0001588014 false Q1 --12-31 http://fasb.org/us-gaap/2023#RelatedPartyMember http://fasb.org/us-gaap/2023#RelatedPartyMember http://fasb.org/us-gaap/2023#UsefulLifeTermOfLeaseMember 0001588014 2023-01-01 2023-03-31 0001588014 2023-05-12 0001588014 2023-03-31 0001588014 2022-12-31 0001588014 2022-01-01 2022-03-31 0001588014 ADMQ:SchoolUniformMember 2023-01-01 2023-03-31 0001588014 ADMQ:SchoolUniformMember 2022-01-01 2022-03-31 0001588014 ADMQ:PromotionalSalesMember 2023-01-01 2023-03-31 0001588014 ADMQ:PromotionalSalesMember 2022-01-01 2022-03-31 0001588014 us-gaap:PreferredStockMember 2022-12-31 0001588014 us-gaap:CommonStockMember 2022-12-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001588014 us-gaap:RetainedEarningsMember 2022-12-31 0001588014 us-gaap:PreferredStockMember 2021-12-31 0001588014 us-gaap:CommonStockMember 2021-12-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001588014 us-gaap:RetainedEarningsMember 2021-12-31 0001588014 2021-12-31 0001588014 us-gaap:PreferredStockMember 2023-01-01 2023-03-31 0001588014 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001588014 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001588014 us-gaap:PreferredStockMember 2022-01-01 2022-03-31 0001588014 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0001588014 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0001588014 us-gaap:PreferredStockMember 2023-03-31 0001588014 us-gaap:CommonStockMember 2023-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001588014 us-gaap:RetainedEarningsMember 2023-03-31 0001588014 us-gaap:PreferredStockMember 2022-03-31 0001588014 us-gaap:CommonStockMember 2022-03-31 0001588014 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0001588014 us-gaap:RetainedEarningsMember 2022-03-31 0001588014 2022-03-31 0001588014 us-gaap:CommonStockMember 2008-06-29 2008-07-01 0001588014 ADMQ:JustRightProductsIncMember 2018-04-19 0001588014 ADMQ:JustRightProductsIncMember us-gaap:SeriesAPreferredStockMember 2018-04-18 2018-04-19 0001588014 ADMQ:JustRightProductsIncMember 2018-04-19 0001588014 us-gaap:SalesRevenueNetMember us-gaap:SupplierConcentrationRiskMember ADMQ:ThreeVendorsMember 2023-01-01 2023-03-31 0001588014 us-gaap:SalesRevenueNetMember us-gaap:SupplierConcentrationRiskMember ADMQ:ThreeVendorsMember 2022-01-01 2022-03-31 0001588014 us-gaap:EquipmentMember srt:MinimumMember 2023-03-31 0001588014 us-gaap:EquipmentMember srt:MaximumMember 2023-03-31 0001588014 us-gaap:FurnitureAndFixturesMember srt:MinimumMember 2023-03-31 0001588014 us-gaap:FurnitureAndFixturesMember srt:MaximumMember 2023-03-31 0001588014 ADMQ:WebsitesMember 2023-03-31 0001588014 2022-01-01 2022-12-31 0001588014 ADMQ:FranchiseAgreementMember 2023-01-01 2023-03-31 0001588014 ADMQ:FranchiseAgreementMember 2023-03-31 0001588014 ADMQ:FranchiseAgreementMember 2022-01-01 2022-03-31 0001588014 us-gaap:LandMember 2023-03-31 0001588014 us-gaap:LandMember 2022-12-31 0001588014 us-gaap:EquipmentMember 2023-03-31 0001588014 us-gaap:EquipmentMember 2022-12-31 0001588014 ADMQ:AutosAndTrucksMember 2023-03-31 0001588014 ADMQ:AutosAndTrucksMember 2022-12-31 0001588014 us-gaap:ConstructionInProgressMember 2023-03-31 0001588014 us-gaap:ConstructionInProgressMember 2022-12-31 0001588014 ADMQ:LandAndBuildingRentalPropertyMember 2023-03-31 0001588014 ADMQ:LandAndBuildingRentalPropertyMember 2022-12-31 0001588014 2018-01-01 2018-12-31 0001588014 2018-04-01 0001588014 2018-03-31 2018-04-01 0001588014 us-gaap:MeasurementInputOptionVolatilityMember 2023-03-31 0001588014 us-gaap:MeasurementInputOptionVolatilityMember 2022-12-31 0001588014 us-gaap:MeasurementInputExercisePriceMember 2023-03-31 0001588014 us-gaap:MeasurementInputExercisePriceMember 2022-12-31 0001588014 us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-03-31 0001588014 us-gaap:MeasurementInputRiskFreeInterestRateMember 2022-12-31 0001588014 us-gaap:SecuredDebtMember 2022-10-25 0001588014 us-gaap:SecuredDebtMember 2022-10-24 2022-10-25 0001588014 us-gaap:SecuredDebtMember ADMQ:OctoberTwentyFiveTwoThousandTwentySevenMember 2022-10-24 2022-10-25 0001588014 us-gaap:SecuredDebtMember 2022-12-31 0001588014 us-gaap:SecuredDebtMember 2023-01-01 2023-03-31 0001588014 us-gaap:SecuredDebtMember 2023-03-31 0001588014 us-gaap:FairValueInputsLevel1Member 2023-03-31 0001588014 us-gaap:FairValueInputsLevel2Member 2023-03-31 0001588014 us-gaap:FairValueInputsLevel3Member 2023-03-31 0001588014 us-gaap:FairValueInputsLevel1Member 2022-12-31 0001588014 us-gaap:FairValueInputsLevel2Member 2022-12-31 0001588014 us-gaap:FairValueInputsLevel3Member 2022-12-31 0001588014 ADMQ:HaltomCityMember 2023-01-01 2023-03-31 0001588014 ADMQ:MAndMRealEstateIncMember 2023-01-01 2023-03-31 0001588014 ADMQ:MAndMRealEstateIncMember 2022-01-01 2022-03-31 0001588014 ADMQ:SalesRevenuesNetMember us-gaap:CustomerConcentrationRiskMember ADMQ:NoCustomerMember 2023-01-01 2023-03-31 0001588014 ADMQ:SalesRevenuesNetMember us-gaap:CustomerConcentrationRiskMember ADMQ:OneCustomerMember 2022-01-01 2022-03-31 0001588014 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember ADMQ:OneCustomersMember 2023-01-01 2023-03-31 0001588014 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember ADMQ:TwoCustomersMember 2022-01-01 2022-12-31 0001588014 ADMQ:HaltomCityMember 2023-03-31 0001588014 2022-10-27 2022-10-28 0001588014 2022-10-28 0001588014 us-gaap:SubsequentEventMember ADMQ:AssetPurchaseAgreementMember 2023-04-27 2023-04-27 0001588014 us-gaap:SubsequentEventMember ADMQ:AssetPurchaseAgreementMember ADMQ:SecuredPromissoryNoteMember 2023-04-27 2023-04-27 0001588014 us-gaap:SubsequentEventMember ADMQ:SecurityAgreementMember 2023-04-27 2023-04-27 0001588014 us-gaap:SubsequentEventMember ADMQ:IndependentConsultingAgreementMember 2023-04-27 2023-04-27 iso4217:USD xbrli:shares iso4217:USD xbrli:shares ADMQ:Segment utr:sqft ADMQ:Days xbrli:pure

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2023

 

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

 

For the transition period from ______ to _______

 

Commission File Number 000-56047

 

ADM ENDEAVORS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada   45-0459323
(State of incorporation)   (I.R.S. Employer Identification No.)

 

5941 Posey Lane

Haltom City, Texas 76117

(Address of principal executive offices)

 

(817) 840-6271

(Registrant’s telephone number)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
N/A   N/A   N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large Accelerated Filer Accelerated Filer
Non-Accelerated Filer Smaller Reporting Company
    Emerging Growth Company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

 

As of May 12, 2023, there were 153,652,143 shares of the registrant’s $0.001 par value common stock issued, issuable, and outstanding.

 

 

 

 

 

 

ADM ENDEAVORS, INC.

 

TABLE OF CONTENTS   Page
       
PART I. FINANCIAL INFORMATION   3
       
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   4
       
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS   17
       
ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK   19
       
ITEM 4. CONTROLS AND PROCEDURES   19
       
PART II. OTHER INFORMATION   19
       
ITEM 1. LEGAL PROCEEDINGS   19
       
ITEM 1A. RISK FACTORS   19
       
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS   20
       
ITEM 3. DEFAULTS UPON SENIOR SECURITIES   20
       
ITEM 4. MINE SAFETY DISCLOSURES   20
       
ITEM 5. OTHER INFORMATION   20
       
ITEM 6. EXHIBITS   20

 

2

 

 

PART I – FINANCIAL INFORMATION

 

TABLE OF CONTENTS

 

Index to Financial Statements   Page
     
Consolidated Balance Sheets as of March 31, 2023 and December 31, 2022 (unaudited)   4
     
Consolidated Statements of Operations for the three months ended March 31, 2023 and 2022 (unaudited)   5
     
Consolidated Statements of Shareholders’ Equity for the three months ended March 31, 2023 and 2022 (unaudited)   6
     
Consolidated Statements of Cash Flows for the three months ended March 31, 2023 and 2022 (unaudited)   7
     
Notes to the Consolidated Financial Statements (unaudited)   8

 

3

 

 

ITEM 1. FINANCIAL STATEMENTS

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

 

   March 31,   December 31, 
   2023   2022 
         
ASSETS          
Current assets          
Cash  $319,887   $234,235 
Accounts receivable, net   164,626    358,376 
Other receivable, related party   26,783    28,446 
Inventory   410,535    168,082 
Prepaid expenses and other current assets   35,754    41,366 
Total current assets   957,585    830,505 
           
Noncurrent assets          
Property and equipment, net   2,949,974    2,830,308 
Right of use asset - operating lease   42,416    50,664 
Goodwill   688,778    688,778 
           
Total assets  $4,638,753   $4,400,255 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
           
Current liabilities          
Accounts payable  $341,601   $72,291 
Accrued expenses   403,546    316,349 
Income tax payable   5,859    5,859 
Current portion of right of use liability - operating lease   34,147    33,682 
Convertible notes payable   106,092    106,092 
Derivative liabilities   255,360    307,973 
           
Total current liabilities   1,146,605    842,246 
           
Noncurrent liabilities          
Right of use liability - operating lease, net current portion   8,834    16,982 
Deferred tax liability   26,460    26,460 
Notes payable - secured, net of discount   1,128,841    1,075,957 
           
Total noncurrent liabilities   1,164,135    1,119,399 
           
Total liabilities   2,310,740    1,961,645 
           
Commitments and contingencies   -    - 
           
Stockholders’ equity          
Preferred stock, $0.001 par value, 80,000,000 shares authorized, 2,000,000 shares outstanding as of March 31, 2023 and December 31, 2022   2,000    2,000 
Common stock, $0.001 par value, 800,000,000 shares authorized, 153,652,143 shares issued and outstanding at March 31, 2023 and December 31, 2022   153,652    153,652 
Additional paid-in capital   1,317,747    1,317,747 
Retained earnings   854,614    965,211 
Total stockholders’ equity   2,328,013    2,438,610 
           
Total liabilities and stockholders’ equity  $4,638,753   $4,400,255 

 

See accompanying notes to unaudited consolidated financial statements.

 

4

 

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Statements of Operations

For the Three Months Ended March 31, 2023 and 2022

(Unaudited)

 

   2023   2022 
         
Revenue          
School uniform sales  $84,117   $105,143 
Promotional sales   556,327    1,076,934 
Total revenue   640,444    1,182,077 
           
Operating expenses          
Direct costs of revenue   507,200    749,382 
General and administrative   275,103    394,329 
Marketing and selling   12,454    18,314 
           
Total operating expenses   794,757    1,162,025 
           
Operating income (loss)   (154,313)   20,052 
           
Other income (expense)          
Gain (loss) on change in fair value of derivative liabilities   52,613    (2,018)
Other income   2,000    6,760 
Interest expense   (10,897)   (3,443)
           
Total other income (expense)   43,716    1,299 
           
Income (loss) before tax provision   (110,597)   21,351 
           
Provision for income taxes   -    4,921 
           
Net income (loss)  $(110,597)  $16,430 
           
Net income (loss) per share - basic  $(0.00)  $0.00 
Net income (loss) per share - diluted  $(0.00)  $0.00 
           
Weighted average number of shares outstanding          
basic   153,652,143    153,652,143 
diluted   180,384,154    178,361,413 

 

See accompanying notes to unaudited consolidated financial statements.

 

5

 

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Statements of Shareholders’ Equity

For the Three Months Ended March 31, 2023 and 2022

(Unaudited)

 

   Shares   Amount   Shares   Amount   Capital   Earnings   Total 
                   Additional         
   Preferred Stock   Common Stock   Paid In   Retained     
   Shares   Amount   Shares   Amount   Capital   Earnings   Total 
                             
Balance at December 31, 2022   2,000,000   $2,000    153,652,143   $153,652   $1,317,747   $965,211   $2,438,610 
Net loss   -    -    -    -    -    (110,597)   (110,597)
Balance at March 31, 2023   2,000,000   $2,000    153,652,143   $153,652   $1,317,747   $854,614   $2,328,013 
                                    
Balance at December 31, 2021   2,000,000   $2,000    153,652,143   $153,652   $1,317,747   $815,459   $2,288,858 
Net income   -    -    -    -    -    16,430    16,430 
Balance at March 31, 2022   2,000,000   $2,000    153,652,143   $153,652   $1,317,747   $831,889   $2,305,288 

 

See accompanying notes to unaudited consolidated financial statements.

 

6

 

 

ADM Endeavors, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

For the Three Months Ended March 31, 2023 and 2022

(Unaudited)

 

   2023   2022 
Cash flows from operating activities:          
Net income (loss)  $(110,597)  $16,430 
Adjustments to reconcile net income (loss) to net cash provided by continuing operations:          
Depreciation and amortization   14,066    8,767 
Bad debt expense   2,601    - 
Amortization of right of use asset - operating lease   8,248    - 
Change in derivative liability   (52,613)   2,018 
Changes in operating assets and liabilities:          
Accounts receivable   191,149    478,178 
Other receivable, related party   1,663    (5,431)
Inventory   (242,453)   (91,006)
Prepaid expenses and other assets   5,612    18,727 
Accounts payable   269,310    131,068 
Accrued expenses   87,197    (117,189)
Income tax payable   -    4,921 
Right of use operating lease liability   (7,683)   - 
Net cash provided by operating activities   166,500    446,483 
           
Cash flows used in investing activities          
Purchase of property and equipment   (131,414)   (201,590)
Net cash used in investing activities   (131,414)   (201,590)
           
Cash flows used in financing activities:          
Repayments on note payable   (3,126)   (80,557)
Proceeds from note payable   53,692    - 
Net cash provided by (used in) financing activities   50,566    (80,557)
           
Net change in cash   85,652    164,336 
           
Cash at beginning of period   234,235    418,413 
           
Cash at end of period  $319,887   $582,749 
Supplemental disclosure of cash flow information:          
           
Cash paid for interest  $12,865   $16,590 
           
Cash paid for taxes  $-   $- 
           
Non-cash investing and financing activities:          
Capitalized loan costs  $2,318   $- 

 

See accompanying notes to unaudited consolidated financial statements.

 

7

 

 

ADM ENDEAVORS, INC. and Subsidiaries

Notes to the Consolidated Financial Statements

March 31, 2023

(unaudited)

 

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

 

On January 4, 2001, we were incorporated in North Dakota as ADM Enterprises, Inc. On May 9, 2006, the Company changed both its name to ADM Endeavors, Inc. (“ADM Endeavors,” or the “Company,” “we,” “us,” or “our”) and its domicile to the state of Nevada. On July 1, 2008, the Company acquired all of the assets of ADM Enterprises, LLC (“ADM Enterprises”), a sole proprietorship owned by Ardell and Tammera Mees, in exchange for 10,000,000 newly issued shares of our common stock. As a result, ADM Enterprises became a wholly owned subsidiary of the Company. ADM then provided installation services to grocery décor and design companies primarily in North Dakota.

 

On April 19, 2018, the Company acquired Just Right Products, Inc. (“JRP”), a Texas corporation. JRP was incorporated on January 17, 2010. The acquisition of 100% of JRP from its sole shareholder, Marc Johnson, was through a stock exchange whereby the Company issued 2,000,000 shares of restricted Series A preferred stock (the “Acquisition Shares”) to Mr. Johnson in consideration of the acquisition of 100% of JRP from Mr. Johnson. Each share of the Series A preferred stock is convertible into ten shares of common stock, and each share has 100 votes on a fully diluted basis. The Acquisition Shares represented 61% of the voting shares of the Company, and thus there was a change of voting control in connection with the transaction, and the transaction was accounted for as a reverse acquisition.

 

JRP is focused on being an added value reseller with concentration in embroidery, screen printing, importing and uniforms for businesses, schools and individuals in the State of Texas.

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The Company follows the accrual basis of accounting in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and has a year-end of December 31.

 

Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented.

 

The unaudited consolidated financial statements of the Company for the three month periods ended March 31, 2023 and 2022 have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Regulation S-K. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for the fair presentation of the financial position and the results of operations. Results shown for interim periods are not necessarily indicative of the results to be obtained for a full fiscal year. The balance sheet information as of December 31, 2022 was derived from the audited financial statements included in the Company’s financial statements as of and for the year ended December 31, 2022 included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 29, 2023. These financial statements should be read in conjunction with that report.

 

8

 

 

Principles of Consolidation

 

The accompanying unaudited consolidated financial statements include all of the accounts of the Company and its wholly owned subsidiary, JRP, at March 31, 2023. All significant intercompany balances and transactions have been eliminated.

 

Use of Estimates

 

The preparation of the Consolidated Financial Statements in accordance with U.S. GAAP requires management to make use of certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the Consolidated Financial Statements and the reported amounts of revenue and expenses during the reported periods. The Company bases its estimates on historical experience and on various other assumptions that management believes are reasonable under the circumstances, the results of which form the basis for making judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ from those estimates. Significant estimates are related to allowance for doubtful accounts, goodwill, derivative liability, stock-based compensation and deferred tax valuations.

 

Stock-Based Compensation

 

Stock-based compensation expense is recorded in accordance with FASB ASC Topic 718, Compensation – Stock Compensation, for stock and stock options awarded in return for services rendered. The expense is measured at the grant-date fair value of the award and recognized as compensation expense on a straight-line basis over the service period, which is the vesting period. The Company estimates forfeitures that it expects will occur and records expense based upon the number of awards expected to vest.

 

Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of nine months or less when purchased to be cash equivalents. At March 31, 2023 and December 31, 2022, the Company had no cash equivalents. Periodically, the Company may carry cash balances at financial institutions in excess of the federally insured limit of $250,000. The amount in excess of the FDIC insurance at March 31, 2023 was $35,457. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant.

 

Allowance for Doubtful Accounts

 

The Company establishes an allowance for doubtful accounts to ensure trade and notes receivable are not overstated due to non-collectability. The Company’s allowance is based on a variety of factors, including age of the receivable, significant one-time events, historical experience, and other risk considerations. The Company had no allowance at March 31, 2023 and December 31, 2022. The Company had bad debt expense of $2,601 and $0 for the three months ended March 31, 2023 and 2022, respectively.

 

Inventory

 

Inventory is valued at the lower of cost or net realizable value. Cost is determined using a weighted-average cost method. The Company decreases the value of inventory for estimated obsolescence equal to the difference between the cost of inventory and the estimated market value, based upon an aging analysis of the inventory on hand, specifically known inventory-related risks, and assumptions about future demand and market conditions. The Company has inventory of $410,535 and $168,082 as of March 31, 2023 and December 31, 2022, respectively.

 

Three vendors accounted for approximately 87% of inventory purchases during the three months ended March 31, 2023. Three vendors accounted for approximately 91% of inventory purchases during the three months ended March 31, 2022.

 

9

 

 

Derivative Instruments

 

Derivatives are measured at their fair value on the balance sheet. In determining the appropriate fair value, the Company uses the Black-Scholes-Merton option pricing model. Changes in fair value are recorded in Other Income (Expense) of the consolidated statements of operations.

 

Fair Value of Financial Instruments

 

The Company measures its financial assets and liabilities in accordance with U.S. GAAP. For certain of our financial instruments, including cash, accounts payable, accrued expenses, and short-term loans the carrying amounts approximate fair value due to their short maturities.

 

We follow accounting guidance for financial and non-financial assets and liabilities. This standard defines fair value, provides guidance for measuring fair value and requires certain disclosures. This standard does not require any new fair value measurements, but rather applies to all other accounting pronouncements that require or permit fair value measurements. This guidance does not apply to measurements related to share-based payments. This guidance discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost). The guidance utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:

 

  Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
     
  Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
     
  Level 3: Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us, which reflect those that a market participant would use.

 

The Company adopted the provisions of FASB ASC 820 (the Fair Value Topic) which defines fair value, establishes a framework for measuring fair value under U.S. GAAP, and expands disclosures about fair value measurements.

 

The Company had no assets or liabilities other than derivative liabilities measured at fair value on a recurring basis at March 31, 2023 and December 31, 2022.

 

Fixed Assets

 

Fixed assets are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method over the assets estimated useful life. Upon the sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in consolidated statements of operations.

Classification   Estimated Useful Lives
Equipment   5 to 7 years
Leasehold improvements   Shorter of useful life or lease term
Furniture and fixtures   4 to 7 years
Websites   3 years

 

Goodwill

 

Goodwill represents the excess of purchase price and related costs over the value assigned to the net tangible assets of businesses acquired. Goodwill is not amortized, but instead assessed for impairment. We perform our annual impairment review of goodwill in our fiscal fourth quarter or when a triggering event occurs between annual impairment tests. No impairment was recorded in fiscal 2023 or 2022 as a result of our qualitative assessments over our single reporting segment.

 

10

 

 

The Company performs a qualitative assessment for each of its reporting units to determine if the two-step process for impairment testing is required. If the Company determines that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the Company would then evaluate the recoverability of goodwill using a two-step impairment test approach at the reporting unit level. In the first step, the fair value for the reporting unit is compared to its book value including goodwill. In the case that the fair value of the reporting unit is less than book value, a second step is performed which compares the implied fair value of the reporting unit’s goodwill to the book value of the goodwill. The fair value for the goodwill is determined based on the difference between the fair values of the reporting unit and the net fair values of the identifiable assets and liabilities of such reporting unit. If the implied fair value of the goodwill is less than the book value, the difference is recognized as impairment.

 

Impairment of Long-lived Assets

 

The Company follows paragraph 360-10-05-4 of the FASB Accounting Standards Codification for its long-lived assets. The Company’s long-lived assets, such as intellectual property, are required to be reviewed for impairment annually, or whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.

 

The Company assesses the recoverability of its long-lived assets by comparing the projected undiscounted net cash flows associated with the related long-lived asset or group of long-lived assets over their remaining estimated useful lives against their respective carrying amounts. Impairment, if any, is based on the excess of the carrying amount over the fair value of those assets. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. If long-lived assets are determined to be recoverable, but the newly determined remaining estimated useful lives are shorter than originally estimated, the net book values of the long-lived assets are depreciated over the newly determined remaining estimated useful lives.

 

The Company determined that there were no impairments of long-lived assets at March 31, 2023 and December 31, 2022.

 

Revenue Recognition

 

We recognize revenue for merchandise sales, net of expected returns and sales tax, at the time of in-store purchase or delivery of the product to our customer. When merchandise is shipped to our guests, we estimate receipt based on historical experience. Revenue is deferred and a liability is established for sales returns based on historical return rates and sales for the return period. We recognize an asset and corresponding adjustment to cost of sales for our right to recover returned merchandise. At each financial reporting date, we assess our estimates of expected returns, refund liabilities and return assets. For merchandise sold in our stores and online, tender is accepted at the point of sale. When we receive payment before the guest has taken possession of the merchandise, the amount received is recorded as deferred revenue until the transaction is complete. Our performance obligations for unfulfilled merchandise orders are typically satisfied within one week. Shipping and handling fees charged to guests relate to fulfilment activities and are included in net sales with the corresponding costs recorded in cost of sales.

 

Cost of Sales

 

Cost of sales includes the actual cost of merchandise sold and services performed; the cost of transportation of merchandise from vendors to our distribution network, stores, or customers; shipping and handling costs from our stores or distribution network to customers; and the operating cost and depreciation of our sourcing and distribution network and online fulfilment centers.

 

Net Income (Loss) per Share

 

The Company computes basic and diluted income per share amounts pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic income (loss) per share is computed by dividing net income (loss) available to common shareholders, by the weighted average number of shares of common stock outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted income (loss) per share is computed by dividing net income (loss) available to common shareholders by the diluted weighted average number of shares of common stock during the period. The diluted weighted average number of common shares outstanding is the basic weighted number of shares adjusted as of the first day of the year for any potentially diluted debt or equity.

 

11

 

 

The dilutive effect of outstanding convertible securities and preferred stock is reflected in diluted earnings per share by application of the if-converted method.

 

The following is a reconciliation of basic and diluted earnings (loss) per common share for the three months ended March 31, 2023 and 2022:

Numerator:  2023   2022 
   For the Three Months Ended 
Basic earnings (loss) per common share  March 31, 
Numerator:  2023   2022 
Net income (loss) available to common shareholders  $(110,597)  $16,430 
Denominator:          
Weighted average common shares outstanding   153,652,143    153,652,143 
           
Basic earnings per common share  $0.00   $0.00 
           
Diluted earnings (loss) per common share          
Numerator:          
Net income (loss) available to common shareholders  $(110,597)  $16,430 
Add convertible debt interest   83,274    - 
Net income available to common shareholders  $(27,323)  $583,290 
Denominator:          
Weighted average common shares outstanding   153,652,143    153,652,143 
Preferred shares   20,000,000    20,000,000 
Convertible debt   6,732,011    4,709,270 
Adjusted weighted average common shares outstanding   180,384,154    178,361,413 
           
Diluted earnings per common share  $0.00   $0.00 

 

Income Taxes

 

The Company accounts for income taxes in accordance with FASB ASC 740, “Income Taxes.” Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statements carrying amounts of existing assets and liabilities and loss carryforwards and their respective tax bases.

 

Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income (loss) in the years in which those temporary differences are expected to be recovered or settled.

 

The effect of a change in tax rules on deferred tax assets and liabilities is recognized in operations in the year of change. A valuation allowance is recorded when it is “more likely-than-not” that a deferred tax asset will not be realized.

 

Tax benefits of uncertain tax positions are recognized only if it is more likely than not that the Company will be able to sustain a position taken on an income tax return. The Company has no liability for uncertain tax positions as of March 31, 2023 and December 31, 2022. Interest and penalties, if any, related to unrecognized tax benefits would be recognized as interest expense. The Company does not have any accrued interest or penalties associated with unrecognized tax benefits, nor was any significant interest expense recognized during the periods ended March 31, 2023 and 2022.

 

12

 

 

Segment Information

 

In accordance with the provisions of ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information,” the Company is required to report financial and descriptive information about its reportable operating segments. The Company has one operating segment as of March 31, 2023 and December 31, 2022.

 

Effect of Recent Accounting Pronouncements

 

Recently Issued Accounting Standards Not Yet Adopted

 

The Company has reviewed all recently issued, but not yet adopted, accounting standards, in order to determine their effects, if any, on its results of operations, financial position or cash flows. Based on that review, the Company believes that no other pronouncements will have a significant effect on its financial statements.

 

NOTE 3 – COMMITMENTS AND CONTINGENCIES

 

Legal Matters

 

From time to time, we may be involved in litigation relating to claims arising out of our operations in the normal course of business. As of May 12, 2023, there were no pending or threatened lawsuits.

 

Franchise Agreement

 

The Company has a franchise agreement effective February 19, 2014, expiring in February 2024, with a right to renew for an additional five years to operate stores and websites in the Company’s exclusive territory. The Company is obligated to pay 5% of gross revenue for use of systems and manuals.

 

During the three months ended March 31, 2023 and 2022, the Company paid $3,242 and $5,953, respectively, for the franchise agreement.

 

NOTE 4 – FIXED ASSETS

 

Fixed assets and finance lease right of use assets, stated at cost, less accumulated depreciation at March 31, 2023 and December 31, 2022, consisted of the following:

   March 31, 2023   December 31, 2022 
Land  $970,455   $970,455 
Equipment   485,858    485,958 
Autos and trucks   95,246    95,246 
Construction in process   1,547,363    1,413,531 
Land and building – rental property   256,388    256,388 
Less: accumulated depreciation   (405,336)   (391,270)
Property and equipment, net  $2,949,974   $2,830,308 

 

Depreciation expense for the three months ended March 31, 2023 and 2022 was $14,066 and $8,767, respectively.

 

NOTE 5 – CONVERTIBLE NOTE PAYABLE AND NOTES PAYABLE

 

Convertible Notes Payable

 

On April 1, 2018, the Company assumed a convertible promissory note in connection with the reverse acquisition. The Company received total funding of $106,092 as of December 31, 2018. The note had fees of $53,046 which were recorded as a discount to the convertible promissory note and are being amortized over the life of the loan using the effective interest method. The maturity of the note is March 5, 2023. On March 5, 2023, the note was extended to September 5, 2023.

 

13

 

 

The note is convertible into common stock at a price of 35% of the lowest three trading prices during the ten days prior to conversion. As of March 31, 2023, the convertible debt would convert to 6,732,011 common shares.

 

The note balance was $106,092 as of March 31, 2023 and December 31, 2022.

 

Derivative liabilities

 

The conversion features embedded in the convertible notes were evaluated to determine if such conversion feature should be bifurcated from its host instrument and accounted for as a freestanding derivative. In the convertible notes with variable conversion terms, the conversion feature was accounted for as a derivative liability. The derivatives associated with the term convertible notes were recognized as a discount to the debt instrument and the discount is amortized over the expected life of the notes with any excess of the derivative value over the note payable value recognized as additional interest expense at the issuance date.

 

The following table presents information about the Company’s liabilities measured at fair value on a recurring basis and the Company’s estimated level within the fair value hierarchy of those assets and liabilities as of March 31, 2023 and December 31, 2022:

               Fair value at 
   Level 1   Level 2   Level 3   March 31, 2023 
Liabilities:                    
Derivative liabilities  $     -   $     -   $255,360   $255,360 

 

               Fair value at 
   Level 1   Level 2   Level 3   December 31, 2022 
Liabilities:                    
Derivative liabilities  $     -   $    -   $307,973   $307,973 

 

As of March 31, 2023 and December 31, 2022, the derivative liability was calculated using the Black-Scholes method over the expected terms of the convertible debt and the following assumptions: volatility of 100%, exercise price of $0.0158 and $0.0155, and risk-free rate of 4.94% and 4.76%, respectively. Included in Derivative Income (Loss) in the accompanying consolidated statements of operations is expense arising from the gain on change in fair value of the derivatives of $52,613 and a derivatives loss of $2,018 during the three months ended March 31, 2023 and 2022, respectively.

 

Fair value at December 31, 2022  $307,973 
Gain on change in fair value of derivative liabilities   (52,613)
Fair value at March 31, 2023  $255,360 

 

Notes Payable

 

On October 25, 2022, the Company entered into a secured promissory note in the amount up of $4,618,960. The note is secured by the deed of trust on the property and bears interest at 5.5% and is due on October 25, 2032. On October 25, 2027, the rate shall be adjusted to the daily rate reported in the Credit Markets section (or similar section) of The Wall Street Journal as the U.S. “Prime Rate” (“Index”), as announced from time to time, without notice to Maker, plus one percent (1.00%) (the sum being the “Adjusted Rate”); provided that in no event shall the Rate or Adjusted Rate exceed the lesser of eighteen percent (18%) per annum or the maximum rate permitted under applicable law. Monthly payments of accrued and unpaid interest shall commence on November 25, 2022 and continue on the same date of each succeeding calendar month through and including April 25, 2024. Thereafter, monthly principal and interest (“Payments”) in the amount of $26,458.87, which is an amount necessary to amortize the stated principal balance. The Company recorded $94,072 of loan cost as a debt discount and will be amortized over the life of the note. During the three months ended March 31, 2023, the Company capitalized $2,318 of loan costs and $12,865 of interest related to this note. As of March 31, 2023, the loan balance was $1,128,841, net of $90,029 of debt discount.

 

14

 

 

As of March 31, 2023, the secured notes payable balance was $1,128,841, consisting of long term notes payable of $1,128,841 and current portion of notes payable of $0. As of December 31, 2022, the secured notes payable balance was $1,075,957, consisting of long term notes payable of $1,075,957 and current portion of notes payable of $0.

 

NOTE 6 – ACCRUED EXPENSES

 

The Company had total accrued expenses of $403,546 and $316,349 as of March 31, 2023 and December 31, 2022, respectively. See breakdown below of accrued expenses:

   March 31, 2023   December 31, 2022 
Credit cards payable  $229,493   $150,107 
Accrued interest   82,771    80,949 
Other accrued expenses   91,282    85,293 
Total accrued expenses  $403,546   $316,349 

 

NOTE 7 – RELATED PARTY TRANSACTIONS

 

The majority shareholder, director and officer, is the owner of M & M Real Estate, Inc. (“M & M”). M & M leases the Haltom City, Texas facility to the Company. The monthly lease payment, under a month-to-month lease, is currently $6,500. The Company incurred lease expense, including equipment rental expense of $21,750 and $26,360 to M & M for the three months ended March 31, 2023 and 2022, respectively.

 

NOTE 8 – STOCKHOLDERS’ EQUITY

 

Our Articles of Incorporation authorize the issuance of 800,000,000 shares of common stock and 80,000,000 shares of preferred stock, $0.001 par value per share. There were 153,652,143 outstanding shares of common stock at March 31, 2023 and December 31, 2022. There were 2,000,000 outstanding shares of preferred stock as of March 31, 2023 and December 31, 2022, respectively. Each share of preferred stock has 100 votes per share and is convertible into 10 shares of common stock. The preferred stock pays dividends equal with common stock and has preferential liquidation rights to common stockholders.

 

NOTE 9 – CONCENTRATION OF CUSTOMERS

 

Concentration of Revenue

 

For the three months ended Mach 31, 2023, no customer made up 10% of revenues, and for the three months ended March 31, 2022, one customer made up 35% of revenues, respectively.

 

Concentration of accounts receivable

 

One customer accounted for 13% of accounts receivable as of March 31, 2023. Two customers accounted for 46% of accounts receivable as of December 31, 2022.

 

15

 

 

NOTE 10 – LEASE LIABILITY

 

Operating Leases

 

The Company leases office space. Leases with an initial term of 12 months or less are not recorded on the balance sheet. Leases with initial terms in excess of 12 months are recorded as operating or financing leases in our consolidated balance sheet. Lease expense is recognized on a straight-line basis over the term of the lease. For leases beginning in 2018 and later, the Company accounts for lease components separately from the non-lease components. Most leases include one or more options to renew. The exercise of the lease renewal options is at the sole discretion of the Company. The depreciable life of the assets and leasehold improvements are limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise.

 

The Company leases approximately 18,000 square feet of space in Haltom City, Texas, pursuant to a month-to-month lease. This facility serves as our corporate headquarters, manufacturing facility and showroom. The lease is with M & M Real Estate, Inc. (“M & M”), a company owned solely by our majority shareholder and director of the Company.

 

On October 28, 2022, the Company entered into an operating lease that expires June 30, 2024. The operating lease result in the recognition of ROU asset and lease liability on the balance sheet. ROU asset and operating lease liability are recognized based on the present value of lease payments over the lease terms of the commencement date. Because the leases do not provide an explicit or implicit rate of return, the Company determines incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments on an individual lease basis. The incremental borrowing rate for a lease is the rate of interest the Company would have to pay on a collateralized basis to borrow an amount equal to the lease payments for the asset under similar term, which is 5.50%. The Company’s lease does not contain any material restrictive covenants. The lease has a remaining term of 1.25 years.

 

The following table provides the maturities of lease liabilities at March 31, 2023:

   Operating 
   Lease 
Maturity of Lease Liability at March 31, 2023     
2023 (nine months remaining)  $26,721 
2024   17,814 
Total future undiscounted lease payments  $44,535 
Less: Amounts representing interest   (1,554)
Present value of lease liabilities  $42,981 

 

NOTE 11 – SUBSEQUENT EVENTS

 

On April 27, 2023, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Innovative Impressions, Inc., a Texas corporation (the “Seller”), pursuant to which the Company acquired (the “Acquisition”) embroidery equipment, inventory, and related assets (the “Assets”), from the Seller for a $200,000 purchase price, to be paid by the issuance by the Company of a $200,000 secured promissory note to the Seller or its nominee (the “Note”).

 

On April 27, 2023, the Acquisition closed, and the Company issued the Note to the Seller’s principal, Robert Breese. The Company entered into a Pledge and Security Agreement with Mr. Breese (the “Security Agreement”), and the parties agreed that the Acquisition would be considered effective as of May 1, 2023. The Note does not bear interest except upon default, and it is payable in 24 equal consecutive monthly installments of $8,333 beginning May 1, 2023, with the final payment due on April 1, 2025. Pursuant to the Security Agreement, the Company’s payment obligations under the Note are secured by a security interest in the Assets granted to Mr. Breese.

 

On April 27, 2023, the Company also entered into an Independent Consulting Agreement with Mr. Breese, pursuant to which (i) Mr. Breese will provide embroidery industry consulting and sales services to the company for an initial term of two years, and (ii) Mr. Breese will be paid 20% sales commissions and $100,000 of Company stock, valued as of May 1, 2023 (with such valuation date orally agreed to by the parties).

 

16

 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OR PLAN OF OPERATION

 

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

 

We believe that it is important to communicate our future expectations to our security holders and to the public. This report, therefore, contains statements about future events and expectations which are “forward-looking statements” within the meaning of Sections 27A of the Securities Act of 1933 and 21E of the Securities Exchange Act of 1934, including the statements about our plans, objectives, expectations and prospects under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” You can expect to identify these statements by forward-looking words such as “may,” “might,” “could,” “would,” “will,” “anticipate,” “believe,” “plan,” “estimate,” “project,” “expect,” “intend,” “seek” and other similar expressions. Any statement contained in this report that is not a statement of historical fact may be deemed to be a forward-looking statement. Although we believe that the plans, objectives, expectations and prospects reflected in or suggested by our forward-looking statements are reasonable, those statements involve risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements, and we can give no assurance that our plans, objectives, expectations and prospects will be achieved.

 

Important factors that might cause our actual results to differ materially from the results contemplated by the forward-looking statements are contained in the “Risk Factors” section of and elsewhere in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and in our subsequent filings with the Securities and Exchange Commission. The following discussion of our results of operations should be read together with our financial statements and related notes included elsewhere in this report.

 

Company Overview

 

On January 4, 2001, ADM Endeavors, Inc. (“ADM Endeavors,” or the “Company,” “we,” “us,” or “our”) was incorporated in North Dakota as “ADM Enterprises, Inc.” On May 9, 2006, the Company changed its name to “ADM Endeavors, Inc.” and its domicile to the State of Nevada. On July 1, 2008, the Company acquired all of the assets of ADM Enterprises, LLC (“ADM Enterprises”) in exchange for 10,000,000 newly issued shares of Company common stock. As a result, ADM Enterprises became a wholly owned subsidiary of the Company. ADM then provided installation services to grocery décor and design companies primarily in North Dakota.

 

On April 19, 2018, the Company acquired Just Right Products, Inc. (“Just Right Products”), a Texas corporation, from its sole shareholder, Marc Johnson, through a share exchange transaction whereby the Company acquired 100% of Just Right Products and issued 2,000,000 shares of Series A Convertible Preferred stock (“Series A Preferred Stock”) to the shareholder of Just Rights Products. Each share of the Series A Preferred Stock is convertible into 10 shares of Company common stock and each share has 100 votes on a fully diluted basis. The preferred shares represented 61% of the Company’s voting shares and constituted a change of voting control of the Company, with the transaction accounted for as a reverse acquisition. As a result of the transaction, Just Right Products became a wholly owned subsidiary of the Company.

 

On January 1, 2020, the Company determined that it would discontinue its business operations in North Dakota, specifically, ADM Enterprises LLC (the “Disposed Company”). The Company transferred the Disposed Company to Ardell Mees in exchange for Mr. Mees’ assumption of the liabilities of the Disposed Company. As part of the transaction, Mr. Mees resigned from all positions with the Company and, in a private transaction, sold a significant portion of his ownership in the Company to Marc Johnson. The Company and Mr. Mees entered into an indemnification agreement pursuant to which Mr. Mees indemnified the Company for the liabilities of the Disposed Company.

 

Since that time, the Company has exclusively focused on its Just Right Productions operations, which includes a diverse vertical integrated business consisting of a retail sales division, screen print promotions, embroidery production, digital production, import wholesale sourcing, and uniforms.

 

17

 

 

For the Three Months Ended March 31, 2023 and 2022

 

Revenues

 

Our revenue was $640,444 for the three months ended March 31, 2023, compared to $1,182,077 for the three months ended March 31, 2022, resulting in a decrease of $541,633, or 45.8%. The decrease in revenue is primarily due to a reduction in spending on government contracts, school uniforms and influencers merchandise sales.

 

Operating Expenses

 

Direct costs of revenues were $507,200 and $749,382 for the three months ended March 31, 2023 and 2022, respectively, resulting in a decrease of $242,182, or 32.63. This decrease was a direct result of decreased sales. The gross margin decreased from 36.6% as of March 31, 2022 to 20.8% as of March 31, 2023. The general decrease in margin is primarily due to new government contracts with lower margins as compared to non-government customers.

 

General and administrative expenses were $275,103 for the three months ended March 31, 2023, compared to $394,329 for the same period in 2022. The decrease in 2023 general and administrative expenses of approximately 30.2% was primarily due to reduced marketing costs and wages.

 

Marketing and selling expenses were $12,454 for the three months ended March 31, 2023, compared to $18,314 for the same period in 2022. The decrease in 2023 marketing and selling expenses of approximately 32% was primarily due to utilizing new lower-cost marketing techniques.

 

Net loss was $110,597 for the three months ended March 31, 2023, compared to net income of $16,430 for the three months ended March 31, 2022, for the reasons stated above.

 

Liquidity and Capital Resources

 

Liquidity and Capital Resources during the three months ended March 31, 2023, compared to the three months ended March 31, 2022

 

We had cash provided by operations of $166,500 for the three months ended March 31, 2023, compared to cash provided by operations of $446,483 for the three months ended March 31, 2022. The decrease in positive cash flow from operating activities for the three months ended March 31, 2023, was primarily attributable to a decrease in accounts receivable.

 

We had cash used in investing activities of $131,414 for the three months ended March 31, 2023, and $201,590 for the three months ended March 31, 2022. The change in cash flow from investing activities for the three months ended March 31, 2023, was attributable to a decrease in the purchase of property and equipment in 2023.

 

We had cash provided by financing activities of $50,566 for the three months ended March 31, 2023, compared to cash used in financing activities of $80,557 for the same period in 2022. Cash provided by financing activities consisted primarily of proceeds from note payable offset with repayments on notes payable.

 

We will likely have to raise funds to pay for growth and acquisitions. We may have to borrow money from shareholders or issue debt or equity or enter into a strategic arrangement with a third party. There can be no assurance that additional capital will be available to us. We currently have no arrangements or understandings with any person to obtain funds through bank loans, lines of credit or any other sources.

 

18

 

 

Critical Accounting Policies

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make a number of estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Such estimates and assumptions affect the reported amounts of revenues and expenses during the reporting period. We base our estimates on historical experiences and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions and conditions. We continue to monitor significant estimates made during the preparation of our financial statements. On an ongoing basis, we evaluate estimates and assumptions based upon historical experience and various other factors and circumstances. We believe our estimates and assumptions are reasonable in the circumstances; however, actual results may differ from these estimates under different future conditions.

 

See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Note 1, “Summary of Significant Accounting Policies” in our audited financial statements for the year ended December 31, 2022, included in our Annual Report on Form 10-K as filed on March 29, 2023, for a discussion of our critical accounting policies and estimates.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

A smaller reporting company, as defined by Item 10 of Regulation S-K, is not required to provide the information required by this item.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

The Company does not currently maintain controls and procedures that are designed to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act are recorded, processed, summarized, and reported within the time periods specified by the Commission’s rules and forms. Disclosure controls and procedures would include, without limitation, controls and procedures designed to provide reasonable assurance that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

 

Under the supervision and with the participation of management, including the Company’s Chief Executive Officer, the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2023, have been evaluated, and, based upon this evaluation, the Company’s Chief Executive Officer has concluded that these controls and procedures are not effective in providing reasonable assurance of compliance.

 

Changes in Internal Control over Financial Reporting

 

Management will continue to monitor and evaluate the effectiveness of the Company’s internal controls and procedures and the Company’s internal controls over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow. There were no changes in Internal Control Over Financial Reporting during the quarter ended March 31, 2023.

 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

There are no pending legal proceedings in which we are a party or in which any of our directors, officers or affiliates, any owner of record or beneficiary of more than 5% of any class of our voting securities is a party adverse to us or has a material interest adverse to us. Our property is not the subject of any pending legal proceedings.

 

ITEM 1A. RISK FACTORS.

 

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.

 

19

 

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

None.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

Not Applicable.

 

ITEM 5. OTHER INFORMATION.

 

None.

 

ITEM 6. EXHIBITS

 

Exhibit Number   Description
     
3.1   Articles of Incorporation (incorporated by reference to our Registration Statement on Form S-1, filed on October 8, 2013)
3.2   Bylaws (incorporated by reference to our Registration Statement on Form S-1, filed on October 8, 2013)
10.1   Texas Commercial Lease between M&M Real Estate Inc. and Just Right Products Inc., dated January 1, 2018 (incorporated by reference to our Annual Report on Form 10-K, filed on March 15, 2022)
10.2   Construction Loan Agreement, dated as of October 25, 2022, by and among ADM Endeavors, Inc., Just Right Products, Inc., and CapTex Bank (incorporated by reference to our Current Report on Form 8-K, filed on November 1, 2022)
10.3   Promissory Note, dated as of October 25, 2022, by ADM Endeavors, Inc., and Just Right Products,Inc., in favor of CapTex Bank (incorporated by reference to our Current Report on Form 8-K, filed on November 1, 2022)
10.4   Asset Purchase Agreement, dated April 27, 2023, by Just Right Products, Inc., and Innovative Impressions, Inc. (incorporated by reference to our Current Report on Form 8-K, filed on April 28, 2023)
10.5   Promissory Note, dated April 27, 2023, by Just Right Products, Inc., in favor of Robert Breese (incorporated by reference to our Current Report on Form 8-K, filed on April 28, 2023)
10.6   Pledge and Security Agreement, dated April 27, 2023, by Just Right Products, Inc., and Robert Breese (incorporated by reference to our Current Report on Form 8-K, filed on April 28, 2023)
10.7   Independent Consulting Agreement, dated April 27, 2023, by Just Right Products, Inc., and Robert Breese (incorporated by reference to our Current Report on Form 8-K, filed on April 28, 2023)
31.1   Certification of Principal Executive Officer and Principal Accounting Officer of ADM Endeavors, Inc. required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1   Certification of Principal Executive Officer and Principal Accounting Officer of ADM Endeavors, Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 Of 18 U.S.C. 63
     
101.INS (2)   Inline XBRL Taxonomy Extension Instance Document
101.SCH (2)   Inline XBRL Taxonomy Extension Schema Document
101.CAL (2)   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF (2)   Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB (2)   Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE (2)   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104 (2)   Cover Page Interactive Data file

 

(1) Filed herewith.

(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.

 

20

 

 

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  ADM ENDEAVORS, INC.
     
Dated: May 12, 2023   /s/ Marc Johnson
  By: Marc Johnson
  Its: Chief Executive Officer and Interim Chief Financial Officer

 

21