Hemp Solutions Inc
Series A
Revenue: $100K- $1M | Monthly Growth Rate: >20%
Frank Celecia
Summary
Notable Achievements
- <p> </p><div class="page" title="Page 24"> <div class="section"> <div class="layoutArea"> <div class="column"> <p><span style="font-size: 22.000000pt; font-family: 'Tahoma'; font-weight: 700; color: rgb(100.000000%, 100.000000%, 100.000000%); background-color: rgb(0.000000%, 50.200000%, 0.000000%)">Hemp Solutions Inc </span></p> <p><span style="font-size: 14.000000pt; font-family: 'Tahoma'; color: rgb(100.000000%, 100.000000%, 100.000000%)">H </span><span style="font-size: 18.000000pt; font-family: 'Calibri'">is currently proposing a Unit </span><span style="font-size: 18.000000pt; font-family: 'Calibri'; font-weight: 700">Private Placement </span><span style="font-size: 18.000000pt; font-family: 'Calibri'">consisting of five million common shares and two warrants for $2.00 per common share. The first warrant is at an exercise price of $4.00 and converts into five million common shares. The second warrant is at an exercise price of $6.00 and converts into five million common shares. </span></p> <p><span style="font-size: 18.000000pt; font-family: 'Calibri'">$2.00 per share </span></p> <p><span style="font-size: 18.000000pt; font-family: 'Calibri'">Plus $4.00 warrant to purchase additional common shares Plus $6.00 warrant to purchase additional common shares </span></p> <p><span style="font-size: 18.000000pt; font-family: 'Calibri'">The </span><span style="font-size: 18.000000pt; font-family: 'Calibri'; font-weight: 700">equity structure </span><span style="font-size: 18.000000pt; font-family: 'Calibri'">of Hemp Solutions, Inc. is composed of three classes of shares resulting mostly from initial Founders Shares as well as shares issued in the acquisition of the wholly owned sales subsidiary. </span></p> <p><span style="font-size: 18.000000pt; font-family: 'Calibri'">10,000,000 Preferred A (Founders Control Shares) 8,600,000 Preferred B (Non-Voting)<br> 4,180,000 Common ( Founders Shares) </span></p> </div> </div> </div> </div>
- <p> </p><div class="page" title="Page 25"> <div class="section"> <div class="layoutArea"> <div class="column"> <p><span style="font-size: 36.000000pt; font-family: 'Tahoma'; color: rgb(100.000000%, 100.000000%, 100.000000%); background-color: rgb(0.000000%, 50.200000%, 0.000000%)">Valuation of Hemp Solutions Offering Share Price </span></p> <p><span style="font-size: 16.000000pt; font-family: 'Calibri'">In order to arrive at an offering price for the Private Placement, Management did a Discounted Cash Flow Model and arrived at a, fully diluted price per share, after the offering. The DCF analysis produced share price of </span><span style="font-size: 16.000000pt; font-family: 'Calibri'; font-weight: 700">$4.81 is </span><span style="font-size: 16.000000pt; font-family: 'Calibri'">based on the unlevered cash flow shown in the previous financial charts and the following assumptions: </span></p> <ol> <li style="font-size: 16.000000pt; font-family: 'Calibri'; font-weight: 700"> <p><span style="font-size: 16pt;">The expansion of processing plants begins at the end of the second year and uses $8,000,000 of the cash flow from the first </span></p> <p><span style="font-size: 16pt;">plant to build the second plant. One new plant each year is completed using similar cash flow from the previous operational </span></p> <p><span style="font-size: 16pt;">plants. </span></p> </li> <li style="font-size: 16.000000pt; font-family: 'Calibri'; font-weight: 700"> <p><span style="font-size: 16pt;">The discount rate is 10% </span></p> </li> <li style="font-size: 16.000000pt; font-family: 'Calibri'; font-weight: 700"> <p><span style="font-size: 16pt;">The terminal value in the sixth year is $400M </span></p> </li> <li style="font-size: 16.000000pt; font-family: 'Calibri'; font-weight: 700"> <p><span style="font-size: 16pt;">There is no significant debt </span></p> </li> <li style="font-size: 16.000000pt; font-family: 'Calibri'; font-weight: 700"> <p><span style="font-size: 16pt;">On a fully diluted basis assuming both warrants are exercised by the investors, and all current shares are available (without </span></p> <p><span style="font-size: 16pt;">regard of restrictions) the number of possible shares would be 63M shares fully diluted yielding a common stock price of $4.81 per share. </span></p> </li> </ol> <p><span style="font-size: 20.000000pt; font-family: 'Calibri'; font-weight: 700">Based on this DCF analysis Hemp Solutions, Inc. believes that a current offering price of its common shares in the range of $2.00-$5.00 is reasonable and offers fair value to its investors. </span></p> </div> </div> </div> </div>
Pitch Video
The Business
The Market
Objective/Future (Use of funds)
The Team
DR. DEAN CUBLEY
Executive Chairmanof Board
Professional Experience and Education:
Dr. Cubley has expertise in management, public
company financial reporting, and new product
development.
Founded and exited more than 20 companies of
which multiple became public.
One company founded by Dr. Cubley
traded on the American Stock Exchange.
Holds a B.S. and M.S. in Electrical Engineering
from the University of Texas & a Ph.D. from
the University of Houston
FRANK CELECIA
Chief Executive Officer
Professional Experience and Education:
Founded and operated the public company
named OrgHarvest.
Founded and exited more than 5 companies of
which some went public.
Long career as founder, chief executive officer,
and sales and marketing executive in multiple
public and private companies in the television
industry.
Holds a B.A. from the New York Institute of
Technology.
CARLOS CALIXTO
Chief Operating Officer
Professional Experience and Education:
A professional, innovative sales and marketing executive with
experience in high-volume business operations.
Experieced in managing costs and establishing strategic, mutually
beneficial partnerships and relationships with customers, vendors,
and service providers.
He has extensive experience with channel development and
project management in the cannabis industry, with over 6 years of
dealing with large-scale project planning and development.
Universidad Católica del Perú.
Professional Experience and Education:
Serves as general counsel to numerous publicly held companies
advising these companies in corporate law and, specifically, in
U.S. securities law.
CARL P. RANNO
Maintains his license to practice law in Michigan and is admitted
to practice in the federal courts in Michigan, the Sixth Circuit
Court of Appeals, the US Tax Court and the US Supreme Court.
Holds a B.S. in Economics with a minor in Chemistry from Xavier
University in Cincinnati, Ohio and a Juris Doctor degree from
the University of Detroit School of Law.
JOANNE CELECIA
Chief Financial Officer
Professional Experience and Education:
Mrs. Celecia is a Past Member of the
International Television Society (I.T.S.), member
of the National Association of Broadcasters
(N.A.B.), listed in Who’s Who in American
Industry, a member of the Broadcast Design
Association (b.d.a.), and a member of Promax.
Private and public company executive highly
experienced in accounting policies.
Co-founder of two public companies and
multiple private companies.
Has degree in accounting from Moorpark college
Growth Roadmap
SUMMARY CASH FLOW OF EACH PLANT BY SECOND YEAR OF OPERATION
Operating Costs
Revenue: ~$17.9M/year
Operating Costs: ~$8.2M/year
Gross Margin: ~$9.7M/year
Payback Period on Equipment Investment: ~1.0–1.5 years
Uploaded Documents
© 2026 by AngelLinx. All rights reserved.