Stock ranks senior to AFS Common Stock in a distribution of assets in the event of a liquidation of assets.
There
are currently 50 shares of AFS Series A Preferred Stock outstanding. As of March 31, 2016, the liquidation preference is $53,000
or $1,060 per share. Accrued interest as of March 31, 2016 is $3,000.
The
Holders of AFS Series A Preferred Stock do not have any voting rights and their consent is not required to take any sort of corporate
action.
AFS
Series A Preferred Stock Issuances during the year ended March 31, 2016:
On
October 13, 2015 we issued 50 shares of AFS Series A Preferred Stock to an unaffiliated accredited investor for $50,000.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Common
Stock
On
June 4, 2012 the Board of Directors approved an amendment to our Articles of Incorporation to a reverse split of the issued and
outstanding shares of Common Stock of the Corporation (“Shares”) such that each holder of Shares as of the record
date of June 4, 2012 shall receive one (1) post-split Share on the effective date of June 4, 2012 for each three hundred (300)
Shares owned. The reverse split was effective on July 23, 2012.
The
Company has authorized 200,000,000 shares of common stock with a par value of $0.001 per share. As of March 31, 2016
and 2015, the Company has 18,198,062 and 16,548,062 shares of common stock issued and outstanding.
Common
stock issuances during the year ended March 31, 2015:
On
April 25, 2014, the Company issued 200,000 shares of common stock to a consultant, the value of these shares in the amount
of $14,000, or $0.07 per share was charged to operations, and was valued at closing bid price of the Company's common stock on
the date the Consulting Agreement was executed by the Company.
On
December 1, 2014, the Company issued 300,000 shares of common stock for a technology licensing agreement dated December 1, 2014, the
value of these shares in the amount of $15,000, or $0.05 per share was charged to operations, and was valued at the middle of
the closing bid price and the closing offering price of the Company's common stock on the date the Consulting Agreement was executed
by the Company
On
December 15, 2015, the Company issued 650,000 shares of common stock in exchange for a $150,000 promissory note payable and $90,000
of accrued interest. The value of these shares in the amount of $32,500, or $0.05 per share and was valued at closing bid
price of the Company's common stock on the date the Agreement was executed by the Company. $207,500 was treated as a gain from
this transaction.
On
December 26, 2014, the Company issued 1,700,000 shares of common to a consultant, the value of these shares in the amount
of $85,000, or $0.05 per share was charged to operations, and was valued at the middle of the closing bid price and the closing
offering price of the Company's common stock on the date the Consulting Agreement was executed by the Company.
On
March 25, 2015, the Company issued 1,540,000 shares of common stock to the holders of Series B Preferred Stock to pay all accrued
interest as of March 31, 2015. The value of these shares in the amount of $61,600, or $.04 per share.
On
March 27, 2015, the Company issued 500,000 shares of common stock along with $6,000, in exchange for a $150,000 promissory note
payable and $90,000 of accrued interest. The value of these shares in the amount of $20,000 or $0.04 per share, and were
valued at closing bid price of the Company's common stock on the date the Agreement was executed by the Company, $215,000 was
treated as a gain from this transaction.
Common
stock issuances during the year ended March 31, 2016:
On
April 2, 2015 we issued 300,000 shares of our Common Stock to our directors for their services. The shares were valued at $12,000
or $0.04 per share and were valued based on the midpoint between the closing bid and offer price of the Company's common stock
on the date the shares were issued.
On
June 25, 2015, the company issued 650,000 shares of Common Stock, paid $5,000 in cash and issued a $5,000 promissory note for
settlement of an account payable of $280,972.06. The shares were valued at $26,000 or $0.04 per share. The value of the shares
was based on the closing bid price of the Company's common stock on the date the Agreement was executed by the Company. $244,972
was treated as a gain from this transaction.
On
November 9, 2015, the Company issued 700,000 shares of common stock for the conversion of a note payable and assumption of debt. The
fair market value of these shares was $28,000 or $0.04 per share which was based on the current market value on the date of issuance.
$100 has been credited to the note payable, $830 to interest payable, and a loss of $27,070 was recognized on this conversion,
and was charged to operations.
Options
There
are no stock options outstanding.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Warrants
None
NOTE
12: TECHNOLOGY LICENSE AGREEMENTS
On
December 1, 2014, the Company entered into an exclusive license agreement for anti-corrosion technology from Ronald Knight in
exchange for three hundred thousand (300,000) shares of our common stock. This license calls for an earned royalty of three
percent (3.00%) on sales of licensed products and services as they may relate to corrosion prevention and maintenance of sump
pumps at gasoline and diesel dispensing locations, including, but not limited to gas stations, convenience stores, trucking companies,
bus companies, and any other locations where gasoline and/or diesel is dispensed. We did not have any revenue for the period ended
March 31, 2015. The Company terminated this agreement on August 7, 2017
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE
13: LOSS PER SHARE
ASC
260-10-45 requires a reconciliation of the numerator and denominator of the basic and diluted earnings per share (EPS) computations.
We compute basic EPS by dividing net income (loss) attributable to common stockholders by the weighted-average number of shares
of common stock outstanding during the period. The calculation of income (loss) available to common stockholders and EPS is based
on the underlying premise that all income after payment of dividends on preferred shares is available to and will be distributed
to the common stockholders. As the Company is in a loss position during the year ended March 31, 2016 and 2015, there is no dilutive
effect included. The net loss per share was $0.154 and $0.006 for March 31, 2016 and 2015.
NOTE
14:
COMMITMENTS
AND CONTINGENCIES
Commitments
and contingencies through the date of these financial statements were issued have been considered by the Company and none were
noted which were required to be disclosed.
NOTE
15: ASC 932-235-55 SUPPLEMENTAL DISCLOSURES
Net
Capitalized Costs
The
Company's aggregate capitalized costs related to natural gas and oil producing activities are summarized as follows:
|
|
March
31,
2016
|
|
March
31,
2015
|
Natural
gas and oil properties and related equipment:
|
|
|
|
|
|
|
|
|
Proven
|
|
$
|
1,271,858
|
|
|
$
|
1,274,754
|
|
Unproven
|
|
|
1,867,183
|
|
|
|
1,867,183
|
|
Accumulated
depreciation, depletion, and impairment
|
|
|
(2,887,225
|
)
|
|
|
(1,035,471
|
)
|
Net
capitalized costs
|
|
$
|
251,816
|
|
|
$
|
2,016,466
|
|
Costs
Incurred
Costs
incurred in natural gas and oil property acquisition, exploration and development activities that have been capitalized are summarized
as follows:
|
|
March
31,
2016
|
|
March
31,
2015
|
Acquisition
of properties
|
|
$
|
—
|
|
|
$
|
120,000
|
|
Development
costs
|
|
|
—
|
|
|
|
-0-
|
|
Total
costs incurred
|
|
$
|
—
|
|
|
$
|
120,000
|
|
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Results
of Operations for Natural Gas and Oil Producing Activities
The
Company's results of operations from natural gas and oil producing activities are presented below for the fiscal years ended March
31, 2016 and 2015. The following table includes revenues and expenses associated directly with the Company's natural gas and oil
producing activities. It does not include any interest costs and general and administrative costs and, therefore, is not necessarily
indicative of the contribution to consolidated net operating results of the Company's natural gas and oil operations.
|
|
March
31,
2016
|
|
March
31,
2015
|
Production
revenues
|
|
$
|
52,933
|
|
|
$
|
110,371
|
|
Production
costs
|
|
|
(66,081
|
)
|
|
|
(100,060
|
)
|
Depreciation
and depletion expense
|
|
|
(69,579
|
)
|
|
|
(74,411
|
)
|
|
|
$
|
(82,727
|
)
|
|
$
|
(64,100
|
)
|
Imputed
income tax provision (1)
|
|
|
—
|
|
|
|
—
|
|
Results
of operation for natural gas / oil producing activity
|
|
|
$
(82,
727)
|
|
|
$
|
(64,100
|
)
|
(1) Concentration
of customers
For
the year ended March 31, 2016, three customers, KROG Partners, Scissortail Energy and Ward Petroleum, individually accounted for
28%, 20% and 16% of the Company’s revenues, respectively. For the year ended March 31, 2015, four customers, Scissortail
Energy, KROG Partners, Rockwell Energy and Swift Energy, individually accounted for 33%, 14%, 11% and 11% of the Company’s
revenues, respectively. Except for the aforementioned customers, there was no other single customer who accounted for more than
10% of the Company’s revenues for the year ended March 31, 2016 and 2015.
(2) The
imputed income tax provision is hypothetical (at the statutory rate) and determined without regard to the Company's deduction
for general and administrative expenses, interest costs and other income tax credits and deductions, nor whether the hypothetical
tax provision will be payable.
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Natural
Gas and Oil Reserve Quantities
The
following schedule contains estimates of proved natural gas and oil reserves attributable to the Company. Proved reserves are
estimated quantities of natural gas and oil that geological and engineering data demonstrate with reasonable certainty to be recoverable
in future years from known reservoirs under existing economic and operating conditions. Proved developed reserves are those which
are expected to be recovered through existing wells with existing equipment and operating methods. Reserves are stated in thousand
cubic feet (mcf) of natural gas and barrels (bbl) of oil. Geological and engineering estimates of proved natural gas and oil reserves
at one point in time are highly interpretive, inherently imprecise and subject to ongoing revisions that may be substantial in
amount. Although every reasonable effort is made to ensure that the reserve estimates are accurate, due to their nature reserve
estimates are generally less precise than other estimates presented in connection with financial statement disclosures.
|
|
Oil
- bbls
|
Proved
reserves:
|
|
|
|
|
Balance
as of March 31, 2014
|
|
|
6,883
|
|
Production
|
|
|
(567
|
)
|
Purchase
of reserves-in-place
|
|
|
3,414
|
|
Technical
Revision
|
|
|
338
|
|
Economic
Revision
|
|
|
(80
|
)
|
Balance
as of March 31, 2015
|
|
|
9,988
|
|
Production
|
|
|
(1,136
|
)
|
Purchase
of reserves-in-place
|
|
|
—
|
|
Technical
Revisions
|
|
|
(1,039
|
)
|
Economic
Revision
|
|
|
(3,616
|
)
|
Balance
as of March 31, 2016
|
|
|
5,275
|
|
|
|
Gas
- mcf
|
Proved
reserves:
|
|
|
|
|
Balance
as of March 31, 2014
|
|
|
133,136
|
|
Production
|
|
|
(9,470
|
)
|
Purchase
of reserves-in-place
|
|
|
8,071
|
|
Technical
Revision
|
|
|
17,957
|
|
Economic
Revision
|
|
|
—
|
|
Balance
as of March 31, 2015
|
|
|
149,694
|
|
Production
|
|
|
(15,744
|
)
|
Purchase
of reserves-in-place
|
|
|
—
|
|
Technical
Revisions
|
|
|
4,270
|
|
Economic
Revision
|
|
|
(29,387
|
)
|
Balance
as of March 31, 2016
|
|
|
108,833
|
|
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
Standardized
Measure of Discounted Future Net Cash Flows
The
following schedule presents the standardized measure of estimated discounted future net cash flows from the Company's proved reserves
for the fiscal years ended March 31, 2016 and 2015. Estimated future cash flows are based on independent reserve data. Because
the standardized measure of future net cash flows was prepared using the prevailing economic conditions existing at March 31,
2016 and 2015, it should be emphasized that such conditions continually change. Accordingly, such information should not serve
as a basis in making any judgment on the potential value of the Company's recoverable reserves or in estimating future results
of operations.
|
|
March
31,
2016
|
|
March
31,
2015
|
Future
production revenue
|
|
$
|
428,105
|
|
|
$
|
1,317,165
|
|
Future
production costs
|
|
|
(317,887
|
)
|
|
|
(675,670
|
)
|
Future
development costs
|
|
|
—
|
|
|
|
—
|
|
Future
cash flows before income taxes
|
|
|
110,218
|
|
|
|
641,495
|
|
Future
income tax
|
|
|
—
|
|
|
|
—
|
|
Future
net cash flows
|
|
|
110,218
|
|
|
|
641,495
|
|
Effect
of discounting future annual cash flows at 10%
|
|
|
(35,402
|
|
|
|
(253,043
|
)
|
Standard
measure of discounted net cash flows
|
|
$
|
74,816
|
|
|
$
|
388,452
|
|
(1) The
weighted average oil wellhead price used in computing the Company's reserves were $42.10 per bbl and $80.60 per bbl
at
March 31, 2016 and 2015, respectively. The weighted average gas wellhead price used in computing the Company's reserves were
$1.824 and $3.34/mmbtu at March 31, 2016 and 2015, respectively. The oil and gas pricing were calculated using the arithmetic
average of the price on the first day of each month that was received for each property during the previous fiscal
year. These prices were held constant throughout the economic life of the properties. Previous year run
checks were used to determine the actual prices received.
The
following schedule contains a comparison of the standardized measure of discounted future net cash flows to the net carrying value
of proved natural gas and oil properties at March 31, 2016 and 2015:
|
|
March
31,
2016
|
|
March
31,
2015
|
Standardized
measure of discount future net cash flows
|
|
$
|
74,816
|
|
|
$
|
388,452
|
|
Proved
natural oil and gas property, net of accumulated
depreciation,
depletion, and amortization, including
impairment
|
|
|
74,816
|
|
|
|
239,283
|
|
Standardized
measure of discount future net cash flows in excess of net carrying value of proved natural oil and gas properties
|
|
$
|
—
|
|
|
$
|
149,169
|
|
GROOVE
BOTANICAL, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED MARCH 31, 2016 AND 2015
NOTE
16: SUBSEQUENT EVENTS
The
Company has reviewed the subsequent event through the date of this report. Below are our subsequent events:
On
January 29, 2018 the Company executed a Promissory Note between the Company and Carebourn Capital, LLC in the amount of $230,000.
On
March 21, 2018 the Board of Directors and a majority of the Company's shareholders approved an amendment to our Articles of Incorporation
to change the Company's name to Groove Botanicals, Inc. We filed an amendment to our Articles of Incorporation with the State
of Nevada on May 18, 2018. Our Company’s new name reflects our new corporate direction as a consumer health products company
dedicated to improving people’s health and well-being. We will assemble a portfolio of assets via royalty agreements, equity
investments, and licensing agreements, as well as develop our own proprietary CB3 skin care products. Our products will contain
premium hemp extracts with a broad range of cannabinoids, including cannabidiol (CBD). CBD is a cannabinoid compound naturally
derived from the hemp plant. It is not a drug and has no intoxicating effects, but has a long history of natural uses. Recent
breakthroughs in research have shown the powerful health benefits of CBD on the body. CBD is also rich in vitamins A, B, D, and
E, antioxidants, and fatty acids, all of which dramatically improve skin health. When applied topically to the skin, CBD has been
shown to reduce inflammation, retain skin moisture levels, reduce cellular damage, inhibit oil production leading to breakouts,
and protect skin from free radicals that damage collagen and elastin.