Company Quick10K Filing
Cosmos Holdings
Price3.30 EPS-0
Shares13 P/E-239
MCap44 P/FCF-10
Net Debt2 EBIT0
TEV46 TEV/EBIT225
TTM 2019-09-30, in MM, except price, ratios
10-Q 2020-09-30 Filed 2020-11-16
10-Q 2020-06-30 Filed 2020-08-13
10-Q 2020-03-31 Filed 2020-05-15
10-K 2019-12-31 Filed 2020-04-14
10-Q 2019-09-30 Filed 2019-11-14
10-Q 2019-06-30 Filed 2019-08-19
10-Q 2019-03-31 Filed 2019-05-20
10-K 2018-12-31 Filed 2019-04-16
S-1 2018-10-12 Public Filing
10-Q 2018-09-30 Filed 2018-11-13
10-Q 2018-06-30 Filed 2018-08-14
10-Q 2018-03-31 Filed 2018-05-21
10-K 2017-12-31 Filed 2018-04-17
10-Q 2017-09-30 Filed 2017-11-20
10-Q 2017-06-30 Filed 2017-08-11
10-Q 2017-03-31 Filed 2017-05-22
10-K 2016-12-31 Filed 2017-04-17
10-Q 2016-09-30 Filed 2016-11-17
10-Q 2016-06-30 Filed 2016-08-18
10-Q 2016-03-31 Filed 2016-05-16
10-K 2015-12-31 Filed 2016-04-20
10-Q 2015-09-30 Filed 2015-11-23
10-Q 2015-06-30 Filed 2015-08-21
10-Q 2015-03-31 Filed 2015-05-15
10-K 2014-12-31 Filed 2015-04-15
10-Q 2014-09-30 Filed 2014-11-13
10-Q 2014-06-30 Filed 2014-08-11
10-Q 2014-03-31 Filed 2014-05-20
10-K 2013-12-31 Filed 2014-04-11
10-Q 2013-09-30 Filed 2013-12-09
10-K 2013-07-31 Filed 2013-09-13
10-Q 2013-04-30 Filed 2013-05-13
10-Q 2013-01-31 Filed 2013-03-07
10-Q 2012-10-31 Filed 2012-12-10
10-K 2012-07-31 Filed 2012-10-26
10-Q 2012-04-30 Filed 2012-06-14
10-Q 2012-01-31 Filed 2012-03-16
10-Q 2011-10-31 Filed 2011-12-12
10-K 2011-07-31 Filed 2011-11-02
10-Q 2011-04-30 Filed 2011-06-10
10-Q 2011-01-31 Filed 2011-03-14
10-Q 2010-10-31 Filed 2010-12-15
10-K 2010-07-31 Filed 2010-11-15
10-Q 2010-04-30 Filed 2010-06-14
8-K 2020-11-17
8-K 2020-11-11
8-K 2020-10-08
8-K 2020-09-23
8-K 2020-03-23
8-K 2019-10-23
8-K 2019-08-01
8-K 2019-07-19
8-K 2019-06-24
8-K 2019-05-28
8-K 2019-05-15
8-K 2019-04-09
8-K 2019-04-01
8-K 2019-02-18
8-K 2019-02-05
8-K 2019-01-18
8-K 2018-12-19
8-K 2018-12-12
8-K 2018-10-17
8-K 2018-09-30
8-K 2018-09-27
8-K 2018-09-04
8-K 2018-07-16
8-K 2018-06-23
8-K 2018-05-24
8-K 2018-04-18
8-K 2018-03-14
8-K 2018-02-20

COSM 10Q Quarterly Report

Note 1 - Basis of Presentation
Note 2 - Organization, Nature of Business and Going Concern
Note 3 - Marketable Securities
Note 4 - Property and Equipment, Net
Note 5 - Intangible Assets, Net
Note 6 - Income Taxes
Note 7 - Capital Structure
Note 8 - Related Party Transactions
Note 9 - Lines of Credit
Note 10 - Convertible Debt
Note 11 - Debt
Note 12 - Leases
Note 13 - Commitments and Contingencies
Note 14 - Stock Options and Warrants
Note 15 - Disaggregation of Revenue
Note 16 - Subsequent Events
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Item 4. Controls and Procedures.
Part II - Other Information
Item 1. Legal Proceedings.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Item 3. Defaults Upon Senior Securities.
Item 4. Mine Safety Disclosures.
Item 5. Other Information.
Item 6. Exhibits.
EX-10.1 cosm_ex101.htm
EX-31.1 cosm_ex311.htm
EX-31.2 cosm_ex312.htm
EX-32.1 cosm_ex321.htm
EX-32.2 cosm_ex322.htm

Cosmos Holdings Earnings 2020-09-30

Balance SheetIncome StatementCash Flow
2518114-3-102012201420172020
Assets, Equity
151050-5-102012201420172020
Rev, G Profit, Net Income
10.06.02.0-2.0-6.0-10.02012201420172020
Ops, Inv, Fin

10-Q 1 cosm_10q.htm FORM 10-Q cosm_10q.htm

 

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 September 30, 2020

 

OR

 

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

 

For the transition period from ___________ to ___________

 

Commission file number: 000-54436

 

COSMOS HOLDINGS INC.

(Exact name of registrant as specified in its charter)

 

Nevada

27-0611758

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

 

141 West Jackson Blvd, Suite 4236

Chicago, Illinois

60604

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number: (312) 536-3102

 

N/A

(Former name, former address and former three months, if changed since last report)

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 and posted 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 and post 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

(Do not check if a 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 7(a)(2)(B) of the Securities 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 November 13, 2020, there were 13,225,387 shares issued and 12,840,059 shares outstanding of the registrant’s common stock.

  

 

 

 

COSMOS HOLDINGS INC.

 

TABLE OF CONTENTS

 

 

 
2

Table of Contents

 

COSMOS HOLDINGS, INC.

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

September 30,

2020

 

 

December 31,

2019

 

 

 

 (Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

 

$ 1,081,631

 

 

$ 38,537

 

Accounts receivable, net

 

 

17,448,886

 

 

 

7,348,945

 

Accounts receivable - related party

 

 

2,277,571

 

 

 

1,919,043

 

Marketable securities

 

 

211,248

 

 

 

238,940

 

Inventory

 

 

4,202,180

 

 

 

3,474,220

 

Prepaid expenses and other current assets

 

 

6,826,508

 

 

 

1,553,436

 

Prepaid expenses and other current assets - related party

 

 

3,227,853

 

 

 

5,940,124

 

Operating lease right-of-use asset

 

 

385,522

 

 

 

498,180

 

Financing lease right-of-use asset

 

 

215,075

 

 

 

167,310

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

 

35,876,474

 

 

 

21,178,735

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

1,699,730

 

 

 

1,734,781

 

Goodwill and intangible assets, net

 

 

238,845

 

 

 

263,681

 

Other assets

 

 

754,275

 

 

 

702,439

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$ 38,569,324

 

 

$ 23,879,636

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$ 10,193,033

 

 

$ 8,561,681

 

Accounts payable and accrued expenses - related party

 

 

123,427

 

 

 

240,302

 

Customer advances

 

 

18,752

 

 

 

247,318

 

Convertible notes payable, net of unamortized discount of $0 and $29,509, respectively

 

 

1,087,000

 

 

 

1,470,491

 

Notes payable

 

 

22,863,422

 

 

 

12,029,724

 

Notes payable - related party

 

 

494,945

 

 

 

1,375,532

 

Lines of credit

 

 

4,253,439

 

 

 

2,750,992

 

Loans payable - related party

 

 

1,525,485

 

 

 

1,026,264

 

Taxes payable

 

 

183,711

 

 

 

175,939

 

Operating lease liability, current portion

 

 

69,816

 

 

 

139,556

 

Financing lease liability, current portion

 

 

75,602

 

 

 

58,185

 

Other current liabilities

 

 

320,090

 

 

 

165,271

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

 

41,208,722

 

 

 

28,241,255

 

 

 

 

 

 

 

 

 

 

Share settled debt obligation

 

 

1,554,590

 

 

 

1,554,590

 

Operating lease liability, net of current portion

 

 

315,746

 

 

 

353,024

 

Financing lease liability, net of current portion

 

 

146,376

 

 

 

82,523

 

Other liabilities

 

 

113,892

 

 

 

109,073

 

TOTAL LIABILITIES

 

 

43,339,326

 

 

 

30,340,465

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (see Note 13)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' DEFICIT:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value; 100,000,000 shares authorized; 0 shares issued and outstanding as of September 30, 2020 and  December 31, 2019, respectively

 

 

-

 

 

 

-

 

Common stock, $0.001 par value; 300,000,000 shares authorized; 13,225,387 and 13,225,387 shares issued and 12,840,059 and 12,860,059 outstanding as of September 30, 2020 and December 31, 2019, respectively

 

 

13,225

 

 

 

13,225

 

Additional paid-in capital

 

 

13,525,749

 

 

 

13,525,749

 

Treasury stock, 385,328 and 365,328 shares as of September 30, 2020 and  December 31, 2019, respectively

 

 

(491,854 )

 

 

(411,854 )

Accumulated deficit

 

 

(17,919,743 )

 

 

(19,571,610 )

Accumulated other comprehensive loss

 

 

102,621

 

 

 

(16,339 )

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS' DEFICIT

 

 

(4,770,002 )

 

 

(6,460,829 )

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

 

$ 38,569,324

 

 

$ 23,879,636

 

 

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

 

 
3

Table of Contents

  

COSMOS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE

 

$ 14,352,098

 

 

$ 9,685,850

 

 

$ 39,105,318

 

 

$ 27,883,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF GOODS SOLD

 

 

11,954,788

 

 

 

8,886,084

 

 

 

33,166,706

 

 

 

25,988,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

2,397,310

 

 

 

799,766

 

 

 

5,938,612

 

 

 

1,894,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

1,017,686

 

 

 

808,138

 

 

 

2,702,259

 

 

 

2,444,351

 

Sales and marketing expenses

 

 

211,874

 

 

 

15,342

 

 

 

645,930

 

 

 

26,632

 

Depreciation and amortization expense

 

 

87,747

 

 

 

92,848

 

 

 

298,543

 

 

 

240,130

 

TOTAL OPERATING EXPENSES

 

 

1,317,307

 

 

 

916,328

 

 

 

3,646,732

 

 

 

2,711,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

 

 

1,080,003

 

 

 

(116,562 )

 

 

2,291,880

 

 

 

(816,192 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

75,124

 

 

 

(94,321 )

 

 

103,073

 

 

 

232,022

 

Interest expense

 

 

(789,426 )

 

 

(366,677 )

 

 

(1,853,414 )

 

 

(955,791 )

Non-cash interest expense

 

 

-

 

 

 

(19,498 )

 

 

(29,509 )

 

 

(284,008 )

Loss on equity investments, net

 

 

(46,883 )

 

 

(660,893 )

 

 

(36,637 )

 

 

(1,103,035 )

Gain on extinguishment of debt

 

 

16,194

 

 

 

-

 

 

 

795,418

 

 

 

-

 

Foreign currency transaction gain (loss), net

 

 

427,289

 

 

 

(375,947 )

 

 

394,983

 

 

 

(457,362 )

TOTAL OTHER EXPENSE, NET

 

 

(317,702 )

 

 

(1,517,336 )

 

 

(626,086 )

 

 

(2,568,174 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

 

 

762,301

 

 

 

(1,633,898 )

 

 

1,665,794

 

 

 

(3,384,366 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX (EXPENSE) BENEFIT

 

 

(4,435 )

 

 

549

 

 

 

(13,927 )

 

 

(6,189 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

 

757,866

 

 

 

(1,633,349 )

 

 

1,651,867

 

 

 

(3,390,555 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment, net

 

 

79,882

 

 

 

89,563

 

 

 

118,960

 

 

 

118,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL COMPREHENSIVE INCOME (LOSS)

 

$ 837,748

 

 

$ (1,543,786 )

 

$ 1,770,827

 

 

$ (3,271,930 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC NET INCOME (LOSS) PER SHARE

 

$ 0.06

 

 

$ (0.12 )

 

$ 0.12

 

 

$ (0.26 )

DILUTED NET INCOME (LOSS) PER SHARE

 

$ 0.06

 

 

$ (0.12 )

 

$ 0.12

 

 

$ (0.26 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

13,225,387

 

 

 

13,225,387

 

 

 

13,225,387

 

 

 

13,289,843

 

Diluted

 

 

13,263,944

 

 

 

13,225,387

 

 

 

13,260,518

 

 

 

13,289,843

 

 

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

 

 
4

Table of Contents

 

COSMOS HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional Paid-in

 

 

Treasury Stock

 

 

Accumulated

 

 

 Accumulated

Other

Comprehensive

 

 

Total

Stockholders'

 

 

 

No. of Shares

 

 

Value

 

 

Capital

 

 

No. of Shares

 

 

Value

 

 

Deficit

 

 

Income (Loss)

 

 

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2019

 

 

13,878,757

 

 

$ 13,879

 

 

$ 13,133,982

 

 

 

(193,690 )

 

$ (225,494 )

 

$ (16,272,645 )

 

$ 32,828

 

 

$ (3,317,450 )

Foreign currency translation adjustment, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

61,629

 

 

 

61,629

 

Cancellation of pre-delivery shares issued in connection with convertible debentures

 

 

(573,742 )

 

 

(574 )

 

 

574

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Purchase of treasury stock from third party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(23,847 )

 

 

(71,541 )

 

 

-

 

 

 

-

 

 

 

(71,541 )

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(217,173 )

 

 

-

 

 

 

(217,173 )

Balance at March 31, 2019

 

 

13,305,015

 

 

 

13,305

 

 

 

13,134,556

 

 

 

(217,537 )

 

 

(297,035 )

 

 

(16,489,818 )

 

 

94,457

 

 

 

(3,544,535 )

Foreign currency translation adjustment, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(32,567 )

 

 

(32,567 )

Conversion of related party debt to common stock

 

 

140,001

 

 

 

140

 

 

 

520,735

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

520,875

 

Gain on conversion of related party debt to common stock

 

 

-

 

 

 

-

 

 

 

529,125

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

529,125

 

Purchase of treasury stock from third party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(348,380 )

 

 

(716,586 )

 

 

-

 

 

 

-

 

 

 

(716,586 )

Cancellation of treasury shares

 

 

(219,629 )

 

 

(220 )

 

 

(658,667 )

 

 

219,629

 

 

 

658,887

 

 

 

-

 

 

 

-

 

 

 

-

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,540,033 )

 

 

-

 

 

 

(1,540,033 )

Balance at June 30, 2019

 

 

13,225,387

 

 

 

13,225

 

 

 

13,525,749

 

 

 

(346,288 )

 

 

(354,734 )

 

 

(18,029,851 )

 

 

61,890

 

 

 

(4,783,721 )

Foreign currency translation adjustment, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(19,040 )

 

 

(57,120 )

 

 

-

 

 

 

89,563

 

 

 

32,443

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,633,349 )

 

 

-

 

 

 

(1,633,349 )

Balance at September 30, 2019

 

 

13,225,387

 

 

$ 13,225

 

 

$ 13,525,749

 

 

 

(365,328 )

 

$ (411,854 )

 

$ (19,663,200 )

 

$ 151,453

 

 

$ (6,384,627 )

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated  

 

 

 

 

 

 Common Stock 

 

 

 Additional 

Paid-in

 

 

 Treasury Stock

 

 

 Accumulated

 

 

 Other Comprehensive

 

 

 Total

Stockholders'

 

 

 

 No. of Shares

 

 

 Value

 

 

 Capital

 

 

 No. of Shares

 

 

 Value

 

 

  Deficit

 

 

 Income (Loss)

 

 

 Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2020

 

 

13,225,387

 

 

$ 13,225

 

 

$ 13,525,749

 

 

 

(365,328 )

 

$ (411,854 )

 

$ (19,571,610 )

 

$ (16,339 )

 

$ (6,460,829 )

Foreign currency translation adjustment, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(143,762 )

 

 

(143,762 )

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(483,310 )

 

 

-

 

 

 

(483,310 )

Balance at March 31, 2020

 

 

13,225,387

 

 

 

13,225

 

 

 

13,525,749

 

 

 

(365,328 )

 

 

(411,854 )

 

 

(20,054,920 )

 

 

(160,101 )

 

 

(7,087,901 )

Foreign currency translation adjustment, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

182,840

 

 

 

182,840

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,377,311

 

 

 

-

 

 

 

1,377,311

 

Balance at June 30, 2020

 

 

13,225,387

 

 

 

13,225

 

 

 

13,525,749

 

 

 

(365,328 )

 

 

(411,854 )

 

 

(18,677,609 )

 

 

22,739

 

 

 

(5,527,750 )

Foreign currency translation adjustment, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

79,882

 

 

 

79,882

 

Purchase of treasury stock from third party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(20,000 )

 

 

(80,000 )

 

 

-

 

 

 

-

 

 

 

(80,000 )

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

757,866

 

 

 

-

 

 

 

757,866

 

Balance at September 30, 2020

 

 

13,225,387

 

 

$ 13,225

 

 

$ 13,525,749

 

 

 

(385,328 )

 

$ (491,854 )

 

$ (17,919,743 )

 

$ 102,621

 

 

$ (4,770,002 )

 

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

 

 
5

Table of Contents

  

COSMOS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income (loss)

 

$ 1,651,867

 

 

$ (3,390,555 )

Adjustments to Reconcile Net Loss to Net Cash Used In Operating Activities:

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

207,992

 

 

 

240,130

 

Amortization of right-of-use assets

 

 

90,551

 

 

 

284,008

 

Amortization of debt discounts

 

 

29,509

 

 

 

204,396

 

Lease expense

 

 

148,218

 

 

 

-

 

Interest on finance leases

 

 

9,197

 

 

 

-

 

Loss on disposal of fixed asset

 

 

21,624

 

 

 

-

 

Gain on extinguishment of debt

 

 

(779,224 )

 

 

-

 

(Gain) loss on change in fair value of equity investments

 

 

19,798

 

 

 

1,090,886

 

Changes in Assets and Liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(10,099,941 )

 

 

(1,028,844 )

Accounts receivable - related party

 

 

(358,528 )

 

 

(233,404 )

Inventory

 

 

(727,960 )

 

 

(276,887 )

Prepaid expenses and other current assets

 

 

(5,273,072 )

 

 

534,680

 

Prepaid expenses and other current assets - related party

 

 

2,712,271

 

 

 

(730,385 )

Other assets

 

 

(51,836 )

 

 

(140,281 )

Accounts payable and accrued expenses

 

 

2,356,249

 

 

 

594,323

 

Accounts payable and accrued expenses - related party

 

 

(116,875 )

 

 

263,029

 

Customer advances

 

 

(228,566 )

 

 

(866,596 )

Other current liabilities

 

 

154,819

 

 

 

(36,557 )

Lease liabilities

 

 

(120,799 )

 

 

(105,564 )

Taxes payable

 

 

7,772

 

 

 

-

 

Other liabilities

 

 

4,819

 

 

 

24,809

 

NET CASH USED IN OPERATING ACTIVITIES

 

 

(10,342,115 )

 

 

(3,572,812 )

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Purchase of fixed assets

 

 

(113,845 )

 

 

(594,632 )

Proceeds from sale of investments

 

 

-

 

 

 

1,211,348

 

NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES

 

 

(113,845 )

 

 

616,716

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Payment of convertible note payable

 

 

(413,000 )

 

 

(365,514 )

Proceeds from convertible note payable

 

 

-

 

 

 

1,380,000

 

Payment of related party note payable

 

 

(941,357 )

 

 

(36,532 )

Payment of note payable

 

 

(5,253,918

)

 

 

 

 

Proceeds from note payable

 

 

15,926,295

 

 

 

2,000,000

 

Payment of related party loan

 

 

(109,024 )

 

 

(212,176 )

Proceeds from related party loan

 

 

594,836

 

 

 

508,085

 

Payment of lines of credit

 

 

(13,270,971 )

 

 

(7,980,910 )

Proceeds from lines of credit

 

 

14,588,466

 

 

 

9,045,285

 

Payments of finance lease liability

 

 

(57,316 )

 

 

(27,086 )

Purchase of treasury stock

 

 

(80,000 )

 

 

(845,247 )

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

 

10,984,011

 

 

 

3,465,905

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

515,043

 

 

 

(193,945 )

 

 

 

 

 

 

 

 

 

NET CHANGE IN CASH

 

 

1,043,094

 

 

 

315,864

 

 

 

 

 

 

 

 

 

 

CASH AT BEGINNING OF PERIOD

 

 

38,537

 

 

 

864,343

 

CASH AT END OF PERIOD

 

$ 1,081,631

 

 

$ 1,180,207

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period:

 

 

 

 

 

 

 

 

     Interest

 

$ 124,178

 

 

$ 447,731

 

     Income tax

 

$ 11,605

 

 

$ 11,605

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancellation of pre-delivery shares issued for conversion of convertible notes payable

 

$ -

 

 

$ 574

 

Discounts related to beneficial conversion features of convertible debentures

 

$

-

 

 

$ 120,000

 

Conversion of convertible notes payable to common stock

 

$ -

 

 

$ 1,050,000

 

 

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

  

 
6

Table of Contents

  

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

NOTE 1 – BASIS OF PRESENTATION

 

The terms “COSM,” “we,” “the Company,” and “us” as used in this report refer to Cosmos Holdings, Inc. The accompanying unaudited condensed consolidated balance sheet as of September 30, 2020 and unaudited condensed consolidated statements of operations for the three and nine months ended September 30, 2020 have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management of COSM, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended September 30, 2020, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020, or any other period. These unaudited consolidated financial statements and notes should be read in conjunction with the financial statements for each of the two years ended December 31, 2019 and 2018, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 (“Form 10-K”). The accompanying consolidated balance sheet as of December 31, 2019 has been derived from the audited financial statements filed in our Form 10-K and is included for comparison purposes in the accompanying balance sheet.

 

NOTE 2 – ORGANIZATION, NATURE OF BUSINESS AND GOING CONCERN

 

Overview

 

Cosmos Holdings, Inc. is an international pharmaceutical wholesaler. The Company imports, exports and distributes brand-name and generic pharmaceuticals, over-the-counter (“OTC”) medicines, a variety of vitamins, and dietary supplements. Through September 30, 2020, we operated our business through three wholly owned subsidiaries: (i) SkyPharm S.A. (“SkyPharm”), headquartered in Thessaloniki, Greece; (ii) Decahedron Ltd. (“Decahedron”), headquartered in Harlow, United Kingdom (“UK”); and (iii) Cosmofarm Ltd. (“Cosmofarm”), headquartered in Athens, Greece. Our business is primarily comprised of cross-border sales of brand-name pharmaceutical products in the European Union (“EU”). Our cross-border pharmaceutical wholesale business serves wholesale pharmaceutical distributors and independent retail pharmacies across the EU through a network of three strategic distribution centers, as well as an additional warehousing facility. Pharmaceutical manufacturers generally implement variable pricing strategies within the EU market. Identifying and evaluating price spreads between EU member states enables us to source brand-name pharmaceuticals from countries where ex-factory prices are comparatively low and export to countries where the same products are priced higher. We remain focused on leveraging our growing purchasing scale and supplier relationships to secure discounts and provide pharmaceuticals at reduced prices and continuing to drive organic growth at attractive margins for our cross-border pharmaceutical wholesale business.

 

We regularly evaluate and undertake strategic initiatives to expand our distribution reach, improve our profit margins, and strengthen our competitive position. In 2018, we entered the vitamins and dietary supplements segment and in the fourth quarter of 2018 we posted the first sales of our own brand of nutraceuticals; SkyPremium Life. Through the December 2018 acquisition of Cosmofarm, we entered the full-line pharmaceutical wholesale distribution segment. Cosmofarm now serves approximately 370 independent retail pharmacies and 40 pharmaceutical wholesalers in the greater Athens region by providing a reliable supply of brand-name and generic pharmaceuticals, OTC medicines, vitamins, and dietary supplements. We invest in technology to enhance safety, distribution and warehousing efficiency and reliability. For example, Cosmofarm operates two fully automated ROWA, a German robotic warehouse system, that ensure 0% error selection rate, accelerate order fulfillment, and yield higher cost-efficiency in our Athens distribution center.

 

We make use of analytics and customer feedback from our EU-wide network of wholesale pharmaceutical distributors and independent retail pharmacies to identify and evaluate which nutraceutical product codes to develop to add to our SkyPremium Life portfolio. We intend to continue to bring SkyPremium Life products to market primarily through our existing network of over 160 pharmaceutical wholesale clients and vendors and approximately 370 independent retail pharmacies in the EU. There is growing demand for vitamins and food supplements and we are committed to developing quality products and creating enhanced customer value.

 

 
7

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

We are also closely monitoring the legal framework for prescription and non-prescription derivatives of cannabis products as it develops in Europe. As the legal framework and processes are developed and implemented in each respective EU country, we intend to utilize our existing network to distribute both prescription and non-prescription derivatives of cannabis products to our current customer base. We currently intend to only distribute prescription and non-prescription derivatives of cannabis products to approved EU countries and not in the US.

 

We regularly evaluate acquisition targets that would allow us to expand our distribution reach and/or vertically integrate into the supply chain of the products that we currently distribute. We believe that the demand for reasonably priced medicines, delivered on time and in the highest quality is set to increase in the years to come, as the population’s life expectancy increases. With our product portfolio of patented and non-patented medicines, we contribute to the optimization of efficient medicinal care, and thereby lowering cost for health insurance funds, companies, and patients. We also believe that the demand for non-prescription wellness products such as food and dietary supplements will continue to increase as individuals are increasingly supplementing their nutritional intake.

 

We believe the EU pharmaceutical import/export market will continue to grow. We continue to encounter competition in the market as we grow. The competition comes in the form of level of service, reliability, and product quality. On the procurement side, we continue to expand our vendor base. In order to minimize business risks, we diversify our sources of supply. We maintain our high-quality standards by carefully selecting and qualifying our suppliers as well as actively ensuring that our suppliers meet our standard of quality control on an ongoing basis.

 

On July 22, 2015, the Hellenic Ministry of Health and more specifically the National Organization for Medicines granted SkyPharm a license for the wholesale of pharmaceutical products for human use. The license is valid for a period of five years and pursuant to the EU directive of (2013/C343/01).

 

Decahedron received its Wholesale Distribution Authorization for human use on November 7, 2013, from the UK Medicines and Healthcare Products Regulatory Agency (MHRA) in accordance with Regulation 18 of the Human Medicines Regulations 2012 (SI 2012/1916) and it is subject to the provision of those Regulations and the Medicines Act 1971. This license will continue to remain in force from the date of issue by the Licensing Authority unless cancelled, suspended, revoked or varied as to the period of its validity or relinquished by the authorization holder.

 

On February 1, 2019, the Hellenic Ministry of Health and the National Organization for Medicines extended the validity of Cosmofarm’s license for the wholesale of pharmaceutical products for human use for a period of five years and pursuant to the EU directive of (2013/C 343/01).

 

Corporate History and Structure

 

Cosmos Holdings, Inc. was incorporated in the State of Nevada under the name Prime Estates and Developments, Inc. on July 21, 2009. On November 14, 2013, we changed our name to Cosmos Holdings, Inc.

 

On September 27, 2013, the Company, closed a reverse merger transaction by which it acquired a private company whose principal activities are the trading of products, providing representation, and provision of consulting services to various sectors. Pursuant to a Share Exchange Agreement between the Registrant and Amplerissimo Ltd., a company incorporated in Cyprus (“Amplerissimo”), the Company acquired 100% of Amplerissimo’s issued and outstanding common stock. As a result of the reverse take-over transaction, Amplerissimo became a wholly owned subsidiary of the Company.

 

On August 1, 2014, the Company, through its Cypriot subsidiary Amplerissimo, formed SkyPharm S.A., a Greek corporation (“SkyPharm”), a subsidiary that focuses on the trading, sourcing and distribution of pharmaceutical products.

 

In February 2017, the Company completed the acquisition of Decahedron Ltd., a UK corporation (“Decahedron”) consummating the transactions contemplated by the Stock Purchase Agreement, dated November 17, 2016 as amended (the “Decahedron SPA”). Pursuant to the terms of the Decahedron SPA, the shareholders of Decahedron received an aggregate of 170,000 shares of common stock of the Company (the “Stock Consideration”), which were delivered following the closing in exchange for all of the ordinary shares of Decahedron for the stock consideration. Decahedron is a fully licensed wholesaler of pharmaceutical products and its primary activity is the distribution, import and export of pharmaceuticals.

 

 
8

Table of Contents

  

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

On November 21, 2017, the Company effected a one-for-ten (1:10) reverse stock split whereby the Company decreased, by a ratio of one-for-ten (1:10) the number of issued and outstanding shares of common stock. Proportional adjustments for the reverse stock split were made to the Company’s outstanding stock options, and warrants including all share and per-share data, for all amounts and periods presented in the consolidated financial statements.

 

On September 29, 2018, Amplerissimo transferred its remaining 22% investment in SkyPharm to the Company. The Company now holds 100% of the capital of SkyPharm as a wholly-owned subsidiary of the Company. On September 30, 2018, the Company entered into a Share Purchase Agreement with an unaffiliated third party and sold 100% of the issued capital of its subsidiary, Amplerissimo.

 

On December 19, 2018, the Company completed the purchase of all of the capital stock of Cosmofarm Ltd., a pharmaceutical wholesaler based in Athens, Greece. The principal of the selling shareholder is Panagiotis Kozaris, who remained with Cosmofarm as a director and chief operating officer once it became a wholly owned subsidiary of the Company. Grigorios Siokas, the Company’s CEO, became the new CEO of Cosmofarm. Mr. Kozaris had no prior relationship to the Company other than as an independent shareholder. The purchase price payable is €200,000 evidenced by a promissory note.

 

Going Concern

 

The Company’s condensed consolidated financial statements are prepared in conformity with U.S. GAAP which contemplates the continuation of the Company as a going concern. For the nine months ended September 30, 2020, the Company had revenue of $39,105,318, net income of $1,651,867 and net cash used in operations of $10,342,115. Additionally, as of September 30, 2020, the Company had an accumulated deficit of $17,919,743 a working capital deficit of $5,332,248 and stockholders’ deficit of $4,770,002. It is management’s opinion that these conditions raise doubt about the Company’s ability to continue as a going concern for a period of twelve months from the date of this filing.

 

The condensed consolidated financial statements do not include any adjustments to reflect the possible future effect on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the outcome of this uncertainty.

 

The Company does not have adequate cash from operations to cover its operating costs and to allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease development of operations.

 

In order to continue as a going concern, develop a reliable source of revenues, and achieve a profitable level of operations, the Company will need, among other things, additional capital resources. Management’s plans to continue as a going concern include raising additional capital through increased sales of product and by sale of equity and/or debt. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described herein and eventually secure other sources of financing and attain profitable operations.

 

Summary of Significant Accounting Policies

 

Basis of Financial Statement Presentation

 

The accompanying condensed consolidated financial statements have been prepared in accordance with principles generally accepted in the United States of America.

 

 
9

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Principles of Consolidation

 

Our condensed consolidated accounts include our accounts and the accounts of our wholly-owned subsidiaries, SkyPharm S.A., Decahedron Ltd. and Cosmofarm Ltd. All significant intercompany balances and transactions have been eliminated.

 

Use of Estimates

 

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

 

Due to the COVID-19 pandemic, there has been uncertainty and disruption in the global economy and financial markets. The Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of November 13, 2020, the date of issuance of this Quarterly Report on Form 10-Q. These estimates may change, as new events occur, and additional information is obtained. Actual results could differ materially from these estimates under different assumptions or conditions.

 

Cash and Cash Equivalents

 

For purposes of the statement of cash flows, the Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. As of September 30, 2020, and December 31, 2019, there were no cash equivalents.

 

The Company maintains bank accounts in the United States denominated in U.S. Dollars and in Greece and in Bulgaria all of them denominated in Euros. The Company also maintains bank accounts in the United Kingdom of Great Britain, dominated in Euros and Great Britain Pounds (British Pounds Sterling).

 

Reclassifications to Prior Period Financial Statements and Adjustments

 

Certain reclassifications have been made in the Company’s financial statements of the prior period to conform to the current year presentation. $4,381 in other investments for the year ended December 31, 2019 was reclassified to other current assets. For the three and nine months ended September 30, 2019, $66, and $198, respectively in interest expense – related parties $66 and $198, respectively was reclassified to interest expense.  Additionally, for the three and nine months ended September 30, 2019, $15,342 and $26,632, respectively in sales and marketing expenses were reclassified from general and administrative expenses.  These reclassifications have no impact on previously reported net income.

 

Account Receivable

 

Accounts receivable are stated at their net realizable value. The allowance for doubtful accounts against gross accounts receivable reflects the best estimate of probable losses inherent in the receivables’ portfolio determined on the basis of historical experience, specific allowances for known troubled accounts and other currently available information. As of September 30, 2020, and December 31, 2019, the Company’s allowance for doubtful accounts was $587,292 and $562,444, respectively.

 

Tax Receivables

 

The Company pays Value Added Tax (“VAT”) or similar taxes (“input VAT”), income taxes, and other taxes within the normal course of its business in most of the countries in which it operates related to the procurement of merchandise and/or services it acquires and/or on sales and taxable income. The Company also collects VAT or similar taxes on behalf of the government (“output VAT”) for merchandise and/or services it sells. If the output VAT exceeds the input VAT, this creates a VAT payable to the government. If the input VAT exceeds the output VAT, this creates a VAT receivable from the government. The VAT tax return is filed on a monthly basis offsetting the payables against the receivables. In observance of EU regulations for intra-EU cross-border sales, our subsidiaries in Greece, SkyPharm and Cosmofarm, do not charge VAT for sales to wholesale drug distributors registered in other European Union member states. The net VAT receivable is recorded in prepaid expense and other current assets on the condensed consolidated balance sheets.

 

 
10

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Inventory

 

Inventory is stated at net realizable value using the weighted average method. Inventory consists primarily of finished goods and packaging materials, i.e. packaged pharmaceutical products and the wrappers and containers they are sold in. A periodic inventory system is maintained by 100% count. Inventory is replaced periodically to maintain the optimum stock on hand available for immediate shipment.

 

The Company writes-down inventories to net realizable value based on physical condition, expiration date, current market conditions, as well as forecasted demand. The Company’s inventories are not highly susceptible to obsolescence. Many of the Company’s inventory items are eligible for return to our suppliers when pre-agreed product requirements, including, but not limited to, physical condition and expiration date, are not met.

 

Property and Equipment, net

 

Property and equipment are stated at cost, less accumulated depreciation. Depreciation is calculated on a straight-line basis over the useful lives (except for leasehold improvements which are depreciated over the lesser of the lease term or the useful life) of the assets as follows:

 

 

Estimated Useful Life

Leasehold improvements and technical works

 

Lesser of lease term or 40 years

Vehicles

 

6 years

Machinery

 

20 years

Furniture, fixtures and equipment

 

5–10 years

 

Computers and software

 

3-5 years

 

Depreciation expense was $183,156 and $219,281 for the nine months ended September 30, 2020 and 2019, respectively.

 

Impairment of Long-Lived Assets

 

In accordance with ASC 360-10, long-lived assets, property and equipment and intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of long-lived assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the assets. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable.

 

 
11

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Goodwill and Intangibles, net

 

The Company periodically reviews the carrying value of intangible assets not subject to amortization, including goodwill, to determine whether impairment may exist. Goodwill and certain intangible assets are assessed annually, or when certain triggering events occur, for impairment using fair value measurement techniques. These events could include a significant change in the business climate, legal factors, a decline in operating performance, competition, sale or disposition of a significant portion of the business, or other factors. Specifically, goodwill impairment is determined using a two-step process. The first step of the goodwill impairment test is used to identify potential impairment by comparing the fair value of a reporting unit with its carrying amount, including goodwill. The Company uses level 3 inputs and a discounted cash flow methodology to estimate the fair value of a reporting unit. A discounted cash flow analysis requires one to make various judgmental assumptions including assumptions about future cash flows, growth rates, and discount rates. The assumptions about future cash flows and growth rates are based on the Company’s budget and long-term plans. Discount rate assumptions are based on an assessment of the risk inherent in the respective reporting units. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is considered not impaired and the second step of the impairment test is unnecessary. If the carrying amount of a reporting unit exceeds its fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. The second step of the goodwill impairment test compares the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. The implied fair value of goodwill is determined in the same manner as the amount of goodwill recognized in a business combination. That is, the fair value of the reporting unit is allocated to all of the assets and liabilities of that unit (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination and the fair value of the reporting unit was the purchase price paid to acquire the reporting unit.

 

Prior to the acquisition of Decahedron, the Company had no recorded goodwill value. As a result of the acquisition of Decahedron, the Company tested and expensed 100% of the goodwill allocated to the purchase price, an amount equal to $1,949,884 for the year ended December 31, 2017.

 

On December 19, 2018, as a result of the acquisition of Cosmofarm, the Company recorded $49,697 of goodwill.

 

Intangible assets with definite useful lives are recorded on the basis of cost and are amortized on a straight-line basis over their estimated useful lives. The Company uses a useful life of 5 years for an import/export license. The Company evaluates the remaining useful life of intangible assets annually to determine whether events and circumstances warrant a revision to the remaining amortization period. If the estimate of the intangible asset’s remaining useful life is changed, the remaining carrying amount of the intangible asset will be amortized prospectively over that revised remaining useful life. As of September 30, 2020, no revision to the remaining amortization period of the intangible assets was made.

 

Amortization expense was $24,836 and $20,849 for the nine months ended September 30, 2020 and 2019, respectively.

 

Equity Method Investment

 

For those investments in common stock or in-substance common stock in which the Company has the ability to exercise significant influence over the operating and financial policies of the investee, the investment is accounted for under the equity method. The Company will record its share in the earnings of the investee and will include it within the condensed consolidated statement of operations. The Company assesses its investment for other-than-temporary impairment when events or changes in circumstances indicate that the carrying amount of the investment might not be recoverable and recognizes an impairment loss to adjust the investment to its then current fair value.

 

Investments in Equity Securities

 

Effective January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) 2016-01, and accordingly, investments in equity securities are accounted for at fair value with changes in fair value recognized in net income (loss). Equity securities are classified as short-term or long-term based on the nature of the securities and their availability to meet current operating requirements. Equity securities that are readily available for use in current operations are reported as a component of current assets in the accompanying consolidated balance sheets. Equity securities that are not considered available for use in current operations would be reported as a component of long-term assets in the accompanying consolidated balance sheets. For equity securities with no readily determinable fair value, the Company elects a measurement alternative to fair value. Under this alternative, the Company measures the investments at cost, less any impairment, and adjusted for changes resulting from observable price changes in transactions for identical or similar investments of the investee. The election to use the measurement alternative is made for each eligible investment.

 

 
12

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

As of September 30, 2020, investments consisted of 3,000,000 shares, which traded at a closing price of $0 per share or a value of $0 of ICC International Cannabis Corp, 40,000 shares which traded at a closing price of $5.23 per share, or value of $209,138 of Diversa S.A. and 16,666 shares which traded at a closing price of $0.13 per share or value of $2,110 of National Bank of Greece. Additionally, the Company has $4,574 in equity securities of Pancreta bank, which are not publicly traded and recorded at cost. See Note 3, for additional investments in equity securities.

 

Fair Value Measurement

 

The Company applies FASB ASC 820, Fair Value Measurements and Disclosures, (“ASC 820”), for assets and liabilities measured at fair value on a recurring basis. ASC 820 establishes a common definition for fair value to be applied to existing generally accepted accounting principles that require the use of fair value measurements establishes a framework for measuring fair value and expands disclosure about such fair value measurements.

 

ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Additionally, ASC 820 requires the use of valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. These inputs are prioritized below:

 

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 following tables presents assets that are measured and recognized at fair value as of September 30, 2020 and December 31, 2019, on a recurring basis:

 

 

 

September 30, 2020

 

 

Total

Carrying

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Value

 

Marketable securities – ICC International Cannabis Corp.

 

$ -

 

 

 

-

 

 

 

-

 

 

$ -

 

Marketable securities – Divsersa S.A.

 

 

209,138

 

 

 

-

 

 

 

-

 

 

 

290,138

 

Marketable securities – National Bank of Greece

 

 

2,110

 

 

 

-

 

 

 

-

 

 

 

2,110

 

 

 

$ 211,248

 

 

 

 

 

 

 

 

 

 

$ 211,248

 

  

 

 

December 31, 2019

 

 

Total

Carrying

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Value

 

Marketable securities – ICC International Cannabis Corp.

 

$ 33,000

 

 

 

-

 

 

 

-

 

 

$ 33,000

 

Marketable securities – Divsersa S.A.

 

 

200,290

 

 

 

-

 

 

 

-

 

 

 

200,290

 

Marketable securities – National Bank of Greece

 

 

5,650

 

 

 

-

 

 

 

-

 

 

 

5,650

 

 

 

$ 238,940

 

 

 

 

 

 

 

 

 

 

$ 238,940

 

 

In addition, FASB ASC 825-10-25, Fair Value Option, (“ASC 825-10-25”), expands opportunities to use fair value measurements in financial reporting and permits entities to choose to measure many financial instruments and certain other items at fair value. The Company did not elect the fair value options for any of its qualifying financial instruments.

 

 
13

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Customer Advances

 

The Company receives prepayments from certain customers for pharmaceutical products prior to those customers taking possession of the Company’s products; the Company records these receipts as customer advances until it has met all the criteria for recognition of revenue including passing control of the products to its customer, at such point the Company will reduce the customer and deposits balance and credit the Company’s revenues.

 

Revenue Recognition

 

The Company adopted the modified retrospective adoption in accordance with ASC 606, Revenue from Contracts with Customers, on January 1, 2018. The new guidance introduces a five-step model for recognizing revenue by applying the following steps: (1) identify the contract with the customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract, and (5) recognize revenue when (or as) the performance obligations are satisfied by transferring the promised goods to the customer. Once these steps are met, revenue is recognized upon delivery of the product. Adoption of ASC 606 has not changed the timing and nature of the Company’s revenue recognition and there has been no material effect on the Company’s condensed consolidated financial statements.

 

Stock-based Compensation

 

The Company records stock-based compensation in accordance with ASC 718, Stock Compensation (“ASC 718”) and Staff Accounting Bulletin No. 107 (“SAB 107”) issued by the SEC in March 2005 regarding its interpretation of ASC 718. ASC 718 requires the fair value of all stock-based employee compensation awarded to employees to be recorded as an expense over the related requisite service period. The Company values any employee or non-employee stock-based compensation at fair value using the Black-Scholes Option Pricing Model.

 

The Company accounts for non-employee share-based awards in accordance with the measurement and recognition criteria of ASU 2018-07, Compensation-Stock Compensation.

 

Foreign Currency Translations and Transactions

 

Assets and liabilities of all foreign operations are translated at year-end rates of exchange, and the statements of operations are translated at the average rates of exchange for the year. Gains or losses resulting from translating foreign currency financial statements are accumulated in a separate component of stockholders’ deficit until the entity is sold or substantially liquidated.

 

Gains or losses from foreign currency transactions (transactions denominated in a currency other than the entity’s local currency) are included in net earnings.

 

Income Taxes

 

The Company accounts for income taxes under the asset and liability method, as required by the accounting standard for income taxes, ASC 740. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis, as well as net operating loss carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

 

The Company is liable for income taxes in Greece and the United Kingdom of England. The corporate income tax rate is 24% in Greece (tax losses are carried forward for five years effective January 1, 2013) and 20% in United Kingdom of England. Losses may also be subject to limitation under certain rules regarding change of ownership.

 

 
14

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

We regularly review deferred tax assets to assess their potential realization and establish a valuation allowance for portions of such assets to reduce the carrying value if we do not consider it to be more likely than not that the deferred tax assets will be realized. Our review includes evaluating both positive (e.g., sources of taxable income) and negative (e.g., recent historical losses) evidence that could impact the realizability of our deferred tax assets. As of September 30, 2020, the Company has maintained a valuation allowance against all net deferred tax assets in each jurisdiction in which it is subject to income tax.

 

The Company periodically reviews the uncertainties and judgments related to the application of complex income tax regulations to determine income tax liabilities in several jurisdictions. The Company uses a “more likely than not” criterion for recognizing the income tax benefit of uncertain tax positions and establishing measurement criteria for income tax benefits. The Company has evaluated the impact of these positions and due to the fact that the fiscal years 2013 - 2014 are unaudited by the Greek tax authorities, a potential tax liability has been identified, which may arise from a prospective tax audit from tax authorities, based on the tax settlement note of years 2007 - 2009. The amount of the liability as of September 30, 2020, and December 31, 2019, was $83,238 and $79,716, respectively, and has been recorded as a long-term liability within the condensed consolidated balance sheets.

 

Retirement and Termination Benefits

 

Under Greek labor law, employees are entitled to lump-sum compensation in the event of termination or retirement. The amount depends on the employee’s work experience and renumeration as of the day of termination or retirement. If an employee remains with the company until full-benefit retirement, the employee is entitled to a lump-sum equal to 40% of the compensation to be received if the employee were to be dismissed on the same day. The Company periodically reviews the uncertainties and judgments related to the application of the relevant labor law regulations to determine retirement and termination benefits obligations of its Greek subsidiaries. The Company has evaluated the impact of these regulations and has identified a potential retirement and termination benefits liability. The amount of the liability as of September 30, 2020, and December 31, 2019, was $80,579 and $77,170 respectively, and has been recorded as a long-term liability within the condensed consolidated balance sheets.

 

Basic and Diluted Net Loss per Common Share

 

Basic income per share is calculated by dividing income available to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted income per share is calculated by dividing income available to common stockholders by the weighted average number of common shares outstanding for the period and, when dilutive, potential shares from stock options and warrants to purchase common stock, using the treasury stock method. In accordance with ASC 260, Earnings Per Share, the following table reconciles basic shares outstanding to fully diluted shares outstanding.

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Weighted average number of common shares outstanding Basic

 

 

13,225,387

 

 

 

13,225,387

 

 

 

13,225,387

 

 

 

13,289,843

 

Potentially dilutive common stock equivalents

 

 

38,557

 

 

 

-

 

 

 

35,131

 

 

 

-

 

Weighted average number of common and equivalent shares outstanding - Diluted

 

 

13,263,944

 

 

 

13,225,387

 

 

 

13,260,518

 

 

 

13,289,843

 

 

Common stock equivalents are included in the diluted income per share calculation only when option exercise prices are lower than the average market price of the common shares for the period presented.

 

 
15

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Recent Accounting Pronouncements

  

In January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other (Topic 350), which simplifies the measurement of goodwill by eliminating Step 2 from the current goodwill impairment test in the event that there is evidence of an impairment based on qualitative or quantitative assessments. ASU 2017-04 does not change how the goodwill impairment is identified, and the Company will continue to perform a qualitative assessment annually to determine whether the two-step impairment test is required. Until the adoption, current accounting standards require the impairment loss to be recognized under Step 2 of the impairment test. This requires the Company to calculate the implied fair value of goodwill by assigning fair value to the reporting unit’s assets and liabilities as if the reporting unit has been acquired in a business combination, then subsequently subtracting the implied goodwill from the carrying amount of the goodwill. The new standard would require the Company to determine the fair value of the reporting unit and subtract the carrying value from the fair value of the reporting unit to determine if there is an impairment. ASU 2017-04 is effective for the Company for fiscal years beginning after December 15, 2019, and early adoption is permitted. ASU 2017-04 is required to be adopted prospectively, and the adoption is effective for annual goodwill impairment tests performed in the year of adoption. The adoption of ASU No. 2017-04 did not have a material effect on the Company’s condensed consolidated financial position or the Company’s consolidated results of operations.

 

NOTE 3 – MARKETABLE SECURITIES

 

Distribution and Equity Agreement

 

On March 19, 2018, the Company entered into a Distribution and Equity Acquisition Agreement (the “Distribution and Equity Acquisition Agreement”) with Marathon Global Inc. (“Marathon”), a company incorporated in the Province of Ontario, Canada. Marathon was formed to be a global supplier of cannabis, cannabidiol (CBD) and/or any cannabis extract products, extracts, ancillaries and derivatives (collectively, the “Products”). The Company was appointed the exclusive distributor of the Products initially throughout Europe and on a non-exclusive basis wherever else lawfully permitted. The Company has no present intention to distribute any Products under this Agreement in the United States or otherwise participate in cannabis operations in the United States. The Company intends to await further clarification from the U.S. Government on cannabis regulation prior to determining whether to enter the domestic market.

 

The Distribution and Equity Acquisition Agreement is to remain in effect indefinitely unless Marathon fails to provide Market Competitive (as defined) product pricing and Marathon has not become profitable within five (5) years of the agreement. The transaction closed on May 22, 2018 after the due diligence period, following which the Company received: (a) a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services; and (b) received cash of CAD $2,000,000, subject to repayment in common shares of the Company if it fails to meet certain performance milestones. The Company is entitled to receive an additional CAD $2,750,000 upon the Company’s receipt of gross sales of CAD $6,500,000 and an additional CAD $2,750,000 upon receipt of gross sales of CAD $13,000,000. The Company was also given the right to nominate one director to the Marathon board of directors.

 

Since Marathon was a newly formed entity with no assets and no activity, the Company attributed no value to the 5 million shares in Marathon which was received as consideration for the distribution services. As described below, the Company exchanged the Marathon shares in May and July 2018.

 

Share Exchange Agreements

 

On May 17, 2018, the Company entered into a Share Exchange Agreement (the “SEA”) with Marathon, ICC International Cannabis Corp (“ICC”) formerly known as Kaneh Bosm Biotechnology Inc. (“KBB”) and certain other sellers of Marathon capital stock. Under the SEA, the Company transferred 2.5 million shares in Marathon to ICC, a corporation incorporated under the laws of the Province of British Columbia and a public reporting issuer on the Canadian Securities Exchange, in exchange for 5 million shares of ICC. The Company accounted for the exchange at fair value and recognized a gain on exchange of its investment in Marathon of $1,953,000 in the year ended December 31, 2018.

 

On July 16, 2018, the Company completed a Share Exchange Agreement (the “New SEA”) with Marathon, ICC, and certain other sellers of Marathon capital stock whereby the Company transferred its remaining one-half interest (2.5 million shares) in Marathon to KBB for an additional 5 million shares of ICC. The Company accounted for the exchange at fair value and recognized a gain on exchange of its investment in Marathon of $2,092,200 in the year ended December 31, 2018. The ten million shares of ICC owned by the Company constituted approximately 7% of the 141,219,108 shares of capital stock of KBB then issued and outstanding. The Company does not have the ability to exercise significant influence over ICC.

 

 
16

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

The Company determined the fair value of both exchanges based on an actively quoted stock price of ICC received in exchange for the Marathon shares. The Company continues to fair value its investment in ICC with changes recognized in earnings each period and was recorded as an unrealized gain on exchange of investment during the nine months ended September 30, 2020 of $13,500. The value of the investments as of September 30, 2020 and December 31, 2019, was $0 and $33,000, respectively.

 

Since no value was attributed to the 33 1/3% equity ownership interest in Marathon received as consideration for the distribution services, the Company would receive variable consideration in future for its services under the Distribution and Equity Acquisition Agreement, if certain milestones are achieved. Refer to Note 11 for the accounting associated with the cash of CAD $2 million received upfront. Variable consideration to be received in the future upon achieving the gross sales milestones described above, is constrained as the Company estimates that it is probable that a significant reversal of revenue could occur. In assessing the constraint, the Company considered its limited experience with the Products, new geographic markets and similar transactions, which affect the Company’s ability to estimate the likelihood of a probable revenue reversal. Therefore, no revenue has been recognized for the period ended September 30, 2020. The Company will continue to reassess variable consideration at each reporting period and update the transaction price when it becomes probable that a significant revenue reversal would not occur.

 

As of September 30, 2020, in addition to the 3,000,000 ICC shares valued at $0, as noted above, marketable securities also consisted of the following: 40,000 shares which traded at a closing price of $5.23 per share, or value of $209,138 of Diversa S.A. and 16,666 shares which traded at a closing price of $0.13 per share or value of $2,110 of National Bank of Greece. The Company recorded a net unrealized loss on the fair value of these investments of $7,894 during the nine months ended September 30, 2020.

 

CosmoFarmacy LP

 

In June 2019, the Company entered into an agreement with an unaffiliated third party to incorporate CosmoFarmacy L.P. for the purpose of providing strategic management consulting services and the retail trade of pharmaceutical products, and OTC to pharmacies. CosmoFarmacy was incorporated with a 30-year term through May 31, 2049. The unaffiliated third party is the general partner (the “GP”) of the limited partnership and is responsible for management and decision-making associated with CosmoFarmacy. The initial share capital was set to EUR 150,000 which was later increased to EUR 500,000. The GP contributed the pharmacy license (the “License”) valued at EUR 350,000 (30-year term) to operate the business of CosmoFarmacy in exchange for a 70% equity ownership. The Company is a limited partner and contributed cash of EUR 150,000 for the remaining 30% equity ownership. CosmoFarmacy is not publicly traded and the Company’s investment has been recorded using the equity method of accounting. The value of the investment as of September 30, 2020 was $175,845 and is included in “Other assets” on the Company’s condensed consolidated balance sheet.

 

NOTE 4 – PROPERTY AND EQUIPMENT, NET

 

Property and equipment, net consists of the following:

 

 

 

September 30,

2020

 

 

December 31,

2019

 

Leasehold improvements

 

$ 537,389

 

 

$ 548,000

 

Vehicles

 

 

120,138

 

 

 

115,055

 

Furniture, fixtures and equipment

 

 

1,515,228

 

 

 

1,439,839

 

Computers and software

 

 

141,975

 

 

 

85,052

 

 

 

 

2,314,730

 

 

 

2,187,946

 

Less: Accumulated depreciation and amortization

 

 

(615,000 )

 

 

(453,165 )

Total

 

$ 1,699,730

 

 

$ 1,734,781

 

 

 
17

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

NOTE 5 – INTANGIBLE ASSETS, NET

 

Intangible assets, net consist of the following at:

 

 

 

September 30,

2020

 

 

December 31,

2019

 

License

 

$ 50,000

 

 

$ 50,000

 

Trade name / mark

 

 

36,997

 

 

 

36,997

 

Customer base

 

 

176,793

 

 

 

176,793

 

 

 

 

263,790

 

 

 

263,790

 

Less: Accumulated amortization

 

 

(74,642 )

 

 

(49,806 )

Subtotal

 

 

179,180

 

 

 

213,984

 

Goodwill

 

 

49,697

 

 

 

49,697

 

Total

 

$ 238,845

 

 

$ 263,681

 

 

NOTE 6 – INCOME TAXES

 

The Company is incorporated in the United States of America and is subject to United States federal taxation. No provisions for income taxes have been made as the Company had no U.S. taxable income for the nine months ended September 30, 2020 and 2019.

 

The Company’s Greece subsidiaries are governed by the income tax laws of Greece. The corporate tax rate in Greece is 29% on income reported in the statutory financial statements after appropriate tax adjustments.

 

The Company’s United Kingdom subsidiaries are governed by the income tax laws of the United Kingdom. The corporate tax rate in the United Kingdom is 19% on income reported in the statutory financial statements after appropriate tax adjustments.

 

As of September 30, 2020, and 2019, the Company’s effective tax rate differs from the US federal statutory tax rate primarily due to a valuation allowance recorded against net deferred tax assets in all jurisdictions in which the Company operates.

 

We regularly review deferred tax assets to assess their potential realization and establish a valuation allowance for portions of such assets to reduce the carrying value if we do not consider it to be more likely than not that the deferred tax assets will be realized. Our review includes evaluating both positive (e.g., sources of taxable income) and negative (e.g., recent historical losses) evidence that could impact the realizability of our deferred tax assets. As of September 30, 2020, and December 31, 2019, the Company has maintained a valuation allowance against all net deferred tax assets in each jurisdiction in which it is subject to income tax.

 

As of September 30, 2020, and December 31, 2019, the Company has a provision for tax charges recorded in any jurisdiction where it is subject to income tax, in the amount of $83,238 and $79,716, respectively, which is included in Other Liabilities on the condensed consolidated balance sheets.

 

NOTE 7 – CAPITAL STRUCTURE

 

Preferred Stock

 

The Company is authorized to issue 100 million shares of preferred stock, which may be issued from time to time in one or more series authorized by the Board of Directors. As of September 30, 2020, no preferred shares have been issued.

 

Common Stock

 

The Company is authorized to issue 300 million shares of common stock. As of September 30, 2020, and December 31, 2019, the Company had 13,225,387 shares of our common stock issued and 12,840,059 shares outstanding, respectively.

 

 
18

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

  

Purchase of Treasury Shares

 

On February 18, 2019, the Company entered into a Stock Purchase Agreement (the “SPA”) with an institutional noteholder. The SPA provides for the Company’s purchase of 83,341 shares of the Company’s common stock at $3.00 per share or an aggregate of $250,023. Payment was scheduled over a five-month period, subject to acceleration, if the Company effects an eligible equity offering. As of December 31, 2019, the Company had made $250,023 in payments. As of the date of this filing, 26,221 shares have been transferred back to the Company and subsequently cancelled. An additional 57,120 have been transferred to the Company, have not yet been cancelled and are recorded in treasury.

 

On July 31, 2020, the Company entered into a Stock Purchase Agreement (the “July SPA”) with a shareholder.  The July SPA provides for the Company’s purchase of 10,000 shares of the Company’s common stock at $4.00 per share or an aggregate of $40,000. As of September 30, 2020, the Company made $40,000 in payments and no shares have been transferred back.

 

On August 31, 2020, the Company entered into two Stock Purchase Agreements (the “August SPAs”) with a shareholder.  The August SPAs provide for the Company’s purchase of an aggregate total of 10,000 shares of the Company’s common stock at $4.00 per share or an aggregate of $40,000. As of September 30, 2020, the Company made $40,000 in payments and no shares have been transferred back.

 

Potentially Dilutive Securities

 

No options, warrants or other potentially dilutive securities have been issued as of September 30, 2020.

 

NOTE 8 – RELATED PARTY TRANSACTIONS

 

On the date of our inception, we issued 2 million shares of our common stock to our three officers and directors which were recorded at no value (offsetting increases and decreases in common stock and additional paid-in capital).

 

Doc Pharma S.A.

 

As of September 30, 2020, the Company has a prepaid balance of €2,753,436 ($3,227,853) to Doc Pharma S.A. related to purchases of inventory. Additionally, the Company has a receivable balance of €581,234 and £1,235,346 ($2,277,571). As of December 31, 2019, the Company had a prepaid balance of €2,181,780 ($2,449,484) and an accounts payable balance of €22,576 ($25,346), resulting in a net prepaid balance of €2,158,434 ($2,424,138) to Doc Pharma S.A. related to purchases of inventory. Additionally, the Company had a receivable balance of €546,240 ($613,264).

 

During the nine months ended September 30, 2020 and 2019, the Company has purchased a total of €3,551,650 ($3,994,896) and €1,976,673 ($2,155,561) of products from Doc Pharma, respectively. During the nine months ended September 30, 2020 and 2019, the Company had revenue of €117,708 ($132,398), £1,230,925 ($1,564,506) and €347,147 ($389,985) from Doc Pharma, respectively.

 

Doc Pharma S.A is considered a related party to the Company due to the fact that the CEO of Doc Pharma is the wife of Grigorios Siokas, the Company’s CEO and principal shareholder, who also served as a principal of Doc Pharma SA in the past.

 

 
19

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Notes Payable – Related Party

 

A summary of the Company’s related party notes payable during the nine months ended September 30, 2020 and the year ended December 31, 2019 is presented below:

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

Beginning Balance

 

$ 1,375,532

 

 

$ 1,793,437

 

Payments

 

 

(941,357 )

 

 

(382,055 )

Foreign currency translation

 

 

60,770

 

 

 

(35,850 )

Ending Balance

 

$ 494,945

 

 

$ 1,375,532

 

 

Grigorios Siokas

 

On December 20, 2018, the €1,500,000 ($1,718,400) note payable, originally borrowed pursuant to a Loan Agreement with a third-party lender, dated March 16, 2018, was transferred to Grigorios Siokas. The note bears an interest rate of 4.7% per annum and matured on March 18, 2019. The note is not in default and the Company is in the process of extending the maturity date. As of December 31, 2019, the note had an outstanding principal balance of €1,200,000 ($1,347,240) and accrued interest of €144,207 ($128,447). During the nine months ended September 30, 2020 the Company repaid €800,000 ($937,840). As of September 30, 2020, the Company has an outstanding balance of €400,000 ($468,920) and accrued interest of €153,540 ($179,995).

 

Grigorios Siokas is the Company’s CEO and principal shareholder.

 

Dimitrios Goulielmos

 

On November 21, 2014, the Company entered into an agreement with Dimitrios Goulielmos, as amended on November 4, 2016. Pursuant to the amendment, this loan is non-interest bearing. During the year ended December 31, 2019, the Company repaid €40,300 ($45,245) and a principal balance of €13,200 ($14,820) remained as of December 31, 2019. During the nine months ended September 30, 2020, the Company repaid €3,000 ($3,517) and a principal balance of €10,200 ($11,957) remained as of September 30, 2020.

 

Dimitrios Goulielmos is a current director and former CEO of the Company.

 

DOC Pharma

 

On November 1, 2015, the Company entered into a €12,000 ($12,662) Loan Agreement with Doc Pharma S.A, pursuant to which Doc Pharma S.A., paid existing bills of the Company in the amount of €12,000 ($12,662), excluding the Vendor Bills. The loan bears an interest rate of 2% per annum and was due and payable in full on October 31, 2016. As of December 31, 2019, the Company has an outstanding principal balance of €12,000 ($13,472) and accrued interest expense of $1,100. As of September 30, 2020, the Company has an outstanding principal balance of €12,000 ($14,067) and accrued interest expense of $1,298.

 

The above balances are adjusted for the foreign currency rate as of the balance sheet date. For the nine months ended September 30, 2020 the Company recorded a gain of $60,770.

 

Loans Payable – Related Party

 

A summary of the Company’s related party loans payable during the nine months ended September 30, 2020, and the year ended December 31, 2019 is presented below:

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

Beginning Balance

 

$ 1,026,264

 

 

$ 1,775,251

 

Proceeds

 

 

594,836

 

 

 

585,915

 

Payments

 

 

(109,024 )

 

 

(262,226 )

Conversion of debt

 

 

-

 

 

 

(1,050,000 )

Reclassification of receivable

 

 

-

 

 

 

2,547

 

Foreign currency translation

 

 

13,409

 

 

 

(25,223 )

Ending Balance

 

$ 1,525,485

 

 

$ 1,026,264

 

 

 
20

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

   

Grigorios Siokas

 

From time to time Grigorios Siokas loans the Company funds in the form of non-interest bearing, no-term loans. As of December 31, 2019, the Company had an outstanding principal balance under these loans of $1,026,264 consisting of €297,314 ($303,502) and $722,762, in loans payable to Grigorios Siokas. During the nine months ended September 30, 2020, the Company borrowed additional proceeds of €166,200 ($194,836) and $400,000 and repaid €93,000 ($109,024) of these loans. As of September 30, 2020, the Company had an outstanding balance under these loans of $1,525,485.

 

The above balances are adjusted for the foreign currency rate as of the balance sheet date. For the nine months ended September 30, 2020 the Company recorded a gain of $13,409.

 

Except as set forth above, we have not entered into any material transactions with any director, executive officer, and promoter, beneficial owner of five percent or more of our common stock, or family members of such persons.

 

NOTE 9 – LINES OF CREDIT

 

A summary of the Company’s lines of credit as of September 30, 2020 and December 31, 2019 is presented below:

 

 

 

September 30,

2020

 

 

December 31,

2019

 

National

 

$ 2,822,030

 

 

$ 1,940,045

 

Alpha

 

 

1,002,669

 

 

 

810,947

 

National - COVID

 

 

428,740

 

 

 

-

 

Eurobank

 

 

-

 

 

 

-

 

Total

 

$ 4,253,439

 

 

$ 2,750,992

 

 

The line of credit with National Bank of Greece is being renewed annually with current interest rates of 6.00%, 4.35% (“COSME 2”) and 4.35% (plus the 6-month Euribor plus any contributions currently in force by law on certain lines of credit), (“COSME 1”). The maximum borrowing allowed for the 6% line of credit was $2,579,060 and $1,684,050 at September 30, 2020 and December 31, 2019, respectively for the 6.00% line of credit.

 

The maximum borrowing allowed was $1,172,300 and $1,122,700 at September 30, 2020 and December 31, 2019, respectively, for the 4.35% lines of credit. The maximum borrowing allowed was $586,150 and $0 at September 30, 2020 and December 31, 2019, respectively for the 4.35% COSME 1 lines of credit. The outstanding balance was $2,822,030 and $1,940,045 at September 30, 2020 and December 31, 2019, respectively.

 

The line of credit with Alpha Bank of Greece is renewed annually with a current interest rate of 6.00%. The maximum borrowing allowed was $1,172,300 and $1,122,700 at September 30, 2020 and December 31, 2019, respectively. The outstanding balance was $1,002,669 and $810,947 at September 30, 2020 and December 31, 2019, respectively.

 

Interest expense for the nine months ended September 30, 2020 and 2019, was $141,979 and $85,394, respectively.

 

Under the agreements, the Company is required to maintain certain financial ratios and covenants. These lines of credit were assumed in the Company’s acquisition of Cosmofarm. During the nine months ended September 30, 2020 and 2019, the Company was in compliance with these ratios and covenants.

 

COVID-19 Government Funding

 

On June 23, 2020, the Company’s subsidiary Cosmofarm M.S. entered into an agreement with the “National Bank of Greece SA” (the “Bank”) to borrow a maximum of €500,000 ($561,850) under a proposed plan which will operate the same as the line of credit above.  The proposed plan has a maturity date of sixty (60) months from the date of the first disbursement, which includes a grace period of nine months. The total amount of the initial proceeds were paid in 3 equal monthly installments. The Company received the first disbursement of €390,790 ($483,243) on July 10, 2020, the second disbursement in the amount of €42,385 ($48,639) was received on July 28, 2020 and the final disbursement of €66,825 ($75,091) on August 11, 2020. The line of credit is interest bearing from the date of receipt and is payable every three (3) months at an interest rate of 2.7%. The outstanding balance was $428,740 and $0 at September 30, 2020 and December 31, 2019, respectively.

 

Interest expense for the nine months ended September 30, 2020 was $0.

 

 
21

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

NOTE 10 – CONVERTIBLE DEBT

 

A summary of the Company’s convertible debt during the nine months ended September 30, 2020 and the year ended December 31, 2019 is presented below:

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

Beginning balance notes

 

 

1,500,000

 

 

 

365,513

 

New notes

 

 

-

 

 

 

1,500,000

 

Payments

 

 

(413,000 )

 

 

(365,513 )

Subtotal notes

 

 

1,087,000

 

 

 

1,500,000

 

Debt discount at year end

 

 

-

 

 

 

(29,509 )

Note payable net of discount

 

 

1,087,000

 

 

 

1,470,491

 

 

Securities Purchase Agreement executed on May 15, 2019

 

On May 15, 2019, the Company entered into a Securities Purchase Agreement with an institutional investor (the “Buyer”). Upon the closing of this financing, on May 17, 2019, the Company issued for a purchase price of $1,500,000 in principal amount a Senior Convertible Note (the “May 2019 Note”) to the Buyer.

 

The May 2019 Note provided that the Company will repay the principal amount of the May 2019 Note on or before March 15, 2020.

 

On March 23, 2020, the Company entered into a Forbearance and Amendment Agreement (the “Agreement”) with an institutional investor (the “Buyer”).

 

The Agreement provides that the Buyer will (a) forbear (i) from taking any action with respect to the Existing Default and (ii) from issuing any demand for redemption of the Note on the basis of the Existing Default until the earlier of: (1): (September 16, 2020 (or, if earlier, such date when all amounts outstanding under the Note shall be paid in full or converted into shares of Common Stock in accordance therewith) and (2) the time of any breach by the Company of the Agreement or the occurrence of an Event of Default that is not an Existing Default (the “Forbearance Expiration Date”), (b) during the Forbearance Period waive the prepayment premium to any Company Optional Redemption, and (c) during the Forbearance Period, waive the repayment in full of the Note other than the Required Payments (as defined) prior to September 16, 2020. The Scheduled Required Prepayments are $100,000 upon signing the Agreement and five (5) monthly payments thereafter aggregating $200,000 with all amounts outstanding under the Note due on September 16, 2020. In addition, there are mandatory prepayments in the event the Company completes a Subsequent Placement (as defined) or long-term debt (other than from the Buyer or from officers and directors and advisors of the Company) or factoring and purchase order indebtedness, the Company shall effect a Company Optional Redemption amount equal to 50% of the gross proceeds (less reasonable expenses of counsel and any investment bank) together with all Scheduled Required Payments.

 

On September 23, 2020, the Company entered into a Second Forbearance and Amendment Agreement (the “Agreement”) with an institutional investor (the “Buyer”). The Company entered into a Securities Purchase Agreement (the “SPA”) with the Buyer on May 15, 2019, pursuant to which the Company issued a Convertible Note (the “Note”) in the principal amount of $1,500,000. On March 23, 2020, the Company entered  into a Forbearance and Amendment Agreement. The Note was due to be paid in full on or before September 16, 2020 and was not paid (the “Existing Default”). The Note provides that upon an Event of Default, the Buyer may, among other things, require the Company to redeem all or a portion of the Note at a redemption premium of 120%, multiplied by the product of the conversion rate ($6.00 per share) and the then current market price.

 

 
22

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

The Agreement provides that the Buyer will (a) forbear (i) from taking any action with respect to the Existing Default and (ii) from issuing any demand for redemption of the Note on the basis of the Existing Default until the earlier of: (1): June 16, 2021 (or, if earlier, such date when all amounts outstanding under the Note shall be paid in full or converted into shares of Common Stock in accordance therewith) and (2) the time of any breach by the Company of the Agreement or the occurrence of an Event of Default that is not an Existing Default (the “Forbearance Expiration Date), (b) during the Forbearance Period (as defined) waive the prepayment premium to any Company Optional Redemption (which will result in  the 120% redemption premium effectively replaced with 100%), and (c) during the Forbearance Period, waive the repayment in full of the Note other than the Required Payments (as defined) prior to June 16, 2021. The Scheduled Required Prepayments are $63,000 upon signing the Agreement and eight (8) monthly payments thereafter aggregating $480,000 with the remaining $607,000 outstanding under the Note due on June 16, 2021. In addition, there are mandatory prepayments in the event the Company completes a Subsequent Placement (as defined) or long-term debt (other than from the Buyer or from officers, directors and 10% or greater shareholders of the Company) or factoring and purchase order indebtedness, the Company shall effect a Company Optional Redemption amount equal to 50% of the gross proceeds (less reasonable expenses of counsel and any investment bank) together with all Scheduled Required Payments.

 

The May 2019 Note is convertible at any time by the Holder into 250,000 shares of common stock, par value $0.001 per share at the rate of $6.00 per share, subject to adjustment (the “Conversion Price”). Upon an Event of Default (regardless of whether such event has been cured), the Buyer may convert at an alternative conversion price equal to the lower of the then applicable Conversion Price or seventy-five (75%) percent of the then Volume-Weighted Average Price (as defined, the “VWAP”). The Company considered the need for the conversion feature to be bifurcated under ASC 815 and determined that it does not meet the requirements. Additionally, the Company determined the effective conversion rate under ASC 470-20 and determined that the instrument is out of the money and no beneficial conversion feature was recorded.

 

The May 2019 Note is senior in right of payment to all other existing and future indebtedness of the Company except Permitted Senior Indebtedness (as defined in the May 2019 Note), including $12 million of senior secured indebtedness of the Company and its subsidiaries under an existing senior loan agreement, plus defined amounts of purchase money indebtedness in connection with bona fide acquisitions.

 

The May 2019 Note includes customary Events of Default and provides that the Buyer may require the Company to redeem (regardless of whether the Event of Default has been cured) all or a portion of the Note at a redemption premium equal to the greater of: (i) the product of the redemption premium of one hundred twenty-five (125%) percent, multiplied by the conversion amount, and (ii) the product of the conversion rate ($6.00 per share) multiplied by the product of 125% multiplied by the then current market price. The Buyer may also require redemption of the May 2019 Note upon a Change of Control (as defined) at a premium of one hundred twenty-five (125%) percent. The Company has the right to redeem the May 2019 Note at any time, in whole or in part, in cash at a price equal to 120% of the then outstanding conversion amount.

 

Conversion of the May 2019 Note is subject to a blocker provision which prevents any holder from converting the May 2019 Note into shares of common stock if its beneficial ownership of the common stock would exceed 9.99% of the Company’s issued and outstanding common stock.

 

During the nine months ended September 30, 2020, the Company repaid $413,000 such that as of September 30, 2020, the Company had a principal balance $1,087,000 on the May 2019 Note and the Company had accrued $18,700 in interest expense.

 

Roth Capital Partners, LLC (“Roth”), as the Company’s exclusive placement agent, received a cash commission for this transaction equal to six (6%) percent of the total gross proceeds of the offering. This 6% fee or $90,000 was recorded as debt discount along with the $30,000 in legal fees associated with the May 2019 Note. These fees will be amortized over the term of the note. The Company amortized $90,491 in the year ended December 31, 2019 and the remaining $29,509 was amortized during the nine months ended September 30, 2020.

 

 
23

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

NOTE 11 – DEBT

 

A summary of the Company’s third-party debt during the nine months ended September 30, 2020 and the year ended December 31, 2019 is presented below:

 

September 30, 2020

 

Loan

Facility

 

 

Bridge

Loans

 

 

Trade

Facility

 

 

Third

Party

 

 

COVID

Loans

 

 

Total

 

Beginning balance

 

 

3,078,442

 

 

 

191,287

 

 

 

6,245,400

 

 

 

2,514,595

 

 

 

-

 

 

 

12,029,724

 

Proceeds

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,510,000

 

 

 

416,295

 

 

 

15,926,295

 

Payments

 

 

(82,061 )

 

 

(165,995 )

 

 

-

 

 

 

(5,005,862 )

 

 

-

 

 

 

(5,253,918 )

Debt extinguishment

 

 

(29,035 )

 

 

(25,292 )

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(54,327 )

Foreign currency translation

 

 

115,803

 

 

 

-

 

 

 

99,200

 

 

 

645

 

 

 

-

 

 

 

215,648

 

Ending Balance

 

 

3,083,149

 

 

 

-

 

 

 

6,344,600

 

 

 

13,019,378

 

 

 

398,955

 

 

 

22,863,422

 

 

December 31, 2019

 

Loan

Facility

 

 

Bridge

Loans

 

 

Trade

Facility

 

 

Third

Party

 

 

Total

 

Beginning balance

 

$ 3,078,442

 

 

$ 191,287

 

 

$ 6,291,199

 

 

$ 242,805

 

 

$ 9,803,733

 

Proceeds

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,500,000

 

 

 

2,500,000

 

Payments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(227,912 )

 

 

(227,912 )

Foreign currency translation

 

 

-

 

 

 

-

 

 

 

(45,799 )

 

 

(298 )

 

 

(46,097 )

Ending Balance

 

$ 3,078,442

 

 

$ 191,287

 

 

$ 6,245,400

 

 

$ 2,514,595

 

 

$ 12,029,724

 

 

On November 16, 2015, the Company entered into a Loan Agreement with Panagiotis Drakopoulos, former Director and former Chief Executive Officer, pursuant to which the Company borrowed €40,000 ($42,832) as a note payable from Mr. Drakopoulos. The note bears an interest rate of 6% per annum and was due and payable in full on November 15, 2016. As of December 31, 2019, the Company had an outstanding principal balance of €13,000 ($14,595) and accrued interest of €4,166 ($4,677). During the nine months ended September 30, 2020, the Company repaid €5,000 ($5,862) of this loan. As of September 30, 2020, the Company had an outstanding principal balance of €8,000 ($9,378) and accrued interest of €4,636 ($5,435).

 

Loan Facility Agreement and Bridge Loans

 

Loan Facility

 

On August 4, 2016, the Company’s wholly owned subsidiary SkyPharm entered into a Loan Facility Agreement, guaranteed by Grigorios Siokas, with Synthesis Peer-To Peer-Income Fund (the “Loan Facility” the “Lender”). The Loan Facility initially provided SkyPharm with a credit facility of up to $1,292,769 (€1,225,141). Any advance under the Loan Facility accrues interest at a rate of 10% per annum and requires quarterly interest payments commencing on September 30, 2016. The amounts owed under the Loan Facility shall be repayable upon the earlier of (i) three months following the demand of the Lender; or (ii) August 31, 2018. No prepayment is permitted pursuant to the terms of the Loan Facility. The Synthesis Facility Agreement as amended is secured by a personal guaranty of Grigorios Siokas, which is secured by a pledge of 1,000,000 shares of common stock of the Company owned by Mr. Siokas.

 

On September 13, 2016, SkyPharm entered into a First Deed of Amendment with the Loan Facility increasing the maximum loan amount to $1,533,020 as a result of the Lender having advanced $240,251 (€227,629) to SkyPharm.

 

 
24

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

On March 23, 2017, SkyPharm entered into an Amended and Restated Loan Facility Agreement (the “A&R Loan Facility”), with the Loan Facility which increased the loan amount to an aggregate total of $2,664,960 (€2,216,736) as a result of the lender having advanced $174,000 (€164,898) in September 2016, $100,000 (€94,769) in October 2016, $250,000 (€236,922) in November 2016, $452,471 (€428,800) in December 2016, $155,516 (€129,360) in January 2017, $382,327 (€318,023) in July 2017 and $70,000 (€58,227) in December 2017. The A&R Loan Facility amends and restates certain provisions of the Loan Facility Agreement, dated as of August 4, 2016, by and among the same parties. Advances under the A&R Loan Facility continue to accrue interest at a rate of 10% per annum from the applicable date of each drawdown and require quarterly interest payments. The A&R Facility now permits prepayments at any time. The amounts owed under the A&R Loan Facility were repayable upon the earlier of (i) seventy-five days following the demand of the Lender; or (ii) August 31, 2018. The A&R Loan Facility is secured by a personal guaranty of Grigorios Siokas, which is secured by a pledge of 1,000,000 shares of common stock of the Company owned by Mr. Siokas (the “Pledged Shares”). The A&R Loan Facility was also amended to provide additional affirmative and negative covenants of Sky Pharm and the Guarantor during the term of loans remain outstanding, including, but not limited to, the consent of the Lender in connection with (i) the Company or any of its subsidiaries incurring any additional indebtedness; or (ii) in the event of any increase in the Company’s issued and outstanding shares of Common Stock, the Pledged Shares shall be increased to an amount equal to a minimum of ten percent (10%) of the issued and outstanding shares of the Company. As of December 31, 2019, the outstanding balance under the A&R Loan Facility was $3,078,442 (€2,741,999) and accrued interest expense of $609,607 (€542,983) had been recorded.

 

On April 18, 2018, the Company entered into an amendment with the Lender that was effective as of January 1, 2018, pursuant to which the maturity dates for all advances was extended to December 31, 2021. Additionally, the interest rate was amended such that the interest rate for all advances is 4% plus the 3-Month Libor rate. The Loan Facility also forgave €35,060 ($40,000) in fees related to the July 6, 2017 advance. As a result, the Company reduced the unamortized portion of debt discount that related to those fees and recorded a gain on debt settlement of €19,763 ($23,354).

 

Bridge Loans

 

In 2017, the Company entered into loan agreements with Synthesis Peer-To-Peer Income Fund (the “Bridge Loans”) in the amounts of €41,590 ($50,000), €100,000 ($120,220) and €31,388 ($34,745). The Company had accrued interest expense of an aggregate total of €24,608 ($27,627) for both loans and the outstanding balances of these loans was €45,809 ($50,000), €83,333 ($106,542), €31,388 ($34,745), respectively, as of December 31, 2019.

 

On June 30, 2020, the Company entered into a settlement agreement whereby the Company agreed to make certain payments to the creditor and the creditor will accept such payments as full discharge of the outstanding debt of the Loan Facility and Bridge Loans. In accordance with the settlement agreement, interest will accrue from June 30, 2020 until repayment in full at a rate of 6% per annum for the first year and 5.25% per annum for the second year calculated on the balance outstanding from day to day during such period. Interest is due on the 10th day of each calendar month. If any amount, principal or interest is unpaid on its due date interest shall accrue from the due date until the date of its payment until the date of its payment in full at the rate of 7.25% per annum. The Company will make quarterly payments of €125,000 beginning May 6, 2021 with a final payment of €2,200,000 on May 6, 2022. The Company evaluated the settlement agreement for debt modification in accordance with ASC 470-50 and concluded that the debt qualified for debt extinguishment as the 10% cash flow test was met. As a result, the $3,828,630 of principal and accrued interest was written off and the new debt was recorded at fair value as of June 30, 2020 in the amount of $3,033,990. For the nine months ended September 30, 2020, the Company recorded a gain on extinguishment of debt in the amount of $795,418. As of September 30, 2020, the Company has accrued interest expense of $47,059 and the principal balance of the debt is $3,083,149.

 

The debt is subject to acceleration in an Event of Default (as defined in the Notes). This agreement is secured by a personal guaranty of Grigorios Siokas, which is secured by a pledge of 1,000,000 shares of common stock of the Company owned by Mr. Siokas, as described above under A&R Loan Facility.

 

 
25

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Trade Facility Agreements

 

On April 10, 2017, Decahedron entered into a Trade Finance Facility Agreement (the “Decahedron Facility”) with Synthesis Structured Commodity Trade Finance Limited (the “Lender”). The Decahedron Facility provides the following material terms:

 

 

·

The Lender will provide Decahedron a facility of up to €2,750,000 ($3,222,825) secured against Decahedron’s receivables from the sale of branded and generic pharmaceutical sales.

 

 

 

 

·

The total facility will be calculated as 95% of the agreed upon value of Decahedron’s receivables.

 

 

·

The term of the Decahedron Facility will be for 12 months.

 

·

The obligations of Decahedron are guaranteed by the Company pursuant to a Cross Guarantee and Indemnity Agreement.

 

·

The Lender has the right to make payments directly to Decahedron’s suppliers.

 

·

The following fees should be paid in connection with the Decahedron Facility:

 

o

2% of the maximum principal amount as an origination fee.

 

o

A one percent (1%) monthly fee.

 

The current draw on the Decahedron Facility is $0.

   

On May 12, 2017, SkyPharm entered into a Trade Finance Facility Agreement (the “SkyPharm Facility”) with Synthesis Structured Commodity Trade Finance Limited (the “Lender”). The SkyPharm Facility provides the following material terms:

 

 

·

The Lender will provide SkyPharm a facility of up to €2,000,000 ($2,344,600) secured against SkyPharm’s receivables from the sale of branded and generic pharmaceutical sales. In the event that accounts receivable become uncollectible, the Company will be obligated to pay back the notes in full.

 

·

The total facility will be calculated as 95% of the agreed upon value of Decahedron’s receivables.

 

·

The term of the SkyPharm Facility will be for 12 months.

 

·

The obligations of SkyPharm are guaranteed by the Company pursuant to a Cross Guarantee and Indemnity Agreement.

 

·

The Lender has the right to make payments directly to SkyPharm’s suppliers.

 

·

The following fees should be paid in connection with the SkyPharm Facility:

 

o

2% of the maximum principal amount as an origination fee.

 

o

A one percent (1%) monthly fee.

 

The Company obtained consents from Synthesis Peer-to-Peer Income Fund in connection with obtaining the Lender.

 

On November 16, 2017, SkyPharm signed an amended agreement with Synthesis Structured Commodity Trade Finance Limited that increased the maximum aggregate facility limit from €2,000,000 ($2,291,200) to €6,000,000 ($6,736,200). All other terms of the original agreement remain the same. The Company also obtained consents from Synthesis Peer-to-Peer Income Fund in connection with obtaining the November 2017 convertible debt financing.

 

On May 12, 2018, the Company borrowed an additional €270,000 ($247,117) in funds.

 

 
26

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

On May 16, 2018, SkyPharm S.A., as Commodity Buyer, entered into a Supplemental Deed of Amendment (the “Deed”) relating to a Trade Finance Facility dated May 12, 2017, as amended, with Synthesis Structured Commodity Trade Finance Limited (“Synthesis”), as Loan Receivables Originator. Under the Trade Finance Facility (the “TFF”) first entered into on May 12, 2017, as amended, there was a principal balance of €5,866,910 ($5,369,678) outstanding as of March 31, 2018. SkyPharm made a payment of €1,000,000 ($1,123,600) of interest and principal on May 31, 2018 under the terms and conditions of the Deed. Additionally, the maturity date for the facility has been amended such that, the full principal amount is to be repaid no later than May 31, 2021, subject to a repayment schedule to be agreed upon by SkyPharm and Synthesis Structure Commodity Trade Finance Limited. Synthesis Structure Commodity Trade Finance Limited may extend this final repayment date at its sole discretion.

 

The TFF was amended to provide, among other things:

 

 

·

A listing of approved purchasers;

 

·

To permit SkyPharm to request Synthesis to make payments under the TFF directly to SkyPharm so that SkyPharm can discharge its obligations to a commodity seller directly;

 

·

To prohibit SkyPharm from entering into a commodity contract which grants more than seventy-five (75) days delay between the payment for products and receipt of the purchase price and placed other limitations on terms of commodity contracts;

 

·

If Grigorios Siokas, CEO of Cosmos Holdings Inc. (“Cosmos”), ceases to own or control at least fifty-one (51%) percent of the shares of Cosmos, or SkyPharm ceases to be a wholly-owned subsidiary of Cosmos, either event shall constitute an Event of Default (as defined);

 

·

The maximum aggregate amount of the TFF is €15,000,000, although there is no commitment for any future loans under the TFF;

 

·

The interest rate on the TFF for: (i) all lending in U.S. dollars is the one-month LIBOR plus six (6%) percent margin; and (ii) for all lending in Euro, the one-month Euribor Rate plus six (6%) percent per annum, commencing June 1, 2018.

 

·

Synthesis is permitted to terminate the TFF at any time and demand repayment of all outstanding principal and interest in full within six (6) months from the date of notification.

 

The Deed is conditioned upon, among other things, execution and perfection of a Bulgarian Amended Pledge (“BAP”) having priority over the Bulgarian Pledge Accounts with Unicredit Bulbank AD; and the Approved Purchasers are to make all payments to SkyPharm directly to the BAP.

 

On May 16, 2018, SkyPharm and Synthesis also entered into an Account Merge Agreement (the “Pledge”) as a requirement under the above-described Deed. Under the Pledge, Synthesis is to receive a first ranking securities interest in SkyPharm’s outstanding receivables under the Bulgarian bank account.

 

On October 17, 2018, the Company entered into a further amended agreement with Synthesis whereby the current balance on the TFF as of October 1, 2018, which was €4,866,910 ($5,629,555) and related accrued interest of €453,094 ($524,094) would be split into two principal balances of Euro €2,000,000 and USD $4,000,000. Interest on the new balances commenced on October 1, 2018 at 6% per annum plus one-month Euribor, when it is positive, on the Euro balance and 6% per annum plus one-month Libor on the USD balance. The Company will repay the principal amounts of each balance beginning no later than August 31, 2018 in quarterly installments of €125,000 and US $150,000. The loan matures on August 31, 2021. The Company evaluated the amended agreement under ASC 470-50 and concluded that it did not meet the 10% cash flow test and recorded debt modification expense of $138,110.

 

As of December 31, 2019, the Company had a principal balance of €2,000,000 ($2,245,400) and $4,000,000 under the TFF and the Company had accrued $10,000 and $12,661, respectively in interest expense related to this agreement. As of September 30, 2020, the Company had principal balances of €2,000,000 ($2,344,600) and $4,000,000 under the TFF and the Company had accrued $11,819 and $1,563 respectively, in interest expense related to this agreement.

 

 
27

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Distribution and Equity Agreement

 

As discussed in Note 4 above, the Company entered into a Distribution and Equity Acquisition Agreement with Marathon. The Company was appointed the exclusive distributor of the Products (as defined) initially throughout Europe and on a non-exclusive basis wherever else lawfully permitted. As consideration for its services, Company received: (a) a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services; and (b) received cash of CAD $2,000,000, subject to repayment in Common Shares of the Company if it fails to meet certain performance milestones. The Company is entitled to receive an additional CAD $2,750,000 upon the Company’s receipt of gross sales of CAD $6,500,000 and an additional CAD $2,750,000 upon receipt of gross sales of CAD $13,000,000.

 

As discussed in Note 4, the Company attributed no value to the shares received in Marathon pursuant to (a) above. In relation to the CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million). If settlement were to occur on December 31, 2019, the Company would be required to issue 444,876 common shares to settle its debt obligation. The Company could be obligated to potentially issue an unlimited number of common shares to settle its Share-settled debt obligation. If such events were to occur, the Company would be required to increase its authorized share capital and since increasing the authorized share capital is within the control of the Company, as our CEO controls greater than 50% of the outstanding common stock of the Company, the original classification of equity-classified financial instruments issued by the Company were not affected.

 

Senior Promissory Notes executed on April 1 and 3, 2019

 

On April 1 and 3, 2019, the Company executed Senior Promissory Notes (the “Notes”) each in the principal amount of $250,000 payable to an unaffiliated third-party lender. The Notes bear interest at the rate of fifteen (15%) percent per annum, paid quarterly in arrears. The Notes originally matured on April 1 and 3, 2020 unless prepaid or in default. On April 1, 2020, the Company entered into an allonge with the lender pursuant to which the new maturity date for both notes is April 1, 2021. Additionally, pursuant to the allonge, the Company may now prepay the Notes at any time without penalty.

 

The Notes are subject to acceleration in an Event of Default (as defined in the Notes). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the Notes. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of December 31, 2019, the Company had a principal balance $250,000 and $250,000 on these notes and the Company had accrued $9,452 and $28,098, respectively, in interest expense. As of September 30, 2020, the Company had a principal balance $250,000 and $250,000 on these notes and the Company had accrued $37,910 and $56,248 respectively, in interest expense.

 

Senior Promissory Note executed on April 9, 2019

 

On April 9, 2019, the Company executed a Senior Promissory Note (the “Note”) in the principal amount of $250,000 payable to an unaffiliated third-party lender who had previously loaned the Company $500,000. The Note bears interest at the rate of fifteen (15%) percent per annum, paid quarterly in arrears. The Note originally matured on April 9, 2020, unless prepaid or in default. As of April 9, 2020, the Company entered into an allonge with the lender pursuant to which the new maturity date for the note is now April 9, 2021 and the Company may now prepay the loan without penalty at any time.

 

The Note is subject to acceleration in an Event of Default (as defined in the Note). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of December 31, 2019, the Company had a principal balance $250,000 on this Note and the Company had accrued $27,431 in interest expense. As of September 30, 2020, the Company had a principal balance $250,000 on this Note and the Company had accrued $55,581 in interest expense.

 

 
28

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

July 24, 2019 Senior Promissory Note

 

On July 24, 2019, the Company executed a Senior Promissory Note (the “July Note”) in the principal amount of $750,000 payable to an unaffiliated third-party lender who had previously loaned the Company $750,000. The funds represented by the July Note were advanced between July 19 and 24, 2019. The July Note bears interest at the rate of fifteen (15%) percent per annum, paid quarterly in arrears. The July Note originally matured on July 24, 2020. On July 24, 2020, the Company entered into an allonge with the lender pursuant to which the new maturity date for the note is now July 24, 2021 and the Company may now prepay the loan without penalty at any time (See Note 16).

 

The July Note is subject to acceleration in an Event of Default. Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the July Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of December 31, 2019, the Company had a principal balance $750,000 on this note and the Company had accrued $49,625 in interest expense.

 

As of September 30, 2020, the Company had a principal balance $750,000 on this note and the Company had accrued $134,079 in interest expense.

 

August 1, 2019 Senior Promissory Note

 

On August 1, 2019, the Company executed a Senior Promissory Note (the “August Note”) in the principal amount of $500,000 payable to an unaffiliated third-party lender who had previously loaned the Company $1,500,000. The August Note bears interest at the rate of fifteen (15%) percent per annum, paid quarterly in arrears. The August Note originally matured on August 1, 2020. On August 1, 2020, the Company entered into an allonge with the lender pursuant to which the new maturity date for the note is now August 1, 2021 and the Company may now prepay the loan without penalty at any time.

 

The August Note is subject to acceleration in an Event of Default. Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the August Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of December 31, 2019, the Company had a principal balance $500,000 on this note and the Company had accrued $31,438 in interest expense. As of September 30, 2020, the Company had a principal balance $500,000 on this note and the Company had accrued $87,739 in interest expense.

 

October 23, 2019 Senior Promissory Note

 

On October 23, 2019, the Company executed a Senior Promissory Note (the “October Note”) in the principal amount of $250,000 payable to an unaffiliated third-party lender who had previously loaned the Company $2,000,000. The October Note bears interest at the rate of fifteen (15%) percent per annum, paid quarterly in arrears. The October Note originally matured on October 23, 2020, unless prepaid or in default. As of October 23, 2020, the Company entered into an allonge with the lender pursuant to which the new maturity date for the note is now October 23, 2021 and the Company may prepay the October Note at any time without penalty

 

The October Note is subject to acceleration in an Event of Default. Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the October Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of December 31, 2019, the Company had a principal balance $250,000 on this note and the Company had accrued $7,705 in interest expense. As of September 30, 2020, the Company had a principal balance $250,000 on this note and the Company had accrued $35,855 in interest expense.

 

December 6, 2019 Senior Promissory Note

 

On December 6, 2019, the Company executed a Senior Promissory Note (the “December Note”) in the principal amount of $250,000 payable to an unaffiliated third-party lender who had previously loaned the Company $2,250,000. The December Note originally bore interest at the rate of fifteen (15%) percent per annum, paid quarterly in arrears. The Note originally matured on March 31, 2020, unless prepaid or in default. As of March 31, 2020, the Company entered into an allonge with the lender pursuant to which the new maturity date for the note is now December 31, 2020. Additionally, the interest rate changed to 10% per annum from March 31, 2020 through maturity and the Company may now prepay the December Note at any time without penalty.

 

 
29

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

The December Note is subject to acceleration in an Event of Default. Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the December Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of December 31, 2019, the Company had a principal balance $250,000 on this note and the Company had accrued $890 in interest expense. As of September 30, 2020, the Company had a principal balance $250,000 on this note and the Company had accrued $16,541 in interest expense.

 

January 27, 2020 Senior Promissory Note

 

On January 27, 2020, the Company executed a Senior Promissory Note (the “January Note”) in the principal amount of $250,000 payable to an unaffiliated third-party lender who had previously loaned the Company $2,500,000. The January Note bore interest at the rate of five (5%) percent per annum, paid quarterly in arrears. The January Note originally matured on May 15, 2020 unless in default. On May 15, 2020, the Company entered into an allonge with the lender pursuant to which the new maturity date for the note is now December 31, 2020.Additionally, the interest rate was changed to 10% per annum and the Company may now prepay the January Note at any time without penalty.

 

The January Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the January Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of September 30, 2020, the Company had a principal balance of $250,000 on this note and the Company had accrued $13,047 in interest expense.

 

February 25, 2020 Senior Promissory Note

 

On February 25, 2020, the Company executed a Senior Promissory Note (the “February Note”) in the principal amount of $1,000,000 payable to an unaffiliated third-party lender. The February Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The February Note matured on April 30, 2020 unless in default.

 

The February Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the February Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. In July 2020, the Company used a portion of the proceeds from the July 3, 2020 senior promissory note to repay the principal of the February Note.  The Company also repaid all accrued interest related to the February Note.

 

February and March 2020 Notes

 

On February 27, 2020 and March 23,2020, the Company executed two Senior Promissory Notes (the “Quarter-1 Notes”) in the principal amounts of $25,000 and $35,000, respectively, payable to an unaffiliated third-party lender. The Quarter-1 Notes originally bore interest at the rate of five (5%) percent per annum, paid quarterly in arrear and mature on December 31, 2020 unless in default. On June 1, 2020 the Company entered into an allonge pursuant to which the interest rate was changed to 10% per annum and the Company may now prepay the Quarter-1 Notes at any time without penalty.

 

The Quarter-1 Notes are subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the Quarter-1 Notes. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of September 30, 2020, the Company had a principal balance of $25,000 and $35,000, respectively, on these notes and the Company had accrued an aggregate of $2,665 in interest expense.

 

 
30

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

April 23, 2020 Senior Promissory Note

 

On April 23, 2020, the Company executed a Senior Promissory Note (the “April Note”) in the principal amount of $200,000 payable to an unaffiliated third-party lender who had previously loaned the Company $2,750,000. The April Note bears interest at the rate of five (5%) percent per annum through May 31, 2020 and then shall change to 1% per annum effective June 1, 2020 paid quarterly in arrears. The April Note matures on December 31, 2020 unless in default. The Company may prepay the April Note within the first six (6) months by payment of unpaid interest for the first six (6) months and, after six (6) months, with a two (2%) percent ($4,000) premium.

 

The April Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the April Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of September 30, 2020, the Company had a principal balance of $200,000 on this note and the Company had accrued $2,339 in interest expense.

 

May 5, 2020 Senior Promissory Note

 

On May 5, 2020, the Company executed a Senior Promissory Note (the “May 5 Note”) in the principal amount of $2,000,000 payable to an unaffiliated third-party lender who had previously loaned the Company $1,000,000. The May 5 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The May 5 Note matures on December 31, 2020 unless in default.

 

The May 5 Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the May 5 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. In July 2020, the Company used a portion of the proceeds from the July 3, 2020 senior promissory note to repay the principal of the May 5 Note. The Company also repaid the accrued interest related to this note.

 

May 8, 2020 Senior Promissory Note

 

On May 8, 2020, the Company executed a Senior Promissory Note (the “May 8 Note”) in the principal amount of $2,000,000 payable to an unaffiliated third-party lender who had previously loaned the Company $3,000,000. The May 8 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The May 8 Note matured on June 8, 2020 unless in default.

 

The May 8 Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the May 8 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. In July 2020, the Company used a portion of the proceeds from the July 3, 2020 senior promissory note to repay the principal of the May 8 Note. The Company also repaid the accrued interest related to this note.

 

May 18, 2020 and July 3, 2020 Senior Promissory Notes

 

May 18, 2020 Senior Promissory Note

 

On May 18, 2020, the Company executed a Senior Promissory Note (the “May 18 Note”) in the principal amount of $2,000,000 payable to an unaffiliated third-party lender. The May 18 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The May 18 Note matures on December 31, 2020 unless in default.

 

The May 18 Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the May 18 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of September 30, 2020, the Company had a principal balance of $2,000,000 on this note.

 

 
31

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

July 3, 2020 Senior Promissory Note

 

On July 3, 2020, the Company executed a Senior Promissory Note (the “July 3 Note”) in the principal amount of $5,000,000 payable to an unaffiliated third-party lender. The July 3 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The July 3 Note matures on June 30, 2022 unless in default.

 

The July 3 Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the July 3 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection.

 

The Company used the proceeds from the July 3 Note to repay the principal outstanding on the May 5 Note ($2,000,000), the May 8 Note ($2,000,000), and the February Note ($1,000,000). As of September 30, 2020, the Company had a principal balance of $5,000,000 on this note

 

As of September 30, 2020, the Company has accrued an aggregate total of $41,672 in interest expense related to these loans.

 

August 4, 2020 Senior Promissory Note

 

On August 4, 2020, the Company executed a Senior Promissory Note (the “August 4 Note”) in the principal amount of $3,000,000 payable to an unaffiliated third-party lender. The August 4 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The August 4 Note matures on December 31, 2020 unless in default.

 

The August 4 Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the August 4 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of September 30, 2020, the Company had a principal balance of $3,000,000 on this note and prepaid interest of $37,352.

 

COVID-19 Government Loans

 

On May 12, 2020 , the Company was granted and on May 22, 2020 the Company received a €300,000 ($337,110) loan from the Greek government. The loan will be repaid in 40 equal monthly instalments beginning on January 1, 2022 and bears an interest rate of 0.94% per annum. As a condition to the loan, the company is required to retain the same number of employees until October 31, 2020.

 

On June 24, 2020 the Company received a loan £50,000 ($61,845) from the Greek government. The loan has a six-year maturity and bears interest at a rate of 2.5% per annum beginning 12-months after the initial disbursement. The Company may prepay this loan without penalty at any time.

 

None of the above loans were made by any related parties.

 

NOTE 12 – LEASES

 

The Company has various lease agreements with terms up to 10 years, comprising leases of office space. Some leases include options to purchase, terminate or extend for one or more years. These options are included in the lease term when it is reasonably certain that the option will be exercised.

 

The assets and liabilities from operating and finance leases are recognized at the commencement date based on the present value of remaining lease payments over the lease term using the Company’s secured incremental borrowing rates or implicit rates, when readily determinable. Short-term leases, which have an initial term of 12 months or less, are not recorded on the balance sheet.

 

The Company’s operating leases do not provide an implicit rate that can readily be determined. Therefore, we use a discount rate based on our incremental borrowing rate, which is determined using the interest rate of our long-term debt as of January 1, 2019.

 

 
32

Table of Contents

  

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

The Company’s weighted-average remaining lease term relating to its operating leases is 7.3 years, with a weighted-average discount rate of 6.74%.

 

The Company incurred lease expense for its operating leases of $148,218 and $195,564 which was included in “General and administrative expenses,” for the nine months ended September 30, 2020 and 2019, respectively.

 

The Company had operating cash flows used in operating leases of $148,218 for the nine months ended September 30, 2020.

 

The following table presents information about the amount, timing and uncertainty of cash flows arising from the Company’s operating leases as of September 30, 2020.

 

Maturity of Lease Liability

 

 

 

Remainder of 2020

 

$ 25,060

 

2021

 

 

85,041

 

2022

 

 

56,270

 

2023

 

 

56,270

 

2024

 

 

56,270

 

Thereafter

 

 

210,982

 

Total undiscounted operating lease payments

 

$ 489,894

 

Less: Imputed interest

 

 

104,332

 

Present value of operating lease liabilities

 

$ 385,562

 

 

The Company’s weighted-average remaining lease term relating to its finance leases is 2.21 years, with a weighted-average discount rate of 6.74%.

 

The following table presents information about the amount, timing and uncertainty of cash flows arising from the Company’s finance leases as of September 30, 2020.

 

Maturity of Lease Liability

 

 

 

Remainder of 2020

 

$ 22,789

 

2021

 

 

82,746

 

2022

 

 

57,954

 

2023

 

 

45,664

 

2024

 

 

32,675

 

Thereafter

 

 

8,072

 

Total undiscounted finance lease payments

 

$ 249,900

 

Less: Imputed interest

 

 

27,922

 

Present value of finance lease liabilities

 

$ 221,978

 

 

The Company had operating cash flows used in finances leases of $9,197 for the nine months ended September 30, 2020. The Company had financing cash flows used in finances leases of $57,316 for the nine months ended September 30, 2020.

 

The Company incurred interest expense on its finance leases of $9,197 which was included in “Interest expense,” for the nine months ended September 30, 2020. The Company incurred amortization expense on its finance leases of $90,550 which was included in “Depreciation and amortization expense,” for the nine months ended September 30, 2020.

 

 
33

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

NOTE 13 – COMMITMENTS AND CONTINGENCIES

 

Legal Matters

 

From time to time, the Company may be involved in litigation relating to claims arising out of the Company’s operations in the normal course of business. As of September 30, 2020, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of the Company’s operations.

 

Intellectual Property Sale Agreement

 

On October 1, 2016, the Company entered into an Intellectual Property Sale Agreement with Anastasios Tsekas and Olga Parthenea Georgatsou (the “IPSA”) for the purchase of certain intellectual property rights relating to proprietary pharmaceutical formulas and any related technical information arising or related thereto (the “Intellectual Property”). The IPSA provides that the sellers shall be entitled to an aggregate of 200,000 shares of common stock of the Company, none of which have been issued to date, and issuable as follows in equal parts to each seller:

 

 

·

50,000 shares upon the successful conclusion of Preclinical Trials.

 

 

 

 

·

50,000 shares upon the conclusion of Phase I testing.

 

 

 

 

·

50,000 shares upon the conclusion of Phase II testing.

 

 

 

 

·

50,000 shares upon the conclusion of Phase III testing.

 

The Company has agreed to pay Anastasios Tsekas €1,500 per month until the first issuance of the shares referenced above. The Company has also agreed that in the event the Company disposes of the Intellectual Property prior to the periods referenced above, the sellers shall be entitled to the issuance of all the shares referenced above. The Company has not received yet the formula from Tseka as of today and therefore the Company was not able to proceed with any of the above cases or any preclinical trials phases.

 

Placement Agreement

 

On August 8, 2017, the Company entered into an agreement with a third-party placement agent (the “Agent”) who served serve as the Company’s exclusive placement agent or sole book running manager with respect to any offerings of equity or equity-linked securities as well as any debt offering with the two organizations named in the agreement (the “Offering”) for a period of 120 days. In the event that an Offering is agreed upon by the Agent and the Company, the Company shall provide payment as follows: (1) a cash commission of 6% of the total gross proceeds for two named investors (2) a cash commission of 4% of total gross proceeds from five named investors and (3) excluding the five named investors in “(2)” a cash commission equal to 8% of the total gross proceeds from the Offering and the issuance to the Agent or its designees of warrants covering 8% of the shares of common stock issued or issuable by the Company in the Offering. Additionally, the Agent will receive a cash fee of 8% payable within 5 business days, but only in the event of, the receipt by the Company of any cash proceeds from the exercise of any warrants with an expiration equal to or less than 24 months sold in the Offering. In connection with the Company’s November 16, 2017 Note offering, the Agent received a cash commission of $240,000, equal to eight (8%) percent of the total gross proceeds of the offering and the issuance of five-year warrants to purchase eight (8%) percent of the shares of common stock issued or issuable in the offering (excluding shares of common stock issuable upon exercise of any warrants issued to investors, or 53,600 shares); however, will receive eight (8%) percent of any cash proceeds received from the exercise of any warrants sold in the offering with an expiration equal to or less than twenty-four (24) months. The warrants are exercisable six (6) months after the date of issuance, or as of May 16, 2018.

 

In connection with the Company’s September 4, 2018 Note offering, the Agent received a cash commission for this transaction of $140,000, equal to seven (7%) percent of the total gross proceeds of the offering and the issuance of five-year warrants to purchase seven (7%) percent of the shares of common stock issued or issuable in this offering (excluding shares of common stock issuable upon exercise of any warrants issued to investors, or 26,056 shares); however, will receive seven (7%) percent of any cash proceeds received from the exercise of any warrants sold in the offering with an expiration equal to or less than twenty-four (24) months. The warrants are exercisable six (6) months after the date of issuance, or March 4, 2019.

 

 
34

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

Advisory Agreement

 

On April 18, 2018, SkyPharm S.A. entered into a ten-year Advisory Agreement with Synthesis Management Limited (the “Advisor”). The Advisor was retained to assist SkyPharm to secure corporate finance capital. The Advisor shall be paid €104,000 per year during the ten-year term.

 

NOTE 14 – STOCK OPTIONS AND WARRANTS

 

As of September 30, 2020, there were 74,000 options outstanding and 74,000 options exercisable with expiration dates commencing October 2020 and continuing through January 2022.

 

A summary of the Company’s option activity during the nine months ended September 30, 2020 is presented below:

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregate

 

 

 

Number of

 

 

Exercise

 

 

Contractual

 

 

Intrinsic

 

Options

 

Shares

 

 

Price

 

 

Term

 

 

Value

 

Balance Outstanding, December 31, 2019

 

 

74,000

 

 

$ 1.32

 

 

 

2.47

 

 

$ 198,000

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Expired

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Balance Outstanding, September 30, 2020

 

 

74,000

 

 

$ 1.32

 

 

 

0.71

 

 

$ 162,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable, September 30, 2020

 

 

74,000

 

 

$ 1.32

 

 

 

0.71

 

 

$ 162,480

 

 

As of September 30, 2020, there were 1,164,673 warrants outstanding and 1,164,673 warrants exercisable with expiration dates from May 2023 through March 2024.

 

A summary of the Company’s warrant activity during the nine months ended September 30, 2020 is presented below:

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregate

 

 

 

Number of

 

 

Exercise

 

 

Contractual

 

 

Intrinsic

 

Warrants

 

Shares

 

 

Price

 

 

Term

 

 

Value

 

Balance Outstanding, December 31, 2019

 

 

1,164,673

 

 

$ 6.41

 

 

 

5.01

 

 

$ -

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Expired

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Balance Outstanding, September 30, 2020

 

 

1,164,673

 

 

$ 6.41

 

 

 

3.26

 

 

$ -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable, September 30, 2020

 

 

1,164,673

 

 

$ 6.41

 

 

 

3.26

 

 

$ -

 

 

NOTE 15 – DISAGGREGATION OF REVENUE

 

ASC 606-10-50-5 requires that entities disclose disaggregated revenue information in categories (such as type of good or service, geography, market, type of contract, etc.). ASC 606-10-55-89 explains that the extent to which an entity’s revenue is disaggregated depends on the facts and circumstances that pertain to the entity’s contracts with customers and that some entities may need to use more than one type of category to meet the objective for disaggregating revenue.

 

 
35

Table of Contents

 

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statement

September 30, 2020

 

The Company disaggregates revenue by country to depict the nature and economic characteristics affecting revenue. The following table presents our revenue disaggregated by country for the nine months ended:

 

Country

 

September 30,

2020

 

 

September 30,

2019

 

Croatia

 

$ 8,796

 

 

$ 5,338

 

Cyprus

 

 

5,343

 

 

 

-

 

Denmark

 

 

229,929

 

 

 

89,580

 

France

 

 

1,113

 

 

 

142,919

 

Georgia

 

 

 

 

 

 

5,320

 

Germany

 

 

948,282

 

 

 

5,350,465

 

Greece

 

 

36,062,729

 

 

 

17,688,527

 

Hungary

 

 

36,881

 

 

 

261,092

 

Indonesia

 

 

-

 

 

 

7,197

 

Iraq

 

 

-

 

 

 

2,134

 

Ireland

 

 

35,833

 

 

 

376,380

 

Italy

 

 

27,265

 

 

 

157,398

 

Jordan

 

 

19,710

 

 

 

20,216

 

Libya

 

 

42,844

 

 

 

-

 

Netherlands

 

 

156,392

 

 

 

763,889

 

Poland

 

 

28,941

 

 

 

270,306

 

Turkey

 

 

-

 

 

 

24,434

 

UK

 

 

1,501,261

 

 

 

2,717,952

 

Total

 

$ 39,105,318

 

 

$ 27,833,147

 

 

NOTE 16 – SUBSEQUENT EVENTS

   

On October 5, 2020, Grigorios Siokas, Chief Executive Officer of the Company entered into a 12-month advisory agreement with PGS Ventures B.V. (the “Advisor”) to provide advisory and consulting services to Mr. Siokas and assist with strategic analysis of the Company’s business objectives for the North American capital markets. Mr. Siokas will pay the Advisor $8,000 per month payable in shares of common stock until such time as the Company completes a listing on the NEO Exchange in Canada. Thereafter, the monthly fee shall be $10,000, payable $5,000 in cash by the Company and $5,000 in stock and other considerations by Mr. Siokas  

 

Additionally, Peter Goldstein, the Director and principal of the Advisor, was appointed Executive Director to the Company’s Board of Directors effective October 15,2020. Peter Goldstein’s compensation is described above under the advisory agreement.   

 

 
36

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

Available Information

 

The following discussion should be read in conjunction with our interim Condensed Consolidated Financial Statements and the related notes and other financial information appearing elsewhere in this report as well as Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Form 10-K for the year ended December 31,2019 (“Form 10-K”) and this Quarterly Report on Form 10-Q for the quarter ended September 30, 2020.

 

Forward-Looking Statements

 

Certain statements, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives, and expected operating results, and the assumptions upon which those statements are based, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements generally are identified by the words “believes,” “project,” “expects,” “anticipates,” “estimates,” “intends,” “strategy,” “plan,” “may,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions.

 

We intend such forward-looking statements to be covered by the above stated safe-harbor provisions for forward-looking statements and are including this statement for purposes of complying with those safe-harbor provisions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain.

 

Factors which could have a material adverse effect on our operations and future prospects on a consolidated basis include, but are not limited to: changes in economic conditions, legislative/regulatory changes, availability of capital, interest rates, competition, and generally accepted accounting principles. These risks and uncertainties should also be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Further information concerning our business, including additional factors that could materially affect our financial results, is included herein and in our other filings with the SEC.

 

Overview

 

Summary

 

Cosmos Holdings, Inc. was formed as a Nevada incorporation on July 07, 2009, under the name of Prime Estates & Developments Inc. Effective September 27, 2013, we acquired 100% ownership of Amplerissimo Ltd., a private company whose principal activities included providing consulting services to various industries. On November 14, 2013, we changed our name to Cosmos Holdings, Inc. and changed our focus and business strategy to the healthcare and pharmaceutical industry. The Company, through Amplerissimo Ltd, formed SkyPharm S.A. on August 01, 2014, a Greek Corporation which focuses on pharmaceutical products and is engaged in the trading of branded and generic pharmaceutical products and medicines across the European Union member states. On February 10, 2017, we acquired 100% ownership of Decahedron Ltd., a United Kingdom company whose principal activity is the same as the business of SkyPharm S.A. In addition, on December 19, 2018, the Company acquired 100% ownership of Cosmofarm Ltd, a Greek company which is a pharmaceutical wholesaler and networks with over 1,500 pharmacies.

 

Business Segments

 

The Company operates in the import/export and wholesale distribution of branded pharmaceutical products, generic pharmaceuticals, over the counter (OTC) products and a variety of nutraceuticals, including its own branded label. 

 

 
37

Table of Contents

 

Wholesale Import/Export

 

We conduct wholesale import and export of branded pharmaceutical products throughout Europe by our subsidiaries, SkyPharm S.A. and Decahedron Ltd. We source licensed pharmaceuticals from wholesalers at a lower cost, primarily in Greece and the U.K. and sell to other European wholesalers.

 

Full-line Wholesale

 

We conduct direct distribution and sales of pharmaceuticals, medical devices, generic pharmaceuticals and OTC products through our subsidiary, Cosmofarm S.A. Our distribution network exceeds over 1,500 pharmacies in Greece. We have created an upgraded and high-end distribution center in Greece due to our Robotic systems and integrated automations (ROWA robotics).

 

Nutraceutical

 

We have created and developed our own proprietary branded nutraceutical products, named “Sky Premium Life” which was launched in 2018. Our portfolio includes at least 67 product codes including vitamins, minerals and other herbal extracts. We expect to reach the number of 71 product codes by the end of 2020. Our Nutraceutical products are manufactured exclusively by Doc Pharma S.A., a related party of the Company.

 

We focus on nutraceutical products because we foresee it as a relatively under-penetrated market throughout Europe with potential of high growth opportunities due to its large market size and margin contribution as the demand for nutraceutical products is increasing globally. 

 

Generics

 

We are engaged in the distribution and sale of generic pharmaceutical products throughout Europe. Through our related company, Doc Pharma, we have the distribution rights to over 47 generic licenses of fast-moving product codes.

 

Regulations and Licenses

 

Our subsidiaries’ licenses help us establish and enhance our market share. Our subsidiary, SkyPharm, was granted the license for the wholesale of pharmaceutical products for human use on July 2015 pursuant to the EU directive of (2013/C 343/01). It fulfills the Guidelines of the Good Distribution Practices of medical products for human use. Our subsidiary, Decahedron, was granted the license for the wholesale of medicinal products for human use in December 2016 pursuant to the regulation of 18 of The Human Medicines Regulations 2012 (SI 2012/1916). It fulfills the guidelines of the Wholesale Distribution Authorisation (Human). Finally, our subsidiary, Cosmofarm S.A., was granted the license for the wholesale of pharmaceutical products for human use on February 2019 pursuant to the EU directive of (2013/C 343/01). It fulfils the Guidelines of the Good Distribution Practices of medical products for human use. All licenses were granted based on inspections and are valid unless current inspections occur which will revise their status.

 

The Company uses a differentiated operating model based on a lean, nimble and decentralized structure, an emphasis on low risk license acquisition, as well as research & development and our ability to be better owners of pharmaceutical assets than others. This operating model and the execution of our Corporate Strategy are enabling the Company to achieve sustainable growth and create shareholder value.

 

We are currently focusing our existing operations on expanding the business of our subsidiaries. Our operating model and the execution of our corporate strategy are designed to enable the Company to achieve sustainable growth and create shareholder value.

 

 
38

Table of Contents

 

Risks

 

Supply chain disruption is a growing concern for the European pharmaceutical industry as it increasingly looks to cut costs by relying on ’emerging markets’, where standards can be lower in terms of compliance, ethics and health and safety.

 

Hikes in the price of medicine and their impact on the sustainability of the healthcare systems are garnering more and more attention. European regulators are willing to play their part in safeguarding continued access to safe and effective medicines. Regulators can speed up the approval of generics and biosimilars to boost competition and drive down prices.

 

Cuts in healthcare spending keep occurring since the financial crises of the late of 2000s. Europe’s slow recovery has been uneven, with austerity and economic uncertainty, especially in the EU’s poorer member states, such as Greece.

 

The Effects of COVID-19 on Our 2020 Operations

 

The World Health Organization (WHO) declared the coronavirus outbreak a pandemic on March 11, 2020. Since the outbreak in China in December 2019, COVID-19 has expanded its impact to Europe, where all of our operations reside as well as our employees, suppliers and customers. To date, our operations have been adversely affected by the following Covid-19 risks:

 

Adverse Risks

 

 

·

Drug shortages due to ban of exports

 

·

Problems/restrictions in supply chain

 

·

Logistics delays (5-7 days)

 

·

National or EU long lasting recession

 

Management’s Expectations Regarding Covid-19

 

Management believes that there could be a positive long-term outcome from Covid-19, which could result in an increase in sales of OTC branded products, nutraceuticals, antibacterial products, gloves, oximeters, thermometers and medical masks. However, there is no guarantee of such results. As part of the positive expectations, Management has made an exclusive agreement in order to provide Covid-19 detection kits within Greece, Cyprus, United Kingdom and Germany, therefore an increase on sales of such equipment is expected. Management has also obtained exclusive distribution rights for delivery of the Copper mask across Greece and Cyprus. The Copper mask can destroy bacteria and viruses and has high splash protection – Type IIR. We will increase R&D as we are aiming to innovate and create new products in order to help combat against Covid-19. We have adapted our strategy in response to Covid-19 and will continue to do so, since we are expecting the impact of Covid-19 to continue for the next 18-24 months.

 

The governments of Greece and United Kingdom create incentives to assist companies financially for liquidity purposes by financing, VAT relief in medical equipment and postponing tax payments. Therefore, the Company received funds of $398,955 during this quarter and is expected to receive another $561,850 during the fourth quarter. There was also tax postponement of $67,141 transferred from May to September 2020.

 

What Effect Will Covid-19 Have on the Company’s Disclosure Controls

 

Management does not believe COVID-19 will have a significant effect on our disclosure controls as there have been no changes to date. Our operations have continued at a normal pace, at least 90% of our staff continue to work on site and those staff who are working remotely have no impact on our disclosure controls.

 

Results of Operations

 

Three- and Nine-Months Period Ended September 30, 2020 and 2019

 

Revenue

 

The revenue of the Company was $14,352,098 and $9,685,850 (an increase of 48.18%) for the three months ended September 30, 2020 and 2019, respectively, $39,105,318 and $27,883,147 (an increase of 40.25%) for the nine months ended September 30, 2020 and 2019, respectively. This increase is mainly due to the organic growth attributed to our subsidiary, Cosmofarm, which continued the expansion and sales programs. In addition, there was an increased demand during this quarter for medical equipment due to Covid-19, food supplements and our own brand of nutraceuticals; “Sky Premium Life”.

 

 
39

Table of Contents

 

The Company had a net income of $757,866 on revenue of $14,352,098 versus a net loss of $1,633,349 on revenue of $9,685,850 for the three months ended September 30, 2020 and 2019, respectively. Also, the Company had a net income of $1,651,867 on revenue of $39,105,318 versus a net loss of $3,390,555 on revenue of $27,883,147 for the nine months ended September 30, 2020 and 2019, respectively.

 

Cost of Goods Sold

 

The Company had costs of goods sold of $11,954,788 versus $8,886,084 for the three months ended September 30, 2020 and 2019, respectively. In addition, the Company had costs of goods sold of $33,166,706 versus $25,988,226 for the nine months ended September 30, 2020 and 2019, respectively. The increase of cost of goods sold is due to the increase of revenue, however cost of goods sold has not increased proportionally with the revenue because the “Sky Premium Life” products result in higher margins. Additionally, the purchases for medical equipment (i.e. masks, gloves, oximeters etc.) have a lower cost which results in the Company having a higher mark up.

 

Our future revenue growth will continue to be affected by various factors such as industry growth trends, including drug utilization, the introduction of new innovative brand therapies, the likely increase in the number of generic drugs that will be available over the next few years as a result of the expiration of certain drug patents held by brand-name pharmaceutical manufacturers and the rate of conversion from brand products to those generic drugs, price increases and price deflation, general economic conditions, including the effects of the coronavirus in the member states of European Union, competition within the industry, customer consolidation, changes in pharmaceutical manufacturer pricing and distribution policies and practices, increased downward pressure on government and other third party reimbursement rates to our customers, and changes in government rules and regulations.

 

Gross Profit

 

The Company had gross profit of $2,397,310 versus $799,766 (a 199.75% increase) for the three months ended September 30, 2020 and 2019, respectively. Also, the Company had gross profit of $5,938,612 versus $1,894,921 (a 213.40% increase) for the nine months ended September 30, 2020 and 2019, respectively. The increase in gross profit is due to the increase in demand for “Sky Premium Life” products, as well as, for medical devices which result in higher margins.

 

Operating Expenses

 

The Company had general and administrative costs of $1,017,686 and $808,138, sales and marketing expenses of $211,874 and $15,342 and depreciation and amortization expense of $87,747 and $92,848 for a net operating gain of $1,080,003 and loss of $116,562 (1,026.55% decrease) for the three months ended September 30, 2020 and 2019 respectively. In addition, the Company had general and administrative costs of $2,702,259 and $2,444,351, sales and marketing costs of $645,930 and $26,632 and depreciation and amortization expense of $298,543 and $240,130 for a net operating gain of $2,291,880 and loss of $816,192 (380.80% decrease) for the nine months ended September 30, 2020 and 2019 respectively. The increase in expenses is mainly due to an increase on advertisement and payroll expenses.

 

Other Income (Expense)

 

The Company’s other income/expense was primarily comprised of interest expense related to notes payable and convertible notes payable $789,360 versus $366,611, non-cash interest expense related to the amortization of debt discount of $0 versus $19,498, a loss on equity investments of $46,883 versus $660,893 predominantly related to the Marathon/ICC (f/k/a KBB) cannabis transaction, a gain on extinguishment of debt of $16,194 versus $0 and a foreign currency gain of $427,289 versus a loss of $375,947 for the three months ended September 30, 2020 and 2019 respectively. Also, The Company’s other income/expense was primarily comprised of interest expense related to notes payable and convertible notes payable $1,853,216 versus $955,593, non-cash interest expense related to the amortization of debt discount of $29,509 versus $284,008, a loss on equity investments of $36,637 versus $1,103,035 predominantly related to the Marathon/ICC (f/k/a KBB) cannabis  transaction, a gain on extinguishment of debt of $795,418 versus $0 due to debt extinguishment with Synthesis loan Peer-to-Peer and a foreign currency gain of $394,983 versus a loss of $457,362 for the nine months ended September 30, 2020 and 2019, respectively.

 

 
40

Table of Contents

 

Unrealized Foreign Currency losses

 

The Company had an unrealized foreign currency gain of $79,882 versus $89,563 and a net comprehensive income of $837,748 versus loss of $1,543,786 for the three months ended September 30, 2020 and 2019, respectively. Also, the Company had an unrealized foreign currency gain of $118,960 versus $118,625 and a net comprehensive income of $1,770,827 versus a loss of $3,271,930 for the nine months ended September 30, 2020 and 2019, respectively.

 

Liquidity and Capital Resources

 

At September 30, 2020, the Company had a working capital deficit of $5,332,248 compared to $7,062,520 as of December 31, 2019.

 

The Company had cash of $1,081,631 versus $38,537 as of September 30, 2020 and December 2019, respectively. The Company had net cash used in operating activities of $10,342,115 and $3,572,812 for the nine months ended September 30, 2020 and 2019, respectively. The Company has devoted substantially all of its cash resources to expand through organic business growth and, where appropriate, through the execution of selective company and license acquisitions, and has incurred significant general and administrative expenses in order to enable the financing and growth of its business and operations.

 

The Company had net cash used in investing activities of $113,845 and $616,716 during the nine months ended September 30, 2020 and 2019, respectively. For the nine months ended September 30, 2020 this was due to the purchase of fixed assets. For the nine months ended September 30, 2020, this was due to proceeds from the sale of investments offset by the purchase of fixed assets.

 

The Company had net cash provided by financing activities of $10,984,011 versus $3,465,905 during the nine months ended September 30, 2020 and 2019, respectively.

 

For the quarter ended September 30, 2020, the Company borrowed total net proceeds of $5,000,000 and $3,000,000 from two unaffiliated third-party lenders. The notes bear interest at a rate of 18% per annum, paid quarterly in arrears. In addition, there were proceeds from lines of credit of $14,588,466 and payments of lines of credit of $13,270,971, for a net increase of the line of credit of $1,317,495.

 

We anticipate using cash in our bank account as of September 30, 2020, cash generated from the operations of the Company and its operating subsidiaries and from debt or equity financing, or from a loan from management, to the extent that funds are available to do so to conduct our business in the upcoming year. Management is not obligated to provide these or any other funds. If we fail to meet these requirements, we may lose the qualification for quotation and our securities would no longer trade on the over the counter markets. Further, as a consequence we would fail to satisfy our reporting obligations with the Securities and Exchange Commission (“SEC”), and investors would then own stock in a company that does not provide the disclosure available in quarterly and annual reports filed with the SEC and investors may have increased difficulty in selling their stock as we will be non-reporting.

 

Revenue Recognition

 

The Company adopted the modified retrospective adoption in accordance with ASC 606 – Revenue from Contracts with Customers, on January 1, 2018. The new guidance introduces a five-step model for recognizing revenue by applying the following steps: (1) identify the contract with the customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract, and (5) recognize revenue when (or as) the performance obligations are satisfied by transferring the promised goods to the customer. Once these steps are met, revenue is recognized upon delivery of the product. Adoption of ASC 606 has not changed the timing and nature of the Company’s revenue recognition and there has been no material effect on the Company’s financial statements.

 

 
41

Table of Contents

 

Plan of Operation in the Next Twelve Months

 

The pharmaceutical industry is a dynamic industry full of challenges. The fast-changing environment requires our company to have effective strategic planning and monitoring in order to be responsive and adaptable to such challenges.

 

Our multi-targeted approach is trying to mitigate obstacles by setting out an objective evaluation of the organization’s goals. We set achievable future targets based on past performance, segments and drivers. In addition, we plan and model different scenarios and assess the impact of later strategic decisions on the business in both short and long term.

 

Our focus for the next twelve months is intended to be as follows:

 

Organic Growth

 

We are planning to develop and expand our business organically by securing new clients, as well as, expanding the amount of business we do with our existing clients. Our resources, industry knowledge, skills, equipment and long-term relationships with clients provide us the opportunity to focus on the increase of our distribution channels. In addition, our organic growth will be driven by distributing more profitable pharmaceutical products, OTC medicines, and nutraceuticals. We are committed to capitalizing on sales growth opportunities by expanding our customer pipeline across the European market, as well as entering markets outside the European Union.

 

We also intend to acquire additional companies that are operating in the pharmaceutical industry which would add value to our Company and its shareholders giving us the opportunity to penetrate into new markets and products.

 

Nutraceutical Products

 

The Company intends to expand and enhance the sales of its own branded nutraceutical products, “Sky Premium Life”, through digital channels across Europe. Also, the plan for the next twelve months is to penetrate into the UK market and utilize the current distribution channel of its UK subsidiary, Decahedron. The existing portfolio of own braded nutraceutical products reach the number of 67 SGUs as of today and the Company plans to increase it to 150 SGUs within the next twelve months.

 

Generics

 

We intend to expand our business within the generic pharmaceutical products market and obtain more exclusive distribution rights in Europe. These industries are highly competitive and may significantly affect the Company’s sales of these products, including, but not limited to, price and cost-effectiveness, marketing effectiveness, product labeling, quality control and quality assurance. Through our related party, Doc Pharma which is the owner of 47 plus generic licenses of fast-moving product codes we will use innovative products distribution.

 

B2B/B2C Platforms

 

We intend to develop platforms for Business-to-Business and Business-to-Customers transactions. We expect our relationships with our customers and suppliers to be redefined, our supply chain management to be improved and our customers loyalty to be increased, as a result, improved sales. We hope the platforms will lead to lower costs and errors avoidance through the automated process.

 

Robotic Automation Systems

 

The Company intends to enhance its equipment by purchasing one more robotic system which will essentially result in cost savings, time efficiency, errors avoidance and effectiveness. This is expected to lead us to increased productivity, improved safety and make our subsidiary, Cosmofarm S.A., one of the leaders in pharmaceutical products distribution.

 

 
42

Table of Contents

 

New Listing

 

Finally, our goals include to list our Company’s securities on both the NEO Exchange and OTCQX within the next twelve months which will require higher levels of corporate governance and should provide greater liquidity and greater visibility and access to capital.

 

The pharmaceutical sector offers a large growth potential within the European pharmaceutical market, if service, price and quality are strictly directed towards the customer requirements. We will continue to encounter the competition in the market by product, service, reliability and a high level of quality. On the procurement side we can access a wide range of supply possibilities. To minimize business risks, we diversify our sources of supply all over Europe. We secure our high-quality demands through careful supplier qualification and selection as well as active suppliers’ system management.

 

We assess the foreseeable development of the Company as being positive. Over the medium term we assume that we will be able to further expand our market shares. However, during the course of further organizational optimization there may be associated extraordinary additional costs.

 

We still see the risks for the future development in a difficult and competitive environment, increasing purchase prices and the stagnating selling price level. On the background of our financial stability we however see ourselves as being well-equipped for managing the future risks. Risks that could endanger the survival of the Company are currently not able to be identified.

 

Off Balance Sheet Arrangements

 

As of September 30, 2020, there were no off-balance sheet arrangements.

 

Critical Accounting Policies

 

In December 2001, the SEC requested that all registrants list their most “critical accounting polices” under the Management’s Discussion and Analysis section. The SEC indicated that a “critical accounting policy” is one which is both important to the portrayal of a company’s financial condition and results, and requires management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

 

Revenue Recognition: The Company adopted Topic 606 Revenue from Contracts with Customers on January 1, 2018. As a result, it has changed its accounting policy for revenue recognition as detailed above.   

 

Foreign Currency. Assets and liabilities of all foreign operations are translated at year-end rates of exchange, and the statements of operations are translated at the average rates of exchange for the year. Gains or losses resulting from translating foreign currency financial statements are accumulated in a separate component of stockholders’ equity until the entity is sold or substantially liquidated. Gains or losses from foreign currency transactions (transactions denominated in a currency other than the entity’s local currency) are included in net (loss) earnings.

 

Income Taxes. The Company accounts for income taxes under the asset and liability method, as required by the accounting standard for income taxes, ASC 740. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis, as well as net operating loss carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

 

The Company is liable for income taxes in Greece and the United Kingdom of England. The corporate income tax rate is 24% in Greece (tax losses are carried forward for five years effective January 1, 2013) and 19% in United Kingdom of England. Losses may also be subject to limitation under certain rules regarding change of ownership

 

We regularly review deferred tax assets to assess their potential realization and establish a valuation allowance for portions of such assets to reduce the carrying value if we do not consider it to be more likely than not that the deferred tax assets will be realized. Our review includes evaluating both positive (e.g., sources of taxable income) and negative (e.g., recent historical losses) evidence that could impact the realizability of our deferred tax assets.

 

 
43

Table of Contents

 

We recognize the impact of an uncertain tax position in our financial statements if, in management’s judgment, the position is not more-likely-then-not sustainable upon audit based on the position’s technical merits. This involves the identification of potential uncertain tax positions, the evaluation of applicable tax laws and an assessment of whether a liability for an uncertain tax position is necessary. We operate and are subject to audit in multiple taxing jurisdictions.

 

We record interest and penalties related to income taxes as a component of interest and other expense, respectively.

 

Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has adopted ASC 740 “Accounting for Income Taxes” as of its inception. Pursuant to ASC 740, the Company is required to compute tax asset benefits for net operating losses carried forward. The potential benefits of net operating losses have not been recognized in this financial statement because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years.

 

The Company has net operating loss carry-forwards in our parent, Cosmos Holdings, Inc. which are applicable to future taxable income in the United States (if any). Additionally, the Company has income tax liabilities in the Republic of Cyprus. The income tax assets and liabilities are not able to be netted. We therefore reserve the income tax assets applicable to the United States, but recognize the income tax liabilities in the Republic of Cyprus.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

 

Not applicable. A smaller reporting company is not required to provide the information required by this Item.

 

Item 4. Controls and Procedures.

 

Disclosure Controls and Procedures

 

The Company maintains disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act) that are designed to ensure that information required to be disclosed in the Company’s Securities Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Principal Executive Officer/Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosures.

 

Evaluation of Disclosure Controls and Procedures

 

The Company’s management, with the participation of the Company’s Principal Executive Officer and Principal Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, the Principal Executive Officer and the Principal Financial Officer have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were not effective. Management is committed to remediate the material weaknesses identified in the Form 10-K, which include a lack of segregation of duties, lack of internal controls structure review, effectiveness of systems and documentation of internal policies. As part of this commitment, Management is in the process of developing such procedures to ensure the effectiveness of internal controls and procedures for financial reporting and is expecting to complete the process in the near future. The Company will evaluate the controls and procedures on a quarterly basis and judge what weaknesses to be remediated based on materiality and circumstances. Finally, the Management believes that the above weaknesses set forth above do not have a material effect on the Company’s financial results reported herein.

 

 
44

Table of Contents

 

Changes in Internal Controls Over Financial Reporting

 

The Company has decided to increase its personnel resources and technical expertise in order to eliminate the material weaknesses which have been identified so far. The Company has hired an Internal Auditor in order to remediate and strengthen existing procedures, as well as to define and develop new policies and controls in order to improve the accuracy of the disclosures. The Internal Auditor will prepare the implementation of SOX (Sarbanes-Oxley) controls as well as strengthen the understanding of internal procedures for helping to avoid accounting errors and fraudulent practices. Lastly, the Company has hired an IT professional in order to support the IT department regarding our software’s enhancement, creation of additional reports and creation of stricter safeguards to users’ access and authorization.

 

We are aiming to develop three types of controls: detective, preventive and corrective which will be part over the financial reporting in the near future. As part of the remediation plan, we have already focused on the below;

 

1. We have now set procedures of evaluation, approval and verification of our financial reporting.

 

2. We have improved our supporting documentation for our transactions, increased the account balances reconciliations conducted on a quarterly basis (i.e. Intercompany and Related party transactions). We have set new controls related to initiation and processing of routine (i.e. payroll) and non-routine (i.e. support for estimates) transactions.

 

3. We have increased the controls on the Information Management Systems with regards to its implementation, efficiency, security, back up and data recovery.

 

4. We have appointed new members on board in order to advise and help us to ensure the completeness, integrity, reliability and accuracy of our systems, controls and procedures. Our Management is proceeding to the appointment of Nominating, Corporate Governance and Audit Committees, where the last will focus on the adequacy and effectiveness of the internal controls, the fullness and accuracy of the organization’s financial statements, the adequacy and effectiveness of the Company’s controls and procedures, as well as, the internal audit procedures.

 

5. We have created an internal control structure where our Management has decided the key areas based on materiality, volume transactions and complexity. We will prepare and implement sufficient written policies and checklists which will set forth procedures for accounting and financial reporting with respect to the requirements and application of US GAAP and SEC disclosure requirements.

 

6. We have established and reviewed our code of ethical conduct and created controls in order to monitor and review the compliance of it by the management and the Company’s personnel.

 

7. We have assigned more distinctive roles with certain responsibilities to our employees and Management, as well as, specific rights and authority delegation in order to reduce the risk of error, misuse or fraud. Therefore, no one individual now controls all key aspects of a transaction i.e. authorization, processing and recording, reviewing and handling any assets related to the transactions.

 

 
45

Table of Contents

  

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

None.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

None. Previously reported on Form 8-K.

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures.

 

None.

 

Item 5. Other Information.

 

 
46

Table of Contents

  

Item 6. Exhibits.

 

(a) Exhibits.

 

Exhibit No.

Document Description

10.1

 

Form of August 4, 2020 Senior Promissory Note in the amount of $3,000,000 with Personal Guaranty of Grigorios Siokas

 

31.1*

 

Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

31.2*

 

Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

32.1*

Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of  the Sarbanes-Oxley Act of 2002.

 

32.2*

Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

101.INS

XBRL Instance Document**

 

101.SCH

XBRL Taxonomy Extension Schema Document**

 

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document**

 

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document**

 

101.LAB

XBRL Taxonomy Extension Label Linkbase Document**

 

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document**

_____________

*

This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

 

**

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.

 

 
47

Table of Contents

  

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Cosmos Holdings Inc.

 

Date: November 13, 2020

By:

/s/ Grigorios Siokas

Grigorios Siokas

 

Chief Executive Officer

 

(Principal Executive Officer,

 

Acting Principal Financial Officer and

 

Acting Principal Accounting Officer)

 

 
48

Table of Contents

  

EXHIBIT INDEX

 

Exhibit No.

Document Description

 

 

 

10.1

 

Form of August 4, 2020 Senior Promissory Note in the amount of $3,000,000 with Personal Guaranty of Grigorios Siokas

 

 

 

31.1*

 

Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

31.2*

 

Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

32.1*

 

Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

32.2*

Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

101.INS

XBRL Instance Document**

 

101.SCH

XBRL Taxonomy Extension Schema Document**

 

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document**

 

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document**

 

101.LAB

XBRL Taxonomy Extension Label Linkbase Document**

 

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document**

 

Exhibit 101

Interactive data files formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Cash Flows, and (iv) the Notes to the Consolidated Financial Statements.**

___________

*

This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

 

**

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.

 

 
49