These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
☒
|
Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
|
|
|
|
☐
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
|
|
For the Transition Period from _______________ to _______________
|
|
|
|
|
Commission File Number:
000-52942
|
|
|
BLUE LINE PROTECTION GROUP, INC.
|
|
(Name of small business issuer in its charter)
|
|
Nevada
|
20-5543728
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. employer identification number)
|
|
|
|
|
|
|
5765 Logan Street
Denver, CO
|
80216
|
|
|
(Address of principal executive offices)
|
(Zip code)
|
|
|
|
|
|
|
Issuer's telephone number:
(800) 844-5576
|
||
|
|
||
|
Securities Registered Pursuant to Section 12(b) of the Act:
|
||
|
|
||
|
Title of each class
|
Name of each exchange on which registered
|
|
|
|
|
|
|
None
|
None
|
|
|
|
|
|
|
Securities Registered Pursuant to Section 12(g) of the Act:
|
||
|
|
||
|
Common Stock, $0.001 par value
|
||
|
(Title of class)
|
||
|
|
Large accelerated filer
|
☐
|
|
Accelerated filer
|
☐
|
|
|
Non-accelerated filer
|
☐
|
|
Smaller reporting company
|
☒
|
|
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company
|
☐
|
|
|
|
Page
|
|
|
|
||
|
|
||
| 1. |
The former Chief of Police for the City of Aurora, the second largest city in Colorado and
|
| 2. |
A 17 year veteran of Law Enforcement with certifications including: NRA Law Enforcement patrol rifle instructor, Colorado POST, and handgun instructor.
|
| 3. |
A 15 year veteran of Federal Law Enforcement with certifications including: NRA Law Enforcement handgun and shotgun instructor.
|
|
1.
|
Expand into new markets to establish first-mover advantages.
|
|
2.
|
Market ourselves through strategic alliances and affiliations.
|
|
3.
|
Acquire or joint venture with guard and alarm businesses throughout the USA if they represent good value and a good fit with our expansion plans. Organic growth will not suffice for the rapid growth of this industry and our ability to provide service immediately requires variations of this strategy.
|
|
4.
|
Increase our client base to the various labs in state. Offering our superior chain of control compliance and software.
|
|
5.
|
Develop and offer value-added, complementary or supplementary services.
|
| ● |
Brand name recognition;
|
| ● |
Reputation;
|
| ● |
Expertise in regulatory and banking compliance;
|
| ● |
Operational excellence;
|
| ● |
Cash processing, transportation and storage capabilities;
|
| ● |
Security and logistics infrastructure;
|
| ● |
Services beyond guards and transportation, where we become intimate to the businesses continuance and success through mandatory standards of compliance; and
|
| ● |
Economies of scale as we increase the amount and number of items we securely transport.
|
|
Year ended December 31, 2016
|
High
|
Low
|
||||||
|
|
||||||||
|
First Quarter
|
$
|
0.04
|
$
|
0.02
|
||||
|
Second Quarter
|
$
|
0.06
|
$
|
0.02
|
||||
|
Third Quarter
|
$
|
0.06
|
$
|
0.02
|
||||
|
Fourth Quarter
|
$
|
0.08
|
$
|
0.02
|
||||
|
|
||||||||
|
Year ended December 31, 2017
|
High
|
Low
|
||||||
|
|
||||||||
|
First Quarter
|
$
|
0.47
|
$
|
0.26
|
||||
|
Second Quarter
|
$
|
0.38
|
$
|
0.15
|
||||
|
Third Quarter
|
$
|
0.19
|
$
|
0.15
|
||||
|
Fourth Quarter
|
$
|
0.37
|
$
|
0.12
|
||||
|
Increase (I) or
|
||||
|
Item
|
Decrease (D)
|
Reason
|
||
|
Revenue
|
I
|
More security for special events, private parties and transport of cash
|
||
|
Gross profit, as a percent of revenue
|
I
|
More diversified revenue streams
|
||
|
Loss on disposal of assets
|
D
|
The Company sold its building in 2016 and recognized a loss
|
|
2017
|
2016
|
|||||||
|
Cash (used by) operations
|
$
|
(723,015
|
)
|
$
|
(1,469,877
|
)
|
||
|
Loan payments
|
(842,661
|
)
|
(918,686
|
)
|
||||
|
Loan proceeds
|
1,731,693
|
1,192,610
|
||||||
|
Sale of building
|
--
|
722,319
|
||||||
|
Construction of building improvements
|
--
|
(485,665
|
)
|
|||||
|
Purchase of property, plant and equipment
|
32,122
|
(28,202
|
)
|
|||||
|
Sale of preferred stock
|
--
|
945,000
|
||||||
|
Other
|
(96,124
|
)
|
30,462
|
|||||
|
Future minimum lease payments:
|
||||
|
2018
|
$
|
122,604
|
||
|
2019
|
125,056
|
|||
|
2020
|
127,557
|
|||
|
2021
|
130,108
|
|||
|
2022
|
268,075
|
|||
|
2023 and thereafter
|
386,464
|
|||
|
Total minimum lease payments
|
$
|
1,159,864
|
||
|
1.
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the company;
|
|
2.
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
|
|
3.
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company's assets that could have a material effect on the financial statements.
|
| ● |
Lack of appropriate segregation of duties,
|
| ● |
Lack of control procedures that include multiple levels of supervision and review, and
|
| ● |
There is an overreliance upon independent financial reporting consultants for review of critical accounting areas and disclosures and material, nonstandard transactions.
|
|
Name
|
|
Age
|
|
Position
|
|
|
|
|
|
|
|
Daniel Allen
|
|
65
|
|
Chief Executive, Financial and Accounting Officer and a Director
|
|
|
|
|
|
|
|
Ricky G. Bennett
|
|
59
|
|
Vice President of Operations and Compliance
|
|
Michael Jerome
|
46
|
Vice President of Media and Public Relations
|
||
|
Doyle Knudson
|
65
|
Director
|
|
Summary Compensation Table (in $)
|
|||||||||||||||||||
|
Name and
Principal Position
|
Year
|
Salary
(1)
|
Stock
Awards
(2)
|
Option
Awards
(3)
|
All Other
Compensation
(4)
|
Total | |||||||||||||
|
Daniel Allen, CEO
|
2017
|
$ | 140,923 |
$
|
--
|
--
|
$
|
140,923
|
|||||||||||
|
2016
|
$
|
140,923
|
|
$
|
77,472
|
--
|
$
|
218,395
|
|||||||||||
|
|
|||||||||||||||||||
|
Ricky G. Bennett
|
2017
|
$ | 95,000 |
--
|
--
|
$
|
95,000
|
||||||||||||
|
VP of Operations
|
|||||||||||||||||||
|
and Compliance
|
2016
|
$
|
87,166
|
|
$
|
64,560
|
-- |
$
|
151,726
|
||||||||||
|
Michael Jerome
|
2017
|
$ | 81,538 |
--
|
--
|
$
|
81,853
|
||||||||||||
|
VP of Media and
|
2016
|
$
|
81,538
|
|
$
|
10,760
|
-- |
$
|
92,298
|
||||||||||
|
Public Relations
|
|||||||||||||||||||
|
(1)
|
The dollar value of base salary (cash and non-cash) earned during the year.
|
|
(2)
|
The fair value of the shares of common stock issued during the periods covered by the table calculated on the grant date in accordance with ASC 718-10-30-3.
|
|
(3)
|
The fair value of all stock options granted during the periods covered by the table calculated on the grant date in accordance with ACS 718-10-30-3.
|
|
(4)
|
All other compensation received that we could not properly report in any other column of the table including the dollar value of any insurance premiums we paid for life insurance for the benefit of the named executive officer.
|
|
Options Granted
|
|||||||||||
|
Options
|
Exercise
|
Expiration
|
|||||||||
|
Name
|
Grant Date
|
Granted
|
Price
|
Date
|
|||||||
|
Dan Allen
|
12/28/2016
|
3,600,000
|
$
|
0.05
|
12/28/2019
|
||||||
|
Ricky Bennett
|
12/28/2016
|
3,000,000
|
$
|
0.05
|
12/28/2019
|
||||||
|
Michael Jerome
|
12/28/2016
|
500,000
|
$
|
0.05
|
12/28/2016
|
||||||
|
Options Cancelled
|
||||||
|
Weighted
|
Weighted Average
|
|||||
|
Average
|
Remaining Contractual
|
|||||
|
Employee
|
Total Options
|
Exercise Price
|
Term (Years)
|
|||
| None | ||||||
| Options Exercised | ||||||
|
Name
|
Date of
Exercise
|
Shares Acquired
On Exercise
|
Value Realized
|
|||
| None | ||||||
|
Name of Plan
|
Total Shares Reserved
Under Plan
|
Shares Reserved for Outstanding
Options
|
Shares Issued
|
Remaining Options/Shares
Under Plan
|
||||||||||||
|
2014-2015 Stock Incentive Plan
|
15,000,000
|
7,700,000
|
--
|
7,300,000
|
||||||||||||
|
Plan Name
|
Number of Securities to be Issued Upon Exercise of Outstanding Options (a)
|
Weighted-Average Exercise Price of Outstanding Options
|
Number of Securities
Remaining Available For
Future Issuance Under
Equity Compensation
Plans, Excluding Securities Reflected in Column (a)
|
|||||||||
|
2014-2015 Stock Incentive Plan
|
7,700,000
|
$
|
0.05
|
7,300,000
|
||||||||
|
Name and Address of Owner
|
Shares Owned
|
Percent
of Class
|
||||||
|
|
||||||||
| Daniel Allen, Chief Executive Officer | 668,000 | 0.5 | % | |||||
| Ricky G. Bennett, VP of Operations and Compliance | 42,000 | 0.0 | % | |||||
|
Name and Address of Owner
|
Shares Owned
|
Percent
of Class
|
||||||
|
|
||||||||
| Michael Jerome, VP of Media and Public Relations | 334,333 | 0.1 | % | |||||
| Doyle Knudson | -- | -- | ||||||
| All Directors and Officers as a group (4 persons) | 1,044,333 | 0.6 | % | |||||
| Daniel Sullivan | 26,754,755 (1) | 18.97 | % | |||||
|
SERVICES
|
2017 | 2016 | ||||||
|
Audit fees
|
$
|
44,000
|
$
|
40,500
|
||||
|
Audit-related fees
|
--
|
--
|
||||||
|
Tax fees
|
--
|
--
|
||||||
|
All other fees
|
--
|
-- | ||||||
|
Total fee
|
$
|
44,000
|
$
|
40,500
|
||||
|
Exhibit Number
|
Name and/or Identification of Exhibit
|
||
|
|
|
||
|
3
|
Articles of Incorporation & By-Laws
|
||
|
|
|
||
|
|
(a) Articles of Incorporation
(1)
|
||
|
|
|
||
|
|
(b) By-Laws
(1)
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
101
|
Interactive Data Files
(2)
|
||
|
|
|
||
|
|
(INS) XBRL Instance Document
|
||
|
|
(SCH) XBRL Taxonomy Extension Schema Document
|
||
|
|
(CAL) XBRL Taxonomy Extension Calculation Linkbase Document
|
||
|
|
(DEF) XBRL Taxonomy Extension Definition Linkbase Document
|
||
|
|
(LAB) XBRL Taxonomy Extension Label Linkbase Document
|
||
|
|
(PRE) XBRL Taxonomy Extension Presentation Linkbase Document
|
|
(1)
|
Incorporated by reference to the Registration Statement on Form 10-SB, previously filed with the SEC on November 28, 2007.
|
||
|
(2)
|
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
|
||
|
BLUE LINE PROTECTION GROUP, INC.
|
||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2017
|
2016
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and equivalents
|
$
|
37,771
|
$
|
-
|
||||
|
Accounts receivable, net
|
196,030
|
117,683
|
||||||
|
Accrued receivables
|
10,378
|
16,015
|
||||||
|
Prepaid expenses and deposits
|
24,628
|
53,038
|
||||||
|
Total current assets
|
268,807
|
219,586
|
||||||
|
Fixed assets:
|
||||||||
|
Machinery and equipment, net
|
114,677
|
132,887
|
||||||
|
Security deposit
|
32,850
|
32,850
|
||||||
|
Fixed assets of discontinued operations
|
2,782
|
2,782
|
||||||
|
Total fixed assets
|
150,309
|
135,669
|
||||||
|
Total assets
|
419,116
|
$
|
355,255
|
|||||
|
Liabilities and Stockholders' Deficit
|
||||||||
|
Current liabilities:
|
||||||||
|
Cash overdraft
|
$
|
-
|
$
|
30,462
|
||||
|
Accounts payable and accrued liabilities
|
642,059
|
416,573
|
||||||
|
Notes payable
|
110,225
|
185,000
|
||||||
|
Notes payable - related parties
|
419,846
|
385,846
|
||||||
|
Convertible notes payable, net of unamortized discount
|
359,953
|
-
|
||||||
|
Convertible notes payable - related parties, net of unamortized discount
|
1,057,726
|
610,000
|
||||||
|
Current portion of long-term debt
|
2,121
|
4,137
|
||||||
|
Current liabilities of discontinued operations
|
1,335
|
1,335
|
||||||
|
Derivative liabilities
|
1,879,930
|
-
|
||||||
|
Total current liabilities
|
4,473,195
|
1,633,353
|
||||||
|
Long-term liabilities:
|
||||||||
|
Long-term debt
|
6,518
|
8,664
|
||||||
|
Total current liabilities
|
6,518
|
8,664
|
||||||
|
Total liabilities
|
4,479,713
|
1,642,017
|
||||||
|
Stockholders' deficit:
|
||||||||
|
Preferred Stock, $0.001 par value, 100,000,000 shares authorized,
|
||||||||
|
20,000,000 shares issued and outstanding as of December 30, 2017 and
|
||||||||
|
December 31, 2016, respectively
|
20,000
|
20,000
|
||||||
|
Common Stock, $0.001 par value, 1,400,000,000 shares authorized,
|
||||||||
|
128,348,026 and 127,348,026 issued and outstanding as of
|
||||||||
|
December 31, 2017 and December 31, 2016, respectively
|
128,348
|
127,348
|
||||||
|
Common Stock, owed but not issued, 12,923 shares and 12,923 shares
|
||||||||
|
as of December 31, 2017 and December 31, 2016, respectively
|
13
|
13
|
||||||
|
Additional paid-in capital
|
5,417,266
|
5,537,667
|
||||||
|
Accumulated deficit
|
(9,626,224
|
)
|
(6,971,790
|
)
|
||||
|
Total stockholders' deficit
|
(4,060,597
|
)
|
(1,286,762
|
)
|
||||
|
Total liabilities and stockholders' deficit
|
$
|
419,116
|
$
|
355,255
|
||||
|
BLUE LINE PROTECTION GROUP, INC.
|
||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
|
For the year ended
|
||||||||
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Revenue
|
$
|
3,865,807
|
$
|
2,821,187
|
||||
|
Cost of revenue
|
(2,908,297
|
)
|
(2,420,634
|
)
|
||||
|
Gross profit
|
957,510
|
400,553
|
||||||
|
Operating expenses:
|
||||||||
|
Advertising
|
8,119
|
12,480
|
||||||
|
Depreciation
|
50,332
|
67,094
|
||||||
|
General and administrative expenses
|
1,929,174
|
2,011,628
|
||||||
|
Loss of disposal of assets
|
-
|
312,053
|
||||||
|
Total expenses
|
1,987,625
|
2,403,255
|
||||||
|
Operating loss
|
(1,030,115
|
)
|
(2,002,702
|
)
|
||||
|
Other income (expenses):
|
||||||||
|
Interest expense
|
(387,621
|
)
|
(433,259
|
)
|
||||
|
Other income
|
72,890
|
-
|
||||||
|
Loss on derivative
|
(1,309,588
|
)
|
-
|
|||||
|
Total other expenses
|
(1,624,319
|
)
|
(433,259
|
)
|
||||
|
Net loss
|
(2,654,434
|
)
|
(2,435,961
|
)
|
||||
|
Deemed dividend on Series A convertible preferred stock
|
-
|
(114,229
|
)
|
|||||
|
Net loss attributable to common stockholders
|
$
|
(2,654,434
|
)
|
$
|
(2,550,190
|
)
|
||
|
Net loss per common share: Basic and Diluted
|
(0.02 | ) | (0.02 | ) | ||||
|
Weighted average number of
|
||||||||
|
common shares outstanding- Basic and Diluted
|
128,260,355
|
126,231,238
|
||||||
|
BLUE LINE PROTECTION GROUP, INC.
|
||||||||||||||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
|
||||||||||||||||||||||||||||||||
|
FOR THE YEARS ENDED DECEMBER 31, 2017 AND 2016
|
||||||||||||||||||||||||||||||||
|
Additional
|
Stockholders'
|
|||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid-in
|
Stock
|
Accumulated
|
Equity
|
|||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Payable
|
Deficit
|
(Deficit)
|
|||||||||||||||||||||||||
|
Balance, December 31, 2015
|
-
|
$
|
-
|
125,348,026
|
$
|
125,348
|
$
|
4,276,291
|
13
|
(4,535,829
|
)
|
(134,177
|
)
|
|||||||||||||||||||
|
Common stock issued for services
|
-
|
-
|
2,000,000
|
2,000
|
86,000
|
-
|
-
|
88,000
|
||||||||||||||||||||||||
|
Preferred stock issued for cash
|
20,000,000
|
$
|
20,000
|
-
|
-
|
925,000
|
-
|
-
|
945,000
|
|||||||||||||||||||||||
|
Beneficial conversion feature on convertible note
|
-
|
-
|
-
|
-
|
2,240
|
-
|
-
|
2,240
|
||||||||||||||||||||||||
|
Amortization of employee stock options
|
-
|
-
|
-
|
-
|
248,136
|
-
|
-
|
248,136
|
||||||||||||||||||||||||
|
Beneficial conversion feature on convertible preferred stock
|
-
|
-
|
-
|
-
|
114,229
|
-
|
-
|
114,229
|
||||||||||||||||||||||||
|
Deemed dividend on convertible preferred stock
|
-
|
-
|
-
|
-
|
(114,229
|
)
|
-
|
(114,229
|
)
|
|||||||||||||||||||||||
|
Net loss for the year ended December 31, 2016
|
-
|
-
|
-
|
-
|
(2,435,961
|
)
|
(2,435,961
|
)
|
||||||||||||||||||||||||
|
Balance, December 31, 2016
|
20,000,000
|
$
|
20,000
|
127,348,026
|
$
|
127,348
|
5,537,667
|
13
|
(6,971,790
|
)
|
(1,286,762
|
)
|
||||||||||||||||||||
|
-
|
||||||||||||||||||||||||||||||||
|
Common stock issued for services
|
-
|
-
|
1,000,000
|
1,000
|
45,583
|
-
|
-
|
46,583
|
||||||||||||||||||||||||
|
Beneficial conversion feature on convertible note
|
-
|
-
|
-
|
-
|
71,400
|
-
|
-
|
71,400
|
||||||||||||||||||||||||
|
Amortization of employee stock options
|
-
|
-
|
-
|
-
|
79,840
|
-
|
-
|
79,840
|
||||||||||||||||||||||||
|
Reclassification of derivative liabilities
|
-
|
-
|
-
|
-
|
(317,224
|
)
|
-
|
-
|
(317,224
|
)
|
||||||||||||||||||||||
|
Net loss for the year ended December 31, 2017
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,654,434
|
)
|
(2,654,434
|
)
|
||||||||||||||||||||||
|
Balance, December 31, 2017
|
20,000,000
|
20,000
|
128,348,026
|
128,348
|
$
|
5,417,266
|
13
|
$
|
(9,626,224
|
)
|
$
|
(4,060,597
|
)
|
|||||||||||||||||||
|
BLUE LINE PROTECTION GROUP, INC.
|
||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
|
For the year ended
|
||||||||
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Operating activities
|
||||||||
|
Net loss
|
$
|
(2,654,434
|
)
|
$
|
(2,435,961
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation
|
50,332
|
67,094
|
||||||
|
Loss on sale of building
|
-
|
312,053
|
||||||
|
Stock-based compensation expense
|
-
|
248,136
|
||||||
|
Amortization of Options
|
79,840
|
-
|
||||||
|
Common stock issued for services
|
46,583
|
88,000
|
||||||
|
Amortization of discount on note payable
|
202,390
|
265,745
|
||||||
|
Penalty interest
|
61,500
|
71,684
|
||||||
|
Change in fair value of derivative liabilities
|
1,309,588
|
-
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
(Increase) in accounts receivable
|
(72,710
|
)
|
(8,452
|
)
|
||||
|
(Increase) / decrease in deposits and prepaid expenses
|
109,469
|
(98,069
|
)
|
|||||
|
Increase in accounts payable and accrued liabilities
|
144,427
|
19,893
|
||||||
|
Net cash used in operating activities
|
(723,015
|
)
|
(1,469,877
|
)
|
||||
|
Cash flows from investing activities
|
||||||||
|
Receipt of payments from notes receivable
|
-
|
(28,202
|
)
|
|||||
|
Purchase of fixed assets
|
(32,122
|
)
|
-
|
|||||
|
Cash proceeds from sale of building
|
-
|
722,319
|
||||||
|
Construction of building
|
-
|
(485,665
|
)
|
|||||
|
Net cash provided by/(used in) investing activities
|
(32,122
|
)
|
208,452
|
|||||
|
Financing activities
|
||||||||
|
Cash overdraft
|
(30,462
|
)
|
30,462
|
|||||
|
Proceeds from notes payable - related party
|
463,243
|
307,500
|
||||||
|
Repayments from notes payable - related party
|
(429,243
|
)
|
(135,002
|
)
|
||||
|
Proceeds from notes payable
|
113,700
|
532,360
|
||||||
|
Repayment of notes payable
|
(222,918
|
)
|
(544,000
|
)
|
||||
|
Proceeds from convertible notes payable - related party
|
460,000
|
195,000
|
||||||
|
Proceeds from convertible notes payable
|
694,750
|
157,750
|
||||||
|
Repayments of convertible notes payable
|
(190,500
|
)
|
(168,000
|
)
|
||||
|
Penalty payments
|
(61,500
|
)
|
(71,684
|
)
|
||||
|
Principal payments on auto debt
|
(4,162
|
)
|
(4,172
|
)
|
||||
|
Issuances of preferred stock
|
-
|
945,000
|
||||||
|
Issuances of common stock
|
-
|
-
|
||||||
|
Net cash provided by financing activities
|
792,908
|
1,245,214
|
||||||
|
Net decrease in cash
|
37,771
|
(16,211
|
)
|
|||||
|
Cash - beginning
|
-
|
16,211
|
||||||
|
Cash - ending
|
$
|
37,771
|
$
|
-
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Interest paid
|
$
|
77,906
|
$
|
53,436
|
||||
|
Income taxes paid
|
$
|
-
|
$
|
-
|
||||
|
Non-cash investing and financing activities:
|
||||||||
|
Debt discount due to derivative liability
|
$
|
253,118
|
$
|
-
|
||||
|
Debt discount due to beneficial conversion feature
|
$
|
71,400
|
$
|
2,240
|
||||
|
Interest capitalized as construction in progress
|
$ | - |
$
|
14,078
|
||||
|
Beneficial conversion feature reclassified to liabilities
|
$
|
317,224
|
$
|
-
|
||||
|
Building mortgage paid through proceeds form sale of building
|
$
|
-
|
$
|
677,681
|
||||
|
Deemed dividend on preferred stock
|
$
|
-
|
$
|
114,229
|
||||
|
Automotive Vehicles
|
5 years
|
|
Furniture and Equipment
|
7 years
|
|
Buildings and Improvements
|
15 years
|
|
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Embedded conversion derivative liability
|
$
|
1,580,517,
|
$
|
-
|
$
|
-
|
$
|
1,580,517
|
||||||||
|
Warrant derivative liabilities
|
$
|
299,413
|
$
|
-
|
$
|
-
|
$
|
299,413
|
||||||||
|
Total
|
$
|
1,879,930
|
$
|
-
|
$
|
-
|
$
|
1,879,930
|
||||||||
|
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Embedded conversion derivative liability
|
$
|
-,
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Warrant derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Total
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Future minimum lease payments
:
|
||||
|
2018
|
$
|
122,604
|
||
|
2019
|
125,056
|
|||
|
2020
|
127,557
|
|||
|
2021
|
130,108
|
|||
|
2022
|
268,075
|
|||
|
2023 and thereafter
|
386,454
|
|||
|
Total minimum lease payments
|
$
|
1,159,864
|
||
|
|
December 31,
|
|
December 31,
|
|
||||
|
|
2017
|
|
2016
|
|
||||
|
|
|
|
||||||
|
Automotive vehicles
|
|
$
|
194,882
|
|
|
$
|
194,882
|
|
|
Furniture and equipment
|
|
|
85,437
|
|
|
|
53,314
|
|
|
Fixed assets, total
|
|
|
280,319
|
|
|
|
248,196
|
|
|
Total : accumulated depreciation
|
|
|
(165,642
|
)
|
|
|
(115,309
|
)
|
|
Fixed assets, net
|
|
$
|
114,677
|
|
|
$
|
132,887
|
|
|
Balance - December 31, 2016
|
$
|
-
|
||
|
Addition of new derivative as a debt discount
|
253,188
|
|||
|
Reclass from additional paid in capital to derivative liabilities due to tainting
|
317,224
|
|||
|
Loss on change in fair value of the derivative
|
1,309,588
|
|||
|
Balance - December 31, 2017
|
$
|
1,879,930
|
|
|
Year ended
December 31,
|
Year ended
December 31,
|
||||||
|
|
2017
|
2016
|
||||||
|
Expected term
|
0.02 – 3.65 years
|
-
|
||||||
|
Expected average volatility
|
108.61% -584.87
|
% | - | |||||
|
Expected dividend yield
|
- |
-
|
||||||
|
Risk-free interest rate
|
1.53% - 1.98
|
% | - | |||||
|
|
Number Of Shares
|
Weighted-Average
Exercise Price
|
||||||
|
Outstanding at December 31, 2015
|
17,256,738
|
$
|
0.14
|
|||||
|
Granted
|
7,950,000
|
$
|
0.05
|
|||||
|
Exercised
|
-
|
$
|
0.00
|
|||||
|
Cancelled
|
(453,333
|
)
|
$
|
0.18
|
||||
|
Outstanding at December 31, 2016
|
24,753,405
|
$
|
0.11
|
|||||
|
Granted
|
-
|
$
|
-
|
|||||
|
Expired
|
(235,000
|
)
|
$
|
0.13
|
||||
|
Cancelled
|
(40,000
|
)
|
$
|
0.13
|
||||
|
Outstanding at December 31, 2017
|
24,478,405
|
$
|
0.11
|
|||||
|
Options exercisable at December 31, 2016
|
20,000,484
|
$
|
0.11
|
|||||
|
Options exercisable at December 31, 2017
|
24,471,738
|
$
|
0.11
|
|||||
|
OPTIONS OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2017
|
|
|||||||||||||||||||||
|
Range of
Exercise Prices
|
|
|
Number of
Options
Outstanding
|
|
|
Weighted-Average
Remaining
Contractual
Life in Years
|
|
|
Weighted-
Average
Exercise Price
|
|
|
Number Exercisable
|
|
|
Weighted-
Average
Exercise Price
|
|
||||||
|
$
|
0.035 – 1.00
|
|
|
|
24,478,405
|
|
|
|
2.313
|
|
|
$
|
0.11
|
|
|
|
24,471,738
|
|
|
$
|
0.11
|
|
|
OPTIONS OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2016
|
|
|||||||||||||||||||||
|
Range of
Exercise Prices
|
|
|
Number of
Options
Outstanding
|
|
|
Weighted-Average
Remaining
Contractual
Life in Years
|
|
|
Weighted-
Average
Exercise Price
|
|
|
Number Exercisable
|
|
|
Weighted-
Average
Exercise Price
|
|
||||||
|
$
|
0.035 – 1.00
|
|
|
|
24,753,405
|
|
|
|
3.313
|
|
|
$
|
0.11
|
|
|
|
20,000,484
|
|
|
$
|
0.11
|
|
|
|
Number Of Shares
|
Weighted-Average
Exercise Price
|
||||||
|
Outstanding at December 31, 2015
|
-
|
$
|
-
|
|||||
|
Granted
|
10,000,000
|
$
|
0.10
|
|||||
|
Exercised
|
-
|
$
|
-
|
|||||
|
Cancelled
|
-
|
$
|
-
|
|||||
|
Outstanding at December 31, 2016
|
10,000,000
|
$
|
0.10
|
|||||
|
Granted
|
-
|
$
|
-
|
|||||
|
Exercised
|
-
|
$
|
-
|
|||||
|
Cancelled
|
-
|
$
|
-
|
|||||
|
Outstanding at December 31, 2017
|
10,000,000
|
$
|
0.10
|
|||||
|
Warrants exercisable at December 31, 2016
|
10,000,000
|
$
|
0.10
|
|||||
|
Warrants exercisable at December 31, 2017
|
10,000,000
|
$
|
0.10
|
|||||
|
WARRANTS OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2017
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Range of
Exercise Prices
|
|
|
Number of
Warrants
Outstanding
|
|
|
Weighted-Average
Remaining
Contractual
Life in Years
|
|
|
Weighted-
Average
Exercise Price
|
|
|
Number Exercisable
|
|
|
Weighted-
Average
Exercise Price
|
|
||||||
|
$
|
0.10
|
|
|
|
10,000,000
|
|
|
|
3.49
|
|
|
$
|
0.10
|
|
|
|
10,000,000
|
|
|
$
|
0.10
|
|
|
WARRANTS OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2016
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Range of
Exercise Prices
|
|
|
Number of
Warrants
Outstanding
|
|
|
Weighted-Average
Remaining
Contractual
Life in Years
|
|
|
Weighted-
Average
Exercise Price
|
|
|
Number Exercisable
|
|
|
Weighted-
Average
Exercise Price
|
||||||
|
$
|
0.10
|
|
|
|
10,000,000
|
|
|
|
4.49
|
|
|
$
|
0.10
|
|
|
|
10,000,000
|
|
|
$
|
0.10
|
|
|
December 31
|
|||||||
|
|
2017
|
2016
|
||||||
|
Deferred tax assets:
|
||||||||
|
Net operating loss carry forwards
|
$
|
1,204,205
|
$
|
1,651,398
|
||||
|
Valuation allowance
|
(1,204,205
|
)
|
(1,651,398
|
)
|
||||
|
Total deferred tax assets
|
$
|
-
|
$
|
-
|
||||
|
2017
|
2016
|
|||||||
|
Federal statutory taxes
|
(35.00
|
)%
|
(35.00
|
)%
|
||||
|
Change in tax rate estimate
|
14.00
|
%
|
—
|
|||||
|
Change in valuation allowance
|
21.00
|
%
|
35.00
|
%
|
||||
|
—
|
%
|
—
|
%
|
|||||
|
|
2017
|
2016
|
||||||
|
Federal statutory tax Reconciliation rate
|
(35.0
|
)%
|
(35.0
|
)%
|
||||
|
Permanent difference and other
|
35.0
|
%
|
35.0
|
%
|
||||
| BLUE LINE PROTECTION GROUP, INC. | |||
|
April 2, 2018
|
By:
|
/s/ Daniel Allen | |
| Daniel Allen, Principal Executive Officer | |||
|
Signature
|
Title
|
Date
|
||
|
/s/ Daniel Allen
|
Principal Executive, Financial and
|
April 2, 2018
|
||
|
Daniel Allen
|
Accounting Officer and a Director | |||
|
/s/ Doyle Knudson
|
Director
|
April 2, 2018
|
||
|
Doyle Knudson
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|