美國

證券交易委員會

華盛頓特區 20549

 

表單 10-K 

(標記一個)

 

根據1934年證券交易法第13或15(d)條的年度報告

 

 

截至財年的 2024年6月30日

 

 

根據《1934年證券交易法》第13或15(d)條的過渡報告

 

 

過渡期間從 ___________ 到 ____________

 

 

委員會檔案編號 001-40535

 

UPEXI公司

(註冊人名稱如章程中所列)

 

內華達

 

83-3378978

(州或其他管轄區的

公司註冊或組織)

 

(美國國稅局僱主

識別號)

 

3030北洛點子驅動

坦帕, 佛羅里達

 

33607

(主要執行辦公室地址)

 

(Zip Code)

 

 

 

註冊人的電話號碼,包括區號: (701) 353-5425

 

根據法案第12(b)節註冊的證券:

 

每個類別的標題

交易標的

註冊的每個交易所的名稱

普通股,面值 $0.001

UPXI

納斯達克 股票市場有限責任公司

 

根據該法案第12(g)條註冊的證券:無

 

如果註冊人是《證券法》第405條定義的知名成熟發行人,請用勾號表示。是 ☐   ☒ 

 

請勾選如果註冊人不需要根據法律第13條或第15(d)條提交報告 是 ☐      ☒ 

 

請勾選註冊人是否:(1) 在過去的12個月內(或註冊人被要求提交此類報告的較短期內)已提交《1934年證券交易法》第13條或第15(d)條所需的所有報告,和 (2) 在過去90天內是否一直受到此類申報要求的約束。 ☒    無 ☐

 

請勾選註冊人是否在過去12個月內(或註冊人被要求提交此類文件的較短期間)按照規則405提交了所有需要電子提交的互動數據文件(第232.405條)。是 ☐    ☒ 

 

請用勾號表示註冊人是否爲大型加速認可的申報人、加速認可的申報人、非加速認可的申報人、較小的報告公司或新興成長公司。請參閱《交易所法》第120億.2條中對「大型加速認可的申報人」、「加速認可的申報人」、「較小的報告公司」和「新興成長公司」的定義。

 

大型加速報告人

加速報告人

非加速報告人

小型報告公司

 

 

新興成長公司

 

如果是新興成長型企業,請勾選複選標記,表明註冊者已選擇不使用延長過渡期來符合根據證券交易法第13(a)條規定提供的任何新財務會計準則。

 

請打勾表明註冊人是否爲殼公司(根據證券交易法規則12b-2定義)。 是     ☒ 不是

 

截至2023年12月31日(註冊人在最近完成的第二個財政季度的最後一個工作日),非關聯方持有的註冊人普通股的總市值約爲$17,409,735,基於該股票在納斯達克資本市場的收盤售價。註冊人沒有無投票權的普通股。

 

截至2024年12月16日,登記人持有 1,040,924 的普通股,每股面值0.001美元。

 

通過引用併入的文件

 

無。

 

 

 

 

 Upexi公司

10-K 表格

截至2024年6月30日的財政年度

 

目錄

 

第一部分

 

 

 

 

 

 

 

 

 

項目1.

業務

 

4

 

項目1A。

Risk Factors

 

10

 

項目10億.

未解決的員工評論

 

20

 

項目2.

屬性

 

20

 

項目3。

法律訴訟

 

21

 

項目4。

礦業安全披露

 

21

 

 

 

 

 

 

第二部分

 

 

 

 

 

 

 

 

 

第五項。

註冊人普通股市場、相關股東事項和發行人購買股票證券

 

21

 

第六項。

[保留]

 

23

 

第七項。

管理層對控件和經營結果的討論與分析

 

23

 

項目7A.

關於市場風險的定量和定性披露

 

31

 

項目8。

合併基本報表和補充數據

 

32

 

項目9。

與會計師在會計及基本報表披露方面的變更和分歧

 

33

 

項目9A.

控制和程序

 

33

 

項目90億。

其他信息

 

35

 

項目9C。

關於禁止檢查的外國司法管轄區的披露

 

35

 

 

 

 

 

 

第三部分

 

 

 

 

 

 

 

 

 

第10項。

董事、執行官及公司治理

 

36

 

項目11。

高管薪酬

 

39

 

項目12。

特定利益所有者和管理層董事持股情況及相關股東事項

 

42

 

項目13。

特定關係和交易,以及董事的獨立性

 

44

 

項目14。

首席會計師費用和服務

 

44

 

 

 

 

 

 

第四部分

 

 

 

 

 

 

 

 

 

項目15。

附錄和財務報表附表

 

45

 

第16項。

10-K表摘要

 

46

 

 

 
2

目錄

 

關於前瞻性聲明的警示聲明

 

本年度10-K報告包含根據1933年證券法(「證券法」)第27A條和1934年證券交易法(「交易所法」)第21E條的定義的明示和暗示的前瞻性聲明,這些聲明涉及重大的風險和不確定性。除了歷史事實的陳述,所有在本年度10-K報告中包含的聲明,包括關於我們未來經營成果和財務狀況、我們的業務策略和計劃以及我們未來運營目標的聲明,都是前瞻性聲明。使用「相信」、「可能」、「將」、「潛在」、「估計」、「繼續」、「預期」、「計劃」、「打算」、「能夠」、「願意」、「期望」或其他類似含義的詞語或表達,以及其否定形式,旨在表明未來事件或結果的不確定性。

 

這些聲明僅僅是預測,並涉及已知和未知的風險、不確定性及其他因素,包括「風險因素」一節中的風險,這些因素可能導致我們或我們行業的實際結果、活動水平、表現或成就與這些前瞻性聲明所表達或暗示的任何未來結果、活動水平、表現或成就有實質性差異。

 

儘管我們相信,前瞻性陳述中反映的預期是合理的,但我們無法保證未來的結果、活動水平、表現或成就。除非適用法律要求,包括美國證券法,否則我們不打算更新任何前瞻性陳述,以使這些陳述與實際結果相符。

 

 
3

目錄

 

第一部分

 

第1項. 業務

 

概述

 

在本年度報告中,除非另有說明,"我們"、"我們公司"、"我們的"、"Upexi"和"公司"指的是成立於2018年的內華達州公司Upexi, Inc.該公司擁有11個活躍的子公司,包括:

  

 

HAVZ, LLC,商業名稱爲Steam Wholesale,位於加利福尼亞的有限責任公司

 

☐ 

Gummy Labs, LLC,位於德拉瓦的有限責任公司

 

MW Products, Inc.,位於內華達的公司

 

Upexi Holding, LLC,位於德拉瓦的有限責任公司

 

 

o

Upexi寵物產品公司,有限責任公司,特拉華州

 

Upexi企業公司,有限責任公司,特拉華州

 

 

o

Upexi分銷公司,有限責任公司,特拉華州

 

 

o

Upexi分銷管理公司,有限責任公司,特拉華州

 

 

o

Upexi物業與資產公司,有限責任公司,特拉華州

 

 

 

Upexi 17129佛羅里達州公司,有限責任公司,特拉華州

 

Cygnet Online, LLC(「Cygnet」),一家特拉華州有限責任公司(截至2023年9月1日100%擁有)

 

以下子公司在截至2024年6月30日和2023年6月30日的年度內沒有任何活動:

 

 

Upexi CP, LLC,一家特拉華州有限責任公司

 

☐ 

Upexi CP / Canada Inc.,一家加拿大公司

 

Prax Products, LLC,一家佛羅里達州有限責任公司

 

Upexi Development and Marketing, LLC,一家特拉華州有限責任公司

 

Trunano Labs, Inc.是一家內華達州公司

 

在截至2024年6月30日和2023年6月30日的年度期間,以下子公司被剝離:

 

 

VitaMedica公司,內華達州公司

 

☐ 

E-Core科技公司,佛羅里達州公司

 

Infusionz有限責任公司,科羅拉多州有限責任公司

 

Interactive Offers有限責任公司,特拉華州有限責任公司

 

此外,公司擁有六家全資子公司,在截至2024年6月30日和2023年6月30日的年度內沒有任何活動。所有實體在2024年6月30日已被解散或取消。

 

 

·

Steam Distribution, LLC,是一家位於加利福尼亞的有限責任公司

 

·

One Hit Wonder, Inc.,是一家加利福尼亞州的公司

 

·

One Hit Wonder Holdings, LLC,是一家位於加利福尼亞的有限責任公司

 

·

Vape Estate, Inc.,是一家內華達州的公司

 

·

SWCH, LLC,是一家位於特拉華州的有限責任公司

 

·

Cresco Management, LLC,是一家位於加利福尼亞的有限責任公司

 

 
4

目錄

 

新興增長公司狀態

 

我們是根據2012年的《創業公司啓動法案》(JOBS Act)註冊的新興成長公司。我們將繼續被視爲新興成長公司,直到以下最早的時間:

 

 

1.

我們的財政年度最後一天,總年毛收入超過1,235,000,000美元(此金額每5年由委員會根據勞動統計局發佈的所有城市消費指數的變動進行通貨膨脹調整);

 

 

 

 

2.

我們的財政年度最後一天,自首次出售我們的普通股證券依據有效的首次公開募股註冊聲明以來的第五個週年紀念日;

 

 

 

 

3.

公司在前3年內發行超過1,000,000,000美元的不可轉換債務的日期;或

 

 

 

 

4.

公司符合《聯邦法規》第46章第2401.2億.2(2)節定義的『大型加速報告人』的日期,或任何繼承者。

 

作爲一家新興成長公司,我們免於遵守2002年薩班斯-豪利法案第404(b)條款。第404(a)條款要求發行人在其年度報告中發佈有關內部控制結構和財務報告程序的範圍和適 adequacy. 該聲明還應評估這些內部控制和程序的有效性。第404(b)條款要求註冊會計師事務所在同一報告中,對內部控制結構和財務報告程序的評估及其有效性進行確認和報告。

 

作爲一家新興成長型公司,我們也免於1934年證券交易法第14A和b條的規定,該規定要求股東批准高管薪酬和黃金降落傘。這些豁免也適用於我們,因爲我們是一家符合非加速報告公司的小型報告公司。

 

業務描述

 

我們公司

 

Upexi是一家專注於消費產品開發、製造和分銷的品牌所有者。我們通過直銷網絡、批發合作伙伴關係和像亞馬遜這樣的主要第三方平台來接觸消費者。

 

品牌

upxi_10kimg8.jpg

 

LuckyTail,您在家護理與創新的結合。我們將寵物主人與所需產品連接起來,以簡化和改善他們心愛寵物的居家健康和美容護理,幫助寵物父母在自己舒適的空間中爲他們珍貴的毛茸茸的夥伴提供應有的關愛。

 

 
5

目錄

 

LuckyTail的產品包括其旗艦指甲磨砂器和健康的全天然寵物補充劑

 

upxi_10kimg9.jpg

 

在PRAX,我們通過創新的能源解決方案,爲現代奮鬥者提供動力,幫助他們實現最佳自我。我們的使命是通過對咖啡因的愛文思控股替代品——帕拉腺苷,爲你的奮鬥提供壓力位,助力你的雄心。更好地提神,更聰明地表現,提供不同的能量。我們將在2024年10月推出這個新品牌,並將推出多款創新產品。

 

upxi_10kimg10.jpg

 

在治癒蘑菇公司,我們利用了大自然最強大超級食品的非凡好處:功能性蘑菇。我們的一系列優質蘑菇提取物經過精心製作,以提升整體健康,提供廣泛的健康益處,並以整體的方法來關注日常健康。從增強免疫系統,到提升認知,再到抵禦日常壓力的挑戰,我們的產品旨在爲每一份提供全身的健康和便利。

 

upxi_10kimg11.jpg

 

在Moonwlkr,我們創造的類大麻體驗讓您超越平凡。通過結合獲獎的天然風味和獨特的調配,我們邀請您感受未知的刺激、無重放鬆的寧靜,或新冒險的期待。

 

upxi_10kimg12.jpg

 

在Gumi Labs,我們製造支持健康和保健產品的糖果及其他產品,包括使用大麻成分製造的產品。我們的製造設施已遷至佛羅里達州,並於2024年8月達到滿負荷產能。

 

 
6

目錄

 

 

upxi_10kimg13.jpg

 

在Upexi Distribution,我們管理公司的倉儲和物流需求,爲我們的品牌和製造業-半導體提供存儲、整合、組裝、亞馬遜準備、分銷和履行服務。   

 

我們的歷史

 

該公司在內華達州運營製造業-半導體和/或分銷中心,支持健康和保健產品,包括那些使用大麻成分製造的產品以及我們的整體分銷業務。

 

2020年7月 - 公司收購了Infusionz LLC。Infusionz是一家在產品製造和分銷方面類似的業務,並擁有我們認爲可以通過合併擴大的一些產品品牌。

 

2021年6月 - Upexi Inc. 成爲納斯達克交易所上市公司。

 

2021年8月 - 公司收購了VitaMedica公司,這是一家位於加利福尼亞州的公司(VitaMedica)。VitaMedica是一家領先的在線銷售手術、恢復、皮膚、美容、健康和 wellness 補充品的公司。

 

2021年10月 - 公司購買了位於特拉華州的有限責任公司Interactive Offers。Interactive通過其SaaS-雲計算平台提供程序化廣告,可以在任何合作伙伴的網站上自動進行程序化廣告投放,操作簡單,使用特斯拉-儀表。

 

2022年4月 - 公司購買了Cygnet Online, LLC(德拉瓦州有限責任公司)55%的股份(簡稱「Cygnet」)。Cygnet運營一個倉庫和配送中心,負責通過亞馬遜和其他在線轉售商管理日常操作的產品清算。

 

2022年8月 – 公司收購了LuckyTail品牌的資產。這次收購使公司在寵物護理行業獲得了立足點,並在亞馬遜及其電子商務平台上建立了強大的市場影響力,提供國內外的營養和美容產品。

 

2022年10月 - 公司購買了E-Core科技公司,簡稱新英格蘭科技公司(「E-Core」),是一家佛羅里達州的公司。E-Core將非自有品牌的產品分銷給全國零售分銷商,並在玩具行業擁有品牌產品,這些產品通過在線銷售渠道直接銷售給消費者,並出售給全國零售分銷商。

 

2022年10月 - 公司出售了Infusionz品牌的所有權利以及某些自有品牌業務的製造權。Infusionz最初是由公司在2020年7月購買的。

 

2023年7月 - 公司通知買方Infusionz品牌和製造業-半導體的違約,並通知買方所有對買方的義務和承諾已終止。公司重新開始爲公司擁有的品牌製造,以確保產品的供應鏈沒有中斷。

 

2023年8月 - 公司購買了Cygnet的剩餘股份。

 

2023年8月 – 公司出售其全資子公司Interactive Offers, LLC的所有已發行和流通的股份(100%)。

 

2024年5月 - 公司出售了其全資子公司VitaMedica(內華達州公司)的股權。

 

2024年6月 - 公司出售了其全資子公司E-Core科技公司(以新英格蘭科技公司名義經營)的股權,該公司是一家佛羅里達州的公司。

 

 
7

目錄

 

法規

 

在美國,由Upexi生產的大麻產品受到美國食品藥品監督管理局、聯邦貿易委員會、美國農業部(「USDA」)以及各州內各州機構的監管。首先,Upexi生產和分銷的大麻產品必須符合2018年農業改善法案(「農業法案」)的要求。根據農業法案,所有大麻產品必須含有不超過0.3%的9-四氫大麻酚(「9-delta」),以乾重爲基礎。爲了確保符合這一規定,Upexi要求其生產和分銷的所有大麻產品中,所有四氫大麻酚的含量不得超過0.3%,而不僅僅是9-delta。農業法案還要求Upexi僅使用根據州法律或USDA頒發的法規獲得合法許可的大麻[製造商/生產者]。因此,公司根據農業法案處理、開發、製造和銷售其產品。Upexi Inc.生產和分銷的CBD產品也必須符合聯邦食品、藥品和化妝品法(「FDCA」)及聯邦食品藥品監督管理局(「FDA」)實施FDCA的相關法規。儘管FDCA和FDA並沒有關於大麻產品營銷的具體規定,但這些產品仍然受到FDCA和FDA根據產品是否作爲化妝品、膳食補充劑或食品進行銷售的一般摻假和標籤規定的約束。大麻產品中含有大麻素的合規性仍處於波動狀態。FDA發佈了一項名爲「FDA對大麻及大麻衍生產品(包括大麻二酚(CBD))的監管」的指南,根據該指南,FDA認爲CBD作爲食品或飲料中的成分,或作爲膳食成分或者膳食補充劑使用是被禁止的,這基於FDCA的幾項條款。在FDCA第201(ff)節中找到的「膳食補充劑」定義中,作爲新藥、抗生素或生物藥品授權進行研究的物品,其存在的臨床研究已被公開,排除在膳食補充劑的定義之外。FDCA第301(ll)節中的類似條款使得將任何被調查爲新藥的物質引入或交付到商業中屬於禁止行爲。對於CBD在非藥物外用產品的使用,並沒有類似的排除,只要這些產品符合適用法律。FDA成立了一個特別工作組,以進一步規管CBD和其他大麻衍生產品,目前正在評估適用的科學和監管CBD及其他大麻衍生成分的途徑。此外,各州也已頒佈與CBD和其他大麻產品的處理、製造、標籤和銷售有關的特定州法律。遵守州特定的法律法規可能會影響我們在那些特定州的業務。需要注意的是,FDA尚未對其他大麻素的監管狀態(例如CBDA、CBDG和CBDN)採取任何具體立場。最後,聯邦貿易委員會是負責確保所有大麻產品的市場宣傳聲明真實且不具誤導性的機構。

 

我們的產品

 

Upexi是一家專注於消費產品開發、製造和分銷的品牌所有者。我們通過直銷網絡、批發合作伙伴關係和像亞馬遜這樣的主要第三方平台來接觸消費者。

 

電子商務產品的市場、客戶和分銷方式是廣泛而多樣的。雖然亞馬遜仍然是最大的電子商務渠道,但其他一些平台如沃爾瑪、eBay和Etsy正在佔據市場的一大部分。對於賣家來說,更多的機會也在湧現。能夠在多個市場中導航是我們成功的關鍵,幫助我們觸及不同的人群和具有特定購買行爲的消費者。

 

我們的目標客戶首先是通過互聯網銷售的最終消費,然而,我們在直接面向消費的零售店、合作社、加盟銷售和總代理方面看到增長機會。在我們繼續發展業務時,這些市場可能會發生變化,重新調整優先級或根據管理層對消費和監管發展的反應而被淘汰。

 

 
8

目錄

 

我們的競爭優勢

 

我們將成功歸因於我們的消費產品,通過控制從製造業-半導體到訂單履行的每個階段。

 

作爲我們主要產品的製造商,我們能夠控制成本並提高每個環節的盈利能力,從新產品的開發開始。我們的產品在製造中優先考慮,使我們擁有更高的存貨週轉率,並加快新產品上市的時間表。此外,我們能夠根據市場需求調整生產計劃,以確保保持優化的庫存水平。

 

我們的主要銷售渠道是我們的電子商務網站,我們的營銷團隊由一位在線直銷消費領域的專家領導,她自品牌創立以來一直在品牌工作。我們能夠直接進行產品製造,並通過特別促銷和產品變體來增加銷售,幾乎沒有延遲地將產品推向市場。

 

我們的直接面向消費的策略降低了整體供應成本,因爲我們沒有零售店或維護小型零售操作的分銷網絡。

 

我們的執行團隊具有物流背景,首席執行官艾倫·馬歇爾是XPO物流(前稱Segmentz, Inc.)的創始人。隨着運費上漲影響到在線零售商,我們的優勢在於理解這一點並尋找降低成本和開支的方法,從而提高所有產品的利潤率。

 

我們的增長策略

 

我們的增長將專注於通過有機增長和優化供應鏈來擴展我們的品牌組合。

 

直銷消費擴展。我們的直銷消費業務預計將在未來幾年內成爲我們的增長動力,推出更多品牌和產品。

 

人才招聘。 我們招聘流程的重要部分不僅是評估品牌/產品的提供,還要了解負責其成功的團隊。在招聘市場競爭激烈的情況下,這已被證明是一種戰略性的方法來吸引人才。我們不僅獲得了一個優秀的品牌,還希望保留那些通常是該品牌核心的人員,給予他們資源,甚至利用他們進行我們內部推出或收購的其他品牌。我們堅信,持續的成功依賴於各個行業不斷擴展的專業團隊。

 

 競爭

 

我們的產品競爭非常激烈,我們能夠在行業板塊內開闢一些細分市場,而能夠像我們這樣控制製造到分銷的競爭對手寥寥無幾。我們的目標是通過產品交付和新產品的介紹,與消費者直接製造和交付來進行競爭,從而在競爭對手中獲得優勢。我們將專注於盈利能力,並高效增長,而無需額外的資本。

 

政府監管

 

我們受到影響我們運營的多項法律法規的約束。這些法律法規影響公司的活動,包括但不限於美國的工業大麻業務、美國的消費品和營養補充品市場、消費保護、勞動、知識產權的擁有與侵權、進出口要求、聯邦和州的醫療保健、環保母基和安全。我們業務目標的成功執行將取決於我們對所有適用法律法規的合規以及獲得所有必要的監管批准、許可和註冊,可能會很繁瑣且費用較高。由於適用法律法規的變化以及公司業務的擴展,未來可能產生的任何費用可能會使我們的產品對客戶的吸引力下降,延遲新產品的推出,並要求公司實施旨在確保遵守適用法律法規的政策和程序。

 

 
9

目錄

 

我們在高度監管和快速發展的市場中開展業務。我們受多項聯邦和州法律法規的約束,這些法律法規影響食品、飲料、膳食補充劑和個護用品/化妝品的製造、包裝、標籤和銷售,以及在這些產品中使用大麻和大麻衍生成分(如CBD)。FDA根據FDCA及其制定的相關法規,特別是有關化妝品、食品和膳食補充劑的摻假和標籤的規定,監管FDA管控下的產品中的大麻和大麻衍生成分。FDA已就此主題發佈指導,並向公司發出了關於產品聲稱和在各種產品中使用此類成分的信函。FDA還成立了一個工作組,以評估進一步監管大麻和大麻衍生成分的途徑。在不同時間,關於大麻和大麻衍生成分監管的法案曾在美國參議院和衆議院提出,並預計未來還會有更多提案立法,以明確大麻一般和CBD的一般監管地位。國會批准並由總統簽署的未來立法,或FDA制定的規則,可能會對公司的未來產品銷售產生積極或消極的影響。

 

我們目前不受任何外國監管,因爲我們目前不向美國以外地區分銷或出口任何產品,包括大麻或CBD相關產品。此外,我們也不知道在向美國的一位最終用戶客戶銷售我們的調味產品時,是否需要遵守任何外國法規,這位客戶將這些產品分發到在歐洲的運營。遵守任何歐洲法規的責任應由該客戶承擔。

 

此外,許多州已經通過了有關大麻種植的立法形式,以及對大麻及含有大麻或大麻衍生成分的產品的進一步加工和銷售。那些尚未制定法律或發佈有關大麻及大麻衍生成分的法規的州,可能會在不久的將來這樣做。除非國會特別頒佈法律以優先於州對大麻產品的監管,否則我們將繼續受到聯邦法律以及各種州法律的約束。目前,Upexi僅在允許銷售大麻產品的州分銷這些產品。州法律和法規的變動可能會再次正面或負面影響我們在這些州銷售產品的能力。

 

員工

 

該公司在佛羅里達州坦帕的總部、佛羅里達州奧德薩的製造業-半導體設施、坦帕的分銷倉庫或個人家庭辦公室中,共有64名全職員工。

 

更多信息獲取途徑

 

建議您與我們不時向SEC提交的其他報告和文件一起閱讀本表格10-K。您可以直接從我們或在華盛頓特區N.E. F街100號的SEC公共參考室獲取這些報告的副本,郵政編碼20549,您也可以撥打1-800-SEC-0330致電SEC獲取有關如何訪問參考室的信息。此外,SEC在其網站http://www.sec.gov上爲電子申報者提供信息。

 

項目1A. 風險因素

 

投資我們的普通股具有高度風險。在做出投資決策之前,您應該仔細考慮下面描述的風險、不確定性和其他因素,以及本10-K表格中列出的其他信息。這些風險、不確定性和其他因素都可能對我們的業務、財務狀況、運營結果、現金流或前景產生重大不利影響。在這種情況下,我們的普通股市場價格可能會下跌,您可能會失去對我們普通股的全部或部分投資。另請參見「關於前瞻性聲明的警示聲明」。

 

 
10

目錄

 

與我們公司相關的風險

 

我們有限的運營歷史使潛在投資者難以評估我們的業務前景和管理。

 

公司於2018年9月5日成立,並在此之後才開始運營。因此,我們的運營歷史有限,無法對我們的業務和前景進行全面評估。未來期間的運營結果面臨諸多不確定性,我們無法保證公司將來會實現或維持盈利。

 

公司的前景必須考慮到處於早期發展階段的公司所面臨的風險,特別是處於新興和快速發展的市場中的公司。未來的經營結果將依賴於許多因素,包括我們在吸引和留住積極進取且合格的人才方面的成功,我們建立短期信貸額度或從其他來源(如此次公開發行)獲得融資的能力,我們開發和營銷新產品的能力,我們控制成本的能力,以及整體經濟環境。我們無法保證公司能夠成功應對上述任何風險。我們不能保證我們的努力會成功,或者最終能夠實現盈利。

 

如果我們無法保護我們的知識產權,我們的競爭地位可能會受到損害。

 

我們的商業成功在一定程度上將取決於我們獲取和維持適當的知識產權保護的能力,無論是在美國還是在其他國家,這對我們的專有配方和產品至關重要。我們成功實施業務計劃的能力依賴於我們建立和維持品牌認可度的能力,這需要通過商標、服務標誌、商品外觀及其他知識產權。我們可能依賴於商業祕密、商標、專利和版權法,以及與員工和第三方的保密協議等,這些保護措施往往是有限的。我們已經採取的措施和將要採取的措施,可能不足以阻止我們專有信息的盜用或知識產權的侵權。如果我們保護知識產權的努力失敗或不足,或者任何第三方盜用或侵犯我們的知識產權,品牌的價值可能會受到損害,這可能對公司的業務產生重大不利影響,並阻止我們的品牌在市場上獲得或維持接受度。保護我們商標和其他知識產權不被未經授權使用可能是昂貴的、困難的,在某些情況下甚至是不可能的。在某些情況下,可能很難或不可能檢測到第三方對我們知識產權的侵權或盜用,並證明此類侵權可能更加困難。

 

我們可能無法有效管理增長。

 

隨着我們業務的不斷增長和產品的開發,我們預計將需要額外的研究、開發、管理、運營、銷售、市場營銷、財務、會計、法律和其他資源。公司預計其增長將對管理、運營和財務資源造成重大壓力。公司無法保證能夠有效管理其運營的擴展,或其設施、系統、程序或控件能夠滿足其運營的需要。公司未能有效管理未來的增長將對其業務、財務狀況和運營結果產生重大不利影響。

 

我們的管理可能無法有效或及時地控制成本。

 

公司的管理層已努力合理評估、預測和控制成本和費用。然而,公司的經營歷史很短,無法爲這些努力提供充分依據。實施我們的業務計劃可能需要比管理層預期更多的員工、資本設備、供應品或其他支出項目。同樣,員工和顧問的薪酬成本或其他經營成本可能會高於管理層的估計,這可能導致持續的虧損。

 

 
11

目錄

 

我們預計我們的季度財務業績會有所波動。

 

我們預計我們的淨銷售額和運營結果會因多種因素而在季度間顯著變化,包括以下方面的變化:

 

 

·

我們產品的需求;

 

·

我們獲得和留住現有客戶或鼓勵重複購買的能力;

 

·

我們管理產品庫存的能力;

 

·

國內和國外市場的一般經濟狀況;

 

·

廣告和其他營銷成本;以及

 

·

創建和擴展產品線的成本。

 

由於這些和其他因素的變化,我們在未來季度的經營業績可能低於股東的預期。

 

我們必須遵守美國聯邦證券法的報告要求,這可能會很昂貴。

 

我們受《交易所法案》和其他聯邦證券法的信息披露和報告要求的約束,包括遵守豪利法案。準備和提交年度和季度報告、委託書聲明以及向SEC提供其他信息和向股東提供經過審計的合併基本報表的成本將導致我們的費用高於如果我們保持私有公司時的費用。此外,開發和實施聯邦證券法要求的公司治理要求、內部控制和報告程序對我們來說可能是耗時、困難和昂貴的。這可能會使管理層的注意力從其他業務問題上轉移,從而對我們的業務、財務狀況和運營結果產生重大不利影響。我們可能需要僱用額外的財務報告、內部控制和其他金融人員,以便開發和實施適當的內部控制和報告程序。

 

網絡安全概念對我們IT系統的漏洞可能會削弱我們開展業務運營和向客戶提供產品和服務的能力,延遲我們確認營業收入的能力,影響我們軟件產品的完整性,導致重大數據損失和知識產權被盜,損害我們的聲譽,使我們面臨對第三方的責任,並要求我們承擔額外的費用以維護我們網絡和數據的安全。

 

我們日益依賴於我們的信息技術系統來進行幾乎所有的業務事件,涵蓋從內部事件、產品開發活動到我們的市場營銷、銷售努力以及與客戶和業務夥伴的通信。計算機程序員可能會試圖侵入我們的網絡安防,或是我們網站的安防,盜取我們的專有信息或造成我們服務的中斷。由於這些計算機程序員用來訪問或破壞網絡的技術頻繁變化,且可能在針對目標發起攻擊之前不會被識別,我們可能無法預見這些技術。此外,我們開發或從第三方採購的複雜硬件和操作系統軟件及應用程序可能存在設計或製造缺陷,包括「錯誤」以及其他可能意外干擾系統操作的問題。我們還將許多業務功能外包給第三方承包商,包括製造商和物流提供商,而我們的業務事件在一定程度上也依賴於承包商自身網絡安全措施的成功。同樣,我們依賴於分銷商、轉售商和系統集成商來銷售我們的產品,而我們的銷售事件在一定程度上也取決於他們網絡安全措施的可靠性。此外,我們依賴於員工妥善處理機密數據,並安全地部署我們的信息技術資源,以避免我們的網絡系統暴露於安全漏洞和數據丟失。因此,如果我們的網絡安全系統以及承包商的系統未能防止未授權訪問、高級網絡攻擊及員工與承包商的數據處理不當,我們的業務有效進行的能力可能會在多方面受到損害。

 

根據《薩班斯-豪利法案》第404節的要求,我們可能需要花費大量成本並佔用大量管理資源來評估我們對財務報告的內部控制,任何不合規或該評估帶來的不利結果可能對我們的股價產生不利影響。

 

作爲一家較小的報告公司,根據《交易法》第120億.2條的定義,我們將被要求根據2002年《薩班斯-奧克斯利法案》第404條(「第404條」)評估我們的財務報告內部控制,幷包含一份內部控制報告。該報告必須包括管理層對截至財務年度結束時我們財務報告內部控制有效性的評估。該報告還必須披露我們已識別的財務報告內部控制中的任何重大缺陷。不遵守此要求或此類評估的任何不利結果可能會導致投資者對我們的財務報告失去信心,並對我們股票證券的交易價格產生不利影響。

 

 
12

目錄

 

成本增加、供應中斷或原材料短缺可能會對我們的業務造成損害。

 

我們可能會面臨原材料成本的增加,或者供應的持續中斷或短缺。任何此類增加或供應中斷都可能對我們的業務、前景、財務狀況和經營結果產生重大負面影響。我們在業務中使用各種原材料,包括工業大麻、果膠、果膠和其他用於產品製造過程的原材料。這些原材料的價格根據市場情況和全球對這些材料的需求波動,並可能對我們的業務和經營結果產生不利影響。原材料價格的顯著上漲增加了我們的運營成本,如果我們無法通過提高產品價格來收回增加的成本,可能會降低我們的利潤率。

 

我們未能滿足納斯達克資本市場的持續上市要求可能導致我們的證券被退市。

 

如果我們未能滿足納斯達克的持續上市要求,例如公司治理、股東權益或最低收盤買盤價格要求,納斯達克可能會採取措施將我們的普通股退市。這種退市可能會對我們普通股的價格產生負面影響,並且會影響您在希望時出售或購買我們普通股的能力。在退市的情況下,我們可能會採取措施恢復與納斯達克上市要求的合規性,但我們不能保證我們所採取的任何此類行動將使我們的普通股再次上市,穩定市場價格或改善我們證券的流動性,防止我們的普通股價格低於納斯達克的最低買盤價格要求,或防止未來不符合納斯達克的上市要求。

 

We will incur increased costs and demands upon management as a result of complying with the laws and regulations affecting public companies, which could adversely affect our operating results.

 

As a public company, we will incur significant legal, accounting and other expenses that we did not incur as a private company, including costs associated with public company reporting and corporate governance requirements. These requirements include compliance with Section 404 and other provisions of the Sarbanes-Oxley Act, as well as rules implemented by the Securities and Exchange Commission, or SEC, and the NASDAQ. In addition, our management team will also have to adapt to the requirements of being a public company. We expect complying with these rules and regulations will substantially increase our legal and financial compliance costs and make some activities more time-consuming and costly.

 

The increased costs associated with operating as a public company will decrease our net income or increase our net loss and may require us to reduce costs in other areas of our business or increase the prices of our products. Additionally, if these requirements divert our management’s attention from other business concerns, they could have a material adverse effect on our business, financial condition and operating results.

 

As a public company, we also expect that it may be more difficult and more expensive for us to obtain director and officer liability insurance, and we may be required to accept reduced policy limits and coverage or incur substantially higher costs to obtain the same or similar coverage. As a result, it may be more difficult for us to attract and retain qualified individuals to serve on our board of directors or as our executive officers.

 

We are eligible to be treated as an “emerging growth company,” as defined in the JOBS Act, and a “smaller reporting company” within the meaning of the Securities Act, and we cannot be certain if the reduced disclosure requirements applicable to emerging growth companies or smaller reporting companies will make our Common Stock less attractive to investors.

 

We are an “emerging growth company,” as defined in the JOBS Act. For as long as we continue to be an emerging growth company, we may take advantage of exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies, including (1) not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, (2) reduced disclosure obligations regarding executive compensation in this annual report and our periodic reports and proxy statements and (3) exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. In addition, as an emerging growth company, we are only required to provide two years of audited consolidated financial statements and two years of selected financial data in this annual report. We could be an emerging growth company for up to five years, although circumstances could cause us to lose that status earlier, including if the market value of our Common Stock held by non-affiliates exceeds $700.0 million as of any December 31 before that time or if we have total annual gross revenue of $1.0 billion or more during any fiscal year before that time, after which, in each case, we would no longer be an emerging growth company as of the following December 31 or, if we issue more than $1.0 billion in non-convertible debt during any three-year period before that time, we would cease to be an emerging growth company immediately.

 

 
13

目錄

 

此外,我們是一家《證券法規S-K》第10(f)(1)項所定義的「較小報告公司」。較小報告公司可以利用某些減少披露義務的優勢,包括,僅提供兩年的審計合併基本報表。我們將保持較小報告公司的身份,直到財政年度的最後一天,屆時(1)非關聯方所持有的普通股市場價值超過25000萬美元,或者(2)我們在該財政年度的年收入超過10000萬美元,並且非關聯方所持有的普通股市場價值超過70000萬美元。在我們利用這些減少的披露義務的情況下,可能會使我們的合併基本報表與其他上市公司的比較變得困難或不可能。

 

在我們不再被視爲「新興增長公司」後,我們預計將增加額外的管理時間和成本,以符合適用於被視爲加速報告公司或大型加速報告公司的更嚴格報告要求,這包括遵循《薩班斯-奧克斯利法》第404條的核數師認證要求。我們無法預測或估算可能產生的額外成本的金額或這些成本的時間。

 

與我們的業務和行業有關的風險。

 

我們在一個高度競爭的環境中運營,如果無法與競爭對手競爭,我們的業務、財務控件、運營結果、現金流和前景可能會受到重大不利影響。

 

我們在一個競爭激烈的環境中運營。我們的競爭對手包括從事生產或分銷個人使用或消費的 hemp 產品的所有其他公司。我們的許多競爭對手擁有更大的資源,這可能使他們在 CBD 業務中比我們更有效地競爭。 我們的一些競爭對手擁有更長的運營歷史和更多的資本資源、設施以及產品線的多樣性,這可能使他們在這個市場中更有效地競爭。我們的競爭對手可能會將其資源用於開發和營銷會直接與我們的產品線競爭的產品。公司預計將面臨來自現有競爭對手和新市場進入者的額外競爭。如果在短期內有大量新進入者進入市場,公司可能會經歷市場份額的競爭加劇,同時由於新進入者增加生產,公司的產品可能會面臨價格下行壓力。這種競爭可能導致我們在產生收入和市場份額以及在市場中定位我們的產品方面遇到困難。如果我們無法成功與現有公司和新市場進入者競爭,我們缺乏競爭優勢將對我們的業務和財務狀況產生負面影響。

 

對我們產品或其他公司開發和分銷的類似產品的不利宣發或消費認知可能會對我們的聲譽產生重大不利影響,這可能導致銷售減少以及我們的業務、財務控件和運營結果的波動。

 

我們依賴於消費對我們產品的安全性和質量的看法,以及其他公司銷售和分銷的類似產品。消費者對基於大麻的產品的看法可能會受到負面宣發的顯著影響,比如已發佈的科學研究、國家媒體的關注或其他宣發,這可能將我們產品或其他類似產品的消費與不良影響相關聯,或質疑我們產品或類似產品的益處和/或有效性。新產品的初次接受度可能相對較高,導致該產品的銷售額很高,但隨着消費者偏好的變化,這種銷售水平可能不可持續。未來的科學研究或宣發可能對我們的行業或某些特定產品不利,並且可能與早期的有利研究或宣發不一致。不利的研究或宣發可能對我們產生銷售的能力產生重大不利影響。

 

 
14

目錄

 

我們未能適時和適當地應對消費者偏好和對新產品需求的變化,可能會對我們的客戶關係造成重大損害,並對我們的業務、財務控件和經營成果產生實質性的負面影響。

 

我們的業務受到不斷變化的消費趨勢和偏好的影響。我們未能準確預測或應對這些趨勢可能會對消費者對我們作爲最新產品來源的看法產生負面影響,從而損害我們的客戶關係,並導致我們失去市場份額。我們產品供應的成功取決於多個因素,包括我們的能力:

 

 

·

預判客戶需求;

 

·

創新並開發新產品;

 

·

及時成功推出新產品;

 

·

以有競爭力的價格向零售和在線競爭對手定價我們的產品;

 

·

按時並以足夠的數量交付我們的產品;並且

 

·

將我們的產品與競爭對手的產品進行差異化。

 

如果我們不及時推出新產品或進行增強以滿足客戶不斷變化的需求,我們的一些產品可能會變得過時,這可能會對我們的財務控件和運營結果產生重大不利影響。

 

未來的收購或戰略投資與合作伙伴關係可能難以識別並與我們的業務整合,可能會干擾我們的業務,並對我們的財務控件和運營結果產生不利影響。

 

我們可能會尋求收購或投資於我們認爲可以補充或擴展我們的產品供應,或者提供增長機會的業務和產品線。追求潛在收購可能會分散管理層的注意力,並導致我們在識別、調查和追求合適的收購時承擔各種費用,無論收購是否完成。未來的收購還可能導致稀釋股本證券的發行或債務的產生,這可能會對我們的財務狀況和經營成果產生不利影響。此外,如果收購的業務或產品線未能達到我們的預期,我們的業務、財務狀況和經營成果可能會受到不利影響。

 

未能成功將收購的業務及其產品和其他資產整合到我們的公司中,或者如果整合後未能進一步推動我們的業務策略,可能導致我們無法實現從該次收購中獲得任何利益。

 

我們預計通過收購相關業務,包括其他大麻股相關業務來實現增長。任何被收購業務、產品或其他資產的完成和整合到我們公司可能是複雜和耗時的,如果這些業務和資產未能成功整合,我們可能無法實現預期的收益、成本節省或增長機會。此外,即使這些收購和其他安排成功整合,也可能未能如預期那樣推動我們的業務策略,使我們的公司面臨更激烈的競爭或在我們的產品或地理市場上遇到其他挑戰,並使我們承擔與被收購的業務、科技或其他資產或安排相關的額外責任。

 

未能吸引和留住核心員工可能會損害我們的業務。

 

我們的成功還取決於我們吸引和留住大量高素質員工的能力。我們管理團隊或其他關鍵員工或顧問的一個或多個成員的流失可能會嚴重損害我們的業務、財務狀況、運營結果和前景。我們面臨來自其他公司、高校、公共和私營研究機構、政府實體和其他組織對人員和顧問的競爭。我們未能吸引和留住熟練的管理人員和員工可能會阻止或延遲我們追求某些機會。如果我們未能成功填補多個管理職位,未能完全整合我們管理團隊的新成員,失去關鍵人員的服務,或未能吸引更多的合格人員,那麼我們將更難實現我們的增長戰略和成功。

 

 
15

目錄

 

我們的供應來源有限,關鍵原材料的價格上漲或供應短缺可能會對我們的業務、財務控件和運營結果產生重大不利影響。

 

我們的產品由一些關鍵原材料組成。如果這些原材料的價格大幅上漲,這可能導致我們產品開發成本的顯著增加。如果未來原材料價格上漲,我們可能無法將這種價格上漲轉嫁給客戶。無法轉嫁給客戶的原材料價格顯著上漲,可能會對我們的業務、財務狀況和運營結果產生重大不利影響。

 

公司認爲,其持續成功將取決於原材料的可用性,這使公司能夠滿足其標籤聲明和質量控制標準。 我們的工業大麻供應面臨與農產品生產通常相關的相同風險,例如氣候條件、蟲害以及收割所需的人工或設備的可用性。 原材料供應的任何重大延遲或中斷都可能大幅增加這些材料的成本,可能需要產品重新配方、對新供應商的資格審核和重新包裝,並可能導致公司對某些產品的銷售大幅減少或終止,這些情況都可能對公司產生實質性不利影響。 因此,無法保證公司供應源的中斷不會對公司產生實質性不利影響。

 

與我們供應商的關鍵合同損失,重新談判此類協議時條件不利或其他這些第三方可能採取的行動都可能對我們的業務造成損害。

 

我們與工業大麻供應商的多數協議,包括我們的主要供應合同,都是短期的。這些協議的喪失,或在更不利的經濟或其他條款上重新談判這些協議,可能會限制我們採購原材料以生產我們的產品。這可能會對我們滿足消費者對我們產品的需求的能力產生負面影響。在這些協議到期或終止之後,我們的競爭對手可能會從現有供應商那裏獲取工業大麻,這將使公司在市場上處於競爭劣勢。

 

臨床研究的可用性有限。

 

儘管工業大麻植物在人類消費中有較長的歷史,但對某些創新產品成分或其濃縮組合在長期人類消費方面的經驗仍然有限。儘管公司對產品的配方和生產進行研究和/或測試,但關於攝入工業大麻基產品的安全性和益處的臨床數據仍然有限。任何因攝入工業大麻基產品而導致的疾病或負面副作用的情況都將對我們的業務和運營產生重大不利影響。

 

我們面臨着產品責任索賠和潛在的負面產品宣發的重大風險。

 

像其他零售商、分銷商或製造商一樣,我們面臨着固有的風險,可能會因我們的產品被指控導致損失或傷害而受到產品責任索賠、監管行動和訴訟的影響。如果我們沒有足夠的保險或合同賠償,產品責任索賠可能會對公司產生重大不利影響。目前公司並不是任何產品責任訴訟的被告;然而,其他製造和分銷大麻基產品的公司目前正或曾作爲被告出現在此類訴訟中。任何無保險索賠的成功主張或和解,或者大量有保險索賠,或超過公司保險覆蓋範圍的索賠可能會對公司產生重大不利影響。

 

 
16

目錄

 

我們可能無法吸引和留住獨立經銷商來銷售我們的產品。

 

作爲一家直銷公司,我們的營業收入部分依賴於獨立經銷商的數量和生產力。與大多數直銷公司一樣,我們的獨立經銷商在每年都經歷高流動率,他們可能隨時終止服務。一般來說,我們需要提高獨立經銷商的生產力和/或留住現有的獨立經銷商,並吸引更多的獨立經銷商,以維持和/或增加產品銷售。許多因素影響我們吸引和留住獨立經銷商的能力,包括以下幾個方面:

 

 

·

關於我們公司的宣傳、我們的產品、我們的分銷渠道以及我們的競爭對手;

 

·

公衆對我們產品價值和效果的看法;

 

·

我們獨立分銷商的持續動機;

 

·

政府法規;

 

·

總體經濟狀況;

 

·

我們對獨立分銷商的補償安排、培訓和壓力位;以及

 

·

市場中的競爭。

 

如果我們的獨立分銷商無法維持當前的生產率,或者如果我們無法留住現有分銷商並吸引足夠的新分銷商來維持現有銷售水平和支持未來的增長,我們的運營結果和財務控件可能會受到重大不利影響。

 

我們可能會因獨立分銷商的活動而產生義務。

 

我們通過一網絡獨立分銷商銷售我們的產品。獨立分銷商是獨立承包商,他們獨立經營自己的業務,與公司分開。我們可能無法控制某些分銷商的活動,這些活動可能會影響我們的業務。如果當地的法律法規或其解讀發生變化,而要求我們將獨立分銷商視爲員工,或者如果我們的獨立分銷商在我們經營的一個或多個法域內被當地監管機構視爲員工而非根據現行法律及解讀的獨立承包商,我們可能會被要求承擔一系列施加給僱主的義務,這些義務包括與員工相關的稅務和罰款,這可能會對我們的財務狀況和運營結果產生重大不利影響。此外,某些法域可能會尋求使我們對此類獨立分銷商的虛假產品或收入相關聲明承擔責任。對這些問題的任何責任可能會對我們的業務、財務狀況和運營結果產生重大不利影響。

 

如果我們的獨立分銷商未能遵守適用的廣告法律和法規,可能會對我們的財務狀況和運營結果產生不利影響。

 

我們產品的廣告在我們開展業務的市場中受到廣泛的法規監管。我們的獨立分銷商可能未能遵守這些關於我們產品廣告的法規。我們無法確保我們的獨立分銷商使用的所有營銷材料都符合適用的法規,包括禁止虛假或誤導性產品及收入相關聲明的規定。如果我們的獨立分銷商未能遵守適用的法規,我們可能會面臨虛假廣告、失實陳述、重大財務罰款和/或關於我們產品的昂貴強制性產品召回和重新貼標要求的索賠,而這些都可能對我們的業務、聲譽、財務狀況和經營結果產生重大不利影響。

 

與CBD行業板塊相關的風險

 

受農場法案影響,影響CBD行業的法律法規正在不斷髮展,適用法規的變化可能會對我們在CBD市場的未來運營產生重大影響。

 

公司使用的CBD來源於《2018年農業改善法案》(美國)(簡稱「農業法案」)中定義的大麻,並在7 USC 1639o中正式規定,意爲「植物大麻sativa L.及其任何部分,包括其種子以及所有衍生物、提取物、大麻素、異構體、酸、鹽和異構體的鹽,無論生長與否,乾重基礎上δ-9四氫大麻酚濃度不得超過0.3%。」大麻sativa植物及其衍生物也可能被視爲大麻,根據某些因素。「大麻」是附表I控制物質,根據《聯邦管制物質法》在21 USC第802條(16)中定義爲「植物大麻sativa L.的所有部分,無論生長與否;其種子;從該植物任何部分提取的樹脂;以及該植物、其種子或樹脂的每一種複合物、製造物、鹽、衍生物、混合物或製劑。」在21 USC第802條(16)中提供的該定義的例外包括「該植物的成熟秸稈,來自這些秸稈的纖維,從該植物的種子中製成的油或餅,任何其他複合物、製造物、鹽、衍生物、混合物或製劑,除去從中提取的樹脂,纖維、油或餅,或不能發芽的該植物的消毒種子。」或根據7 USC 1639o定義的大麻。

 

 
17

目錄

 

根據《農場法案》和《美國法典》第7條1639o的定義,符合「工業大麻」定義的物質可以通過向食品和藥物管理局(「FDA」)提交的新藥申請(「IND」)用於臨床研究和實驗。被列爲受控物質的物質,如大麻,需更嚴格的監管,包括與多個機構(如FDA、DEA和國家衛生研究院(「NIH」)的NIDA)進行互動。

 

因此,如果公司使用的CBD被視爲大麻,因此被認爲是一類受控物質,公司可能會面臨額外的重大監管,以及與聯邦受控物質法相關的執法行動和處罰,任何由此造成的責任可能會要求公司修改或停止其運營。

 

此外,FDA在與《農場法案》一起發佈了關於CBD在食品和膳食補充劑中使用狀態的聲明,指出《農場法案》明確保留了FDA根據《聯邦食品、藥品和化妝品法案》(「FDCA」)以及《公共衛生服務法》第351條的規定,對包含大麻或大麻衍生化合物的產品進行監管的權力。我們在遵守現有和/或新的政府監管方面遇到的任何困難,可能會增加我們的經營成本,並對我們未來的運營結果產生不利影響。FDA發佈了名爲「FDA對大麻及大麻衍生產品的監管,包括大麻二酚(CBD)」的指導意見,根據該指導,FDA的立場是,基於FDCA的若干條款,CBD被禁止作爲食品或飲料中的成分,或作爲膳食成分在膳食補充劑中使用。在FDCA第201(ff)條定義的「膳食補充劑」中,授權進行新藥、抗生素或生物製劑調查的物品,以及已開展實質性臨床調查並已公開存在此類調查的物品,均被排除在膳食補充劑的定義之外。FDCA第301(ll)條的類似條款規定,在食品中引入或投放任何在被納入食品之前作爲新藥調查的物質是禁止的。如果這些非藥物外用產品符合適用法律,CBD的使用沒有類似的排除條款。FDA成立了一個工作組,以應對CBD和其他大麻衍生產品的進一步監管,並目前正在評估適用的科學和監管CBD及其他大麻衍生成分的途徑。

 

由於農業法案最近的通過,我們預計將會有一系列影響CBD行業的法律和法規不斷演變,這可能會影響公司的運營計劃。地方、州和聯邦的大麻法律和法規可能範圍廣泛,且可能會受到不同解讀的影響。這些變化可能會要求我們承擔與法律合規相關的 substantial 成本,並最終需要我們調整業務計劃。此外,違反這些法律或涉嫌違反這些法律可能會干擾我們的業務,並對我們的運營產生重大不利影響。我們無法預測未來法律、法規、解讀或應用的性質,未來可能會制定直接適用於我們業務的法規。

 

有關工業大麻的州法律變更可能會減緩工業大麻的使用,這可能會影響我們未來的收入。大約40個州已根據《農業法案》授權工業大麻項目。此外,各州已制定針對CBD及其他大麻產品的處理、製造、標籤和銷售的州特定法律。遵守州特定法律和法規可能會影響我們在這些特定州的運營。工業大麻行業的持續發展將取決於州一級新立法對工業大麻的授權,以及聯邦層面立法的進一步修訂或補充。任何事件或情況都可能減緩或徹底停止這一領域的進展。儘管目前工業大麻行業的進展令人鼓舞,但增長並不是必然的,儘管公衆似乎對有利的立法行動給予了相當大的支持,但多個因素可能會影響或對我們在多個州的業務利益的立法過程產生負面影響。

 

 
18

目錄

 

對大麻加工活動法律的不利解讀可能使我們面臨執法或其他法律程序,並限制我們的業務和前景。

 

在美國,根據適用的聯邦或州法律,對於合法大麻的乾重基礎上不超過0.3% THC的麻生物質的擁有或處理沒有特別的保護,這些麻生物質旨在用於成品,但在臨時處理階段可能暫時超過0.3% THC。雖然麻生物質在從種植到用於成品的臨時處理階段THC含量的變化是一種常見現象,但仍然存在州或聯邦監管機構或執法部門可能會認爲這樣的麻生物質是依據《控制物質法》(CSA)及類似州法律屬於第一類受控物質的風險。如果公司的運營被認爲違反任何法律,公司可能會面臨執法行動和處罰,並且任何由此產生的責任可能會導致公司修改或停止其運營。

 

遵循各種法律法規的相關成本可能會對我們的財務結果產生負面影響。

 

CBD產品的製造、標籤和分發受各級聯邦、州和地方機構的監管。這些政府機構可能會開始監管或法律程序,這可能會限制我們在未來市場上CBD基礎產品的能力。FDA監管我們的產品,以確保產品不被摻假或錯誤標記。我們也可能會受到其他聯邦、州和地方機構對我們的CBD基礎產品的監管。我們的廣告活動受FTC根據《聯邦貿易委員會法》的監管。近年來,FTC和州檢察長對膳食和營養補充品公司及其產品進行了多次調查。政府機關或私訴人對公司的任何行動或調查可能對我們的業務、財務狀況和運營結果產生重大不利影響。政府機關或私訴人對公司的任何行動或調查可能對我們的業務、財務狀況和運營結果產生重大不利影響。

 

不斷變化的監管環境要求建立和維護穩健的系統,以在多個法域中實現和保持合規,並增加我們違反適用於我們的業務和產品的一項或多項法律要求的可能性。如果我們的運營被發現違反任何適用的法律或法規,我們可能會面臨罰款,包括但不限於民事和刑事罰款、損害賠償、罰金、運營的削減或重組、禁令,或產品的撤回、召回或扣押,任何這些都可能對我們運營業務的能力、我們的財務狀況和運營結果產生不利影響。

 

潛在的法律法規變化帶來的不確定性可能會影響CBD產品的使用和接受度。

 

在聯邦、州和地方監管機構、立法者、學術界和企業之間,對《農業法案》合規的 hemp 項目在大麻素的新興監管和《受控物質法》範圍內存在顯著的不確定性和不同的解釋與意見。這些不同的觀點包括但不限於 DEA 和/或 FDA 對大麻素的監管,以及含有《農業法案》合規的種植者和加工商的產品的製造商可以在多州之間進行的商業活動的程度。在美國,CBD 監管環境中現有的不確定性,無法在沒有進一步的聯邦,以及可能的州級立法和監管,或對現行法律和法規的明確司法解釋的情況下得到解決。如果這些不確定性在不久的將來沒有得到解決,或以與我們的業務計劃不一致的方式得到解決,這些不確定性可能會對我們的運營計劃和在不同市場推出我們的 CBD 基產品造成不利影響。

 

如果我們未能根據適用的法律和法規獲得必要的許可證、執照和批准,我們的業務和運營計劃可能會受到不利影響。

 

我們可能需要在我們銷售或計劃銷售產品的地區獲取和維持某些許可證、執照和監管批准。沒有保證我們能夠獲得或維持任何必要的許可證、執照或批准。獲取這些許可證、執照和批准的任何重大延遲或無法獲取這些許可證、執照和批准,可能會延遲和/或抑制我們實施業務計劃的能力,並可能對我們的業務、財務狀況和運營結果產生重大不利影響。

 

 
19

目錄

 

我們業務未來可能的國際擴展可能會使我們面臨額外的監管風險和合規成本。

 

儘管我們在未來兩年或更長時間內沒有國際擴展的計劃,但如果公司打算進行國際擴展或參與其產品的國際銷售,它將受到其經營所在國或其進口或出口產品或材料的外國司法管轄區的法律和法規的約束,包括但不限於進口和出口國的海關法規。不同的法律和快速變化的法規可能會影響公司的運營能力以及確保合規的能力。此外,公司可能會利用某些司法管轄區內提議的立法變更來擴展其產品組合,這種擴展可能包括未知的業務和合規風險。如果公司未能遵守任何司法管轄區內不斷髮展的監管框架,可能會對公司的業務、財務狀況和運營結果產生重大不利影響。

 

健康和保健產品的市場競爭非常激烈。如果我們無法在市場上有效競爭,我們的業務和運營結果可能會受到重大和不利的影響。

 

CBD產品市場是一個競爭激烈且快速發展的市場。行業板塊中有衆多競爭者,其中一些比本公司更爲成熟,運營歷史更長,財務資源更爲雄厚。我們預計,隨着《農業法案》的通過,競爭將繼續加劇。我們相信,由於我們的產品質量和客戶服務,本公司將能夠有效競爭。然而,不能保證本公司將有效地與現有或未來的競爭者競爭。競爭加劇也可能導致我們產品的價格下跌,這可能會對我們未來時期的運營結果產生重大不利影響。

 

鑑於影響全球、國家和區域型經濟的快速變化,公司可能在建立和維持市場競爭優勢方面面臨困難。公司的成功將取決於我們在這些市場的變化,特別是法律和監管變化方面的適應能力。我們的成功還將取決於我們應對經濟、市場控件和競爭壓力等變化的能力。未能預見或對這些變化做出適當反應,可能會對公司的業務、財務控件和經營業績產生重大不利影響。

 

項目 10億. 未解決的員工評論

 

無。

 

項目 2. 屬性

 

我們的執行和公司辦公室位於佛羅里達州坦帕市北洛基港大道3030號,420套房,郵政編碼33607,面積約爲5752平方英尺,租期爲61個月,定於2028年9月1日到期。我們還在佛羅里達州坦帕市西林博大道5626號,101-102單元,擁有一個倉庫,面積約爲20351平方英尺,租期爲38個月,定於2026年6月1日到期,以及位於佛羅里達州奧德薩市商人大道2510號的製造業-半導體設施,面積約爲10200平方英尺,租期爲五年,定於2029年4月1日到期。公司從我們的首席執行官艾倫·馬歇爾處租賃此設施。

 

 
20

目錄

 

項目 3. 法律訴訟

 

公司偶爾可能會涉及與其正常業務活動相關的索賠訴訟。公司目前不涉及任何未決的法律訴訟,並且據其所知,沒有任何政府機關考慮對我們作爲一方或我們的任何財產作爲標的的任何程序,這些程序合理預計會對公司造成重大不利影響,除了以下情況:

 

 

·

Umpqua銀行訴Cygnet在線有限公司等; 棕櫚灘縣案件編號2024CA006174;於2024年7月1日提交;其他當事人:Eric Hanig。Cygnet是公司的全資子公司,是與Umpqua銀行簽訂的本票和業務貸款協議下的借款人。Cygnet的前負責人Hanig與Umpqua銀行簽訂了無條件保證。Umpqua銀行聲稱Cygnet和Hanig違約,並主張應支付3,835,975.17美元。公司正在積極應對上述訴訟。

 

 

 

 

·

Get Fit Fast Supplements, LLC訴Cygnet在線有限公司等; 美國仲裁協會案件編號01-24-0003-1085;於2024年3月14日提交;其他當事人:Eric Hanig。Get Fit Fast Supplements, LLC(「GFF」)與Cygnet簽訂了資產購買協議。購買價格的一部分由Cygnet通過Hanig(Cygnet的前負責人)擔保的本票融資。此外,Cygnet同意購買GFF剩餘的庫存,並同意收益分成條款,使GFF可以根據Cygnet未來的表現獲得資金。公司通過2022年4月1日簽署的證券購買協議收購了Cygnet。由於Cygnet和Hanig未支付全額購買價格,GFF主張索賠金額爲3,075,859.17美元。Hanig和Cygnet分別對GFF提出反訴,理由包括導致Cygnet和Hanig簽署資產購買協議的虛假陳述。由於公司收購Cygnet,Hanig已要求Upexi賠償GFF提起的索賠。公司正在積極應對上述訴訟。

 

項目4. 煤礦安全披露

 

不適用。

 

項目 5. 註冊人普通股市場、相關股東事務及發行人股票證券的購買

 

Market Information

 

公司的普通股在納斯達克證券市場上市,交易標的爲 "UPXI"。下表列出了公司普通股在過去兩個財年的每個季度的合併市場的季度最高和最低銷售價格。公司於2021年6月24日開始交易。

 

 

 

第四

季度

 

 

第三

季度

 

 

第二

季度

 

 

第一

季度

 

2024財年:

 

 

 

 

 

 

 

 

 

 

 

 

 

$0.60

 

 

$1.38

 

 

$1.75

 

 

$2.33

 

 

 

0.36

 

 

 

0.48

 

 

 

0.75

 

 

 

1.56

 

2023財年:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$4.55

 

 

$4.94

 

 

$5.70

 

 

$6.08

 

 

 

2.04

 

 

 

2.53

 

 

 

2.70

 

 

 

3.68

 

 

我們認爲我們的普通股交易量較少,因此報告的銷售價格或報價可能並不是我們普通股的真實市場估值。

 

持有人記錄

 

截至2024年6月30日,公司普通股的記錄持有者約有3,811名。

 

分紅政策

 

我們目前打算保留未來的收益(如果有的話)以資助我們企業的發展和擴張,因此,未來可預見的時間內,我們不打算對我們的普通股支付現金分紅。任何對支付分紅的未來決定將由我們的董事會自行裁量,並將取決於我們的財務狀況、經營結果、資金需求、融資工具中包含的限制,以及我們董事會認爲相關的其他因素。因此,您可能需要賣出您的普通股以實現您的投資回報;然而,您可能無法以您支付的價格或更高的價格賣出您的股份。

 

 
21

目錄

 

授予權益補償計劃的證券

 

公司已建立一項激勵計劃,即2019年股權激勵計劃(「2019計劃」),並進行了修訂。該計劃向能夠、正在並持續爲公司增長和成功做出重大貢獻的特定人員提供激勵,以吸引和留住這些人的就業及服務,並通過提供獲得或增加公司股票所有權的機會來鼓勵和獎勵這些貢獻,方式包括授予期權或重新結構化股票。2019計劃由薪酬委員會或董事會根據2019計劃任命的其他委員會(「委員會」)進行管理。委員會擁有完全的權力來管理和解釋2019計劃的條款,包括但不限於就2019計劃下授予的獎勵條款和條件進行所有決策。股東已同意,董事會批准對股票期權計劃的修訂,以將可在該計劃下發行的最大股份數增加至500,000股,並根據1股換20股的反向股票拆分進行調整。

 

公司的董事會可以不時自行決定,授予公司董事、管理人員、顧問和員工不可轉讓的購買普通股期權。該期權可在授予之日起最多10年的期限內行使。

 

計劃類別

 

在行使未償還的期權、權證和權利時將發行的證券數量。

 

 

未行使的期權、Warrants 和權利的加權平均行使價格

 

 

待發行的安防-半導體數量

在股權補償計劃下可供未來發行的證券數量(不包括第一列反映的證券)

 

 

 

 

 

 

 

 

 

 

 

經證券持有人批准的股權補償計劃

 

 

213,214

 

 

$2.87

 

 

 

256,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

總計

 

 

213,214

 

 

$2.87

 

 

 

256,181

 

 

 
22

目錄

 

最近未註冊證券的銷售;註冊證券的收益使用情況

 

在2023年9月,公司將發行4,505股普通股以收購Cygnet Online, LLC剩餘的45%。這些股份的估值爲162,727美元,或每股35.80美元。這些股份由於持續的爭議而被持有未發行。

 

在2024年1月,公司發行了25,081股普通股,以償還500,000美元的長期債務。這些股份的估值爲500,000美元,或每股19.94美元。

 

在2024年3月,公司向某些員工發放了5,000股限制性激勵股票。這些股票的估值爲85,000美元,即每股17.00美元。

 

公司上述所發行的所有證券均是依據《證券法》第4(a)(2)條和根據其制定的D規章第506條以及相應州證券法規定的未涉及任何公開發行的發行人交易豁免發行的。

 

項目6. [保留]

 

第7項 管理層對財務狀況及運營結果的討論與分析

 

以下對我們財務狀況、經營成果和現金流的討論與分析應與本年度10-k表格中包含的合併基本報表及相關附註一併閱讀。我們的財政年度最後一天是6月30日。我們的財政季度在9月30日、12月31日、3月31日和6月30日結束。該討論包含基於當前預期的前瞻性聲明,這些聲明涉及風險和不確定性。我們的實際結果可能因各種因素而與這些前瞻性聲明中預測的情況有重大差異,包括在「風險因素」或本年度10-k表格的其他部分中列出的因素。另請參見上面的「關於前瞻性聲明的注意事項」。 

 

概述

 

公司的合併基本報表是按照美國公認會計原則(GAAP)編制的。合併基本報表包括公司在基本報表日期時持有控股財務利益的所有子公司的帳戶。

 

截至2024年6月30日,Upexi, Inc.的合併基本報表包括截至2023年6月30日的所有子公司帳戶,幷包括公司截至2024年和2023年6月30日擁有控股財務利益的子公司。

 

Infusionz LLC是一家科羅拉多有限責任公司,連同選定的CBD資產;Interactive Offers, LLC是一家特拉華有限責任公司;VitaMedica是一家內華達公司;E-Core Technology, Inc.以新英格蘭科技公司(d/b/a New England Technology, Inc.)的名義被歸類爲2024年和2023年6月30日的終止經營,相關資產和負債被歸類爲流動資產,以及終止經營的負債和待售資產,在2024年和2023年6月30日的資產負債表上。

 

所有板塊的相互公司帳戶和交易已因合併而被消除。

 

影響經營業績的關鍵因素 

 

週期性與季節性

 

我們的業務通常不受季節性影響。   

 

 
23

目錄

 

運營分部

 

公司的財務報告被組織爲一個單一的業務板塊,包括品牌產品的生產、銷售和分銷,此前出售了E-Core、科技公司及其子公司。其他營業收入來源及相關成本被管理層視爲不重大或具有類似的經濟特徵、產品、生產、分銷流程和監管環境,與其他產品銷售相似,或直接支持公司的單一業務板塊。

 

營業結果

 

截至2024年6月30日的年度,與2023年6月30日相比:

 

以下我們經營結果的摘要應與截至2024年6月30日和2023年6月30日的合併基本報表結合閱讀,這些報表包含在本文中。

 

 

 

六月,

 

 

 

 

 

2024

 

 

2023

 

 

變更

 

營業收入

 

$26,000,652

 

 

$36,441,695

 

 

$(10,441,043 )

營收成本

 

$13,176,073

 

 

$15,421,715

 

 

$(2,245,642 )

銷售和市場費用

 

$5,989,727

 

 

$6,067,392

 

 

$(77,665 )

分銷成本

 

$8,611,702

 

 

$9,465,149

 

 

$(853,447 )

一般及行政費用

 

$6,771,937

 

 

$6,875,575

 

 

$(103,638 )

其他營業費用

 

$4,848,629

 

 

$7,146,286

 

 

$(2,297,657 )

其他(費用)

 

$(3,141,166 )

 

$(4,676,160)

 

$1,534,994

 

歸屬於非控制性權益的損失

 

$-

 

 

$(559,967)

 

$559,967

 

無形資產和商譽的減值

 

$7,869,425

 

 

 

3,746,301

 

 

 

4,123,124

 

租賃減值

 

$289,969

 

 

 

-

 

 

 

289,969

 

資產和業務出售損失

 

$(456,747 )

 

 

(2,212,542 )

 

 

1,755,795

 

終止運營

 

$(1,164,184 )

 

$(1,370,124 )

 

$2,534,308

 

歸屬於Upexi,Inc.的淨損失

 

$(23,658,438 )

 

$(16,930,289 )

 

$(6,728,149 )

 

截至2024年6月30日的財政年度,收入減少了$10,441,043或29%,與截至2023年6月30日的財政年度相比。產品銷售下降了約$15,400,000或42%,其中最大降幅來自通過第三方銷售渠道(如亞馬遜)銷售的產品,尤其是我們不擁有品牌的產品。銷售下降部分被製造業銷售的約$5,000,000所抵消。管理層增強了公司的整體策略,重點關注產品銷售,包括品牌產品的開發、生產和分銷。此外,銷售也受到製造整合至佛羅里達州的影響,該整合於2024年8月1日完成,製造業恢復到全面生產狀態。

 

營業成本與截至2023年6月30日的財政年度相比減少了2,245,642美元或15%。毛利潤與前一年相比減少了8,195,401美元或39%,毛利率下降了8.36%,降至49.32%,而前一年爲57.68%。毛利潤下降的主要原因是同比銷售額減少了10,441,043美元,但毛利率的下降主要與3,020,062美元的庫存減記及庫存準備金的增加有關,而在截至2023年6月30日的年度中僅有92,378美元的費用。此外,在截至2024年6月30日的年度中確認的額外2,927,684美元的非現金費用使毛利率降低了11.26%。庫存減記是由於戰略性將運營整合到佛羅里達州及整體策略的變化,尤其是取消了再商業化策略。管理層預計隨着戰略重點的變化和運營整合的完成,毛利率將會有所改善。

 

銷售和營銷費用比去年同期減少了77,665美元或1%。兩年的總支出大致相同。我們預計,隨着整體品牌營銷策略的實施,廣告費用將保持穩定,同時銷售和營銷佔總銷售的百分比將整體減少,這樣我們將能夠在不大幅增加費用的情況下顯著提高銷售。

 

 
24

目錄

 

分銷成本減少了853,447美元,下降了9%,與去年同期相比。減少的原因與銷售下降以及設施的整合有關。管理層已實施策略,改變促銷活動、提高運費以及調整整體銷售與直銷給消費者的包裝,以降低分銷成本在銷售中的整體佔比。整合策略和其他分銷成本降低策略預計將在來年完全實現。

 

一般和管理費用較去年同期減少了103,638美元或2%。 一般和管理費用與前一年相似。 由於對佛羅里達的整合以及其他業務的變化,管理層積極減少一般和管理成本。 管理層預計一般和管理費用將在2024年7月1日至2024年9月30日期間下降,最顯著的下降將在2024年12月31日之後的期間實現。

 

其他營業費用相比去年同期減少了$2,297,657,減少幅度爲32%。這些費用主要是非現金費用,包括股票補償的攤銷、收購的無形資產攤銷和折舊。在股票補償的攤銷上減少了$2,494,695,因爲較早的補償已經完全攤銷,而過去一年只有有限的補償發放。由於年內折舊費用略有增加,這一下降有所抵消。

 

其他費用減少了$1,534,994,或33%,這與公司在前一年進入一份協議書以償還所有欠款並終止貸方持有的所有安防-半導體權益時產生的顯著利息費用有關。公司還在2024年6月30日和2023年6月30日分別有與$1,112,676的考慮折扣攤銷和$969,098相關的非現金利息。

 

2023年因非控股權益造成的損失爲559,967美元,而2024年則沒有損失,因爲公司在當年購買了剩餘的非控股權益。 

 

截至2024年6月30日的財年,出現了7869425美元的無形資產和商譽減值。6844745美元的減值來自對Cygnet的收購,並與公司退出再商品業務有關。剩餘的974680美元減值與LuckyTail的收購有關,且由於LuckyTail主要通過亞馬遜進行銷售,導致直接面向消費者的業務顯著下降。在截至2023年6月30日的財年中,無形資產和商譽減值爲3746301美元,且與互動優惠的估值及隨後業務的出售有關。

 

公司在2024年對德爾雷比奇的倉庫確認了289,969美元的減值,作爲關閉倉庫和公司退出再商業化業務的一部分。2023年沒有此類項目。

 

公司在截至2024年6月30日的財年內對其遞延稅資產確認了610萬美元的估值準備。這是由於管理層估計了公司淨經營虧損可結轉的未來使用可能性。

 

資產和業務的出售虧損爲456,747美元,這與E-Core的出售虧損1,737,326美元、新佛羅里達設施中不必要資產的出售或放棄的虧損以及於2024年7月8日出售的largo設施的減值損失有關。此虧損被VitaMedica的出售獲利1,948,538美元以及與Infusionz和CBD相關資產的出售獲利抵消,這在前一年記錄爲2,212,542美元的虧損。

 

The income and loss on discontinued operations was as follows:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Interactive Offers

 

$(187,003 )

 

$(1,729,636 )

Infusionz

 

 

71,976

 

 

 

(338,418 )

E-Core

 

 

1,065,575

 

 

 

1,080,379

 

VitaMedica

 

 

213,636

 

 

 

(382,449 )

 

 

 

 

 

 

 

 

 

 

 

$1,164,184

 

 

$(1,370,124 )

 

 
25

Table of Contents

 

The Company had a net loss of $21,396,857 compared to a net loss of $16,930,289 in the prior year.  The increase in the net losses primarily related to the above-mentioned changes. 

 

Liquidity and Capital Resources

 

Working Capital

 

 

 

As of

June 30, 2024

 

 

As of

June 30, 2023

 

Current assets

 

$11,419,918

 

 

$30,012,984

 

Current liabilities

 

$12,655,152

 

 

$22,391,587

 

Working capital

 

$(1,235,234 )

 

$7,621,397

 

 

Cash Flows

 

 

 

Years Ended June 30,

 

 

 

2024

 

 

2023

 

Cash flows (used in) operating activities – continuing operations

 

$(4,894,751 )

 

$(7,421,529 )

Cash flows provided by (used in) investing activities – continuing operations

 

 

831,112

 

 

 

(23,271 )

Cash flows (used in) provided by financing activities – continuing operations

 

 

(353,789 )

 

 

6,032,901

 

 

 

 

 

 

 

 

 

 

Cash flows provided by operating activities – discontinued operations

 

 

4,793,374

 

 

 

7,624,206

 

Cash flows used by investing activities – discontinued operations

 

 

(4,206,823 )

 

 

(2,551,587 )

Cash flows used by financing activities – discontinued operations

 

 

-

 

 

 

(6,318,234 )

 

 

 

 

 

 

 

 

 

Net decrease in cash during the period

 

$(3,830,877 )

 

$(2,657,514 )

 

On June 30, 2024, the Company had cash of $661,415 or a decrease of $3,830,877 from June 30, 2023. The decrease in cash was primarily the net loss from operations and the significant change in continuing operations with the recent sale of businesses and the change of the Company’s overall strategy.    

 

The net cash used by continuing operating activities was $4,894,751 and offset by cash provided by discontinued operations of $4,793,374.  The loss of $23,658,438 was offset by the non-cash expenses of $3,948,084 depreciation and amortization, $7,869,425 impairment of goodwill and identifiable intangible assets, $1,112,676 amortization of stock compensation and $1,812,319 write of inventory.  The sale of business and the impairment recognized on the warehouse were minimal at a total of $112,448 used.  The change in deferred tax asset was $344,802 with a valuation reserve of $6,100,000.  The change in operating assets and liabilities provided cash of $2,907,978.  Cash provided by discontinued operating activities was $4,793,374 and primarily related to decreases in E-core’s inventory and accounts receivable. 

 

Net cash provided by investing activities for the years ended June 30, 2024 and 2023 was $831,112 and use of $23,271, respectively. For the year ended June 30, 2024, cash of $539,348 was used for the acquisition of the remaining 45% of Cygnet and $932,565 for the acquisition of property and equipment.  Cash was provided during the year ended June 30, 2024 of $2,100,000 and $203,025 from the sale of VitaMedica and Interactive offers, respectively.  In addition, the Company used $4,206,823 for discontinued investing activities related to the payments in the acquisition of E-core.  In the prior year, the net cash used was $23,271.  The proceeds from the sale of Infusionz and selected assets was $5,492,532 and offset by $3,528,239 and $1,050,000 for the purchase of LuckyTail and Cygnet, respectively.  $937,564 was used in the acquisition of property and equipment.  The $2,511,587 used in discontinued investing activities was $500,000 for the acquisition of VitaMedica and $2,051,587, net of cash acquired, for the acquisition of E-core.   

 

 
26

Table of Contents

 

Net cash flows used in financing activities for the year ended June 30, 2024 was $353,789 compared to $285,333 used during the year ended June 30, 2023.   During the year ended June 30, 2024 cash was used for the payment of debt related to the acquisition of Cygnet and the payment of the loan on the building.  This was offset during the year by a $100,000 advance to the Company by Allan Marshall, the CEO, which was repaid in July 2024.   During the year ended June 30, 2023, the Company had net proceeds of $6,127,893 from the issuance of stock and $7,120,000 in proceeds from the issuance of notes payable, including $1,470,000 of proceeds from a related party note payable, $3,000,000 of proceeds related to a note payable with a security interest in our building in Clearwater and $2,650,000 of unsecured debt.   The newly issued debt was primarily used to repay the senior convertible note payable and the line of credit.  

 

On October 19, 2022, the Company and its indirect wholly owned subsidiary, Upexi 17129 Florida, LLC entered into a loan agreement with Professional Bank, a Florida state-chartered bank, providing for a mortgage on the Company’s principal office in N. Clearwater, Florida. The Company received $3,000,000 in connection with the transaction. The principal is to be paid back to Professional Bank over a term of ten years. The proceeds of the loan were utilized by the Company to pay down its loan facility with Acorn Capital, LLC, in the amount of $2,780,200, net of fees and other expenses. 

 

On October 31, 2022, the “Company, paid $4,275,071 in principal, $613,466 in accrued interest, $250,000 for settlement of a put option and $7,900 in miscellaneous fees for a total of $5,146,437 to the holders of the $15 million senior secured convertible notes entered into on June 28, 2022. The payment terminated the agreement with the noteholders. The Company also terminated the registration statement covering the senior secured notes payable.

 

On April 1, 2024, the Company entered into a lease agreement with MFA 2510 Merchant LLC.  The lease is for approximately 10,000 square feet of warehouse and office space, located in Odessa, Florida for $20,060 per month on a triple net basis.  The initial term is five years.  The estimated cost of this facility is a reduction of overall facility costs of approximately $240,000 in rent and approximately $138,000 per year in utilities, repairs and maintenance.  Management also expects to have additional savings in labor and administrative costs, which is expected to add additional cash flow for fiscal year 2025. 

 

On May 28, 2024, the Company entered into an agreement to sell its Clearwater warehouse for a sale price of $4,300,000.  The sale of the building was completed on July 8, 2024 and provided $1,370,978 of working capital.

 

On June 13, 2024, the Company sold all of the issued and outstanding equity of VitaMedica, Inc. to three investors.  One of the minority Interest Buyers is Allan Marshall, the Company’s Chief Executive Officers.  The purchase price for the stock was Six Million Dollars ($6,000,000), subject to certain customary post-closing adjustments. The net cash provided from the sale was $2,100,000, reduced liabilities of $1,900,000 and will provide an additional $2,000,000 in cash flow next year. 

 

2024年8月1日,公司將E-Core科技公司(佛羅里達州公司,經營名稱爲新英格蘭科技公司)(「E-core」)的所有流通股票出售給E-Core控股有限責任公司(佛羅里達州有限責任公司),根據2024年7月31日簽署並於2024年6月30日生效的證券購買協議解除協議的條款進行交易。買方的主要負責人是公司於2022年10月收購E-core的三名個人。此次交易的購買價格爲2,000,000美元,買方在交割時支付給公司,款項將用於營運資金。

 

公司持續經營的能力取決於未來能夠產生盈利的業務和/或獲得必要的融資,以滿足其義務並在正常業務運營到期時償還其負債。管理層打算在發行本合併基本報表後的十二個月內,利用現有現金、運營產生的現金流、尚未收到的VitaMedica銷售收入和必要時的額外開空融資來支付運營成本。

 

 
27

目錄

 

我們預計在這些基本報表發行後的十二個月內,將有足夠的營運資金來支持我們的運營,並滿足所有債務義務。

 

資產負債表外安排

 

公司沒有任何隱性負債安排,這些安排對其財務控件、財務控件變化、收入或支出、經營成果、流動性、資本支出或資本資源產生或可能產生對股東重要的影響。

 

關鍵會計政策

 

我們對財務控件和經營結果的討論與分析是基於我們的合併基本報表,這些報表是按照美國公認會計原則(GAAP)編制的。編制這些合併基本報表需要我們做出估計和判斷,這些估計和判斷影響到報告的資產、負債、收入和費用的金額,以及相關的或有資產和負債的披露。在持續的過程中,我們評估這些估計,包括與壞賬、無形資產和訴訟相關的估計。我們的估計是基於歷史經驗以及在特定情況下被認爲合理的各種其他假設,結果形成了對某些資產和負債賬面價值進行判斷的基礎。在不同的假設或控件下,實際結果可能與這些估計存在差異。

 

我們已經在下面列出了與我們認爲對我們的業務運營至關重要的會計政策,這些政策在管理層財務狀況或運營計劃的討論與分析中進行了討論,因爲這些政策會影響我們報告的和預期的財務結果。

 

估計的使用 -編制符合美國通用會計原則的合併基本報表要求管理層對資產和負債的報告金額以及合併基本報表日期的或有資產和負債的披露進行估算和假設,並影響報告期間的收入和費用的報告金額。實際結果可能與這些估算有所不同。

 

公司報告的財務狀況和經營結果所依據的重要估計包括壞賬準備、物業和設備的使用年限、長期資產的減值、存貨估值、股票期權補償的公允價值以及遞延所得稅資產的估值準備。

 

商業組合 - 公司對其業務組合採用收購會計法進行覈算。收購成本以收購日期資產轉移的公允價值和公司承擔的負債的總和加上賣方現金對價和發行的股權工具進行衡量。直接與收購相關的交易成本在發生時作爲費用處理。收購總成本(i)的超過被收購方可識別淨資產公允價值(ii)的部分記錄爲可識別的無形資產和商譽。

 

商譽 - 公司定期評估其商譽是否可能減值,簡化商譽減值測試,至少每年進行一次,並在一個或多個觸發事件或情況表明商譽可能減值時進行。根據本指引,每年或每期進行商譽減值測試,通過比較報告單位的估計公允價值與其賬面價值進行。對於賬面價值超過報告單位公允價值的部分,將確認減值損失,但不得超過商譽的賬面價值。

公司分別於2024年6月30日和2023年進行年度測試。

 

管理層確定截至2024年6月30日,因戰略決定退出再商業化業務,與Cygnet相關的商譽已完全減值。2024年6月30日記錄了3594745美元的商譽減值,取消了與Cygnet相關的所有商譽。

 

管理層確定,截至2023年6月30日,與互動優惠相關的商譽已完全減值,基於2023年9月1日的業務出售。於2023年6月30日記錄了$2,889,158的商譽減值,消除了與互動優惠相關的所有商譽。

 

 
28

目錄

 

收入確認 -根據ASC第606號《客戶合同收入》,公司在滿足履行義務並將我們的產品或服務的控制權轉移給客戶時確認營業收入。一般來說,公司從產品銷售中產生營業收入,銷售對象可以是直接面向客戶或分銷商。在確定合同是否存在時,我們會評估協議的條款、與客戶或分銷商的關係以及他們的支付能力。

 

The Company recognizes revenue from sales of our products, including sales to our distributors, at a point in time, generally upon shipment or delivery to the customer or distributor, depending upon the terms of the sales order. Control is considered transferred when title and risk of loss pass, when the customer becomes obligated to pay and, where applicable, when the customer has accepted the products or upon expiration of the acceptance period. For sales to distributors, payment is due on our standard commercial terms and is not contingent upon the distributors’ resale of the products.

 

Shipping and handling fees billed to customers are included in revenue. Shipping and handling fees associated with inbound freight, are generally included in cost of revenue.

 

Our business is subject to contingencies related to customer orders, including:

 

Right of Return:

 

A large portion of our revenue comes from the sale of consumable products, which are sold in high-volume and low quantities, and are generally maintained at stock levels of less than ninety days in our facility. Customer returns have historically represented a very small percentage of sales on an annual basis.  Other product sales relate to some pet products, including small mechanical devices. 

 

Warranties:

 

The Company does not accept sales returns from wholesale customers, as the products are pre-approved prior to production and shipment. E-Commerce product returns must be completed within 45 days of the date of purchase. The Company accrues an allowance for refunds, returned deposits and discounts given by customer services post shipment of the product based on historical experience and management’s estimate of future expenses, including replacement, freight charges and other fulfilment expenses.

 

Conditions of Acceptance:

 

Sales of our consumable products and pet products, generally do not have customer acceptance terms.

 

Contract Assets

 

A contract asset is the Company’s right to consideration in exchange for goods or services that the Company has transferred to a customer. ASC 606, Revenue from Contracts with Customers, distinguishes between a contract asset and a receivable based on whether receipt of the consideration is conditional on something other than the passage of time. When the Company transfers control of goods or services to a customer before the customer pays consideration, the Company records either a contract asset or a receivable depending on the nature of the Company’s right to consideration for its performance. The point at which a contract asset becomes an account receivable may be earlier than the point at which an invoice is issued. The Company assesses a contract asset for impairment in accordance with ASC 310, Receivables.

 

The following table discloses the deferred revenue:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Deferred revenue

 

$235,255

 

 

$-

 

 

 
29

Table of Contents

 

The deferred revenue or also referred to as funded backlog was $235,255 and $0 at June 30,2024 and June 30, 2023, respectively.  We expect to recognize approximately 100% of the deferred revenue as revenue in the year ended June 30, 2025.  There was no opening liability balance at June 30, 2023 or June 30, 2022 to be recognized in the years ended June 30, 2024 or June 30, 2023, respectively.

 

Impairment of Long-lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the book value of the asset may not be recoverable. The Company periodically evaluates whether events and circumstances have occurred that indicate possible impairment. When impairment indicators exist, the Company estimates the future undiscounted net cash flows of the related asset or asset group over the remaining life in measuring whether or not the asset values are recoverable.  The Company recognized an impairment on its building of $336,434 during the year ended June 30, 2024, based on the fair market value of the buildings pending sale, completed on July 8, 2024.  The Company recognized $569,195 loss on the sale of assets that were either liquidated or abandoned in the move of its manufacturing facility from Nevada to Florida.  In addition, the Company recognized an impairment of intangible assets of $4,274,680 for the year ended June 30, 2024.  $974,680 of the impairment is related to LuckyTail’s rapid decline of direct-to-consumer sales and $3,300,000 of the impairment is related to the unamortized vendor list of Cygnet, as the Company no longer purchases products from the majority of the original vendors Cygnet was using when the Company purchased Cygnet.     

 

The Company recognized an impairment on its long-lived assets during the year ended June 30, 2023, of $857,143 on the assets held for sale, related to Interactive Offers, leaving $716,944 of Interactive’s original intangible assets classified as assets available for sale.  

 

Stock Based Compensation - The Company recognizes all share-based payments to employees, including grants of employee stock options, as compensation expense in the consolidated financial statements based on their fair values. That expense will be recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period) or immediately if the share-based payments vest immediately.

 

Inventory - The Company reviews the inventory level of all products and raw materials quarterly. For most products that have been in the market for one year or more, we consider inventory levels of greater than one year’s sales to be excess or other items that show slower than projected sales. Due to limited market penetration for our products, we have decided to write down 50% of the cost against certain raw materials and finished products. Products that are no longer part of the current product offering are considered obsolete. The potential for re-sale of slow-moving and obsolete inventories is based upon our assumptions about future demand and market conditions. The recorded cost of obsolete inventories is then reduced to zero and the slow-moving and obsolete inventory is written off and are recorded as charges to cost of goods sold. All adjustments for obsolete inventory establish a new cost basis for that inventory as we believe such reductions are permanent declines in the market price of our products. Generally, obsolete inventory is sold to companies that specialize in liquidation, while we continue to market slow-moving inventories until they are sold or become obsolete. As obsolete or slow-moving inventory is sold or disposed of, we write it off.

 

Inventory consists of raw materials and finished goods and is stated at the lower of cost or net realizable value, cost is determined by the weighted average moving cost inventory method. Net realizable value is determined, with appropriate consideration given to obsolescence, excessive levels, deterioration, and other factors.  On June 30, 2024, the Company had $465,535 of raw materials and $966,021 of finished goods inventory.  On June 30, 2023, the Company had no raw material inventory and $4,804,299 of finished goods inventory.  The Company had inventory reserves at June 30, 2024 and 2023 of $605,470 and $154,400, respectively.

 

Reverse Stock Split

 

On September 18, 2024, we filed a Certificate of Change with the Nevada Secretary of State to effect a reverse stock split of our common stock at a rate of 1-for-20 (the "Reverse Stock Split"), which became effective as of October 3, 2024 (the "Effective Date"). The Reverse Stock Split was approved by the board of directors in accordance with Nevada law. The Reverse Stock Split did not have any impact on the par value of common stock.

 

 
30

Table of Contents

 

On the Effective Date, every twenty shares of Common Stock issued and outstanding were automatically combined into one share of Common Stock, without any change in the par value per share. As the per-share par value did not change, we reclassified $19,860 from Common Stock to Additional Paid-in-Capital on the Effective Date. The exercise prices and the number of shares issuable upon exercise of outstanding stock options, equity awards and warrants, and the number of shares available for future issuance under the equity incentive plans were adjusted in accordance with their respective terms. The Reverse Stock Split affected all stockholders uniformly and did not alter any stockholder’s percentage interest in our Common Stock. We did not issue any fractional shares in connection with the Reverse Stock Split. Instead, fractional shares were initially rounded up to the next largest whole number, resulting in the issuance of 8 shares on October 3, 2024 the Effective Date and an additional issuance of 38 shares on October 8, 2024.  On October 10, 2024, the transfer agent received additional requests to issue a total of 202,183 shares of common stock for round up of fractional shares. These shares were issued on  October 23, 2024 and on October 30, 2024 we were notified that the shares were returned to the Company’s transfer agent.  Although the Company did receive the common stock back after issuance, the potential dilution remains a risk, and is the subject of a complaint filed by the Company in the United States District Court for the District of Nevada with the purpose of eliminating any said risk. The Reverse Stock Split did not modify the relative rights or preferences of the Common Stock.   

 

Unless otherwise indicated, all issued and outstanding shares of common stock and all outstanding securities entitling their holders to purchase shares of our common stock or acquire shares of our common stock, including stock options, restricted stock units, and warrants per share data, share prices and exercise prices, as required by the terms of those securities, have been adjusted retroactively to reflect the Reverse Stock Split.

 

On October 17, 2024, Company received written notice (the “Compliance Notice”) from The Nasdaq Stock Market LLC (“Nasdaq”) informing the Company that it has regained compliance with Nasdaq Listing Rule 5550(a)(2), which requires that companies listed on the Nasdaq Stock Market maintain a minimum bid price of $1.00 per share.  Nasdaq notified the Company in the Compliance Notice that, from October 3, 2024 to October 16, 2024, the closing bid price of the Company’s common stock had been $1.00 per share or greater and, accordingly, the Company had regained compliance with Nasdaq Listing Rule 5550(a)(2) and that the matter was now closed.  

 

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

 

As a “smaller reporting company”, the Company is not required to provide the information required by this Item.

 

 
31

Table of Contents

  

Item 8. Consolidated financial statements and Supplementary Data.

 

UPEXI INC.

 

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

YEARS ENDED JUNE 30, 2024 AND 2023

 

 

 

 

 

 

Page

 

 

 

 

 

 

Report of Independent Registered Public Accounting Firm PCAOB ID 1808

 

F-1

 

 

 

 

 

Consolidated financial statements

 

 

 

 

 

 

 

Consolidated Balance Sheets

 

F-2

 

 

 

 

 

Consolidated Statements of Operations

 

F-3

 

 

 

 

 

Consolidated Statements of Stockholders’ (Deficit) Equity

 

F-4

 

 

 

 

 

Consolidated Statements of Cash Flows

 

F-5

 

 

 

 

 

Notes to Consolidated financial statements

 

F-6

 

 

 
32

Table of Contents

 

upxi_10kimg15.jpg 

Board of Directors and Shareholders

Upexi, Inc.

 upxi_10kimg14.jpg

Report of Independent Registered Public Accounting Firm

 

 

 

Opinion on the Consolidated Financial Statements

 

We have audited the accompanying consolidated balance sheets of Upexi, Inc. (the “Company”) as of June 30, 2024 and 2023, the related consolidated statements of operations, stockholders’ equity, and cash flows for the years then ended, and related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 2024 and 2023, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

  

GBQ Partners LLC 

 

We have served as the Company’s auditor since 2024.

Columbus, Ohio

December 16, 2024

 

 
F-1

Table of Contents

 

UPEXI, INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

6月30日

 

 

6月30日

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

資產

 

 

 

 

 

 

流動資產

 

 

 

 

 

 

現金

 

$661,415

 

 

$4,492,292

 

應收賬款,淨額

 

 

606,885

 

 

 

1,125,394

 

存貨淨額

 

 

1,431,556

 

 

 

4,804,299

 

來自Bloomios的應收款

 

 

-

 

 

 

845,443

 

來自VitaMedica的過渡款項

 

 

212,358

 

 

 

-

 

預付費用和其他應收款

 

 

502,188

 

 

 

1,112,280

 

待售資產 - 互動產品當前

 

 

-

 

 

 

89,989

 

待售資產 - 建築

 

 

4,005,516

 

 

 

4,611,248

 

待售資產 - VitaMedica當前

 

 

-

 

 

 

2,599,934

 

待售資產 - E-core當前

 

 

-

 

 

 

10,332,105

 

應收購價 - VitaMedica

 

 

2,000,000

 

 

 

-

 

應收購價 - E-core

 

 

2,000,000

 

 

 

-

 

總流動資產

 

 

11,419,918

 

 

 

30,012,984

 

 

 

 

 

 

 

 

 

 

物業及設備(淨額)

 

 

2,356,556

 

 

 

2,831,375

 

無形資產,淨值

 

 

239,871

 

 

 

6,924,982

 

商譽

 

 

848,854

 

 

 

2,886,309

 

遞延所得稅資產

 

 

5,948,858

 

 

 

5,604,056

 

其他資產

 

 

278,435

 

 

 

76,728

 

停產可供出售的資產 - 互動產品

 

 

-

 

 

 

936,054

 

停產可供出售的資產 - VitaMedica

 

 

-

 

 

 

2,051,214

 

已停售的可出售資產 - E-core

 

 

-

 

 

 

12,067,333

 

使用權資產,淨額

 

 

2,418,596

 

 

 

410,453

 

其他資產總計

 

 

12,091,170

 

 

 

33,788,504

 

 

 

 

 

 

 

 

 

 

總資產

 

$23,511,088

 

 

$63,801,488

 

 

 

 

 

 

 

 

 

 

負債及股東權益

 

 

 

 

 

 

 

 

流動負債

 

 

 

 

 

 

 

 

應付賬款

 

$481,647

 

 

$1,028,611

 

應計補償

 

 

1,098,856

 

 

 

533,842

 

遞延收入

 

 

235,255

 

 

 

-

 

應計負債

 

 

736,407

 

 

 

2,439,794

 

應計利息

 

 

476,018

 

 

 

655,187

 

收購應付款

 

 

413,152

 

 

 

152,500

 

關聯方預付款,淨額

 

 

100,000

 

 

 

-

 

流動部分應付票據

 

 

-

 

 

 

338,474

 

流動部分可轉換票據應付

 

 

-

 

 

 

1,254,167

 

流動部分收購票據應付 - E-core

 

 

-

 

 

 

5,656,620

 

當前應付相關方票據的部分

 

 

-

 

 

 

1,429,356

 

當前應付Cygnet子公司的票據部分

 

 

5,447,565

 

 

 

795,778

 

待售建築物的應付票據

 

 

2,634,538

 

 

 

2,841,566

 

已終止的負債 - 互動報價

 

 

-

 

 

 

792,408

 

已終止的負債 - VitaMedica

 

 

-

 

 

 

617,174

 

已終止的負債 - E-core

 

 

-

 

 

 

3,401,983

 

當前應付的運營租賃負債部分

 

 

1,031,714

 

 

 

454,127

 

 

 

 

 

 

 

 

 

 

總流動負債

 

 

12,655,152

 

 

 

22,391,587

 

 

 

 

 

 

 

 

 

 

經營租賃應付賬款,扣除當前部分

 

 

1,732,606

 

 

 

-

 

相關方應付票據

 

 

500,000

 

 

 

-

 

應付票據

 

 

557,429

 

 

 

173,812

 

可轉換票據應付

 

 

1,550,000

 

 

 

895,833

 

收購應付票據 - E-core

 

 

-

 

 

 

7,605,085

 

應付票據 - Cygnet 子公司

 

 

-

 

 

 

4,898,548

 

 

 

 

 

 

 

 

 

 

長期負債總額

 

 

4,340,035

 

 

 

13,573,278

 

 

 

 

 

 

 

 

 

 

承諾與或有事項

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

股東權益

 

 

 

 

 

 

 

 

優先股,$0.001 面值, 500,000 授權股份,和 25,00025,000 發行的股份和流通的股份,分別爲

 

 

25

 

 

 

25

 

普通股,$0.001 面值, 5,000,000 授權股份,和 1,010,8431,045,429 發行的股份和流通的股份,分別爲

 

 

1,045

 

 

 

1,011

 

額外實收資本

 

 

53,374,444

 

 

 

51,541,909

 

累計虧損

 

 

(46,859,613)

 

 

(23,201,175)

歸屬於Upexi, Inc.的總股東權益。

 

 

6,515,901

 

 

 

28,341,770

 

子公司的非控股權益。

 

 

 

 

 

 

(505,147)

股東權益總額

 

 

6,515,901

 

 

 

27,836,623

 

 

 

 

 

 

 

 

 

 

總負債和股東權益

 

$23,511,088

 

 

$63,801,488

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 
F-2

Table of Contents

 

UPEXI, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

  

 

 

Year Ended June 30,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Revenue

 

$26,000,652

 

 

$36,441,695

 

 

 

 

 

 

 

 

 

 

Cost of Revenue

 

 

13,176,073

 

 

 

15,421,715

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

12,824,579

 

 

 

21,019,980

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

Sales and marketing

 

 

5,989,727

 

 

 

6,067,392

 

Distribution costs

 

 

8,611,702

 

 

 

9,465,149

 

General and administrative expenses

 

 

6,771,937

 

 

 

6,875,575

 

Share-based compensation

 

 

1,169,843

 

 

 

3,664,538

 

Amortization of acquired intangible assets

 

 

2,410,431

 

 

 

2,568,502

 

Depreciation

 

 

1,268,355

 

 

 

913,246

 

Impairment of long-lived asset - building

 

 

336,434

 

 

-

 

Loss on the sale / abandonment of assets in relocation

 

 

569,195

 

 

-

 

Impairment of intangible assets and goodwill 

 

 

7,869,425

 

 

3,746,301

Lease impairment, Delray Beach facility 

 

 

289,969

 

 

-

 

 

 

 

35,287,018

 

 

 

33,300,703

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(22,462,439)

 

 

(12,280,723)

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

 

 

 

 

 

 

Change in derivative liability

 

 

-

 

 

 

1,770

 

Other

 

 

(16,443)

 

 

38,344

 

Interest (expense) income, net

 

 

(3,124,723)

 

 

(4,716,274)

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

(3,141,166)

 

 

(4,676,160)

 

 

 

 

 

 

 

 

 

Loss on operations before income tax

 

 

(25,603,605)

 

 

(16,956,883)

 

 

 

 

 

 

 

 

 

Income tax benefit

 

 

332,101

 

 

 

3,049,293

 

 

 

 

332,101

 

 

3,049,293

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

 

(25,271,504)

 

 

(13,907,590)

 

 

 

 

 

 

 

 

 

Gain (loss) from the sale of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Infusionz and select assets

 

 

-

 

 

 

(2,212,542)

Interactive Offers

 

 

237,670

 

 

 

-

 

VitaMedica

 

 

1,948,538

 

 

 

-

 

E-core

 

 

(1,737,326)

 

 

-

 

 

 

 

448,882

 

 

 

(2,212,542)

 

 

 

 

 

 

 

 

 

Income (loss) on discontinued operations

 

 

 

 

 

 

 

 

Infuisionz

 

 

71,976

 

 

 

(338,418)

Interactive offers

 

 

(187,003)

 

 

(1,729,636)

VitaMedica

 

 

213,636

 

 

 

(382,449)

E-core

 

 

1,065,575

 

 

 

1,080,379

 

Income (loss) income from discontinued operations

 

 

1,164,184

 

 

 

(1,370,124)

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

 

-

 

 

 

559,967

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Upexi, Inc.

 

$(23,658,438)

 

$(16,930,289)

 

 

 

 

 

 

 

 

 

Basic income (loss) per share:

 

 

 

 

 

 

 

 

Income (loss) per share from continuing operations

 

$(24.60)

 

$(15.56)

(Loss) income per share from discontinued operations

 

$1.13

 

 

$(1.53)

Total income (loss) per share attributable to Upexi shareholders

 

$(23.03)

 

$(18.94)

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share:

 

 

 

 

 

 

 

 

Income (loss) per share from continuing operations

 

$(24.60)

 

$(15.56)

(Loss) income per share from discontinued operations

 

$1.13

 

 

$(1.53)

Total income (loss) per share attributable to Upexi shareholders

 

$(23.03)

 

$(18.94)

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

1,027,232

 

 

 

893,943

 

Fully diluted weighted average shares outstanding

 

 

1,027,232

 

 

 

893,943

 

  

The accompanying notes are an integral part of these consolidated financial statements.

 

 
F-3

Table of Contents

  

UPEXI, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

  

 

 

Preferred Stock

 

 

Preferred Stock

 

 

Common Stock

 

 

Common Stock

 

 

Additional Paid

 

 

Accumulated

 

 

Non-controlling

 

 

Total

Stockholders'

 

 

 

 Shares*

 

 

amount*

 

 

 Shares*

 

 

amount *

 

 

In Capital

 

 

Deficit

 

 

Interest

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2022

 

 

25,000

 

 

$25

 

 

 

835,712

 

 

$836

 

 

$

35,001,949

 

 

$(6,270,886)

 

$54,820

 

 

$28,786,744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of common stock issuance for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

140,700

 

 

 

-

 

 

 

-

 

 

 

140,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation, amortization of stock options

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,664,538

 

 

 

-

 

 

 

-

 

 

 

3,664,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for acquisition of E-Core

 

 

-

 

 

 

-

 

 

 

62,370

 

 

 

62

 

 

 

5,999,938

 

 

 

-

 

 

 

-

 

 

 

6,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for interest on note payable

 

 

-

 

 

 

-

 

 

 

6,700

 

 

 

7

 

 

 

606,997

 

 

 

-

 

 

 

-

 

 

 

607,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for cash, net

 

 

 

 

 

 

 

 

 

 

106,061

 

 

 

106

 

 

 

6,127,787

 

 

 

 

 

 

 

 

 

 

 

6,127,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(16,930,289)

 

 

(559,967)

 

 

(17,490,256)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2023

 

 

25,000

 

 

$

25

 

 

 

1,010,843

 

 

$1,011

 

 

$

51,541,909

 

 

$(23,201,175)

 

$(505,147)

 

$27,836,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation, restricted stock grant

 

 

-

 

 

 

-

 

 

 

5,000

 

 

 

5

 

 

 

212,743

 

 

 

-

 

 

 

-

 

 

 

212,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation, amortization of stock options

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

957,095

 

 

 

-

 

 

 

-

 

 

 

957,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock and equity for purchase of Cygnet

 

 

-

 

 

 

-

 

 

 

4,505

 

 

 

4

 

 

 

162,722

 

 

 

 

 

 

 

505,147

 

 

 

667,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock for conversion of debt

 

 

-

 

 

 

-

 

 

 

25,081

 

 

 

25

 

 

 

499,975

 

 

 

 

 

 

 

 

 

 

 

500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(23,658,438)

 

 

-

 

 

 

(23,658,438)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2024

 

 

25,000

 

 

$

25

 

 

 

1,045,429

 

 

$1,045

 

 

$

53,374,444

 

 

$(46,859,613)

 

$-

 

 

$6,515,901

 

  

* Common stock has been restated to reflect the 1 for 20 reverse split

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 
F-4

Table of Contents

  

UPEXI, INC.

CONSOLIDATED STATEMENTS OF CASH FLOW

 

 

 

Year ended June 30,

 

 

 

2024

 

 

2023

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss from operations

 

$(23,658,438)

 

$(16,930,289)

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net loss from continuing operations to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3,678,786

 

 

 

3,481,748

 

Non-cash loss on the sale of Infusionz and select assets, net

 

 

-

 

 

 

2,212,542

 

Gain on the sale of VitaMedica and income from discontinued operations

 

 

(1,948,538)

 

 

-

 

Loss on the sale of New England Technology

 

 

1,737,326

 

 

 

-

 

Amortization of loan costs

 

 

115,787

 

 

 

62,408

 

Amortization of consideration discount

 

 

1,112,676

 

 

 

969,098

 

Impairment of goodwill and intangible assets

 

 

7,869,425

 

 

 

3,746,301

 

Inventory write-offs

 

 

1,812,319

 

 

 

118,990

 

Loss on impairment of building

 

 

336,434

 

 

 

-

 

Loss on sale of assets related to relocation of facility

 

 

569,195

 

 

 

 

 

Gain on sale of interactive offers

 

 

(237,670)

 

 

-

 

Change in deferred tax asset

 

 

(344,802)

 

 

(3,139,227)

Noncontrolling interest

 

 

-

 

 

 

(559,967)

Change in derivative

 

 

-

 

 

 

1,770

 

Stock based compensation

 

 

1,169,843

 

 

 

3,664,538

 

Changes in assets and liabilities, net of acquired amounts

 

 

 

 

 

 

 

 

Accounts receivable

 

 

675,709

 

 

 

(364,665)

Inventory

 

 

2,651,252

 

 

 

(1,366,269)

Prepaid expenses and other assets

 

 

106,610

 

 

 

287,797

 

Operating lease payable

 

 

302,050

 

 

 

4,238

 

Accounts payable and accrued liabilities

 

 

(944,020)

 

 

389,458

 

Deferred revenue

 

 

101,305

 

 

 

-

 

Net cash used in operating activities - Continuing Operations

 

 

(4,894,751)

 

 

(7,421,529)

Net cash provided by operating activities - Discontinued Operations

 

 

4,793,374

 

 

 

7,624,206

 

Net cash (used in) provided by operating activities

 

 

(101,377)

 

 

202,677

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Acquisition of Lucky Tail

 

 

-

 

 

 

(3,528,239)

Proceeds from the sale of VitaMedica, Inc.

 

 

2,100,000

 

 

 

-

 

Proceeds from the sale of Interactive Offers, net of liabilities paid

 

 

203,025

 

 

 

-

 

Acquisition of Cygnet Online LLC, net

 

 

(539,348)

 

 

(1,050,000)

Proceeds from the sale of Infusionz and selected assets

 

 

-

 

 

 

5,492,532

 

Acquisition of property and equipment

 

 

(932,565)

 

 

(937,564)

Net cash provided by (used in) investing activities - Continuing Operations

 

 

831,112

 

 

 

(23,271)

Net cash (used in) investing activities - Discontinued Operations

 

 

(4,206,823)

 

 

(2,551,587)

Net cash used in investing activities

 

 

(3,375,711)

 

 

(2,574,858)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Repayment of the senior convertible notes payable

 

 

-

 

 

 

(6,305,406)

Proceeds from the issuance of stock

 

 

-

 

 

 

6,127,893

 

Payment on acquisition notes payable

 

 

(246,761)

 

 

(751,152)

Proceeds from related party advance

 

 

100,000

 

 

 

-

 

Proceeds from convertible note payable

 

 

-

 

 

 

2,650,000

 

Proceeds on note payable on building

 

 

-

 

 

 

3,000,000

 

Repayment on note payable on building

 

 

(207,028)

 

 

(158,434)

Proceeds on note payable, related party

 

 

-

 

 

 

1,470,000

 

Net cash (used in) provided by financing activities - Continuing Operations

 

 

(353,789)

 

 

6,032,901

 

Net cash used in financing activities - Discontinued Operations

 

 

-

 

 

 

(6,318,234)

Net cash used in financing activities

 

 

(353,789)

 

 

(285,333)

 

 

 

 

 

 

 

 

 

Net decrease in cash - Continuing Operations

 

 

(4,417,428)

 

 

(1,411,899)

Net (decrease) increase in cash - Discontinued Operations

 

 

586,551

 

 

 

(1,245,615)

 

 

 

 

 

 

 

 

 

Cash, beginning of period

 

 

4,492,292

 

 

 

7,149,806

 

Cash, end of period

 

$661,415

 

 

$4,492,292

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Disclosures

 

 

 

 

 

 

 

 

Interest paid

 

$839,000

 

 

$2,278,292

 

Income tax paid

 

$-

 

 

$-

 

Non-cash Investing and Financing Activities

 

 

 

 

 

 

 

 

Non-cash proceeds in the sale of VitaMedica

 

$1,900,000

 

 

$-

 

Issuance of common stock for acquisition of Cygnet

 

$162,727

 

 

$-

 

Issuance of debt for acquisition of Cygnet

 

$300,000

 

 

$-

 

Bloomios non-cash payment of receivables, net

 

$845,443

 

 

$-

 

Issuance of stock for services

 

$-

 

 

$140,700

 

Issuance of stock for interest expense

 

$-

 

 

$607,004

 

Issuance of common stock for the repayment of convertible note payable

 

$500,000

 

 

$-

 

Liabilities assumed from acquisition of E-Core

 

$-

 

 

$(7,712,168)

Issuance of stock for acquisition of E-Core

 

$-

 

 

$6,000,000

 

Assets available for sale

 

$-

 

 

$1,026,043

 

  

The accompanying notes are an integral part of these consolidated financial statements.

 

 
F-5

Table of Contents

  

Upexi, Inc.

Notes to the Consolidated financial statements

June 30, 2024 and 2023

 

As used in this annual report and unless otherwise indicated, the terms “we”, “us”, “our”, “Upexi”, and the “Company” mean Upexi, Inc., a Nevada corporation formed in 2018. The Company has eleven active subsidiaries, which include:

 

 

HAVZ, LLC, d/b/a/ Steam Wholesale, a California limited liability company

 

☐ 

Gummy Labs, LLC, a Delaware limited liability company

 

MW Products, Inc., a Nevada corporation

 

Upexi Holding, LLC, a Delaware limited liability company

 

 

o

Upexi Pet Products, LLC, a Delaware limited liability company

 

Upexi Enterprise, LLC, a Delaware limited liability company

 

 

o

Upexi Distribution LLC, a Delaware limited liability company

 

 

o

Upexi Distribution Management LLC, a Delaware limited liability company

 

 

o

Upexi Property & Assets, LLC, a Delaware limited liability company

 

 

 

Upexi 17129 Florida, LLC, a Delaware limited liability company

 

Cygnet Online, LLC (“Cygnet”), a Delaware limited liability company (100% owned as of September 1, 2023)

 

The following subsidiaries had no activity during the years ended June 30, 2024 and 2023:

 

 

Upexi CP, LLC, a Delaware limited liability company

 

☐ 

Upexi CP / Canada Inc., a Canada corporation

 

Prax Products, LLC, a Florida limited liability company

 

Upexi Development and Marketing, LLC., a Delaware limited liability company

 

Trunano Labs, Inc., a Nevada corporation

 

The following subsidiaries were divested during the years ended June 30, 2024 and 2023:

 

 

VitaMedica, Inc. a Nevada corporation

 

☐ 

E-Core Technology, Inc. a Florida corporation

 

Infusionz LLC, a Colorado limited liability company

 

Interactive Offers, LLC, a Delaware limited liability company

 

In addition, the Company has six wholly owned subsidiaries that had no activity during the years ended June 30, 2024 and 2023. All of the entities were dissolved or cancelled as of June 30, 2024.

 

 

·

Steam Distribution, LLC, a California limited liability company

 

·

One Hit Wonder, Inc., a California corporation

 

·

One Hit Wonder Holdings, LLC, a California limited liability company

 

·

Vape Estate, Inc., a Nevada Corporation

 

·

SWCH, LLC, a Delaware limited liability company

 

·

Cresco Management, LLC, a California limited liability company

 

 
F-6

Table of Contents

 

Our products are distributed in the United States of America and internationally through multiple entities and managed through our locations in Florida.

 

Upexi operates from our corporate location in Tampa, Florida, where direct to consumer, wholesale and Amazon sales are driven by on-site and remote teams for all brands. The Tampa location also supports all the other locations with accounting, corporate oversight, day-to-day finances, business development and operational management operating from this location. 

 

MW Products operates from our corporate headquarters and our Tampa, Florida warehouse, managing direct to consumer, wholesale and Amazon sales for multiple brands and develops new products through our research and development team in Henderson, Nevada and Odessa, Florida.

 

Lucky Tail operates from our Tampa, Florida warehouse with sales and marketing driven by on-site and remote teams that operate the Amazon sales strategy and daily business operations.

 

HAVZ, LLC, d/b/a/ Steam Wholesale operates manufacturing and/or distribution centers in Odessa, Florida, supporting our health and wellness products, including those products manufactured with hemp ingredients and our overall distribution operations. We have continued to manage these operations with corporate focus on larger opportunities that have warranted the majority of corporate focus and investments for the future.

 

Upexi Distribution operates from our Tampa, Florida warehouse providing warehousing, distribution and other services in support of our product sales. 

 

Note 2. Significant Accounting Policies

 

The significant accounting policies followed are:

 

Use of Estimates - The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Significant estimates underlying the Company’s reported financial position and results of operations include the allowance for doubtful accounts, useful lives of property and equipment, impairment of long-lived assets, inventory valuation, fair value of stock-based compensation and valuation allowance on deferred tax assets.

 

Cash - The Company considers all highly liquid investment instruments with a maturity of three months or less to be cash equivalents. Cash is maintained at financial institutions and at times, balances may exceed federally insured limits. The Company has never experienced any losses related to these balances.

 

Accounts Receivable - Amounts receivable are uncollateralized customer obligations due under normal trade terms requiring payment within a specified time from the invoice date. The trade terms vary based on the customer and typically range from prepaid to 45 days from the invoice date. Interest is not charged by the Company on past due accounts. The carrying amount of receivables is reduced by a valuation allowance for expected credit losses, as necessary, that reflects management’s best estimate of the amount that will not be collected. This estimation takes into consideration historical experience, current conditions and as applicable, reasonable supportable forecasts. Actual results could vary from the estimate. Accounts are charged against the allowance when management deems them to be uncollectible. The net accounts receivable balances at June 30, 2024, 2023 and 2022 were $606,885, 1,125,394 and $760,729, respectively. Based on management’s review of accounts receivable, the valuation allowance was approximately $61,750 and $0 at June 30, 2024 and 2023, respectively. The Company had bad debt expenses of $24,500 and $4,750 for the years ended June 30, 2024 and 2023, respectively.

 

 
F-7

Table of Contents

 

Inventory - The Company reviews the inventory level of all products and raw materials quarterly. For most products that have been in the market for one year or more, we consider inventory levels of greater than one year’s sales to be excess or other items that show slower than projected sales. Due to limited market penetration for our products, we have decided to write down 50% of the cost against certain raw materials and finished products. Products that are no longer part of the current product offering are considered obsolete. The potential for re-sale of slow-moving and obsolete inventories is based upon our assumptions about future demand and market conditions. The recorded cost of obsolete inventories is then reduced to zero. The slow-moving and obsolete inventory is written off and recorded as charges to cost of goods sold. All adjustments for obsolete inventory establish a new cost basis for that inventory as we believe such reductions are permanent declines in the market price of our products. Generally, obsolete inventory is sold to companies that specialize in the liquidation, while we continue to market slow-moving inventories until they are sold or become obsolete.

 

Inventory consists of raw materials and finished goods and is stated at the lower of cost or net realizable value, cost is determined by the weighted average moving cost inventory method. Net realizable value is determined, with appropriate consideration given to obsolescence, excessive levels, deterioration, and other factors.  On June 30, 2024, the Company had $465,535 of raw materials and $966,021 of finished goods inventory.  On June 30, 2023, the Company had no raw material inventory and $4,804,299 of finished goods inventory.  The Company had inventory reserves at June 30, 2024 and 2023 of $605,470 and $154,400, respectively.

 

Property and Equipment - Property and equipment is recorded at cost. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets ranging from 3 to 20 years. Leasehold improvements are amortized over the shorter of their estimated useful lives of 5 years or the related lease term. Gains and losses upon disposition are reflected in the Statements of Operations in the period of disposition. Maintenance and repair expenditures are charged to expense as incurred. The Company disposed of some equipment during 2024 and 2023 which resulted in gains and losses on the sales, shown in the accompanying Statements of Operations.

 

Business Combinations - The Company accounts for its business combinations using the acquisition method of accounting. The cost of an acquisition is measured as the aggregate of the acquisition date fair values of the assets transferred and liabilities assumed by the Company to the seller’s cash consideration and equity instruments issued. Transaction costs directly attributable to the acquisition are expensed as incurred. The excess of (i) the total costs of acquisition over (ii) the fair value of the identifiable net assets of the acquiree is recorded as identifiable intangible assets and goodwill.

 

Goodwill - The Company evaluates its goodwill for possible impairment, simplifying the test for goodwill impairment at least annually and when one or more triggering events or circumstances indicate that the goodwill might be impaired. Under this guidance, annual or interim goodwill impairment testing is performed by comparing the estimated fair value of a reporting unit with its carrying amount. An impairment charge is recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value, not to exceed the carrying value of goodwill. 

The Company performed its annual test as of June 30, 2024 and 2023, respectively. 

 

It was determined by management that the goodwill related to Cygnet was completely impaired at June 30, 2024 based on the strategic decision to exit the recommerce business.  An impairment of goodwill in the amount of $3,594,745 was recorded at June 30, 2024 eliminating all of the goodwill related to Cygnet.

 

It was determined by management that the goodwill related to Interactive Offers was completely impaired at June 30, 2023 based on the sale of the business at September 1, 2023.  An impairment of goodwill in the amount of $2,889,158 was recorded at June 30, 2023 eliminating all of the goodwill related to Interactive Offers.

 

Revenue Recognition - In accordance with ASC No. 606, Revenue from Contracts with Customers, the Company recognizes revenue when we satisfy performance obligations as evidenced by the transfer of control of our products or services to customers. In general, the Company generates revenue from product sales, either directly to customers or to distributors. In determining whether a contract exists, we evaluate the terms of the agreement, the relationship with the customer or distributor and their ability to pay.

 

 
F-8

Table of Contents

 

The Company recognizes revenue from sales of our products, including sales to our distributors, at a point in time, generally upon shipment or delivery to the customer or distributor, depending upon the terms of the sales order. Control is considered transferred when title and risk of loss pass, when the customer becomes obligated to pay and, where applicable, when the customer has accepted the products or upon expiration of the acceptance period. For sales to distributors, payment is due on our standard commercial terms and is not contingent upon the distributors’ resale of the products.

 

Shipping and handling fees billed to customers are included in revenue. Shipping and handling fees associated with inbound freight, are generally included in cost of revenue.

 

Our business is subject to contingencies related to customer orders, including:

 

Right of Return:

 

A large portion of our revenue comes from the sale of consumable products, which are sold in high-volume and low quantities, and are generally maintained at stock levels of less than ninety days in our facility. Customer returns have historically represented a very small percentage of sales on an annual basis.  Other product sales relate to some pet products, including small mechanical devices. 

 

Warranties:

 

The Company does not accept sales returns from wholesale customers, as the products are pre-approved prior to production and shipment. E-Commerce product returns must be completed within 45 days of the date of purchase. The Company accrues an allowance for refunds, returned deposits and discounts given by customer services post shipment of the product based on historical experience and management’s estimate of future expenses, including replacement, freight charges and other fulfilment expenses.

 

Conditions of Acceptance:

 

Sales of our consumable products and pet products, generally do not have customer acceptance terms.

 

Contract Assets

 

A contract asset is the Company’s right to consideration in exchange for goods or services that the Company has transferred to a customer. ASC 606, Revenue from Contracts with Customers, distinguishes between a contract asset and a receivable based on whether receipt of the consideration is conditional on something other than the passage of time. When the Company transfers control of goods or services to a customer before the customer pays consideration, the Company records either a contract asset or a receivable depending on the nature of the Company’s right to consideration for its performance. The point at which a contract asset becomes an account receivable may be earlier than the point at which an invoice is issued. The Company assesses a contract asset for impairment in accordance with ASC 310, Receivables.

 

The following table discloses the deferred revenue:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Deferred revenue

 

$235,255

 

 

$-

 

 

The deferred revenue or also referred to as funded backlog was $235,255, $0 and $0 at June 30,2024, June 30, 2023 and June 30, 2022, respectively. We expect to recognize approximately 100% of the deferred revenue as revenue in the year ended June 30, 2025.  There was no opening liability balance at June 30, 2023 to be recognized in the year ended June 30, 2024.

 

 
F-9

Table of Contents

 

Impairment of Long-lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the book value of the asset may not be recoverable. The Company periodically evaluates whether events and circumstances have occurred that indicate possible impairment. When impairment indicators exist, the Company estimates the future undiscounted net cash flows of the related asset or asset group over the remaining life in measuring whether or not the asset values are recoverable.   The Company recognized an impairment on its building of $336,434 during the year ended June 30, 2024, based on the fair market value of the building's pending sale, completed on July 8, 2024.  The Company recognized a $569,195 loss on the sale of assets that were either liquidated or abandoned in the move of its manufacturing facility from Nevada to Florida.  In addition, the Company recognized an impairment of intangible assets of $4,274,680 for the year ended June 30, 2024.  $974,680 of the impairment is related to LuckyTail’s rapid decline of direct-to-consumer sales and $3,300,000 of the impairment is related to the unamortized vendor list of Cygnet, as the Company no longer purchases products from the majority of the original vendors Cygnet was using when the Company purchased Cygnet.    

 

The Company recognized an impairment on its long-lived assets during the year ended June 30, 2023, of $857,143 on the assets held for sale, related to Interactive Offers, leaving $716,944 of Interactive’s original intangible assets classified as assets available for sale.  

 

Advertising - The Company supports its products with advertising to build brand awareness of the Company’s various products in addition to other marketing programs executed by the Company’s marketing team. The Company believes continual investment in advertising is critical to the development and sale of its branded products. Advertising costs of $3,353,361 and $4,271,469 were expensed as incurred during the years ended June 30, 2024 and 2023, respectively. 

 

Stock Based Compensation - The Company recognizes all share-based payments to employees, including grants of employee stock options and grants of restricted shares as compensation expense in the consolidated financial statements based on their fair values. That expense will be recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period) or immediately if the share-based payments vest immediately.

 

Non-employee Stock-based Payments - The Company’s accounting policy for equity instruments issued to consultants and vendors in exchange for goods and services follows the provisions of Accounting Standards Codification (ASC) 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed in a grantor’s own operations by issuing share-based payment awards. Stock-based payments related to non-employees are accounted for based on the fair value of the related stock or options or the fair value of the services, whichever is more readily determinable. The measurement date for the fair value of the equity instruments issued is determined at the earlier of (i) the date at which a commitment for performance by the consultant or vendor is reached or (ii) the date at which the consultant or vendor’s performance is complete. In the case of equity instruments issued to consultants, the fair value of the equity instrument is recognized over the term of the consulting agreement.

 

Fair Value Measurements - The Company accounts for financial instruments in accordance with FASB ASC 820 “Fair Value Measurement and Disclosures” (ASC 820). ASC 820 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs).

 

The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

 

 

·

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

 

 

 

 

·

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g. interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

 

 

 

 

·

Level 3 - Inputs that are both significant to the fair value measurement and unobservable.

 

 
F-10

Table of Contents

 

The estimated fair value of certain financial instruments, including cash, accounts receivable, accounts payable, accrued expenses, deferred revenue and debt are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.

 

Leases - The Company determines if a contract contains a lease at inception. A contract contains a lease if it conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Control is defined as having both the right to obtain substantially all of the economic benefits from use of the asset and the right to direct the use of the asset. Management only reassesses its determination if the terms and conditions of the contract are changed. Leases with an initial term of 12 months or less are not recorded within the accompanying consolidated balance sheets. GAAP requires that the Company’s leases be evaluated and classified as operating or finance leases for financial reporting purposes. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option will result in an economic penalty. All the Company’s real estate leases are classified as operating leases.

 

Most real estate leases include one or more options to renew, with renewal terms that generally can extend the lease term for an additional two years. The exercise of lease renewal options is at the Company’s discretion. The Company evaluates renewal options at lease inception and on an ongoing basis and includes renewal options that it is reasonably certain to exercise in its expected lease terms when classifying leases and measuring lease liabilities. Lease agreements generally do not require material variable lease payments, residual value guarantees or restrictive covenants.

 

The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities. The incremental borrowing rate represents an estimate of the interest rate the Company would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term of a lease within a particular currency environment.

 

Income Taxes - Income taxes are provided for the tax effects of transactions reported in the consolidated financial statements and consist of taxes currently due plus deferred taxes resulting from temporary differences. Such temporary differences result from differences in the carrying value of assets and liabilities for tax and financial reporting purposes. The deferred tax assets and liabilities represent the future tax consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.   A $6,100,000 valuation allowance was recorded at June 30, 2024 and no valuation allowance at June 30, 2023. 

 

The Company identifies and evaluates uncertain tax positions, if any, and recognizes the impact of uncertain tax positions for which there is a less than more-likely-than-not probability of the position being upheld when reviewed by the relevant taxing authority. Such positions are deemed to be unrecognized tax benefits and a corresponding liability is established on the balance sheet. The Company has not recognized a liability for uncertain tax positions. If there were an unrecognized tax benefit, the Company would recognize interest accrued related to unrecognized tax benefits in interest expense and penalties in operating expenses.

 

The Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s consolidated financial statements or tax returns. Deferred tax assets 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.

 

 
F-11

Table of Contents

 

The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. 

 

ASC Topic 740 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s consolidated financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. There are no material uncertain tax positions at June 30, 2024 or June 30, 2023.

 

On December 22, 2017, the U.S. government enacted the Tax Act, which made significant changes to the Internal Revenue Code of 1986, as amended, including, but not limited to, reducing the U.S. corporate statutory tax rate and the net operating loss incurred after December 31, 2017 can be carried forward indefinitely and the two year net operating loss carried back was eliminated (prohibited).

 

Reverse Stock Split

 

On September 18, 2024, we filed a Certificate of Change with the Nevada Secretary of State to effect a reverse stock split of our common stock at a rate of 1-for-20 (the "Reverse Stock Split"), which became effective as of October 3, 2024 (the "Effective Date"). The Reverse Stock Split was approved by the board of directors in accordance with Nevada law. The Reverse Stock Split did not have any impact on the par value of common stock.

 

On the Effective Date, every twenty shares of Common Stock issued and outstanding were automatically combined into one share of Common Stock, without any change in the par value per share. As the per-share par value did not change, we reclassified $19,860 from Common Stock to Additional Paid-in-Capital on the Effective Date. The exercise prices and the number of shares issuable upon exercise of outstanding stock options, equity awards and warrants, and the number of shares available for future issuance under the equity incentive plans were adjusted in accordance with their respective terms. The Reverse Stock Split affected all stockholders uniformly and did not alter any stockholder’s percentage interest in our Common Stock. We did not issue any fractional shares in connection with the Reverse Stock Split. Instead, fractional shares were initially rounded up to the next largest whole number, resulting in the issuance of 8 shares on October 3, 2024, the Effective Date, and an additional issuance of 38 shares on October 8,2024.  On October 10, 2024, the transfer agent received additional requests to issue a total of 202,183 shares of common stock for round up of fractional shares.  These shares were issued on October 23, 2024 and on October 30, 2024 we were notified that the shares were returned to the Company’s transfer agent.  Although the Company did receive the common stock back after issuance, the potential dilution remains a risk, and is the subject of a complaint filed by the Company in the United States District Court for the District of Nevada with the purpose of eliminating any said risk. The Reverse Stock Split did not modify the relative rights or preferences of the Common Stock.   

 

Unless otherwise indicated, all issued and outstanding shares of common stock and all outstanding securities entitling their holders to purchase shares of our common stock or acquire shares of our common stock, including stock options, restricted stock units, and warrants per share data, share prices and exercise prices, as required by the terms of those securities, have been adjusted retroactively to reflect the Reverse Stock Split.

 

On October 17, 2024, Company received written notice (the “Compliance Notice”) from The Nasdaq Stock Market LLC (“Nasdaq”) informing the Company that it has regained compliance with Nasdaq Listing Rule 5550(a)(2), which requires that companies listed on the Nasdaq Stock Market maintain a minimum bid price of $1.00 per share.  Nasdaq notified the Company in the Compliance Notice that, from October 3, 2024 to October 16, 2024, the closing bid price of the Company’s common stock had been $1.00 per share or greater and, accordingly, the Company had regained compliance with Nasdaq Listing Rule 5550(a)(2) and that the matter was now closed.  

 

 
F-12

Table of Contents

 

Earnings (loss) per Share - Basic earnings (loss) per share is computed by dividing net income (loss) attributable to common stockholders by the weighted average common shares outstanding for the period. Diluted income (loss) per share is computed giving effect to all potentially dilutive common shares. Potentially dilutive common shares may consist of incremental shares issuable upon the exercise of stock options and warrants and upon the conversion of notes. For the year ended, the dilutive common shares are as follows:

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Stock options

 

 

200,714

 

 

 

241,964

 

Warrants

 

 

52,530

 

 

 

11,015

 

Preferred stock

 

 

13,889

 

 

 

13,889

 

Convertible debt

 

 

15,500

 

 

 

57,883

 

 Restricted stock grants

 

 

12,500

 

 

 

-

 

Total potential dilutive weighted average shares outstanding

 

 

295,133

 

 

 

324,750

 

 

The dilutive effect of potentially dilutive securities is reflected in diluted earnings per common share by application of the treasury stock method. Under the treasury stock method, an increase in the fair market value of the Company’s common stock can result in a greater dilutive effect from potentially dilutive securities. During the year ended June 30, 2024 and 2023, the Company reported a net loss, so the potential effect is not reflected in the consolidated financial statements.

 

Deferred Revenue - The Company records deposits as deferred revenue when a customer pays in advance of shipping the product. Once the product is shipped, the deposit is recorded as revenue and the related commissions are paid. All products were shipped related to deposits in deferred revenue, in less than one year.

 

Convertible Debt and Securities - The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.

 

Non-controlling Interests in Consolidated financial statements - In December 2007, the FASB issued ASC 810-10-65, “Non-controlling Interests in consolidated financial statements”. This ASC clarifies that a non-controlling (minority) interest in subsidiaries is an ownership interest in the entity that should be reported as equity in the consolidated financial statements. It also requires consolidated net income to include the amounts attributable to both the parent and non-controlling interest, with disclosure on the face of the consolidated income statement of the amounts attributed to the parent and to the non-controlling interest. In accordance with ASC 810-10-45-21, those losses attributable to the parent and the non-controlling interest in subsidiaries may exceed their interests in the subsidiary’s equity. The excess and any further losses attributable to the parent and the non-controlling interest shall be attributed to those interests even if that attribution results in a deficit non-controlling interest balance.

 

Reclassifications - Certain reclassifications have been made to the consolidated financial statements as of and for the year ended June 30, 2023 to conform to the presentation as of and for the year ended June 30, 2024.

 

Recent Accounting Pronouncements – From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board, (“FASB”), or other standard setting bodies and adopted by us as of the specified effective date. Unless otherwise discussed, the impact of recently issued standards that are not yet effective will not have a material impact on the Company’s financial position or results of operations upon adoption. The Company has considered all other recently issued accounting pronouncements, including the new provisions of ASC 326 (“Financial Instruments – Credit Losses”) pertaining to “current expected credit losses. ASC 326 was adopted for fiscal year 2024 and did not have a material effect to the accompanying consolidated financial statements.

 

 
F-13

Table of Contents

 

Note 3. Acquisitions

 

Cygnet Online, LLC

 

The Company acquired 55% of Cygnet Online, LLC, on April 1, 2022.  The purchase price was $5,515,756, as amended. 

 

The following table summarizes the consideration transferred to acquire Cygnet and the amount of identified assets acquired, and liabilities assumed at the acquisition date.

 

Fair value of consideration transferred:

 

Cash

 

$1,500,000

 

Convertible note payable, convertible at $6.00 per common share

 

 

1,050,000

 

Common stock, 555,489 shares valued at $5.34 per common share, the closing price on April 1, 2022.

 

 

2,965,756

 

 

 

$5,515,756

 

 

 

 

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

 

 

 

 

 

 

Cash

 

$471,237

 

Accounts receivable

 

 

860,882

 

Inventory

 

 

2,337,208

 

Prepaid expenses

 

 

6,900

 

Property and equipment

 

 

7,602

 

Right to use asset

 

 

410,365

 

Other asset

 

 

6,545

 

Online sales channels

 

 

1,800,000

 

Vendor relationships

 

 

6,000,000

 

Accrued liabilities

 

 

(701,606 )

Notes payable

 

 

(7,298,353 )

Operating lease

 

 

(422,479 )

Total identifiable net assets

 

$3,478,301

 

Goodwill

 

$2,037,455

 

 

55% of the business was acquired through a stock purchase agreement on March 31, 2022.  The purchase agreement provided for an increase in the purchase price of up to $700,000 based on the attainment of certain sales threshold in the first year.  Our management believed that the attainment of those sales threshold at the time of acquisition was unlikely and valued the contingency at $0.  The sales thresholds were not met, and no consideration was recorded for the contingency.  The equity interest purchase agreement has standard provisions to adjust the purchase price based on the final working capital transferred to the Company.  The purchase price was decreased by $950,000 and was repaid to the Company with the reduction in the loan to the seller.    The 55% purchase price allocation is final and is no longer subject to change. 

 

On September 1, 2023, the Company completed the acquisition of the remaining 45% interest for structured cash payments equaling $800,000, the forgiveness of advances of $89,416 and 4,505 shares of the Company’s common stock valued at $162,727.  As of June 30, 2024, the Company has not released the 4,505 shares or paid the remaining $300,000 owed related to this additional acquisition.  The seller had access to one of the Company’s bank accounts and withdrew $39,348 and refused to return the funds.  The Company recorded this as a reduction of the $300,000, although there is no right of offset in the purchase agreement. 

 

The acquisition of Cygnet provided the Company with the opportunity to expand its operations as an Amazon and eCommerce seller. The resulting combination increased Cygnet’s product offerings through the Company’s distributors and partnerships as it continues to focus on over-the-counter supplements and beauty products. Cygnet will be the anchor company for Upexi’s Amazon strategy. These are the factors of goodwill recognized in the acquisition.  

 

 
F-14

Table of Contents

 

An impairment of $3,300,000, related to the Cygnet vendor list, was recorded as the Company no longer purchases products from the majority of the original vendors Cygnet was using at the time purchased Cygnet.  In addition, it was determined by management that the goodwill related to Cygnet was completely impaired at June 30, 2024 based on the strategic decision to exit the recommerce business.  An impairment of goodwill in the amount of $3,594,745 was recorded at June 30, 2024 eliminating all of the goodwill related to Cygnet.

 

LuckyTail

 

On August 13, 2022, the Company acquired the pet product brand and the rights to the products of LuckyTail from GA Solutions, LLC. 

 

The following table summarizes the consideration transferred to acquire LuckyTail and the amount of identified assets acquired, and liabilities assumed at the acquisition date.

 

Fair value of consideration transferred:

 

Cash

 

$2,000,000

 

Cash payment, 90 days after close

 

 

484,729

 

Cash payment, 180 days after close

 

 

469,924

 

Contingent consideration

 

 

112,685

 

Cash payment, working capital adjustment

 

 

460,901

 

 

 

$3,528,239

 

 

 

 

 

 

Recognized amounts of identifiable assets acquired, and liabilities assumed:

 

 

 

 

 

 

 

 

 

Inventory

 

$460,901

 

Trade name

 

 

383,792

 

Customer list

 

 

1,834,692

 

Total identifiable net assets

 

$2,679,385

 

Goodwill

 

$848,854

 

 

The business was acquired through an asset purchase agreement, that acquired all elements of a business, including all of the tangible and intangible assets of the LuckyTail business.  The purchase agreement provided for an increase in the purchase price based on the attainment of certain sales thresholds in the first six months.  The Company estimated the value of this at approximately $150,000 at the time of purchase.  The sales calculated to a $112,685 payout and the purchase price was adjusted. The asset purchase agreement has standard provisions to adjust the purchase price based on the final working capital transferred to the Company.   The purchase price was increased by $460,901 for the excess working capital that was transferred in the business and the final purchase price allocation was completed by an independent consulting firm and is no longer subject to change. 

 

The acquisition of LuckyTail provided the Company with a foothold in the pet care industry and a strong presence on Amazon and its eCommerce store, offering nutritional and grooming products domestically and internationally. The acquisition provided both top line growth and improved EBITDA for the Company. These are the factors of goodwill recognized in the acquisition.  The purchase price allocation was performed by a third party and is no longer subject to change.

 

The Company’s consolidated financial statements for the year ended June 30, 2023, include the actual results of LuckyTail from August 13, 2022 through June 30, 2023.  The Company recorded interest on the consideration of $63,282 during the year ended June 30, 2023 and no interest was recorded for the year ended June 30, 2024.

 

Management determined a $974,680 impairment was necessary based on the rapid decline of the direct-to-consumer during the year ended June 30, 2024. 

   

Revenue from acquisitions included in the consolidated financial statements.

 

Net revenue included in the consolidated financial statements:

 

 

 

June 30,

 

 

 

2024

 

 

2023

 

Cygnet

 

 

12,154,831

 

 

 

23,996,086

 

LuckyTail

 

 

3,098,552

 

 

 

4,489,384

 

 

 

$15,253,383

 

 

$28,485,470

 

 

 
F-15

Table of Contents

   

Consolidated pro-forma unaudited consolidated financial statements.

 

The following unaudited pro forma combined financial information is based on the historical consolidated financial statements of the Company and LuckyTail after giving effect to the Company’s acquisitions as if the acquisitions occurred on July 1, 2022.  

 

The following unaudited pro forma information does not purport to present what the Company’s actual results would have been had the acquisitions occurred on July 1, 2022, nor is the financial information indicative of the results of future operations. The following table represents the unaudited consolidated pro forma results of operations for the year ended June 30, 2023, as if the acquisitions occurred on July 1, 2022.  The results of operations for LuckyTail are included in the year ended June 30, 2024 and the results of operations for LuckyTail are included from August 13, 2022 to June 30, 2023.   

 

Operating expenses have been increased for the amortization expense associated with the fair value adjustment of definite lived intangible assets of LuckyTail at $44,620 per month.

 

Pro Forma, Unaudited

 

 

 

 

 

 

 

 Proforma

 

 

 

 

Year ended June 30, 2023

 

Upexi, Inc.

 

 

LuckyTail

 

 

Adjustments

 

 

Proforma

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$36,441,695

 

 

$892,270

 

 

$-

 

 

$37,333,965

 

Cost of sales

 

$15,421,715

 

 

$137,088

 

 

$-

 

 

$15,558,803

 

Operating expenses

 

$29,554,402

 

 

$383,476

 

 

$66,930

 

 

$30,004,808

 

Net income (loss) from continuing operations

 

$(13,907,590 )

 

$371,706

 

 

$(66,930 )

 

$(13,602,814 )

Basic income (loss) per common share

 

$(15.56 )

 

$-

 

 

-

 

 

$(15.22 )

Weighted average shares outstanding

 

 

893,943

 

 

 

-

 

 

 

-

 

 

 

893,943

 

 

The Company estimated the annual LuckyTail amortization expense at $535,428 annually and $44,620 monthly, based on the purchase price allocation.  For the year ended June 30, 2023, the proforma adjustment included $66,930 of amortization expense for one and a half months.

 

Acquisition-related costs are included in the general and administrative expenses on the Company’s condensed consolidated statements of operations. These costs are primarily external legal, accounting and consulting services directly related to completed acquisitions, due diligence, and review of possible target acquisitions. 

 

Note 4. Inventory

 

Inventory consisted of the following:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Raw materials

 

$465,535

 

 

$-

 

Finished goods

 

 

966,021

 

 

 

4,804,299

 

 

 

$1,431,556

 

 

$4,804,299

 

 

The Company writes off the value of inventory deemed excessive or obsolete. During the years ended June 30, 2024 and 2023, the Company wrote off inventory valued at $1,812,319 and $118,990, respectively.  The Company had inventory reserves at June 30, 2024 and 2023 of $605,470 and $154,400, respectively.

 

 
F-16

Table of Contents

 

Note 5. Property and Equipment

 

Property and equipment consist of the following:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Furniture and fixtures

 

$127,050

 

 

$172,663

 

Computer equipment

 

 

112,397

 

 

 

156,283

 

Internal use software

 

 

570,645

 

 

 

608,949

 

Manufacturing equipment

 

 

1,927,974

 

 

 

3,325,525

 

Leasehold improvements

 

 

767,418

 

 

 

-

 

Building

 

 

4,005,516

 

 

 

4,611,248

 

Vehicles

 

 

89,359

 

 

 

261,362

 

Property and equipment, gross

 

 

7,600,360

 

 

 

9,136,030

 

Less accumulated depreciation

 

 

(1,268,288 )

 

 

(1,693,407

)

Less building classified as available for sale

 

 

(4,005,516 )

 

 

(4,611,248 )

 

 

$2,356,556

 

 

$

2,831,375

 

 

Depreciation expense for the years ended June 30, 2024 and 2023 was $1,268,355 and $913,246, respectively. 

 

Note 6. Intangible Assets

 

Intangible assets as of June 30, 2024:

 

 

 

Estimated

Life

 

Cost

 

 

Accumulated

Amortization

 

 

Net

Book Value

 

Customer relationships

 

4 years

 

$1,834,692

 

 

$1,834,692

 

 

$-

 

Trade name

 

5 years

 

 

383,792

 

 

 

143,921

 

 

 

239,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Online sales channels

 

2 years

 

 

1,800,000

 

 

 

1,800,000

 

 

 

-

 

Vender relationships

 

5 years

 

 

6,000,000

 

 

 

6,000,000

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$10,018,484

 

 

$9,778,613

 

 

$239,871

 

 

For the years ended June 30, 2024 and 2023, the Company amortized approximately $2,410,400, and $2,568,500, respectively.  For the year ended June 30, 2024 the Company impaired approximately $3,300,000 related to the vendor relationships of Cygnet and impaired approximately $974,700 related to the customer relationships of LuckyTail. 

 

Intangible assets as of June 30, 2023:

 

 

 

Estimated

Life

 

Cost

 

 

Accumulated

Amortization

 

 

Net

Book Value

 

Customer relationships

 

 4 years

 

$1,834,692

 

 

$401,339

 

 

$1,433,353

 

Trade name

 

 5 years

 

 

383,792

 

 

 

67,163

 

 

 

316,629

 

Online sales channels

 

 2 years

 

 

1,800,000

 

 

 

1,125,000

 

 

 

675,000

 

Vender relationships

 

 5 years

 

 

6,000,000

 

 

 

1,500,000

 

 

 

4,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$10,018,484

 

 

$4,237,814

 

 

$6,924,982

 

 

 
F-17

Table of Contents

 

The following intangible assets were added during the year ended June 30, 2023, from the acquisitions noted below:

 

LuckyTail:

 

Customer relationships

 

$1,834,692

 

Trade name

 

 

383,792

 

Intangible Assets from Purchase

 

$2,218,484

 

 

Future amortization of intangible assets at June 30, 2024 are as follows:

 

June 30, 2025

 

$76,758

 

June 30, 2026

 

 

76,758

 

June 30, 2027

 

 

76,758

 

June 30, 2028

 

 

9,596

 

 

 

$239,871

 

 

Note 7. Prepaid Expense and Other Current Assets

 

Prepaid and other receivables consist of the following:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Insurance

 

$116,074

 

 

$187,949

 

Prepayment to vendors

 

 

203,556

 

 

 

138,653

 

Deposits on services

 

 

25,550

 

 

 

45,678

 

Prepaid monthly rent

 

 

60,041

 

 

 

27,813

 

Subscriptions and services being amortized over the service period

 

 

32,500

 

 

 

-

 

Other deposits

 

 

-

 

 

 

70,826

 

Stock issued for prepaid interest on convertible note payable

 

 

64,320

 

 

 

465,595

 

Other prepaid expenses

 

 

-

 

 

 

31,000

 

Other receivables

 

 

148

 

 

 

144,765

 

 

 

 

 

 

 

 

 

 

Total

 

$502,188

 

 

$1,112,280

 

 

All prepaid expenses will be expensed during the following 12 months.

 

Note 8. Operating Leases

 

We have entered into various non-cancellable operating and finance lease agreements for certain of our offices, manufacturing, technology, and equipment. We determine if an arrangement is a lease, or contains a lease, at inception, and record the leases in our financial statements upon lease commencement, which is the date when the underlying asset is made available for use by the lessor. Our lease terms may include one or more options to extend the lease terms, for periods from one year to 20 years, when it is reasonably certain that we will exercise that option. As of June 30, 2024, no option to extend the lease was recognized as right-of-use (“ROU”) assets and lease liabilities. We have lease agreements with lease and non-lease components, and non-lease components are accounted for separately and not included in our ROU assets and corresponding liabilities. We have elected not to present short-term leases on the Consolidated Balance Sheets as these leases have a lease term of 12 months or less at lease inception.

 

 
F-18

Table of Contents

 

During November 2019, the Company entered into a lease for a Nevada facility that commenced on November 13, 2019, and recorded a right of use asset and corresponding lease liability. The Company uses this leased facility for office, manufacturing, and warehouse space. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases.   Lease expenses for the year ended June 30, 2023 was approximately $723,000 and are included discontinued operations. The operating lease expired during the year ended June 30, 2023 and the Company continued to occupy the facility and pays rent on a month-to-month basis.  During the year ended June 30, 2024 the Company used the facility for ongoing operations and recognized approximately $670,200 of expense during the year.  The Company moved out of the facility in July 2024.   

 

During May 2021, the Company entered into a lease for an additional Nevada facility that commenced on May 1, 2021, and recorded a right of use asset and corresponding lease liability. The Company uses this leased facility for additional warehouse space. The minimum lease payments were $95,548 and $111,796 for the years ended June 30, 2024 and 2023, respectively.  The lease expense, including all additional lease expenses was approximately $106,100 and $134,700, respectively.  The Company moved out of the facility April of 2024 when the lease term ended.  

 

During November 2018, the Company entered into a lease for equipment that commenced on November 1, 2018, and recorded a right of use asset and corresponding lease liability. Lease expenses were $7,640 and $6,744 for the years ended June 30, 2024 and June 30, 2023, respectively.

 

On April 1, 2022, the Company acquired Cygnet which had entered into a lease for a Florida facility that commenced on October 8, 2021, and Cygnet had recorded a right of use asset and corresponding lease liability. The lease expires on October 8, 2026. The Company uses this leased facility for warehouse and office space. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases and accounted for as non-lease components and not part of the ROU. Lease expenses were $43,180 and $102,228 for the years ended June 30, 2024 and 2023, respectively.  The Company abandoned the facility in October of 2023 and recognized a lease impairment of $289,969.

 

On March 15, 2023, the Company entered into a lease for approximately 20,400 square feet of warehouse and office space, located in Tampa, Florida, to be used as the Company’s distribution center.  The initial term of the lease is thirty-eight months and was not completed when the lease was signed.  The Company moved into the facility in July 2023 and started operations. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases and accounted for as non-lease components and not part of the ROU. During the year ended June 30, 2024, the Company recognized approximately $374,500 of expense and approximately $27,800 for the year ended June 30, 2023.   

 

On July 25, 2023, the Company entered into a lease for approximately 5,700 square feet of office space, located in Tampa, Florida, to be used as the Company’s corporate headquarters.  The initial term of the lease is sixty-one months. During the year ended June 30, 2024, the Company recognized approximately $140,658 of expense and no expense for the year ended June 30, 2023.    

 

On April 1, 2024, the Company entered into a lease agreement with MFA 2510 Merchant LLC, which is owned by our CEO, Allan Marshall. The lease is for approximately 10,000 square feet of warehouse and office space, located in Odessa, Florida for $20,060 per month. The initial term of the lease is five years.  The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases and accounted for as non-lease components and not part of the ROU.  The Company spent $611,768 in leasehold improvements to prepare the facility for product manufacturing, which will be amortized over the five year lease term.  At June 30, 2024 there was $100,004 accrued for the deposit, three months rent, and three months estimated expenses, that was paid in July 2024 and is now kept current.  Product manufacturing was at full capacity and fully moved from the Nevada facility as of August 1, 2024.  During the year ended June 30, 2024 the Company recognized approximately $79,950 of expense. 

 

Operating leases are included in operating ROU assets, current and non-current operating lease liabilities, and finance leases are included in property, plant and equipment, accrued expenses and other current liabilities, and other liabilities on the Consolidated Balance Sheets. As of June 30, 2024, our finance leases are not material.

 

 
F-19

Table of Contents

 

The table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under noncancelable operating leases with terms of more than one year to the total operating lease liabilities recognized in the consolidated balance sheet as of June 30, 2024:

 

2025

 

$1,031,714

 

2026

 

 

762,364

 

2027

 

 

504,795

 

2028

 

 

486,733

 

2029

 

 

221,715

 

Total undiscounted future minimum lease payments

 

 

3,007,321

 

Less: Imputed interest

 

 

(243,001)

 

 

 

2,764,320

 

Less: current portion

 

 

(1,031,714)

Present value of operating lease obligation

 

$1,732,606

 

 

The liability for the Cygnet lease is included in the undiscounted future minimum lease payments for 2025.  The Company continues to work with the lessor to resolve the disputed lease payments. 

 

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of June 30, 2024 are:

 

Weighted average remaining lease term

 

47 Months

 

Weighted average incremental borrowing rate

 

 

5.0%

 

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of June 30, 2023 are:

 

Weighted average remaining lease term

 

29 Months

 

Weighted average incremental borrowing rate

 

 

5.0%

 

 
F-20

Table of Contents

 

For the years ended June 30, 2024 and 2023, the components of lease expense, included general and administrative expenses and interest expense in the condensed consolidated statement of operations, are as follows:

 

 

 

June 30, 2024

 

 

June 30, 2023

 

Finance lease expense:

 

 

 

 

 

 

Amortization of ROU assets

 

$669,260

 

 

$228,147

 

Interest expense

 

 

99,633

 

 

 

28,043

 

Operating lease cost

 

 

16,181

 

 

 

16,804

 

Short-term lease expense

 

 

670,173

 

 

 

772,929

 

Variable lease expense

 

 

169,309

 

 

 

29,113

 

Total lease cost

 

$1,624,556

 

 

$1,075,036

 

 

Note 9. Accrued Liabilities and Acquisition Payable

 

Accrued liabilities consist of the following:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Accrued professional fees

 

 

312,500

 

 

 

666,495

 

Accrued sales tax

 

 

28,539

 

 

 

37,429

 

Accrued expenses from sale of manufacturing operations

 

 

-

 

 

 

1,360,000

 

Other accrued liabilities

 

 

395,368

 

 

 

375,870

 

 

 

$736,407

 

 

$2,439,794

 

 

Acquisition Payable consists of the following:

 

 

 

June 30,

2024

 

 

June 30,

2023

 

Payments related to the acquisition of Cygnet

 

$413,152

 

 

$152,500

 

 

 

$413,152

 

 

$152,500

 

 

These payables are amounts estimated by management that are due to the sellers of the acquisition and include the original purchase price installment payments not represented with a debt, equity, or other instrument, estimates of excess or deficiencies in working capital and estimates of future earnout payments. 

 

 
F-21

Table of Contents

 

Note 10. Convertible Promissory Notes and Notes Payable

 

Convertible promissory notes and notes payable outstanding as of June 30, 2024 and 2023 are summarized below:

 

 

 

到期

 

6月30日

 

 

6月30日

 

 

 

日期

 

2024

 

 

2023

 

可轉換債券:

 

 

 

 

 

 

 

 

本票,21個月期限,經修訂,利率爲18.11%,以普通股支付,並優先於可轉換債券。此票據於2023年11月15日進行了修訂,延長期限至2026年6月1日,並將利率調整爲12%,以現金按月支付。

 

2026年6月1日

 

$1,550,000

 

 

$2,150,000

 

不包括當前應付票據部分

 

 

 

 

-

 

 

 

1,254,167

 

應付票據,扣除當前部分

 

 

 

$1,550,000

 

 

$895,833

 

 

 

 

 

 

 

 

 

 

 

 

收購說明:

 

 

 

 

 

 

 

 

 

 

可轉換票據,36個月期票據,0%現金利息,以公司的所有資產作爲擔保

 

2025年10月31日

 

 

-

 

 

 

3,500,000

 

次級承諾票據,24個月期票據,4%現金利息,以公司的所有資產作爲擔保

 

2024年10月31日

 

 

-

 

 

 

5,750,000

 

次級承諾票據,12個月期票據,4%現金利息,以公司的所有資產作爲擔保

 

2024年10月31日

 

 

-

 

 

 

5,750,000

 

總計

 

 

 

$-

 

 

$15,000,000

 

 

 

 

 

 

 

 

 

 

 

 

收購應付款

 

 

 

 

-

 

 

 

5,750,000

 

收購應付款的折扣,當前

 

 

 

 

-

 

 

 

(93,380 )

收購應付款,當前

 

 

 

 

-

 

 

 

5,656,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

9,250,000

 

收購應付款的折扣,長期

 

 

 

 

-

 

 

 

(1,644,915 )

收購應付款,扣除當前及折扣

 

 

 

$-

 

 

$7,605,085

 

 

 

 

 

 

 

 

 

 

 

 

應付款,Cygnet子公司:

 

 

 

 

 

 

 

 

 

 

SBA應付款,30年期票據,6%利率,並以公司的所有資產作爲抵押

 

2021年10月6日

 

 

3,761,376

 

 

 

3,910,767

 

庫存委託單,60個月付款,首期付款截止日期爲2022年6月30日,利率爲3.5%,且對業務的資產沒有安防-半導體權益

 

2027年6月30日

 

 

1,002,221

 

 

 

1,099,592

 

GF票據,6年期付款,首期付款截止日期爲2022年12月31日,利率爲3.5%,且對業務的資產沒有安防-半導體權益

 

2026年11月7日

 

 

683,968

 

 

 

683,968

 

總計

 

 

 

$5,447,565

 

 

$5,694,327

 

 

 

 

 

 

 

 

 

 

 

 

應付票據,Cygnet子公司,當前

 

 

 

 

5,447,565

 

 

 

795,778

 

 

 

 

 

 

 

 

 

 

 

 

應付票據,Cygnet子公司,扣除當前部分

 

 

 

$-

 

 

$4,898,549

 

 

 

 

 

 

 

 

 

 

 

 

待售建築的應付票據:

 

 

 

 

 

 

 

 

 

 

抵押貸款,10年期票據,利率4.8%,以土地和倉庫建築作爲擔保

 

2032年9月26日

 

$2,634,538

 

 

$2,841,566

 

 

 

 

 

 

 

 

 

 

 

 

應付票據:

 

 

 

 

 

 

 

 

 

 

承諾票據,21個月期票據,現金利率10%,並在可轉換票據之下。該票據於2023年11月15日修訂,延長至2026年6月1日,並將利率調整爲12%,每月以現金支付。

 

2026年6月1日

 

 

560,000

 

 

 

560,000

 

 

 

 

 

 

 

 

 

 

 

 

流動票據應付

 

 

 

 

-

 

 

 

362,667

 

應付票據折扣,當前

 

 

 

 

-

 

 

 

(24,193 )

應付票據,扣除折扣後的流動資產

 

 

 

$2,634,538

 

 

$338,474

 

 

 

 

 

 

 

 

 

 

 

 

應付票據,長期

 

 

 

 

560,000

 

 

 

197,333

 

應付票據的折扣,長期

 

 

 

 

(2,571 )

 

 

(23,521 )

長期應付款,淨額

 

 

 

$557,429

 

 

$173,812

 

 

 

 

 

 

 

 

 

 

 

 

相關應付票據:

 

 

 

 

 

 

 

 

 

 

馬歇爾貸款,2年期票據,12%現金利息,3.5% PIk利息,優先於可轉換票據。2023年11月延長至2026年6月1日,利息調整爲12%現金利息,每月支付

 

2026年6月1日

 

$500,000

 

 

$1,500,000

 

 

 

 

 

 

 

 

 

 

 

 

向關聯方的應付票據折扣,流動資產

 

 

 

 

-

 

 

 

(70,644 )

應付款項,當前,扣除折扣淨額

 

 

 

$-

 

 

$1,429,356

 

 

 

 

 

 

 

 

 

 

 

 

相關方應付款項的折扣,長期

 

 

 

 

-

 

 

 

-

 

應付款項,長期,淨額

 

 

 

$500,000

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

可轉換票據總額,收購票據,應付款項和相關方應付款項

 

 

 

$10,689,532

 

 

$25,889,239

 

 

 
F-22

目錄

 

應付票據的未來付款安排如下:

 

截至6月30日的年度:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

應付票據

 

 

關聯方應付票據

 

 

可轉換債券

 

 

Cygnet子公司應付票據

 

 

總計

 

2025

 

$2,634,538

 

 

$-

 

 

$-

 

 

$5,447,565

 

 

$8,082,103

 

2026

 

 

560,000

 

 

 

500,000

 

 

 

1,550,000

 

 

 

-

 

 

 

2,610,000

 

 

 

 

3,194,538

 

 

 

500,000

 

 

 

1,550,000

 

 

 

5,447,565

 

 

 

10,692,103

 

票據原始折扣

 

 

(2,571 )

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,571 )

 

 

$3,191,967

 

 

$500,000

 

 

$1,550,000

 

 

$5,447,565

 

 

$10,689,532

 

 

2022年4月15日,公司簽署了一份不可協商的可轉換本票,原始本金金額爲$1,050,000,經過調整,("Cygnet Note")可以按每股$120.00的價格轉換爲公司普通股,並且在2023年4月15日之前未轉換的部分須全額支付。

 

在2022年6月,公司與兩名合格投資者簽署了一項證券購買協議,根據該協議,公司可以在未來十二個月內獲得高達$15,000,000。在協議的接下來的十二個月內,公司收到了$6,678,506,用於原始本金爲$7,500,000(「可轉換票據」),代表原始購買金額,減去費用、成本,以及投資者的$500,000留存款。除了可轉換票據之外,投資者還收到了普通股購買權證(「Warrants」),以獲取總計2,813股份的普通股。Warrants可在五年內以每股$88.80的行使價格行使,提供了常見的防稀釋保護,並給予投資者一個看跌權,要求公司以總計$250,000贖回Warrants。損失爲$3,540截至2022年12月31日的期間內衍生負債的變動。 2022年10月31日,公司與合格投資者簽署了一份信件協議,所有欠款都已全額支付,並且相關的可轉換票據和所有安防-半導體權益都被取消。 此外,公司還終止了相關的S-3註冊聲明。

 

在2022年6月,公司與首席執行官艾倫·馬歇爾簽署了一份本票,原始本金金額爲$1,500,000(「馬歇爾貸款」)。本票的期限爲2年,現金利率爲8.5% 年利率,並附加一個每年% 的PIk利率。3.5本票規定每月按36個月的均勻線性方式支付本金,加上現金利息,所有到期本金、現金利息和PIk利息的氣球支付。公司在2022年7月31日收到了本金並進行了存入。 在2023年11月15日, 公司與馬歇爾先生簽署了本票的修正案,規定在18個月內僅支付利息,利率爲每年12%,之後在2025年6月開始對本票進行12個月的攤銷。目前尚未償還的本金爲$500,000此外, 公司向馬歇爾先生髮放了一份認股權證,可在五年內以每股$的價格購買最多 18,750 公司的普通股。22.00該票據在合併基本報表中被歸類爲長期。$1,000,000 投資者在購買VitaMedica時使用了該承諾票據的$。

 

 
F-23

目錄

 

在2022年10月19日,Upexi, Inc.(「公司」)及其間接全資子公司Upexi 17129佛羅里達州有限責任公司與一家佛羅里達州特許銀行Professional Bank簽訂了貸款協議、 promissory note及相關協議,爲公司位於佛羅里達州清水北的主要辦公室提供抵押貸款。公司收到了$3,000,000與該交易相關的資金。本金將在十年內償還給Professional Bank。貸款的收益用於公司償還與Acorn Capital, LLC的貸款額度,金額爲$2,780,200截至2023年3月31日,公司未能遵守債務服務比率。 公司獲得了銀行的寬容協議,直到2024年6月30日以恢復1.25比1的債務服務比率,在此期間,公司將支付10%的利率,而不是合同約定的4.8% 並已通過本報告支付了原始本金和調整後的利息。4,300,000 該建築於2024年7月8日以$

 

在2023年2月22日,公司與一位投資者簽署了一份本票,原始本金金額爲$560,000在2023年11月15日, 公司與投資者簽署了本票的修訂,規定在18個月內僅支付利息,年利率爲12%,之後在2025年6月開始按12個月的期限攤銷本票。目前未償還的本金爲$560,000此外,公司向投資者發行了購買最多 6,250 股票的認股權證,有效期五年,每股價格爲$22.00該票據在綜合基本報表中被歸類爲長期。

 

2023年2月22日,公司與一名投資者簽署了一份本票,原始本金爲$2,150,000。在2023年11月, 公司與投資者執行了對本票的修正案,規定僅支付利息18個月,年利率爲12%,之後將在2025年6月開始將本票攤銷爲12個月。目前未償還的本金爲$2,150,000。此外,公司向投資者發行了一份購買最多 25,000 的公司普通股的認股權證,每股價格爲$22.00。此外,$100,000 的本票被投資者用於購買VitaMedica。該票據已被分類爲長期在合併基本報表中。

 

注11. 關聯方交易

 

在2024年6月,公司首席執行官艾倫·馬歇爾向公司提供了$100,000 以便公司購買新倉庫設施所需的設備。該預付款於2024年7月支付。與此交易相關的沒有支付利息或其他費用。

 

On April 1, 2024, the Company entered into a lease agreement with MFA 2510 Merchant LLC, which is owned by our CEO, Allan Marshall.  The lease is for approximately 10,000 square feet of warehouse and office space, located in Odessa, Florida for $20,060 per month on a triple net basis.  The initial term of the lease is five years.   The Company spent $611,768 in leasehold improvements to prepare the facility for product manufacturing, which will be amortized over the five year lease term.  At June 30, 2024 there was $100,004 accrued for the deposit, 3 months’ rent, and 3 months estimated expenses, this was paid in July 2024 and is now kept current.  Product manufacturing was at full capacity and fully moved from the Nevada facility as of August 1, 2024. 

 

On June 13, 2024, the Company entered into a Stock Purchase Agreement (“SPA”) pursuant to which the Company sold one hundred percent (100%) of the issued and outstanding equity (the “Interests”) of its wholly owned subsidiary VitaMedica, Inc. to three investors (the “Buyers”). One of the minority interest buyers is Allan Marshall, the Company’s CEO.  The purchase price for the stock was Six Million Dollars ($6,000,000), subject to certain customary post-closing adjustments.  The proceeds of the transaction will be used for working capital, the reduction of debt and the reduction of other liabilities currently outstanding.

 

在2022年6月,公司與一位管理層成員簽訂了一份 promissory note。貸款金額爲$1,500,000 ,期限爲兩年,利率爲 8.5% 年利率,並附加 3.5% 年利率。 2023年11月15日, 公司與Marshall先生簽署了 promissory note 的修訂,規定前18個月只支付利息,利率爲12% 年利率,此後在2025年6月開始對貸款進行12個月的攤銷.  $1,000,000 部分本金用於VitaMedica的購買價格。截至2024年6月30日,未償本金及應計利息爲$500,000 和 $169,662分別。應計利息於2024年7月支付。此外,公司向馬歇爾先生髮行了一份購買權,允許其在五年內以每股價格購買最多 18,750 的公司普通股22.00。該票據已在合併基本報表中被分類爲長期。

 

上述關聯方交易不一定表明如果與獨立方進行可比交易時會產生的金額和條款。

 

 
F-24

目錄

 

註釋 12. 股權交易

 

可轉換優先股

 

公司已經 25,000向首席執行官艾倫·馬歇爾發行和流通的優先股。 優先股可按1.8股優先股兌換爲公司的普通股。優先股持有者可以選擇將其轉爲公司的普通股,享有優先清算權,並且優先股與普通股在所有股東有權投票的事項上按單一類別共同投票,每股優先股按十票計算。

 

普通股

 

截至2023年6月30日的年度內:

 

公司發行了62,370普通股以收購佛羅里達公司E-Core Technologies Inc.,其估值爲$6,000,000.

 

公司向承銷商發行了 6,700 用於支付應付票據利息的普通股。 這些股票的估值爲$607,020 或每股普通股$90.60,並在發行股票時記錄爲預付利息。

 

公司同意以大約7,000,000美元的價格出售100,061股普通股。在扣除承銷商的佣金、折扣和公司支付的發售費用後,公司預計將收到大約6,060,000美元的淨收益。此外,公司發行了Warrants,允許購買大約8,450股公司的普通股,購買價格爲每股95.48美元。

 

在2023年9月,公司發行了 4,505 普通股以購買Cygnet Online, LLC剩餘的45%。這些股票的估值爲$162,727 或$36.12 每股普通股。這些股份由於與賣方的爭議而被保留。

 

在2024年1月18日,公司發行了 25,081 普通股,作爲還款500,000 的公司長期債務。這些股份的估值爲50萬美金,或 19.94 每普通股。 

 

在2024年3月18日,公司發行了5,000 作爲對某些員工的激勵限制股票獎勵,普通股的數量爲85,000 或$17 每股普通股的估值爲$

 

公司進行了反向股票拆分,比例爲 20比1,自2024年10月3日凌晨12:01生效。公司普通股在反向股票拆分後的已發行和流通股份總數爲 1,040,886。存託信託公司(「DTC」)已根據反向股票拆分的條款,要求額外的 202,183 股份,以便圓整DTC受益持有人的持股。上述股份於2024年10月23日發行,並在2024年10月30日我們被通知這些股份已退回給公司的過戶代理。儘管公司在發行後收回了普通股,但潛在的稀釋仍然是一個風險,這也是公司在美國內華達州地區法院提出訴訟的原因,目的是消除任何上述風險。反向股票拆分並未修改普通股的相對權利或優先權。

 

 
F-25

目錄

 

注意13. 基於股票的薪酬

 

公司已經制定了公司激勵計劃,即2019年股權激勵計劃(「2019年計劃」)。該計劃向能夠爲公司的發展和成功做出、正在和繼續做出重大貢獻的人員提供激勵措施,以吸引和留住這些人的就業和服務,並通過向這些人提供通過授予期權或重組股票來收購或增加公司股票所有權的機會,鼓勵和獎勵此類貢獻。2019年計劃由薪酬委員會或董事會根據2019年計劃任命的其他委員會(「委員會」)管理。委員會完全有權管理和解釋2019年計劃的條款,包括但不限於就根據2019年計劃發放的獎勵的條款和條件做出所有決定的權力。2021 年 2 月 8 日,股東同意了 2019 年計劃的修訂,將根據該計劃可發行的最大股票數量增加到 138,889 股票至 277,778 股票。2022年5月24日,股東同意,董事會批准了對2019年計劃的修訂,將根據該計劃可發行的最大股票數量增加到 222,222 股票至 500,000 股票。

 

The Board of Directors of the Company may from time to time, in its discretion grant to directors, officers, consultants and employees of the Company, non-transferable options to purchase common shares. The options are exercisable for a period of up to 10 years from the date of the grant.

 

The following table reflects the continuity of stock options for the years ended June 30, 2024 and 2023:

 

A summary of stock option activity is as follows:

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregated

 

 

 

Options

 

 

Exercise

 

 

Contractual

 

 

Intrinsic

 

 

 

Outstanding

 

 

Price

 

 

Life (Years)

 

 

Value

 

Outstanding at June 30, 2022

 

 

213,994

 

 

$61.00

 

 

 

7.42

 

 

$4,919,182

 

Granted

 

 

52,150

 

 

 

92.60

 

 

 

10

 

 

 

-

 

Forfeited

 

 

(24,180 )

 

 

30.60

 

 

 

-

 

 

 

-

 

Outstanding at June 30, 2023

 

 

241,964

 

 

$66.20

 

 

 

6.23

 

 

$1,342,280

 

Granted

 

 

23,900

 

 

 

26.59

 

 

 

5

 

 

 

-

 

Forfeited

 

 

(65,150 )

 

 

79.56

 

 

 

-

 

 

 

-

 

Outstanding at June 30, 2024

 

 

200,714

 

 

$57.40

 

 

 

5.83

 

 

$0.00

 

Options exercisable at June 30, 2024 (vested)

 

 

196,972

 

 

 

58.20

 

 

 

5.85

 

 

$0.00

 

Options exercisable at June 30, 2023(vested)

 

 

217,490

 

 

 

62.40

 

 

 

6.41

 

 

$3,131,855

 

 

The average fair value of stock options granted was estimated to be 3.40 per share for the period ended June 30, 2024, and the closing stock price on June 30, 2024, was $7.20 per common share.

 

The average fair value of stock options granted was estimated to be $92.60 per share for the period ended June 30, 2023, and the closing stock price on June 30, 2023, was approximately $45.00 per common share.

 

Stock-based compensation expense attributable to stock options was approximately $1,169,803 and $3,664,500 for the years ended June 30, 2024 and 2023, respectively. As of June 30, 2024, there was approximately $265,200 unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was 2 years.

 

 
F-26

Table of Contents

 

The value of each grant is estimated at the grant date using the Black-Scholes option model with the following assumptions for options granted during the years ended June 30, 2024 and 2023:

 

 

 

June 30, 2024

 

 

June 30, 2023

 

Dividend rate

 

 

-

 

 

 

-

 

Risk free interest rate

 

3.95%-4.53

%

 

2.70%-4.38

%

Expected term

 

 

5

 

 

 

6.5

 

Expected volatility

 

58%-107

%

 

68%-117

%

Grant date stock price

 

$

 0.53-1.47

 

 

$

 1.625.30

 

 

The basis for the above assumptions are as follows: the dividend rate is based upon the Company’s history of dividends; the risk-free interest rate for periods within the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant; the expected term was calculated based on the Company’s historical pattern of options granted and the period of time they are expected to be outstanding; and expected volatility was calculated based upon historical trends in the Company’s stock prices.

 

Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Based on historical experience of forfeitures, the Company estimated forfeitures at 0% for each of the years ended June 30, 2024 and 2023, respectively.

 

There were 213,214 shares available for issuance as of November 11, 2024, under the 2019 Plan as amended.

 

14. Income Taxes

 

The components of the provision for income taxes are as follows:

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Current tax provision

 

$12,700

 

 

$349,260

 

Deferred tax provision

 

 

(344,801 )

 

 

(3,601,298 )

 

 

 

 

 

 

 

 

 

Provision for income taxes (benefit)

 

$(332,101 )

 

$(3,049,293 )

 

The differences between income taxes calculated at the statutory US federal income tax rate and the Company’s provision for income taxes are as follows:

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Income tax provision at statutory federal and state tax rate

 

 

21%

 

 

21.00%

State taxes, net of federal benefit

 

 

0.27%

 

 

5.04%

Nondeductible expense

 

 

(0.05 )%

 

 

(0.24 )%

Tax return to provision

 

 

0.00%

 

 

(2.67 )%

State tax rate change

 

 

.07%

 

 

1.81%

Other, net

 

 

5.53%

 

 

0.90%

Valuation allowance

 

 

(25.43 )%

 

-

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

1.38%

 

 

25.83%

 

 
F-27

Table of Contents

 

The net deferred income tax asset balance related to the following:

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Net operating losses carry forward

 

$4,405,547

 

 

$752,863

 

 

 

 

 

 

 

 

 

 

Right of use assets

 

 

98,987

 

 

 

-

 

Inventory write off

 

 

981,758

 

 

 

-

 

Impairment loss

 

 

3,159,477

 

 

 

1,015,997

 

Intangible assets

 

 

1,034,959

 

 

 

1,741,870

 

Stock Options

 

 

2,323,784

 

 

 

1,999,688

 

Allowance for doubtful accounts

 

 

16,797

 

 

 

56,112

 

Accrued compensation

 

 

27,540

 

 

 

19,323

 

Deferred revenue

 

 

-

 

 

 

18,196

 

Other, net

 

 

7

 

 

 

7

 

Valuation allowances

 

 

(6,100,000 )

 

 

-

 

 

 

 

 

 

 

 

 

 

Deferred tax asset

 

$5,948,858

 

 

$5,604,056

 

 

There were approximately $44,916,500 and $21,258,000 of losses available to reduce federal taxable income in future years and can be carried forward indefinitely as of June 30, 2024 and June 30, 2023, respectively.

 

未來實現現有暫時性差異和淨營業損失遞延稅益,最終取決於遞延期間內是否存在足夠的應稅收入。截止2024年和2023年6月30日,公司進行了評估,以判斷是否需要估值準備。公司考慮了所有可用的證據,包括正面和負面的證據,其中包括當前及前幾年的運營結果。公司還考慮了有關未來年份的任何當前可用信息。公司判斷未來更可能會有應稅收入。公司使用了$2,506,514 在截至2022年6月30日的年度中,聯邦淨營業損失遞延爲$。在截至2024年6月30日和2023年6月30日的年度中,聯邦淨營業損失顯著增加,管理層錄得了$的估值準備。6,100,000.

 

We file federal and state income tax returns in jurisdictions with varying statutes of limitations. Income tax returns generally remain subject to examination by federal and most state tax authorities. We are not currently under examination in any federal or state jurisdiction.

 

Note 15. Risks and Uncertainties

 

There is substantial uncertainty and different interpretations among federal, state and local regulatory agencies, legislators, academics and businesses as to the scope of operation of Farm Bill-compliant hemp programs relative to the emerging regulation of cannabinoids. These different opinions include, but are not limited to, the regulation of cannabinoids by the U.S. Drug Enforcement Administration, or DEA, and/or the FDA and the extent to which manufacturers of products containing Farm Bill-compliant cultivators and processors may engage in interstate commerce. The uncertainties cannot be resolved without further federal, and perhaps even state-level, legislation, regulation or a definitive judicial interpretation of existing legislation and rules. If these uncertainties continue, they may have an adverse effect upon the introduction of our products in different markets.

 

 
F-28

Table of Contents

 

Note 16.  Discontinued Operations – Sale of Infusionz to Bloomios

 

On October 28, 2022, the Company determined that the best course of action related to Infusionz, LLC and certain manufacturing business was to accept an offer to sell those operations.  

 

The Company received from Bloomios, Inc.(OTCQB:BLMS), the purchaser (i) $5,500,000 paid at closing; (ii) a convertible secured subordinated promissory note in the original principal amount of $5,000,000; (iii) 85,000 shares of Series D convertible preferred stock, with a total stated value of $8,500,000; (iv) a senior secured convertible debenture with a subscription amount of $4,500,000, after original issue discount of $779,117; and (v) a common stock purchase warrant to purchase up to 2,853,910 shares of Bloomios’s common stock.  The Company recorded the consideration received at the estimated value at the time of the transaction and as part of that estimate valued the additional warrants to purchase Bloomios shares of common stock at $8,500,000 and a valuation allowance of $8,500,000.

 

The assets transferred were recorded at their respective book values, the accrued and incurred expenses estimated by management were recorded and the consideration received was recorded at managements estimated fair value based on the balance sheet on October 26, 2022, the effective closing date.

 

Tangible assets, inventory / working capital*

 

$(1,344,000 )

Tangible assets, warehouse and manufacturing equipment, net of accumulated depreciation*

 

 

(679,327 )

Goodwill

 

 

(2,413,814 )

Intangible assets, net of accumulated amortization

 

 

(946,996 )

Accrued and incurred expenses related to the transaction and additional working capital*

 

 

(2,051,500 )

Consideration received, including cash, debt and equity, net

 

 

15,000,000

 

Total gain recognized

 

$7,564,363

 

 

*During the continuing transition period, all of the inventory or working capital was not moved from the Henderson, Nevada location to the buyers location in Daytona, Florida. 

 

At closing, the Company provided working capital, in the form of inventory, in excess of the working capital agreement and during the transition period, there are certain expenses and purchases incurred that are to be netted against funds collected on behalf of the buyer.  At June 30, 2023, there was a receivable balance from the buyer of 845,443, net of a reserve of $1,179,498.    

 

Advance for payroll

 

$50,000

 

Operating expense

 

 

652,891

 

Management fees

 

 

685,600

 

Excess working capital

 

 

388,565

 

Accrued Interest

 

 

247,885

 

Subtotal due from Bloomios

 

$2,024,941

 

Reserve

 

 

1,179,498

 

Total due from Bloomios

 

$845,443

 

 

For several reasons, including but not limited to the non-payment per the terms of several agreements and the continuous delay in getting the business transitioned, the Company notified Bloomios of its termination of the transition agreement.  Management accrued a reserve on the receivable balance of $1,179,498 leaving a receivable balance of $845,443 on June 30, 2023.  Accrued interest and the gain from the original issue discount were reversed and the remaining balance was expensed to loss from discontinued operations during the year ended June 30, 2023.  For the year ended June 30, 2024, the Company had accrual for wind down expenses of employee compensation, travel expenses and others for the expected shutdown of the facility in Henderson, Nevada after the transition was completed to Bloomios.    The final reconciliation of all these accrued expenses resulting in and over accrual of $71,976 and was recognized as income from discontinued operations for the year ended June 30, 2024.  

 

 
F-29

Table of Contents

 

Summary of discontinued operations:

 

 

 

Years ended June 30,

 

 

 

2024

 

 

2023

 

Discontinued Operations

 

 

 

 

 

 

Revenue

 

$-

 

 

$3,042,878

 

Cost of sales

 

$-

 

 

$1,803,643

 

Sales, general and administrative expenses

 

$(71,976)

 

$1,300,102

 

Depreciation and amortization

 

$

 

 

$10,576

 

Income (loss) from discontinued operations, net of tax

 

$71,976

 

 

$(338,418)

 

The investments originally recorded at the date of the sale were fully reserved as of June 30, 2023.

 

Investments - Bloomios:

 

Senior secured convertible debenture, net of unamortized original issue discount

 

$5,218,209

 

Series D convertible preferred stock

 

 

8,500,000

 

Convertible Secured Subordinate Promissory Note

 

 

5,000,000

 

Reserve on Investments - Bloomios

 

 

(18,718,209 )

Total Investments - Bloomios

 

$-

 

 

Senior Secured convertible debenture:

 

The Company received a senior secured convertible debenture of $4,500,000, net of the original issue discount. The Debentures have a maturity date of October 26, 2024, an interest rate of 10% and are convertible into shares of Bloomios common stock.  The debenture contains customary representations, warranties and indemnification provisions. The Debentures are secured by a senior security interest in all assets of the Company and its subsidiaries.

 

In addition, the Company received a warrant to purchase shares of Bloomios common stock.  The Company did not place any value on this warrant.  Bloomios has agreed to use commercially reasonable efforts to complete a Qualified Offering within six months of October 26, 2022, to file a registration statement covering the resale of the warrant shares and the underlying shares convertible with the debenture. 

 

Series D convertible preferred stock

 

We received 85,000 shares of Series D preferred stock.  The preferred shares have a stated value per share of $100 and we are to receive dividends equal to 8.5% per year on a monthly basis, 30 days in arrears, for each month during which the Series D Preferred shares remain outstanding.  The preferred stock shall not receive the declared dividends until the senior secured debentures are all repaid in full for all investors, including the debentures held by the Company. 

 

Convertible Secured Subordinate Promissory Note

 

The note has an interest rate of eight and one-half percent (8.5%) per annum and requires Bloomios to make a prepayment to the note in the amount equal to 40% of the net proceeds received by Bloomios in connection with any offering of securities conducted in connection with an up listing.  Interest is due monthly and the note is convertible, at the Company’s option, into shares of Bloomios common stock at a conversion price of $5.00 per share subject to adjustments.   The full principal and interest is due on or before October 26, 2024.

 

The note is secured by a subordinated security interest in all assets of Infusionz pursuant to a certain pledge and security agreement, dated as of October 26, 2022, which security interest shall rank junior to all liens and security interests granted by Bloomios to the senior secured convertible note, which the Company is a holder of a portion of this security.

 

 
F-30

Table of Contents

 

Note 17. Discontinued Operations – Sale of Interactive Offers

 

On August 31, 2023, the Company sold Interactive offers to Amplifyir Inc. The purchase price is $1,250,000 with a provision to adjust the final purchase price based on the business being transferred to Amplifyer Inc. with a net zero working capital. In addition, the Buyer is obligated to pay the Company two-and-one-half percent (2.5%) of certain advertising revenues of Interactive for a two-year period post-closing. Accordingly, the results of the business were classified as discontinued operations in our statements of operations and excluded from both continuing operations and segment results for all periods presented.

 

Summary of discontinued operations:

 

 

 

Years ended

June 30,

 

 

 

2024

 

 

2023

 

Discontinued Operations

 

 

 

 

 

 

Revenue

 

$158,147

 

 

$1,442,279

 

Cost of sales

 

$11,982

 

 

$446,332

 

Sales, general and administrative expenses

 

$333,168

 

 

$2,118,480

 

Depreciation and amortization

 

$-

 

 

$607,103

 

Loss from discontinued operations

 

$(187,003 )

 

$(1,729,636 )

Accounts receivable net of allowance for doubtful accounts

 

$-

 

 

$67,467

 

Fixed assets, net of accumulated depreciation

 

$-

 

 

$2,835

 

Total assets

 

$-

 

 

$1,026,043

 

Total liabilities

 

$-

 

 

$-

 

 

Note 18. Discontinued Operations – Sale of VitaMedica

 

On June 13, 2024, the Company sold VitaMedica, Inc. to three investors and had an effective day of June 1, 2024.  One of the minority interest investors is Allan Marshall, the Company’s Chief Executive Officer. The purchase price for the stock was $6,000,000, subject to certain customary post-closing adjustments. In addition, the Buyers are obligated to pay the Company for services provided according to the Transition Services Agreement.  Accordingly, the results of the business were classified as discontinued operations in our statements of operations and excluded from both continuing operations and segment results for all periods presented.  Discontinued operations of VitaMedica included in the consolidated financial statements ended June 30, 2024 are for the period from July 1, 2023 to May 31, 2024. 

 

Summary of discontinued operations:

 

 

 

Years ended

June 30,

 

 

 

2024

 

 

2023

 

Discontinued Operations

 

 

 

 

 

 

Revenue

 

$8,707,268

 

 

$7,610,949

 

Cost of sales

 

$2,051,854

 

 

$1,362,036

 

Sales, general and administrative expenses

 

$6,076,257

 

 

$5,891,301

 

Depreciation and amortization

 

$425,263

 

 

$527,634

 

Other expenses

 

$(59,742 )

 

$212,427

 

Income (loss) from discontinued operations

 

$213,636

 

 

$(382,449 )

Accounts receivable net of allowance for doubtful accounts

 

$-

 

 

$289,416

 

Fixed assets, net of accumulated depreciation

 

$-

 

 

$83,840

 

Total assets

 

$-

 

 

$4,875,757

 

Total liabilities

 

$-

 

 

 

 

 

 
F-31

Table of Contents

 

Fair value of consideration the Company was paid:

 

Cash

 

$2,100.000

 

Reduction of liabilities

 

 

1,900,000

 

Note payable

 

 

1,000,000

 

Working capital payment

 

 

1,000,000

 

 

 

$6,000,000

 

 

 

 

 

 

Recognized amounts of identifiable assets, liabilities and intangible assets transferred:

 

 

 

 

 

 

 

 

 

Cash

 

$37,267

 

Accounts receivable

 

 

416,374

 

Inventory

 

 

1,747,150

 

Prepaid expenses

 

 

518,280

 

Fixed assets

 

 

111,305

 

Other assets

 

 

184,800

 

Liabilities

 

 

(512,926 )

Total identifiable assets

 

 

2,502,250

 

Total goodwill and intangible assets

 

 

1,549,212

 

Total assets transferred

 

 

4,051,462

 

Purchase price

 

$6,000,000

 

Gain on sale of VitaMedica

 

$1,948,538

 

 

Note 19. Discontinued Operations – Sale of E-Core

 

E-Core, Technology Inc. and its subsidiaries

 

On October 21, 2022, the Company acquired E-Core Technology, Inc. (“E-Core”) d/b/a New England Technology, Inc., a Florida corporation (“New England Technology”). 

  

The following table summarizes the consideration transferred to acquire E-Core and the amount of identified assets acquired, and liabilities assumed at the acquisition date.

 

Fair value of consideration transferred:

 

Cash

 

$100,000

 

Cash payment, 120 days

 

 

3,000,000

 

Note payable

 

 

5,189,718

 

Note payable 2

 

 

4,684,029

 

Convertible note payable, convertible at $4.81 per common share

 

 

2,418,860

 

Common stock, 1,247,402 shares valued at $4.81 per common share, the calculated closing price on October 21, 2022

 

 

6,000,000

 

 

 

$21,039,765

 

 

 

 

 

 

Recognized amounts of identifiable assets acquired, and liabilities assumed:

 

 

 

 

 

 

 

 

 

Cash

 

$1,014,610

 

Accounts receivable

 

 

6,699,945

 

Inventory

 

 

7,750,011

 

Prepaid expenses

 

 

75,721

 

Trade name

 

 

1,727,249

 

Customer relationships

 

 

5,080,305

 

Accrued liabilities

 

 

(192,051 )

Line of credit

 

 

(7,201,079 )

Total identifiable net assets

 

$14,635,673

 

Goodwill

 

$6,404,092

 

 

 
F-32

Table of Contents

 

The business was acquired through membership interest purchase agreement on October 21, 2022.  There was no contingent consideration payable under the asset purchase agreement, although a provision was used to adjust the purchase price based on the final working capital transferred to the Company.  The purchase price was decreased by $33,803, net and was repaid to the Company with an adjustment to the $3,000,000 cash payment.  The final purchase price allocation was completed by an independent consulting firm and is no longer subject to change. 

 

The three notes payable were discounted by $2,707,393.  The discount amortization for the year ended June 30, 2024 and June 30, 2023 was $1,112,676 and $969,098, respectively.

 

On August 1, 2024, the Company closed a sale transaction in which, effective as of June 30, 2024, it sold 100% of the outstanding stock of its wholly owned subsidiary E-Core Technology, Inc., a Florida corporation (d/b/a New England Technology, Inc.) (“E-core”), to E-Core Holdings, LLC, a Florida limited liability company (the “Buyer”) pursuant to the terms of an Agreement to Unwind Securities Purchase Agreement dated July 31, 2024 (the “Agreement”).  The principals of the Buyer are the three individuals from whom the Company acquired E-core in October 2022.  The purchase price in the transaction was $2,000,000 paid by the Buyer to the Company at closing.  In addition, in connection with the closing of the transaction (i) the Company was released as a guarantor from E-core’s commercial loan facility, and (ii) all subordinated promissory notes issued by the Company in connection with the Company’s initial acquisition of E-core were cancelled and any outstanding principal and interest thereunder was deemed paid in full.  The Agreement contains standard representations and warranties, conditions to closing, and covenants, for a transaction of this nature.

 

Summary of discontinued operations:

 

 

 

Years ended

June 30,

 

 

 

2024

 

 

2023

 

Discontinued Operations

 

 

 

 

 

 

Revenue

 

$8,707,268

 

 

$36,623,864

 

Cost of sales

 

$2,051,854

 

 

$30,334,483

 

Sales, general and administrative expenses

 

$6,076,257

 

 

$4,026,910

 

Depreciation and amortization

 

$425,263

 

 

$1,144,313

 

Other expenses

 

$(59,742 )

 

$37,824

 

Income from discontinued operations

 

$213,636

 

 

$1,080,379

 

Accounts receivable net of allowance for doubtful accounts

 

$-

 

 

$5,796,903

 

Fixed assets, net of accumulated depreciation

 

$-

 

 

$-

 

Total assets

 

$-

 

 

$22,400,484

 

Total liabilities

 

$-

 

 

$3,401,983

 

 

Fair value of consideration the Company was paid:

 

Acquisition payable, paid August 5, 2024

 

$2,000.000

 

Assumption of debt and accrued interest

 

 

10,636,309

 

 

 

$12,636,309

 

 

 

 

 

 

Recognized amounts of identifiable assets, liabilities and intangible assets transferred:

 

 

 

 

 

 

 

 

 

Cash

 

$51,976

 

Accounts receivable

 

 

5,301,212

 

Inventory

 

 

1,870,687

 

Prepaid expenses

 

 

56,476

 

Fixed assets

 

 

-

 

Liabilities

 

 

(3,428,549 )

Total identifiable assets

 

 

3,851,802

 

Total goodwill and intangible assets

 

 

10,521,833

 

Total assets transferred

 

 

14,373,635

 

Purchase price

 

$12,636,309

 

Loss on sale of E-core

 

$1,737,326

 

 

 
F-33

Table of Contents

 

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

None.

 

Item 9A. Controls and Procedures

 

Management’s Report on Disclosure Controls and Procedures

 

Under the supervision and with the participation of our senior management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this Annual Report on Form 10-K (the “Evaluation Date”). Based on this evaluation, our chief executive officer and chief financial officer concluded as of the Evaluation Date that our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Management’s Report on Internal Control Over Financial Reporting

 

Management’s Report on Disclosure Controls and Procedures

 

Our management is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) that is designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

 
33

Table of Contents

 

Under the supervision and with the participation of our senior management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of the end of the period covered by this Annual Report on Form 10-K (the “Evaluation Date”). Based on this evaluation, our chief executive officer and chief financial officer concluded as of the Evaluation Date that our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Management’s Report on Internal Control Over Financial Reporting

 

Management is responsible for establishing and maintaining adequate internal control over the Company’s financial reporting. In order to evaluate the effectiveness of internal control over financial reporting, as required by Section 404 of the Sarbanes-Oxley Act of 2002. Our management, with the participation of our principal executive officer and principal financial officer have conducted an assessment, including testing, using the criteria in Internal Control – Integrated Framework, issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) (2013). Our system of internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements for external purposes in accordance with generally accepted accounting principles. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. This assessment included review of the documentation of controls, evaluation of the design effectiveness of controls, testing of the operating effectiveness of controls and a conclusion on this evaluation. Based on this evaluation, management concluded that our internal control over financial reporting was not effective as of June 30, 2024. The ineffectiveness of the Company’s internal control over financial reporting was due to the following material weaknesses, which are indicative of many small companies with small staff:

 

 

(i)

inadequate segregation of duties consistent with control objectives; and

 

 

 

 

(ii)

lack of multiple levels of supervision and review.

 

我們目前正在審核與這些重大缺陷相關的披露控制和程序,並預計在本財年實施變更,包括識別治理、會計和財務報告流程中的特定領域,以增加足夠的資源,以潛在地減輕這些重大缺陷。

 

我們的管理層將繼續監控和評估我們內部控制和程序的有效性,以及我們在財務報告方面的內部控制,並將持續進行改進,並承諾在必要時採取進一步行動,實施額外的增強或改進,視所有基金類型而定。

 

由於其固有的侷限性,財務報告的內部控制可能無法防止或發現錯誤陳述。對任何有效性評估的未來預測都面臨風險,即由於條件變化,控制可能變得不夠,或者對政策或程序的遵從程度可能下降。所有內部控制系統,無論多麼設計良好,都存在固有的侷限性。因此,即使那些被確定爲有效的系統,在財務報表的編制和呈報方面也只能提供合理的保證。

 

管理層的整改計劃

 

在我們公司規模中,弱點及其相關風險並不罕見,因爲員工的規模和數量有限。由於我們的規模和性質,劃分所有相互衝突的職責並不總是可行,且可能在經濟上不可行。

 

 
34

目錄

 

然而,我們計劃採取措施來增強和改善我們的財務報告內部控制設計。在本年報(10-k表格)所覆蓋的期間內,我們尚未能夠補救上述確定的重大缺陷。爲了補救這些缺陷,我們計劃在當前財政年度根據資源情況實施以下變更:

 

 

(i)

我們已經增派了額外的合格人員,以解決職責分離不充分的問題,並且正在通過新實施的企業資源規劃(ERP)系統實施對我們財務控制的修改,該系統將系統地執行這些控制並能夠跟蹤多重審查流程;並且

 

 

(ii)

我們將通過新的ERP添加幾個工作流程審查過程,預計將在2025財年結束之前完成這些工作。由於所有控制系統固有的侷限性,任何控制評估都無法提供絕對保證,確保我們公司的所有控制問題(如有)均已被發現。這些固有的侷限性包括決策中的判斷可能出現錯誤,以及由於簡單的錯誤或失誤可能發生故障的現實。

 

管理層認爲,儘管我們前述存在實質性缺陷,但截至2024年6月30日的合併基本報表在所有重要方面都是公平陳述的,符合美國通用會計準則。

 

對財務報告內部控制的變化

 

在截至2024年6月30日的年度期間,我們的財務報告內部控制沒有發生任何變化,這些變化對我們財務報告的內部控制不會產生實質性影響,或合理可能產生實質性影響。公司已經增加了重要的合格資源,以確保職務恰當分離以及對財務報告政策和程序的適當審查。

 

項目9B。其他

 

無。

 

項目9C. 關於阻止檢查的外國管轄區的披露。

 

無。

 

 
35

目錄

 

第三部分

 

項目10. 董事、執行官及企業治理

 

我們公司的所有板塊董事將在下一個年度安全持有人會議之前繼續任職,或者直到他們的繼任者被選舉併合格。我們公司的高管由董事會任命,並在任職期間直至他們去世、辭職或被免職。我們的董事和執行官,他們的年齡、職位及任期如下:

 

 

姓名

 

 

 

所任職務

 

 

 

年齡

 

 

 

首次選舉或任命日期

艾倫·馬歇爾

 

首席執行官,董事會主席

 

57

 

2019年5月17日

 

 

 

 

 

 

 

安德魯·諾斯特魯德

 

財務長,董事

 

51

 

2020年4月1日

 

 

 

 

 

 

 

基因·薩爾金德

 

董事

 

70

 

2021年1月1日

 

 

 

 

 

 

 

托馬斯·C·威廉姆斯

 

董事

 

64

 

2021年1月1日

 

 

 

 

 

 

 

勞倫斯·H·杜根

 

董事

 

57

 

2021年1月1日

____________

業務經驗

 

以下是我們公司每位董事、高級職員和關鍵員工在過去至少五年內的教育和業務經驗的簡要說明,指出該期間個人的主要職業,以及該職業和工作所進行的組織的名稱和主要業務。

 

艾倫·馬歇爾, 57歲,首席執行官,董事。馬歇爾先生於2019年5月加入公司擔任首席執行官,此前他退休,擔任過多個開發階段公司的連續企業家,專注於高速增長的行業,過去幾年專注於科技和大麻股行業。馬歇爾先生常常是推動組織初始增長和融資策略的關鍵力量。馬歇爾先生的職業生涯始於交通和物流行業。馬歇爾先生於2000年11月創立了Segmentz, Inc.並擔任首席執行官,成功收購了五家獨立的物流公司,籌集了超過2500萬美元的資本,創造了現在的XPO物流, Inc.(紐交所:XPO)的基礎設施和業務基礎,其收入超過170億。 在成立Segmentz之前,馬歇爾先生於1995年創立了美國交通服務公司(「UST」),主要專注於第三方物流。UST於2000年1月被專業交通集團公司收購,並在2000年11月停止營業。在1995年之前,馬歇爾先生曾擔任加拿大U.S. Traffic Ltd的副總裁,在那裏他創立了其美國物流部門,並曾在加拿大安大略省多倫多創辦過一家成功的司機租賃公司。

 

安德魯·J·諾斯特魯德,51,首席財務官,董事。Norstrud先生於2019年7月加入Upexi,Inc.,擔任顧問,並於2020年4月成爲首席財務官,2020年1月成爲董事。在加入Upexi,Inc.之前,Norstrud先生通過自己諮詢公司擔任顧問。Norstrud先生曾於2013年3月至2018年6月擔任Gee Group Inc.的首席財務官。Norstrud先生還於2014年3月7日至2015年4月1日期間擔任Gee Group的首席執行官。Norstrud先生曾於2014年3月7日至2017年8月16日期間擔任GEE Group Inc.的董事。在加入GEE Group Inc.之前,Norstrud先生於2011年10月至2013年3月擔任Norco Accounting and Consulting的顧問。2005年10月至2011年10月,Norstrud先生擔任Jagged Peak的首席財務官。在Jagged Peak之前,Norstrud先生曾是Segmentz, Inc.(XPO 物流)的首席財務官,在推動實現公司戰略目標方面發揮了重要作用,通過追求並實現增長計劃,組建財務團隊,完成並整合戰略收購,並實施上市公司所需的結構。以前,Norstrud先生曾在Grant Thornton LLP和PricewaterhouseCoopers LLP工作,並在年輕的快速增長的上市公司方面擁有豐富經驗。Norstrud先生獲得了西部州立學院的業務和會計學士學位,並獲得佛羅里達大學系統側重的會計碩士學位。Norstrud先生是佛羅里達州認證的註冊會計師。

 

基因·薩爾金德, 70, 董事。基因·薩金德(Gene Salkind)醫生在賓夕法尼亞州費城外擔任神經外科醫生超過35年。他於1974年畢業於賓夕法尼亞大學,獲得優等學位學士(b.A., Cum Laude),並於1979年獲得路易斯·卡茨醫學院的醫學學位。他回到賓夕法尼亞大學進行神經外科住院醫師培訓,並在1985年被選爲賓夕法尼亞大學醫院神經外科的首席住院醫師。從那時起,他便在一個與大學相關的綜合神經外科實踐中工作。他曾擔任神聖救贖醫院、阿爾伯特·愛因斯坦醫療中心和費城的珍妮醫院的神經外科主任。他撰寫了許多經過同行評審的期刊文章,並在全國各地關於各種神經外科話題進行了講座。他曾在賓夕法尼亞大學、阿勒格尼健康教育與研究基金會以及目前的路易斯·卡茨醫學院擔任教授職位。

 

薩爾金德博士是藥品領域的一位知名投資者。過去的投資包括直覺外科公司、藥房精神公司,該公司股票從不到1美元增長,後來以每股250美元被艾伯維公司收購,以及國家最大的生物技術公司之一Centocor,該公司被強生以49億股票收購。薩爾金德博士目前在Cure Pharmaceuticals的董事會任職,該公司在生物技術領域處於領先地位,持續追求重新定義傳統藥物遞送,以及Mobiquity Technologies, Inc.,一家數字參與提供商。Mobiquity擁有並運營一個全國性的基於位置的移動廣告網絡。該公司的技術套件使客戶能夠執行個性化和相關的體驗,提升品牌知名度和增加營業收入。他曾是Derm Tech International的董事會成員,該公司是全球非侵入性皮膚分子診斷的領導者。

 

 
36

目錄

 

Salkind博士於2019年加入了Bio Symetrics的戰略顧問委員會,該公司建立了用於自動預處理、綜合分析和預測建模的數據服務工具,使科學家和提供者能夠更方便地使用機器學習。他們的科技服務於健康和醫院系統、生物製藥、藥物發現和精準醫療。Salkind博士是我們審計委員會的成員,目前持有公司超過10%的流通投票證券。

 

托馬斯威廉姆斯,64歲,在保險行業有超過40年的經驗。他在多個崗位上工作過,包括初創和運營管理方面。威廉姆斯先生專門提供流動性不足的保險資產的證券化機制。托馬斯在史密斯巴尼接受了資本市場和保險行業的培訓。

威廉姆斯先生目前在幾家總部位於愛爾蘭的控股公司擔任官員和董事,專注於保險行業。他是溫德姆風險委員會的活躍成員,溫德姆是一家大型百慕大地區的保險公司。他在離岸和歐盟保險市場擁有豐富的經驗,涉及結構開發和企業治理實施。他當前的角色包括爲CSm證券在盧森堡和愛爾蘭的第110節投資平台提供風險管理服務。威廉姆斯先生曾經是佛羅里達州聯營工業公司的銷售中介,該公司是工傷賠償領域最大的保險公司之一。他在2009年促成了與紐約上市公司Am Trust的銷售。

威廉姆斯先生曾在兩家上市公司的董事會任職:

 

 

·

GEE Group是一家美國交易所公司,從2008年到2018年。在這家公司,他擔任提名委員會主席,並且是公司治理委員會和審計委員會的成員。

 

 

 

 

·

Two Rivers Water and Farming從2019年到2020年。

 

威廉姆斯先生於2013年在西北大學凱洛格商學院完成了公共公司企業治理的培訓課程。

 

勞倫斯·H·杜根,57歲,董事。杜根先生是會計事務所Dorra & Dugan的合夥人,自1996年以來擔任此職務。杜根先生於1989年畢業於中佛羅里達大學。杜根先生是佛羅里達州認證公共會計師。

 

家庭關係

 

我們的董事、高級職員以及提名的董事或高級職員之間沒有任何家庭關係。

 

Involvement in Certain Legal Proceedings

 

據我們所知,在過去的十年中,我們的董事或高管沒有:

 

 

1.

曾在刑事訴訟中被定罪或正面臨未決刑事訴訟(不包括交通違規和其他輕微罪行);

 

 

 

 

2.

曾因自身、任何合夥企業、公司或商業協會的財產提交過破產申請,或被提交破產申請,或擔任普通合夥人或高管,且這些申請是在破產申請時或在其之前的兩年內提交的,但不包括根據美國《破產法》第11章(第11章程序)在內華達州破產法院提交的Steam Distribution, LLC,One Hit Wonder, Inc., Havz, LLC(以Steam Wholesale名義經營)和One Hit Wonder Holdings, LLC的自願救濟申請,其中Robert Hackett先生爲其股東、管理成員和/或管理人員;

  

 

3.

已受到任何具有管轄權的法院或聯邦或州政府的任何命令、判決或法令的限制,該命令未隨後被推翻、暫停或撤銷,永久或暫時地禁止、限制或以其他方式限制他參與任何類型的業務、證券、期貨、商品、投資、銀行、儲蓄和貸款或保險活動,或與從事任何此類活動的人員相關聯;

 

 

 

 

4.

 

被具有管轄權的法院在民事訴訟中或由證券交易委員會(SEC)或商品期貨交易委員會發現違反聯邦或州證券或商品法,並且判決未被推翻、暫停或撤銷;

 

 

 

 

5.

 

已成爲任何聯邦或州司法或行政命令、判決、法令或裁定的主題或當事人,且未隨後被推翻、暫停或撤銷(不包括任何私人訴訟方之間的民事訴訟和解),與涉嫌違反任何聯邦或州證券或商品法或法規、任何與金融機構或保險公司有關的法律或法規(包括但不限於臨時或永久的禁令、返還或賠償命令、民事罰金或臨時或永久的停止和停止命令、或解除或禁止令,或任何禁止郵件或電信詐騙或與任何商業實體有關的欺詐的法律或法規)有關;

 

 

 

 

 

6.

 

 

已成爲任何自律組織(根據《交易法》第3(a)(26)條(15 U.S.C. 78c(a)(26))的定義)的制裁或命令的主題或當事人,該命令未隨後被推翻、暫停或撤銷,任何註冊實體(根據《商品交易法》第1(a)(29)條(7 U.S.C. 1(a)(29))的定義),或任何具有對其成員或與成員相關人員有紀律權的同類交易所、協會、實體或組織。

 

 
37

目錄

  

業務行爲準則與倫理標準

 

公司已經採納了一份業務行爲與倫理守則,該守則已作爲2021年5月21日向SEC提交的S1表格的附件14.1。我們已採納了一份適用於所有董事、高級管理人員、員工及所有執行類似職能人員的業務行爲與倫理守則。該守則的副本已作爲公司於2021年5月21日向SEC提交的S-1註冊聲明的附件14.1。我們預計,任何對該守則的修訂或對其要求的任何豁免,將在我們向委員會的公開文件中披露。

 

董事任期

 

我們的董事在每次年度股東會議上選舉,任期直到下次年度股東會議或直到其繼任者正式當選併合格,或者直到他們提前去世、辭職或被罷免。

 

審計委員會和財務專家

 

2021年1月27日,我們的董事會成立了一個審計委員會,該委員會按照董事會批准的書面章程運作。我們的審計委員會成員包括基因·薩爾金德博士、托馬斯·威廉姆斯先生和羅倫斯·杜根先生。杜根先生擔任審計委員會主席,董事會已確定他是符合適用SEC規則定義的「審計委員會財務專家」。董事會已經確定基因·薩爾金德博士、托馬斯·威廉姆斯先生和羅倫斯·杜根先生是獨立董事,正如納斯達克上市規則第5605(a)(2)條所定義的那樣,且已確定薩爾金德博士、威廉姆斯先生和杜根先生作爲審計委員會成員符合納斯達克上市規則第5605(c)(2)條的更嚴格要求。

 

我們的審計委員會負責: (1) 公司的合併基本報表的完整性, (2) 公司的財務報告內部控制的有效性, (3) 公司遵守法律和監管要求, (4) 獨立註冊公共會計師事務所的資格和獨立性, (5) 公司的獨立註冊公共會計師的表現,以及 (6) 按要求編制審計委員會報告,幷包含在公司的年度委託聲明中。審計委員會章程作爲附錄10.8歸檔在此表格中。

 

審計委員會在截至2024年6月30日和2023年6月30日的年度中召開了五次會議。

 

薪酬委員會

 

在2021年1月27日,我們的董事會成立了一個補償委員會,該委員會按照董事會批准的書面章程運作。我們補償委員會的成員是基恩·索金德博士、托馬斯·威廉姆斯先生和勞倫斯·杜根先生。索金德博士擔任補償委員會的主席。

 

我們的薪酬委員會負責監督以及對首席執行官的年度和持續評審、對高級管理團隊的薪酬以及員工的獎金計劃,具體包括:(1) 評估首席執行官和其他高級管理人員的表現,並每年確定該管理人員的獎金資格,(2) 確定並批准每個財年的執行官提議的年度薪酬和獎勵機會級別,並向董事會推薦該薪酬,(3) 與首席執行官一起管理並確定向董事、員工、顧問和顧問提議的股票期權授予,(4) 審查並向董事會推薦董事會和委員會成員的薪酬,(5) 管理和批准爲員工提供的任何通用福利計劃,(6) 聘請並設定獨立顧問和其他顧問的薪酬,(7) 準備關於董事和高級官員薪酬的任何報告,以包含在公司的委託書聲明中,(8) 評估公司在每個官員薪酬組成部分的競爭地位並向董事會提出有關這些地位的建議,(9) 審查和評估其章程的充足性,並向我們的董事會提交任何推薦的變更以供考慮和批准。薪酬委員會章程已作爲附件10.9提交。

 

薪酬委員會在截至2024年6月30日的年度召開了兩次會議,並在截至2023年6月30日的年度召開了三次會議。

 

 
38

目錄

 

提名與治理委員會

 

2021年1月27日,我們的董事會成立了一個按照董事會批准的書面章程運作的提名和治理委員會。我們的提名委員會成員包括吉恩·索金博士、托馬斯·威廉姆斯先生和勞倫斯·杜根先生。威廉姆斯先生擔任提名和治理委員會的主席。

 

我們的提名和公司治理委員會負責協助董事會(1)提議合格候選人名單,以供股東選舉董事會,或者在董事會出現空缺的情況下,(2)評估潛在候選人擔任董事會成員的適合性,(3)確定董事會及其委員會的組成,(4)監督評估董事會、委員會和管理層有效性的過程,(5)協助並監控管理層接班計劃,以及(6)制定、向董事會推薦、實施和監控與公司的公司治理準則相關的政策和流程。提名委員會章程已作爲附錄10.10提交至公司的S-1表格中,並於2021年5月21日向證券交易委員會(SEC)提交。

 

提名委員會在截止於2024年和2023年6月30日的年度內召開了兩次會議。

 

提名董事會

 

我們沒有規定的政策或程序要求股東提交董事提名或建議。我們的董事會認爲,鑑於我們發展的階段,制定一個具體的提名政策爲時已晚,而且在我們的業務運營發展到更愛文思控股的水平之前,這樣的政策幫助不大。目前我們沒有針對董事會提名的具體或最低標準。董事會將在其提名和公司治理委員會的協助下,評估所有候選人,無論是管理層還是股東提交的,隨後提供選舉或任命的建議。

 

股東通訊

 

我們沒有關於股東與董事會溝通的正式政策。希望與董事會溝通的股東可以通過向我們的首席執行官發送書面請求,地址見本文件首頁。

 

項目11. 高管薪酬

 

以下人員收到的賠償詳情:

 

 

(a)

我們的首席執行官;

 

 
39

目錄

  

薪酬彙總表

 

姓名及主要職務

 

年份

 

薪資

($)

 

 

獎金

($)

 

 

股票

獎勵

($)

 

 

期權

獎勵

($)(3)

 

 

非股權激勵

計劃

賠償($)

 

 

非合格遞延賠償收益

($)

 

 

全部

其他

補償

($)

 

 

總計

($)

 

艾倫·馬歇爾,首席執行官和董事(2)

 

2024

 

 

840,000

 

 

 

250,769

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,090,769

 

 

 

2023

 

 

840,000

 

 

 

341,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90,000

 

 

 

1,271,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

安德魯·諾斯特魯德,首席財務官(3)

 

2024

 

 

250,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

250,000

 

 

 

2023

 

 

250,000

 

 

 

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,000

 

 

 

430,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

安東尼·巴贊,首席運營官(1)

 

2023

 

 

294,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

294,800

 

_____________ 

 

(1)

安東尼·巴贊於2023年6月15日辭去了公司所有職位。

 

(2)

截至2024年6月30日,艾倫·馬紹爾有一項未支付的累計獎金爲399,231美元,未包含在此薪酬表中。

 

(3)

截至2024年6月30日,安德魯·諾斯特朗有一項未支付的累計獎金爲375,000美元,未包含在此薪酬表中。

 

我們沒有爲董事或高管提供養老金、養老或類似福利的安排或計劃。我們的董事和高管未來可能會在董事會的自由裁量權下獲得期權。我們沒有任何實質性的獎金或利潤分享計劃,董事或高管可能會獲得現金或非現金補償,除了期權可能會在董事會的自由裁量權下授予外。期權獎勵的價值基於授予日期的內在價值。

 

 

(3)

代表根據《會計準則彙編》第718節——補償——股票補償的規定計算的基於權益的補償費用,使用《我們合併基本報表第13項附註》中規定的Black-Scholes期權定價模型。

  

僱傭協議

 

2021年3月15日,公司與董事長兼首席執行官艾倫·馬歇爾簽訂了一份新的僱傭協議,取代了與馬歇爾之前的所有協議(「馬歇爾僱傭協議」)。馬歇爾僱傭協議規定了一個爲期三年的任期,直到2025年3月15日,除非根據該協議的條款提前終止聘用,並且在初始任期後有一個標準的1年自動延展條款,如果公司沒有終止通知。馬歇爾先生的起始基本薪資爲每年460,000美元,該薪資可以由薪酬委員會進行調整。在之前的合同中,馬歇爾先生獲得了以每股1.53美元的價格購買1,111,112股普通股的期權,其中555,556股立即歸屬,另外555,556股在兩年內按照比例歸屬。期權可以在10年內被行使,並提供無現金行使的選項。馬歇爾先生有權根據馬歇爾先生與薪酬委員會達成的標準獲得年度獎金。馬歇爾僱傭協議包含了標準的終止、控制變更、不競爭和保密條款。

 

2021年2月1日,公司與安德魯·諾斯特魯德(首席財務官)簽訂了一份僱傭協議(「諾斯特魯德僱傭協議」)。諾斯特魯德僱傭協議規定了爲期三年的期限,截止日期爲2024年2月1日,除非根據協議中的條款提前終止僱傭,並且在初始期限之後有一個標準的1年自動延續條款,如果公司未通知終止。諾斯特魯德先生獲得了年薪25萬美元的起薪,可以由薪酬委員會進行調整。諾斯特魯德先生被授予購買388,889股普通股的期權,價格爲每股1.53美元,在兩年內逐步歸屬。這些期權可在10年內行使,並提供無現金行使的選項。諾斯特魯德先生有權根據諾斯特魯德先生與首席執行官及薪酬委員會協議的標準獲得年度獎金。諾斯特魯德僱傭協議包含標準的終止、控制變更、不競爭和保密條款。

 

 
40

目錄

 

財政年度末傑出股權獎勵表

 

下表總結了截至2024年6月30日授予給指定高管和董事的未決權益獎勵:

 

 

 

期權獎勵

 

股票獎勵

 

姓名

 

未行使期權所對應的證券數量:

# 可行使

 

 

未行使期權所對應的證券數量:

# 不可行使

 

 

股權激勵計劃獎勵:

未獲得和未行使期權的基礎證券數量:

 

 

期權行使價格

$

 

 

期權

到期

日期

 

尚未歸屬的股票或單位數量

#

 

 

尚未歸屬的股票或單位的市場價值

$

 

 

股權激勵計劃獎勵:

尚未歸屬的股票、單位或其他權益的數量

#

 

 

股權激勵計劃獎勵:尚未歸屬的股票、單位或其他權益的市場支付價值

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

阿蘭·馬歇爾,首席執行官及董事

 

 

62,500

 

 

 

-

 

 

 

-

 

 

$83.60

 

 

7/21/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

41,667

 

 

 

-

 

 

 

-

 

 

$30.60

 

 

6/1/2029

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

安德魯·諾斯特魯德,

 

 

10,000

 

 

 

-

 

 

 

-

 

 

$83.60

 

 

7/21/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

首席財務官和董事

 

 

8.334

 

 

 

-

 

 

 

-

 

 

$30.60

 

 

2/1/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

19,445

 

 

 

-

 

 

 

-

 

 

$30.60

 

 

6/1/2029

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

基因·薩爾金德,董事

 

 

2,500

 

 

 

-

 

 

 

-

 

 

$77.40

 

 

9/30/2027

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,500

 

 

 

-

 

 

 

-

 

 

$83.60

 

 

7/21/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,389

 

 

 

-

 

 

 

-

 

 

$30.60

 

 

2/1/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

托馬斯·C·威廉姆斯,董事

 

 

2,500

 

 

 

-

 

 

 

-

 

 

$77.40

 

 

9/30/2027

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,500

 

 

 

-

 

 

 

-

 

 

$83.60

 

 

7/21/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,389

 

 

 

-

 

 

 

-

 

 

$30.60

 

 

2/1/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

勞倫斯·H·杜根,董事

 

 

2,500

 

 

 

-

 

 

 

-

 

 

$77.40

 

 

9/30/2027

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,500

 

 

 

-

 

 

 

-

 

 

$83.60

 

 

7/21/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,389

 

 

 

-

 

 

 

-

 

 

$30.60

 

 

2/1/2031

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

  

董事薪酬

 

我們的董事每季度董事會會議也獲得5,000美元的現金補償,並每年獲得5,000美元至7,000美元的委員會主席補償。

 

養老金、養老或類似福利計劃

 

我們沒有爲董事或高管提供養老金、養老或類似福利的安排或計劃。根據我們的規定,董事或高管沒有任何實質性的獎金或利潤分享計劃,這些計劃可能向他們支付現金或非現金補償,除了董事會或其委員會可自行決定授予股票期權。

 

董事、高級官員、執行官及其他管理層的負債

 

在過去的兩個財政年度中,我們的董事、執行官,或我們公司的任何關聯人或附屬人,均未通過擔保、壓力位協議、信用證或其他類似協議或理解而對我們公司負有任何未償債務。

 

 
41

目錄

 

項目12。某些利益所有者和管理層持有的股權和相關股東事項安防-半導體

 

特定實益擁有者和管理層的安防所有權

 

下表列出了截至12月16日我們董事、所有高管及董事的持股情況,以及我們已知的每位超過5%某類證券的實際持有者。截至12月16日,我們的普通股已發行及流通的股份總數爲1,040,924股。所有列名的人對這些股份擁有單獨或共同的投票和投資控制權,除非另有說明。以下描述的股份數量包括實際持有者在招股說明書日期的60天內有權獲得的股份。除非另有說明,每位實際持有者的地址爲:Upexi, Inc., 3030 North Rocky Point Drive Suite 420, Tampa, Florida 33607。

 

受益人姓名和地址

 

受益所有權的數量和性質

 

 

百分比

課堂(1)

 

艾倫·馬歇爾

 

 

288,229(2)

 

 

22.57%

基因·薩爾金德

 

 

130,287(3)

 

 

12.51%

安德魯·諾斯特魯德

 

 

53,057(4)

 

 

5.04%

勞倫斯·杜根

 

 

7,778(5)

 

 

0.74%*

托馬斯威廉姆斯

 

 

6,389(6)

 

 

0.61%*

董事和高管群體

 

 

291,988

 

 

 

40.26%

 __________  

佔我們流通普通股總數的不到1%。

 

(1)

根據規則13d-3,證券的受益所有者包括任何人,該人通過任何合同、安排、理解、關係或其他方式,直接或間接地擁有或共享:(i) 投票權,包括投票或指揮股份投票的權力;以及 (ii) 投資權,包括處置或指揮股份處置的權力。某些股份可能被視爲由多個個人受益擁有(例如,當個人共享投票權或處置股份的權力時)。此外,如果個人在信息提供日期後的60天內有權收購股票(例如,行使期權時),則該個人的股份被視爲受益擁有的。在計算任何個人的持股百分比時,已發行股份的數量被視爲包括由於這些收購權而由該個人(僅由該個人)受益擁有的股份數量。因此,本表中顯示的任何個人的發行股份百分比並不一定反映該個人截至2024年11月8日實際擁有的普通股股份的真實擁有或投票權。截至2024年11月8日,已發行並流通的我們公司的普通股股份爲1,045,429股。

 

 

(2)

代表(i) 151,423股普通股,(ii) 104,167股可在60天內行使的期權可發行股份,(iii) 13,889股可轉換優先股可發行股份,以及(iv) 18,750股可在行使認股權證時發行的股份。

 

 

(3)

代表(i) 123,898股普通股,以及(ii) 6,389股可在60天內行使的期權可發行股份。

 

 

(4)

代表(i) 15,278股普通股,以及(ii) 37,779股可在60天內行使的期權可發行股份。

 

 

(5)

代表(i) 1,389股普通股,以及(ii) 6,389股可在60天內行使的期權可發行股份。

 

 

(6)

代表6,389股可在60天內行使的期權股份。

 

 
42

目錄

 

授予權益補償計劃的證券

 

公司已建立2019年股權激勵計劃(「2019計劃」)。該計劃對能夠、正在並且持續爲公司增長和成功做出重大貢獻的特定人員提供激勵,以吸引和留住這些人員的就業及服務,並通過提供機會讓這些個人通過授予期權或重組股票獲得或增加在公司的股份所有權來鼓勵和獎勵他們的貢獻。2019計劃由薪酬委員會或董事會根據2019計劃任命的其他委員會負責管理(「委員會」)。委員會擁有全面的權力來管理和解釋2019計劃的條款,包括但不限於有權對2019計劃下授予的獎勵的條款和條件做出所有決定。2022年5月24日,股東同意,董事會批准對2019計劃的修訂,以將根據該計劃可發行的股份的最大數量增加222,223股,至500,000股。

 

公司的董事會可以不時自行決定向公司的董事、管理人員、顧問和員工授予不可轉讓的購買普通股的期權。期權自授予之日起可行使的期限最長爲10年。

 

計劃類別

 

在行使未償還的期權、權證和權利時將發行的證券數量。

 

 

未行使的期權、Warrants 和權利的加權平均行使價格

 

 

待發行的安防-半導體數量

在股權補償計劃下可供未來發行的證券數量(不包括第一列反映的證券)

 

 

 

 

 

 

 

 

 

 

 

經證券持有人批准的股權補償計劃

 

 

200,714

 

 

$57.47

 

 

 

213,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

總計

 

 

200,714

 

 

$57.47

 

 

 

213,214

 

 

 
43

目錄

 

第13項: 特定關係和相關交易和董事獨立性

 

2024年4月1日,公司與由我們的首席執行官艾倫·馬歇爾擁有的MFA 2510 Merchant LLC簽訂了租賃協議。租賃面積約爲10,000平方英尺的倉庫和辦公空間,位於佛羅里達州的俄德薩,每月租金爲20,060美元,採用三網計價方式。租賃的初始期限爲五年。公司在租賃改良上花費了611,768美元,以準備設施用於產品製造,該費用將在五年的租賃期限內攤銷。截至2024年6月30日,已計提了100,004美元的存入資金和兩個月的租金,這筆費用已於2024年6月支付,目前處於正常狀態。產品製造已於2024年8月1日全面轉移至內華達州的設施,並已達到滿負荷生產。

在2024年6月13日,(公司簽署了一項股票購買協議("SPA"),根據該協議,公司將其全資子公司VitaMedica, Inc.已發行和流通的股權("權益")的一百百分之百(100%)出售給三位投資者("買方")。其中一位少數股權買方是公司的首席執行官Allan Marshall。股票的購買價格爲六百萬美元($6,000,000),受某些慣例交割後調整的限制。交易的收益將用於營運資金、減債和減少當前未償還的其他負債。

 

除上述披露外,在截至2024年6月30日和2023年6月30日的年度內,沒有任何董事、高級職員、持有至少5%我們普通股的股東或其任何家庭成員,在任何交易或擬議交易中存在直接或間接的重大利益,該交易涉及的金額超過120,000美元或超過我們過去三個完整財年年末總資產平均值的1%的較小者。

 

董事獨立性

 

董事會已確定 Gene Salkind、Lawrence Dugan 和威廉姆斯是符合上市標準的獨立董事。Gene Salkind 擁有公司超過十個百分點(10%)的投票證券。

 

項目14. 主審會計費用和服務

 

截至2024年6月30日和2023年,我們主要會計師爲審計我們年度合併基本報表和審閱合併基本報表以及與法定和監管申報或事務相關的會計師通常提供的服務所收取的總費用如下:

 

 

 

年度結束

 

 

 

6月30日

2024

 

 

6月30日

2023

 

審計費用

 

$402,000

 

 

$188,000

 

審計相關費用和收購審計費用

 

 

-

 

 

 

189,420

 

稅務費用

 

 

203,550

 

 

 

136,600

 

所有其他費用

 

 

 

 

 

 

 

 

總計

 

$605,550

 

 

$514,020

 

 

我們的董事會預先批准所有獨立核數師提供的服務。上述所有服務和費用都在提供相應服務之前或之後由董事會審核和批准。

 

我們的董事會考慮了獨立核數師所收取的費用的性質和金額,並認爲爲與審計無關的活動提供服務與保持獨立核數師的獨立性是相符的。

 

 
44

目錄

  

第四部分

 

第15項。附錄和財務報表附表。

 

 

(a)

合併財務報表

 

 

(1)

本公司的合併基本報表在本文檔的第8項中列於指數中。

 

 

 

 

(2)

所有基本報表的附表均被省略,因爲它們不適用、不重要或所需的信息已在合併基本報表或其附註中顯示。

 

 

(b)

展覽品

 

展覽索引

 

 

 

 

 

 

 

已提交或

 

 

 

通過引用的納入

 

 

 

已提供

展覽編號

 

描述

 

表格

 

文件編號

 

附件

 

提交日期

隨附

3.1(a)

 

修訂及重述的公司章程

 

S-1

 

333-255266

 

3.1

 

4/15/21

 

3.1(b)

 

公司章程修訂證書

 

8-K

 

001-40535

 

3.1

 

8/17/22

 

3.1(c)

 

變更證明,日期爲2024年9月11日

 

8-K

 

001-30535

 

3.1

 

9/27/24

 

 

3.1(d)

 

更正證明,日期爲2024年9月18日

 

8-K

 

001-30535

 

3.2

 

9/27/24

 

 

3.2

 

修訂的公司章程

 

S-1

 

333-255266

 

3.2

 

4/15/21

 

4.1

 

股票證書樣本

 

S-1

 

333-255266

 

4.6

 

4/15/21

 

10.1

 

Upexi, Inc. 2019激勵股票計劃(自2021年2月8日起修訂和重述)

 

S-1

 

333-255266

 

10.1

 

4/15/21

 

10.2

 

非合格股票期權協議的形式

 

S-1

 

333-255266

 

10.2

 

4/15/21

 

10.3

 

股票購買協議,日期爲2024年6月1日

 

8-K

 

001-40535

 

10.1

 

6/17/24

 

 

10.4

 

解除證券購買協議的協議,日期爲2024年7月31日

 

8-K

 

001-40535

 

10.1

 

8/5/24

 

 

10.5+

 

僱傭協議,日期爲2021年2月1日,註冊人與Andrew J. Norstrud之間簽署

 

S-1

 

333-255266

 

10.5

 

4/15/21

 

10.6+

 

註冊人與阿蘭·馬歇爾於2021年3月15日簽署的僱傭協議

 

S-1

 

333-255266

 

10.6

 

4/15/21

 

10.7+

 

公司與羅伯特·哈基特於2021年5月3日簽署的執行僱傭協議

 

S-1

 

333-255266

 

10.7

 

4/15/21

 

10.8

 

註冊人與Amplifyir Inc.於2023年8月31日簽署的股權購買協議

 

8-K

 

001-40535

 

2

 

9/6/23

 

 

 

 
45

目錄

 

10.9

 

選項行使協議以收購Cygnet Online, LLC,日期爲2023年9月1日,簽訂方爲註冊人和Eric Hanig

 

10-K

001-40535

 

10.23

 

10/3/23

 

10.10

 

Grove Inc. 2019年修訂和重述的股票激勵計劃,有效日期爲2022年5月24日

 

S-8

 

333-273859

 

4.7

 

8/9/23

 

 

10.11

 

審計委員會章程

 

10-K

001-40535

 

10.25

 

10/3/23

 

10.12

 

薪酬委員會章程

 

10-K

001-40535

 

10.26

 

10/3/23

 

10.13

 

提名委員會章程

 

10-K

001-40535

 

10.27

 

10/3/23

 

14.1

 

業務行爲準則與倫理標準

 

10-K

001-40535

 

14.1

 

10/3/23

 

14.2

 

舉報人政策

 

10-K

001-40535

 

14.2

 

10/3/23

 

21.1

 

註冊人的子公司名單

 

10-K

001-40535

 

21.1

 

10/3/23

31.1

 

根據交易所法第13a-14a和15d-14a條的規定,首席執行官的認證,依據2002年薩班斯-豪利法第302條的規定

 

 

 

 

 

 

 

 

x

31.2

 

根據交易所法第13a-14a和15d-14a條的規定,首席財務官的認證,依據2002年薩班斯-豪利法第302條的規定。

 

 

 

 

 

 

 

 

x

32.1

 

根據18 U.S.C.第1350條的規定,首席執行官的認證,依據2002年薩班斯-豪利法第906條的規定。*

 

 

 

 

 

 

 

 

 

x

32.2

 

根據18 U.S.C.第1350條的規定,首席財務官的認證,依據2002年薩班斯-豪利法第906條的規定。*

 

 

 

 

 

 

 

 

x

101.INS

 

Inline XBRL 實例文檔(該實例文檔不出現在交互數據文件中,因爲其 XBRL 標籤嵌入在 Inline XBRL 文檔中)。

 

 

 

 

 

 

 

 

x

101.SCH

 

Inline XBRL 分類擴展架構文檔

 

 

 

 

 

 

 

 

x

101.CAL

 

Inline XBRL 分類擴展計算鏈接庫文檔

 

 

 

 

 

 

 

 

x

101.DEF

 

Inline XBRL 分類擴展定義鏈接庫文檔

 

 

 

 

 

 

 

 

x

101.LAB

 

Inline XBRL 分類擴展標籤鏈接庫文檔

 

 

 

 

 

 

 

 

x

101.PRE

 

Inline XBRL 分類擴展展示鏈接庫文檔

 

 

 

 

 

 

 

 

x

104

 

封面互動數據文件(格式爲內聯XBRL,附錄101中包含適用的分類法擴展信息)

 

 

 

 

 

 

 

 

x

_______

* 本年報的10-k表格提供了這些附錄,且未被視爲提交給證券交易委員會,也未在Upexi, Inc.根據1933年證券法修訂版或1934年證券交易法修訂版的任何提交中引用,無論是在本日期之前還是之後,並且無論在此類提交中包含的任何一般納入語言。

 

+ 表示管理合同或補償計劃或安排。

 

項目16. 表格10-K摘要。

 

無。

 

 
46

目錄

  

簽名

 

根據1934年證券交易法第13或15(d)節的要求,註冊人已正式授權下述簽署此報告。

 

 

 

UPEXI公司。

 

 

 

(登記單位)

 

 

 

 

 

日期:2024年12月16日

 

/s/ 艾倫·馬歇爾

 

 

 

艾倫·馬歇爾

 

 

 

總裁,首席執行官兼董事

 

 

 

(首席執行官)

 

 

 

 

 

日期:2024年12月16日

 

/s/ 安德魯·J·諾斯特魯德

 

 

 

安德魯·J·諾斯特魯德

 

 

 

首席財務官

 

 

 

(信安金融財務負責人和財務會計負責人)

 

 

根據1934年證券交易法的要求,以下人員代表發行人簽署了本報告,並聲稱對本報告中任何事實無虛假陳述,或者對本報告中任何事實的遺漏存在虛假陳述。

 

日期:2024年12月16日

 

/s/ 艾倫·馬歇爾

 

 

 

艾倫·馬歇爾

 

 

 

總裁,首席執行官兼董事

 

 

 

(首席執行官)

 

 

 

 

 

日期:2024年12月16日

 

/s/ 安德魯·J·諾斯特魯德

 

 

 

安德魯·J·諾斯特魯德

 

 

 

首席財務官

 

 

 

(信安金融財務負責人和財務會計負責人)

 

 

 

 

 

日期:2024年12月16日

 

/s/ 基因·薩爾金德

 

 

 

基因·薩爾金德

 

 

 

董事

 

 

 

 

 

日期:2024年12月16日

 

/s/ 托馬斯·威廉姆斯

 

 

 

托馬斯·C·威廉姆斯

 

 

 

董事

 

 

 

 

 

日期:2024年12月16日

 

/s/ 勞倫斯·H·杜根

 

 

 

勞倫斯·H·杜根

 

 

 

董事

 

 

 
47