The accompanying notes are an integral part of these
condensed consolidated financial statements.
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This summary of accounting policies for Capstone
Companies, Inc. (“CAPC,” “Company,” “we,” “our” or “us”), a Florida corporation
and its wholly owned subsidiaries is presented to assist in understanding the Company’s consolidated financial statements. The accounting
policies conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) and have been consistently
applied in the preparation of the consolidated financial statements.
Organization and Basis of Presentation
The condensed consolidated financial statements
contained in this report are unaudited. In the opinion of management, the condensed consolidated financial statements include all adjustments,
which are of a normal recurring nature, necessary to present fairly the Company’s financial position as of March 31, 2022, and results
of operations, stockholders’ equity and cash flows for the three months ended March 31, 2022, and 2021. All material intercompany
accounts and transactions are eliminated in consolidation. These condensed consolidated financial statements and notes are presented in
accordance with the rules and regulations of the United States Securities and Exchange Commission (“SEC”) relating to interim
financial statements and in conformity with U.S. GAAP. Certain information and note disclosures have been condensed or omitted in the
condensed financial statements pursuant to SEC rules and regulations, although the Company believes that the disclosures made herein are
adequate to make the information not misleading. The condensed unaudited consolidated financial statements should be read in conjunction
with the consolidated financial statements and notes in the Company’s Annual Report on Form 10-K for the year ended December 31,
2021 (the “2021 Annual Report”) filed with the SEC on March 31, 2022.
The operating results for any interim period
are not necessarily indicative of the operating results to be expected for any other interim period or the full fiscal year.
Effects of COVID-19 Pandemic
The Company’s top priority has been to
take appropriate actions to protect the health and safety of our employees as a result of the COVID-19 pandemic. We have adjusted standard
operating procedures within our business operations to ensure the continued safety of our employees and we continually monitor evolving
health guidelines to ensure ongoing compliance and protection of our employees. These procedures include expanded and more frequent cleaning
within facilities, implementation of appropriate social distancing programs, requiring use of certain personal protective equipment, screening
protocols and work from home programs.
In response to COVID-19 pandemic and Centers
for Disease Control (‘CDC”) guidelines, the Company has practiced the following actions since March 2020:
● |
Followed
the CDC guidelines for social distancing and safe practices. |
● |
Placed
restrictions on business travel for our employees. |
● |
Modified
our corporate and division office functions to allow employees to work remotely and attend the office on a rotating schedule. |
As of the filing of this Form 10-Q Report, the
Company continues to adhere to local government practices and mandates. With government mandated lockdowns in Thailand and parts of China
resulting from the upsurge in various mutant variants, the Company restrictions on business travel remains in effect. While all the above-referenced
steps are appropriate considering COVID-19 pandemic, they have impacted the Company’s ability to operate the business in its ordinary
and traditional course. Our personnel is limited to management with a limited number of employees in Florida and we rely on contractors
and consulting services in Thailand and Hong Kong for production, inventory and distribution of our products. As such, our COVID-19 pandemic
measures do not remediate impact of COVID-19 pandemic on all operations affecting our business and financial condition.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
Our business operations and financial
performance for the period ended March 31, 2022, continued to be adversely impacted by COVID-19 pandemic, which, also contributed to the
poor performance of our traditional LED product line in 2021 and the lack of revenues from the new Connected Surface products. In Thailand,
mutant variants including Delta mutant of COVID-19 pandemic has recently surged which disrupted our overseas OEM’s and delayed some
of the Smart Mirror certification testing in 2021. This resulted in shipment delays of the company critical Connected Surface Devices.
The Company reported a net loss of approximately $461.3 thousand and $499.0, for the three months ended March 31, 2022 and 2021, respectively.
The Smart Mirror inventory started shipping to the U.S. in January 2022.
The overall economic indicators have continued
to improve since 12-31-2021. With the national vaccination program in place, the consumer confidence index has improved slightly, the
number of unemployed has continued to drop down by 431,000 with the unemployment rate now at 3.6%. Retail sales in March increased 0.5%
higher than February. But the impact of inflation on consumer prices and their buying patterns will be a factor through 2022. It is projected
that the inflation rate will average 7.9% through 2022.
Future economic indicators are trending
positive, however, as our wholesale business revenue is dependent on customer orders issued many months in advance, the revenue shortfall
during the period continued to be driven by the uncertainty felt by retail buyers as to the short and long-term impact on the retail market
of COVID-19 and its overall long-term impact on the U.S. economy and in-store retail foot traffic. Management actively monitors
the impact of the global pandemic on the Company’s financial condition, liquidity, operations, suppliers, industry, and workforce.
Given the evolution of the COVID-19 pandemic, emergence of variants and uncertainty about future variants, and the global response to
curb its spread, the Company is not able to estimate the effects of the COVID-19 pandemic on its results of operations, financial condition,
or liquidity for fiscal year 2022.
The Company has been building its infrastructure
to transition into the online retail business by developing an e-commerce website and has invested in developing a social media presence
over the last year and these systems are ready to launch and ship the Smart Mirror product. During the quarter ended March 31, 2022, the
Company introduced the Smart Mirror on its Capstone Connected website. Prior to 2021, the Company’s wholesale business relied on
brick-and-mortar retail for sale of its products to consumers and sought to piggyback off retailers’ e-commerce websites as well
as dedicated online retailers like Amazon. As the Company focuses its effort on social media driven e-commerce, the Company’s online
strategy is projected to deliver future growth and reduce reliance on big box retail. The gross margin is more favorable on the e-commerce
business which translates to better returns on lower revenues. The Company does not have extensive experience in conducting its own e-commerce
business and the Company’s e-commerce efforts may not produce results that compensate for any lack of robust sales from brick-and-mortar
sales.
The fact that the COVID-19 pandemic adversely
impacted our company at the same time as we were implementing a major shift in product line, from the mature LED products to new Connected
Surfaces products, amplified the financial impact of COVID-19 pandemic by disrupting development and production of new Connected Surfaces
products in Thailand and China. This delay in launching the new product line coupled with the decline in sales of the LED product line
adversely, impacted the Company.
Management determined sufficient indicators
existed to trigger the performance of an interim goodwill impairment analysis as of March 31, 2022. The analysis concluded that the Company’s
fair value of its single reporting unit exceeded the carrying value and a goodwill impairment charge was not required in the quarter ended
March 31, 2022, as the fair value of the reporting unit exceeded the carrying amount based on the Company’s market capitalization.
The extent to which COVID-19 pandemic will continue
to impact the Company’s results will depend primarily on future developments, including the severity and duration of the crisis,
the acceptance and effectiveness of the national vaccine inoculation program, potential mutations of COVID-19 pandemic, and the impact
of future actions that will be taken to contain COVID-19 pandemic or treat its impact. These future developments are highly uncertain
and cannot be predicted with confidence, especially if mutations of the COVID-19 virus become widespread and prove resistant to vaccines.
The Delta variant of COVID-19 recent resurgence in Thailand, has caused sporadic regional lockdowns and resulted in delays in finalizing
certain Smart Mirror certifications, production of the initial Smart Mirror inventory and a major logistics backlog. The Company has placed
and received orders from its manufacturing suppliers for the initial inventory rollout which will now support the 2022 sales program.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Liquidity and Going Concern
The accompanying unaudited condensed consolidated
financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of
liabilities and commitments in the normal course of business.
The COVID-19 pandemic’s resurgence
globally and in many states or emergence of new vaccine-resistant strains of the virus could have a continuing negative impact on the
brick-and-mortar retail sector, with consumers’ unwilling to visit retail stores, causing reduced consumer foot traffic and consumer
spending. However, with a successful relaunch of the Smart Mirror portfolio using the online retail platform, the Company will not be
as dependent on brick-and-mortar and e-commerce sites of Big Box retailers for our revenue streams as in previous years.
Our business operations and financial performance
for the three months ended March 31, 2022 was adversely impacted by the developments discussed above. For the three months ended March
31, 2022 and 2021, the Company reported a decrease in net revenue from $438 thousand in 2021 to $263 thousand in 2022, a reduction of
approximately $175 thousand or 40%. The net loss for the three months ended March 31,2022 and 2021 was approximately $461 thousand as
compared to approximately $499 thousand in 2021. With these recurring losses, the cash generated from operations was negatively impacted
and the Company utilized approximately $654 thousand of cash during the three months ended March 31, 2022.
During the three months ended March 31, 2022
and 2021 the Company used approximately $654 thousand of cash in 2022 and provided $238 thousand in 2021 With the net operating loss of
$461.3 thousand in the current period, the Company also used $526.3 thousand in building inventories for the new Smart Mirror programs
in order to generate future ecommerce revenue.
As of March 31, 2022, the Company had working
capital of approximately $1.522 million, an accumulated deficit of approximately $6,898,3306.9 million, a cash balance of $624 thousand and a related
party long term note payable of $1.043 million and $699.4 thousand of current liabilities for accounts payable and accrued liabilities.
These conditions raise substantial doubt about the Company’s ability to continue as a going concern.
On April 5, 2021, the Company entered into
five separate securities purchase agreements (“SPAs”) whereby the Company privately placed an aggregate of 2,496,667
shares of Common Stock for an aggregate purchase price $1,498,000 (transactions being referred to as the “Private
Placement”). The five investors in the Private Placement consisted of four private equity funds nd one individual –
all being “accredited investors” (under Rule 501(a) of Regulation D under the Securities Act of 1933, as amended,
(“Securities Act”). The $1,498,000 in proceeds from the Private Placement was used mostly to purchase start up a
inventory for the Company’s new Smart Mirror product line, and the remainder for advertising and working capital.
The Company has been in discussions with alternate
funding sources that offer programs that are more in line with the Company’s future business model, particularly a facility that
provides funding options that are more suitable for the e-commerce business. The borrowing costs associated with such financing are dependent
upon market conditions and our credit rating. We cannot assure that we will be able to negotiate competitive rates, which could increase
our cost of borrowing in the future. On July 2, 2021, the Board of Directors (“Board”) resolved that the Company required
a purchase order funding facility to procure additional inventory to support the online Smart Mirror business. The Board resolved that
certain Directors could negotiate the terms of a Purchase Order Funding Agreement for up to $1,020,000 with Directors S. Wallach, J. Postal
and E. Fleisig, a natural person. This agreement was finalized, and the Company received the $1,020,000 funding under this agreement on
October 18, 2021.
Management is closely monitoring its operations,
liquidity, and capital resources and is actively working to minimize the current and future impact of this unprecedented situation.
Based on past performances and current expectations,
Management believes that with the recent $1,393,000 equity investment and the $1,020,000 purchase order funding facility and now with
the recently negotiated $600 thousand working capital line (See Note 7) ,provides adequate liquidity to meet the Company’s cash
needs for our daily operations, capital expenditures and procurement of the Smart Mirror inventory for the short-term. However, we will
need to continue seeking additional funding through either debt or equity to continue meeting our financial obligations which consist
approximately of $700 thousand of accounts payable and accrued expenses as well as a $1,043,000 note payable with related parties and
accrued interest that becomes due in April 2023 until we are able to generate sufficient cash flows from the sale of the Smart Mirror
inventory.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Nature of Business
Capstone Companies, Inc. is headquartered in
Deerfield Beach, Florida.
Since the beginning of fiscal year 2007, the
Company through CAPI has been primarily engaged in the business of developing, marketing, and selling home LED products (“Lighting
Products”) through national and regional retailers in North America and in certain overseas markets. The Company’s products
are targeted for applications such as home indoor and outdoor lighting and have different functionalities to meet consumer’s needs.
The development of the smart interactive mirror or “Smart Mirrors” is part of the Company’s strategic effort to find
new product lines to replace or supplement existing products that are nearing or at the end of their product life cycle. These products
are offered under the Capstone brand. The Smart Mirror launch was announced in February 2021, but because of operational delays and regional
lockdowns resulting from the recent upsurge in the Delta variant of COVID-19 in Thailand, the product started to ship the first quarter
2022.
The Company’s products are typically manufactured
in Thailand and China by contract manufacturing companies. The Company’s future product development effort is focused on the Smart
Mirrors category because the Company believes, based on Company’s management understanding of the industry, the Smart Mirrors have
the potential for greater profit margin than the Company’s historical LED consumer products. Technological developments and changes
in consumer tastes could alter the perceived potential and future viability of Smart Mirrors as a primary product. Aggressive marketing
and pricing by larger competitors in the smart mirror market could also adversely impact the Company’s efforts to establish Smart
Mirrors as its core product line. The Company may change its product development strategies and plans as economic conditions and
consumer tastes change, which condition and changes may be unforeseeable by the Company or may be beyond the ability of the Company to
timely or at all adjust its strategic and product development plans.
The Company’s operations consist of
one reportable segment for financial reporting purposes: Lighting Products.
Accounts Receivable
For wholesale product revenue, the Company invoices
its customers at the time of shipment for the sales value of the product shipped. Accounts receivables are recognized at the amount expected
to be collected and are not subject to any interest or finance charges. The Company does not have any off-balance sheet credit exposure
related to any of its customers. Previously in the factoring agreement with Sterling National Bank, accounts receivable served as collateral
when the Company borrowed against its credit facilities. With the termination of the factoring agreement, the accounts receivables are
unencumbered.
As of March 31, 2022, and December 31, 2021,
accounts receivable had not been collateralized against debt.
Allowance for Doubtful Accounts
The Company evaluates the collectability
of accounts receivable based on a combination of factors. In cases where the Company becomes aware of circumstances that may impair
a specific customer’s ability to meet its financial obligations subsequent to the original sale, the Company will recognize an
allowance against amounts due, and thereby reduce the net recognized receivable to the amount the Company reasonably believes will
be collected. For all other customers, the Company recognizes an allowance for doubtful accounts based on the length of time the
receivables are past due and consideration of other factors such as industry conditions, the current business environment and the
Company’s historical payment experience. An allowance for doubtful accounts is established as losses are estimated to have
occurred through a provision for bad debts charged to earnings. This evaluation is inherently subjective and requires estimates that
are susceptible to significant revisions as more information becomes available.
As of March 31, 2022, and December 31, 2021,
management determined that accounts receivable is fully collectible. As such, management has not recorded an allowance for doubtful accounts.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Inventories
The Company’s inventory, which consists of
finished Thin Cast Smart Mirror products for resale to consumers by Capstone, is recorded at the lower of landed cost (first-in,
first-out) or net realizable value. The Company writes down its inventory balances for estimates of excess and obsolete amounts. The
Company reduces inventory on hand to its net realizable value on an item-by-item basis when the expected realizable value of a
specific inventory item falls below its original cost. Management regularly reviews the Company’s investment in inventories
for such declines in value. The write-downs are recognized as a component of cost of sales. As of March 31, 2022, and December 31,
2021, respectively, the inventory was valued at $1,035,196 and $508,920, respectively. The $526,276 inventory increase is the result
of the buildup of Connected Surfaces inventory to support the online sales program.
Prepaid Expenses
The Company’s prepaid expenses consist
primarily of deposits on inventory purchases for future orders as well as prepaid insurance, trade show and subscription expense. As of
March 31, 2022, and December 31, 2021, prepaid expenses were $212,446 and $500,748, respectively. The $288,302 decrease in this period’s
prepaid balance resulted from an increase in Connected Surfaces inventory.
Goodwill
On September 13, 2006, the Company entered into
a Stock Purchase Agreement with Capstone Industries, Inc., a Florida corporation (“Capstone”). Capstone was incorporated in
Florida on May 15, 1996 and is engaged primarily in the business of wholesaling technology inspired consumer products to distributors
and retailers in the United States.
Under the Stock Purchase Agreement, the Company
acquired 100% of the issued and outstanding shares of Capstone’s common stock, and recorded goodwill of $1,936,020. Goodwill acquired
in business combinations is initially computed as the amount paid by the acquiring company in excess of the fair value of the net assets
acquired.
Goodwill is tested for impairment on December
31 of each year or more frequently if events or changes in circumstances indicate that the asset might be impaired. If the carrying amount
exceeds its fair value, an impairment loss is recognized. Goodwill is not amortized. The Company estimates the fair value of its single
reporting unit relative to the Company’s market capitalization.
As a result of the economic uncertainties caused
by the COVID-19 pandemic and decline in revenue during the quarter ended March 31, 2022, management determined sufficient indicators existed
to trigger the performance of interim goodwill impairment analysis for the period ended March 31, 2022. The analysis concluded that the
Company’s fair value exceeded the carrying value of its single reporting unit and a goodwill impairment charge was not required.
The Company estimates the fair value of its single reporting unit
relative to the Company’s market capitalization which utilizes level 1 inputs
Fair Value Measurement
The accounting guidance under Financial Accounting
Standards Board (“FASB”) Accounting Standards Codification (“ASC”), “Fair Value Measurements and Disclosures”
(ASC 820-10) requires the Company to make disclosures about the fair value of certain of its assets and liabilities. ASC 820-10 clarifies
the principle that fair value should be based on the assumptions market participants would use when pricing an asset or liability and
establishes a fair value hierarchy that prioritizes the information
used to develop those assumptions. ASC 820-10
utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels.
The three levels of the hierarchy are as follows:
Level 1: Observable inputs such as quoted prices
in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices
that are observable for the asset or liability, either directly or indirectly.
Level 3: Significant unobservable inputs.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
Earnings Per Common Share
Basic earnings per common share is computed by
dividing net income(loss) by the weighted average number of shares of Common Stock outstanding as of March 31, 2022, and 2021.
Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue Common Stock
were exercised or converted into common stock. For calculation of the diluted earnings per share, the basic weighted average number
of shares is increased by the dilutive effect of stock options and warrants using the treasury stock method. In periods where losses
are reported, the weighted average number of common shares outstanding excludes common stock equivalents because their inclusion
would be anti-dilutive. For the three months ended March 31, 2022, the total number of potentially dilutive common stock equivalents
excluded from the diluted earnings per share calculation was 2,079,633 which was comprised of 880,000 stock options, 199,733
warrants and 15,000 of Preferred B-1 stock convertible into 999,900 of common stock, as compared to 990,000 stock options for the
three months ended March 31, 2021.
Revenue Recognition
The Company generates wholesale revenue from
developing, marketing, and selling consumer lighting products through national and regional retailers. The Company’s products are
targeted for applications such as home indoor and outdoor lighting and have different functionalities. Capstone currently operates in
the consumer lighting products category in the United States and in certain overseas markets. These products may be offered either under
the Capstone brand or licensed brands.
A sales contract occurs when the customer-retailer
submits a purchase order to buy a specific product, a specific quantity, at an agreed-fixed price, within a ship window, from a specific
location and on agreed payment terms.
The selling price in all of our customers’
orders has been previously negotiated and agreed to including any applicable discount prior to receiving the customer’s purchase
order. The stated unit price in the customer’s order has already been determined and is fixed at the time of invoicing.
The Company recognizes product revenue when
the Company’s performance obligations as per the terms in the customers purchase order have been fully satisfied, specifically,
when the specified product and quantity ordered has been manufactured and shipped pursuant to the customers requested ship window, when
the sales price as detailed in the purchase order is fixed, when the product title and risk of loss for that order has passed to the customer,
and collection of the invoice is reasonably assured. This means that the product ordered and to be shipped has gone through quality assurance
inspection, customs and commercial documentation preparation, the goods have been delivered, title transferred to the customer and confirmed
by a signed cargo receipt or bill of lading. Only at the time of shipment when all performance obligations have been satisfied will the
judgement be made to invoice the customer and complete the sales contract.
As the Company launches the Smart Mirror program ,these
orders will be sold through e-commerce. The Company will only bill the customer and recognize revenue upon the customer obtaining control
of the Smart Mirror which will generally occur upon delivery.
The Company may enter into a licensing agreement
with globally recognized companies, that allows the Company to market products under a licensed brand to retailers for a designated period
of time, and whereby the Company will pay a royalty fee, typically a percentage of licensed product revenue to the licensor in order to
market the licensed product. The Company expenses license royalty fees and sales commissions when incurred and these expenses are recognized
during the period the related sale is recorded. These costs are recorded within sales and marketing expense.
The following table presents net revenue by
geographic location which is recognized at a point in time:
Schedule of Net Revenue by Major Source | |
| | | |
| | | |
| | | |
| | |
| |
For the Three Months Ended March 31, 2022 | |
For the Three Months Ended March 31, 2021 |
| |
Revenues | |
% of Revenue | |
Revenues | |
% of Revenue |
Lighting Products- U.S. | |
$ | 202,259 | | |
| 77 | % | |
$ | 141,900 | | |
| 32 | % |
Lighting Products- International | |
| 44,640 | | |
| 17 | % | |
| 296,523 | | |
| 68 | % |
Smart Mirror Products- U.S. | |
| 16,080 | | |
| 6 | % | |
| — | | |
| — | |
Total Net Revenue | |
| 262,979 | | |
| 100 | % | |
| 438,423 | | |
| 100 | % |
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
We provide our customers with limited rights
of return for non-conforming product warranty claims. As a policy, the Company does not accept product returns from customers, however
occasionally as part of a customers in store test for new product, we may receive back residual inventory.
Customer wholesale orders received are not long-term
orders and are typically shipped within six months of the order receipt, but certainly within a one-year period. Our payment terms may
vary by the type of customer, the customer’s credit standing, the location where the product will be picked up from and for international
customers, which country their corporate office is located. The term between invoicing date and when payment is due may vary between 30
days and 90 days depending on the customer type. In order to ensure there are no payment issues, overseas customers or new customers may
be required to provide a deposit or full payment before the order is delivered to the customer.
The Company selectively supports retailer’s
initiatives to maximize sales of the Company’s products on the retail floor or to assist in developing consumer awareness of new
products launches, by providing marketing fund allowances to the customer. The Company recognizes these incentives at the time they are
offered to the customers and records a credit to their account with an offsetting charge as either a reduction to revenue, increase to
cost of sales, or marketing expenses depending on the type of sales incentives. Sales reductions for anticipated discounts, allowances
and other deductions are recognized during the period when the related revenue is recorded. The reduction of accrued allowances is included
in net revenues and amounted to $1.0 thousand and approximately $7.5 thousand for the three months ended March 31, 2022, and 2021, respectively.
Warranties
The Company provides the end user with limited
rights of return as a consumer assurance warranty on all products sold, stipulating that the product will function properly for the warranty
period. The warranty period for all products is one year from the date of consumer purchase.
Certain retail customers may receive an off
invoice-based discount such as a defective/warranty allowance, that will automatically reduce the unit selling price at the time the order
is invoiced. This allowance will be used by the retail customer to defray the cost of any returned units from consumers and therefore
negate the need to ship defective units back to the Company. Such allowances are charged to cost of sales at the time the order is invoiced.
For those customers that do not receive a discount
off-invoice, the Company recognizes a charge to cost of sales for anticipated non-conforming returns based upon an analysis of historical
product warranty claims and other relevant data. We evaluate our warranty reserves based on various factors including historical warranty
claims assumptions about frequency of warranty claims, and assumptions about the frequency of product failures derived from our reliability
estimates. Actual product failure rates that materially differ from our estimates could have a significant impact on our operating results.
Product warranty reserves are reviewed each quarter and recognized at the time we recognize revenue.
For the new online Smart Mirror customers the
product has a One Year Limited Warranty. The purchaser must register the product within 30 days from date of purchase with specific
product information to activate the warranty. Capstone warrants the product to be free from defects in workmanship and materials for
the warranty period. If the product fails during normal and proper use within the warranty period, Capstone at its discretion, will
repair or replace the defective parts of the product, or the product itself.
Advertising and Promotion
Advertising and promotion costs, including advertising,
public relations, and trade show expenses, are expensed as incurred and included in sales and marketing expenses. Advertising and promotion
expense was $121,375 and $4,010 for the three months ended March 31, 2022 and 2021, respectively. The $117,365 increase over last year
was mainly the result of the Company’s attendance at the Consumer Electronics Show (CES) in January 2022 which was cancelled in
2021 because of the COVID-19 pandemic.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Product Development
Our research and development consultants located
in Hong Kong working with our designated contractor factories, are responsible for the design, development, testing, and certification
of new product releases. Our engineering efforts support product development across all products, as well as product testing for specific
overseas markets. All research and development costs are charged to results of operations as incurred. With the reduction of revenue resulting
from the impact of the COVID-19 pandemic and combined with the transfer of manufacturing to Thailand, the CIHK operation was closed down
in March 2022 and will remain in a dormant status. Two key management were retained as consultants to support product development and
sales operations.
Product development expenses were $51,560 and
$26,892, for the three months ended March 31, 2022, and 2021, respectively.
Shipping and Handling
The Company’s shipping and handling costs
are included in sales and marketing expenses and are recognized as an expense during the period in which they are incurred and amounted
to $7,185 and $170 for the three months ended March 31, 2022, and 2021, respectively.
Accounts Payable and Accrued Liabilities
The following table summarizes the components of accounts
payable and accrued liabilities as of March 31, 2022 and December 31, 2021 , respectively.
Schedule of Components of Accounts Payable and Accrued Liabilities |
|
|
|
|
|
|
March 31, |
|
December 31, |
|
|
2022 |
|
2021 |
Accounts payable |
|
$ |
393,199 |
|
|
$ |
126,281 |
|
Accrued warranty reserve |
|
|
46,322 |
|
|
|
46,322 |
|
Accrued compensation and deferred wages, marketing allowances, customer deposits. |
|
|
187,971 |
|
|
|
365,948 |
|
Total |
|
$ |
627,492 |
|
|
$ |
538,551 |
|
Income Taxes
The Company is subject to income taxes in the
U.S. federal jurisdiction, various state jurisdictions and certain other jurisdictions.
The Company accounts for income taxes under the provisions
of ASC 740 Income Taxes. ASC 740 requires recognition of deferred income tax assets and liabilities for the expected future income
tax consequences, based on enacted tax laws, of temporary differences between the financial reporting and tax bases of assets and liabilities.
The Company and its U.S. subsidiaries file consolidated income tax returns. The Company recognizes the tax benefit from an uncertain tax
position only if it is more likely than not the tax position will be sustained on examination by the taxing authorities, based on the
technical merits of the position. The tax benefits recognized in the financial statements from such positions are then measured based
on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. Tax regulations within each jurisdiction
are subject to the interpretation of the relaxed tax laws and regulations and require significant judgement to apply. The Company is not
subject to U.S. federal, state and local tax examinations by tax authorities generally for a period of 3 years from the later of each
return due date or date filed.
On March 27, 2020, the CARES Act was enacted into
law. The CARES Act is a tax and spending package intended to provide economic relief to address the impact of the COVID-19 pandemic. The
CARES Act includes several significant income and other business tax provisions that, among other things, would eliminate the taxable
income limit for certain net operating losses (“NOLs”) and allow businesses to carry back NOLs arising in 2018, 2019, and
2020 to the five prior tax years.
If the Company were to subsequently record an unrecognized
tax benefit, associated penalties and tax related interest expense would be recorded as a component of income tax expense.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES (Continued)
Stock Based Compensation
The Company accounts for stock-based compensation
under the provisions of ASC 718 Compensation- Stock Compensation, which requires the measurement and recognition of compensation
expense for all share-based payment awards made to employees and directors, including employee stock options, based on estimated fair
values. ASC 718 requires companies to estimate the fair value of share-based payment awards on the date of the grant using an option-pricing
model. The value of the portion of the award that is ultimately expected to vest is recognized as expenses over the requisite service
periods in the Company’s condensed consolidated statements of operations. Stock-based compensation expense recognized during the
period is based on the value of the portion of share-based payment awards that is ultimately expected to vest during the period. In conjunction
with the adoption of ASC 718, the Company adopted the straight-line single option method of attributing the value of stock-based compensation
expense. The Company accounts for forfeitures as they occur.
Stock-based compensation expense recognized during
the three months ended March 31, 2022, and 2021 was $3,362 and $4,200, respectively.
Use of Estimates
The preparation of condensed consolidated financial
statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets,
liabilities, revenue and expenses and the disclosure of contingent assets and liabilities. The Company evaluates its estimates on an ongoing
basis, including those related to revenue recognition, periodic impairment tests, product warranty obligations, valuation of inventories,
tax related contingencies, valuation of stock-based compensation, other contingencies and litigation, among others. The Company generally
bases its estimates on historical experience, agreed obligations, and on various other assumptions that are believed to be reasonable
under the circumstances, the results of which form the basis of making judgments about the carrying value of assets and liabilities that
are not readily apparent from other sources. Historically, past changes to these estimates have not had a material impact on the Company’s
financial statements. However, circumstances could change, and actual results could differ materially from those estimates.
Recent Accounting Standards
In June 2016, the FASB issued Accounting Standards
Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses.” This ASU sets forth a current expected
credit loss model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date
based on historical experience, current conditions, and reasonable supportable forecasts. This replaces the existing incurred loss model
and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet
credit exposures. In November 2019, the effective date of this ASU was deferred until fiscal years beginning after December 15, 2022,
including interim periods within those fiscal years, with early adoption permitted. The Company is in the process of determining the potential
impact of adopting this guidance on its consolidated financial statements.
In December 2019, the FASB issued ASU 2019-12,
“Income Taxes (Topic 740)”. The amendments in ASU 2019-12 seek to simplify the accounting for income taxes
by removing certain exceptions to the general principles in Topic 740. The amendments also improve consistent application and simplify
GAAP in other areas of Topic 740. ASU 2019-12 is effective for fiscal years beginning after December 15, 2020, and interim periods within
those fiscal years. The Company is currently evaluating the impact ASU 2019-12 may have on the Company’s consolidated financial
statements.
Adoption of New Accounting Standards
In August 2018, the FASB issued ASU No. 2018-13,
Fair Value Measurement (Topic 820): Disclosure Framework – “Changes to the Disclosure Requirements for Fair Value Measurement.”
This new guidance removes certain disclosure requirements related to the fair value hierarchy, modifies existing disclosure requirements
related to measurement uncertainty and adds new disclosure requirements. The new disclosure requirements include disclosing the changes
in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held
at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair
value measurements.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (Continued)
ASU 2018-13 is effective for fiscal years beginning
after December 15, 2019. The adoption of ASU 2018-03 did not have a material effect on the Company’s consolidated financial statements.
The Company continually assesses any new accounting
pronouncements to determine their applicability to the Company. Where it is determined that a new accounting pronouncement affects the
Company’s consolidated financial reporting, the Company undertakes a study to determine the consequence of the change to its financial
statements and assures that there are proper controls in place to ascertain that the Company’s consolidated financial statements
properly reflect the change.
NOTE 2 - CONCENTRATIONS OF CREDIT RISK AND
ECONOMIC DEPENDENCE
Financial instruments that potentially subject the
Company to credit risk consist principally of cash and accounts receivable. The Company has no significant off-balance-sheet concentrations
of credit risk such as foreign exchange contracts, options contracts or other foreign hedging arrangements.
Cash
The Company at times has cash with its financial institution
in excess of Federal Deposit Insurance Corporation (“FIDC”) insurance limits. The Company places its cash with high credit
quality financial institutions which minimize the risk of loss. To date, the Company has not experienced any such losses. As of March
31, 2022 and December 31, 2021, the Company had approximately $0 and $471.5 thousand , respectively, in excess of FIDC insurance limits.
Accounts Receivable
The Company grants credit to its customers, substantially
all of whom are retail establishments located throughout the United States and their international locations. The Company typically does
not require collateral from customers. Credit risk is limited due to the financial strength of the customers comprising the Company’s
customer base and their dispersion across different geographical regions. The Company monitors exposure of credit losses and maintains
allowances for anticipated losses considered necessary under the circumstances. As the Company’s ecommerce revenue starts to increase
the makeup of the accounts receivable change significantly. Stripe is the company that processes online payments for our website, we should
receive payment from them within 3 days of the product shipment. If the product is shipped through Amazon it could take between 20 and
30 days for collection.
Financial instruments that potentially subject
the Company to credit risk consist principally of cash and accounts receivable. The Company has no significant off-balance-sheet concentrations
of credit risk such as foreign exchange
contracts, options contracts or other foreign
hedging arrangements.
Major Customers
The Company had two customers who comprised
77% and 17%, respectively, of net revenue during the three months ended March 31, 2022, and two customers who comprised 47% and 32%, respectively,
of net revenue during the three months ended March 31, 2021. The loss of these customers would adversely impact the business of the Company. March
31, 2022, and 2021, approximately 17% and 68%, respectively, of the Company’s net revenue resulted from international sales.
As of March 31, 2022, approximately $145 thousand
or 100% of accounts receivable was from two customers. As of December 31, 2021, approximately $1 thousand or 100% of accounts receivable
was from two customers.
As the Company increases its ecommerce business,
rather than having hundreds of individual consumer customers we will have those companies that we have selected to process our orders
such as Stripe, Amazon or Wayfair.
Major Vendors
The Company had two vendors from which it purchased
72% and 23%, respectively, of merchandise during the three months ended March 31, 2022, and two vendors from which it purchased 47% and
31% of merchandise during the three months ended March 31, 2021. The loss of these suppliers could adversely impact the business of the
Company.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 2 - CONCENTRATIONS OF CREDIT RISK AND ECONOMIC DEPENDENCE
(Continued)
As of March 31, 2022, approximately $176 thousand
or 45% of accounts payable was due to two vendors. As of December 31, 2021, approximately $92 thousand or 73% of accounts payable was
due to one vendor.
NOTE 3 – NOTES PAYABLE
The Company has been in discussions with alternate
sources of funding, that could provide funding options that are more suitable to the e-commerce business model that the Company is transitioning
into. The borrowing costs associated with such financing, are dependent upon market conditions and our credit rating. We cannot assure
that we will be able to negotiate competitive rates, which could increase our cost of borrowing in the future or that we will secure affordable
funding. See Note 4 - Note Payable with Related Parties.
NOTE 4 – NOTES AND LOANS PAYABLE TO
RELATED PARTIES
On January 4, 2021, the Company entered a $750,000
working capital loan agreement with Directors, Stewart Wallach and Jeffrey Postal. The short-term facility ended June 30, 2021.
In consideration for the Lenders providing the loan
under this Agreement and agreeing to a below market rate of interest, and as payment of a finance fee for the loan on an unsecured basis,
the Company issued to the Lenders the following securities 7,500 shares of the Company’s Series B-1 Convertible Preferred Stock
(“Preferred Shares”) issued to each Lender. The Preferred Shares shall have the appropriate restrictive legends. Each Preferred
Share converts into 66.66 shares of Common Stock at option of Lender . The Preferred Shares and any shares of Common Stock issued under
the loan agreement are “restricted” securities under Rule 144 of the Securities Act of 1933, as amended. The Preferred Shares
have no further rights, preferences, or privileges. The fair value of the Preferred Shares was determined to be $48,996 based on the number
of shares of Common Stock to be issued upon conversion and the market price of the Common Stock on the date the working capital loan agreement
was executed. The Company amortized the $48,996 Finance Fee into interest expense over the six months of the agreement. The Finance Fee
was recognized as expense and included in interest expense on the consolidated statements of operations.
On July 2, 2021, the Board of Directors (“Board”)
resolved that the Company required a purchase order funding facility to procure additional inventory to support the online Smart Mirror
business. The Board resolved that certain Directors could negotiate the terms of a Purchase Order Funding Agreement for up to $1,020,000
with Directors S. Wallach and J. Postal and E. Fleisig, a natural person who is not affiliated with the Company. This agreement was finalized
on October 18, 2021, and the Company received the funding of $1,020,000 on October 18, 2021 which is due 18 months from receipt of the
funds. Under this agreement the interest terms are 5% based on a 365- day year. This agreement shall continue in full force for 18 months
from the start date. On March 31, 2022, the note payable of $1,042,915 includes accrued interest of $22,915.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 5– COMMITMENTS AND CONTINGENCIES
Operating Leases
The Company had operating lease agreements for offices
in Fort Lauderdale, Florida expiring at June 2023. The Company’s principal executive office is located at 431 Fairway Drive, Suite
200, Deerfield Beach, Florida 33441.
Effective November 1, 2019, the Company entered a
new prime operating lease with the landlord “431 Fairway Associates, LLC” ending June 30, 2023, for the Company’s executive
offices located on the second floor of 431 Fairway Drive, Suite 200, Deerfield Beach, Florida 33441 with an annualized base rent of $70,104
and with a base rental adjustment of 3% commencing July 1, 2020 and on July 1st of each subsequent year during the term. Under
the lease agreement, Capstone is also responsible for approximately 4,694 square feet of common area maintenance charges ,respectively
in the leased premises which has been estimated at $12.00 per square foot or approximately $56,000 on an annualized basis.
The Company’s rent expense is recorded
on a straight-line basis over the term of the lease. The rent expense for the three months ended March 31, 2022, and 2021 amounted to
$38,898 and $35,600,including the common area maintenance charges. At the commencement date of the new office lease, the Company recorded
a right-of-use asset and lease liability under ASU 2016-02, Topic 842.
Schedule of Right Of Use Asset and Lease Liability | |
| | |
Supplemental
balance sheet information related to leases as of March 31, 2022 is as follows: |
Assets | |
|
Operating
lease - right-of-use asset | |
$ | 231,077 | |
Accumulated
amortization | |
$ | (148,098 | ) |
Operating
lease - right - of -use asset , net | |
$ | 82,979 | |
Liabilities | |
| | |
Current | |
| | |
Current
portion of operating lease | |
$ | 71,953 | |
| |
| | |
Noncurrent | |
| | |
Operating
lease liability, net of current portion | |
$ | 18,930 | |
| |
| | |
Supplemental
statement of operations information related to leases for the period ended March 31, 2022, is as follows: | |
| | |
Operating
lease expense as a component of other general and administrative expenses | |
$ | 16,807 | |
| |
| | |
Supplemental
cash flow information related to leases for the period ended March 31, 2022, is as follows: | |
| | |
Cash
paid for amounts included in the measurement of lease liabilities: Operating cash flow paid for operating lease | |
$ | 18,594 | |
| |
| | |
Lease
term and Discount Rate |
|
|
|
|
Weighted
average remaining lease term (months) |
|
|
|
|
Operating
lease |
|
|
15 |
|
|
|
|
|
|
Weighted
average Discount Rate |
|
|
|
|
Operating
lease |
|
|
7 |
% |
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 5 – COMMITMENTS AND CONTINGENCIES
(Continued)
Scheduled maturities of operating lease liabilities
outstanding as of March 31, 2022 are as follows:
Scheduled Maturities of Operating Lease Liabilities Outstanding | |
|
Year | |
Operating Lease |
2022 | | |
$ | 56,898 | |
2023 | | |
| 38,304 | |
Total Minimum Future Payments | | |
| 95,202 | |
Less: Imputed Interest | | |
| 4,319 | |
Present Value of Lease Liabilities | | |
$ | 90,883 | |
Consulting Agreements
On July 1, 2015, the Company entered into a consulting
agreement with George Wolf, whereby Mr. Wolf was paid $10,500 per month through December 31, 2015 increasing to $12,500 per month from
January 1, 2016 through December 31, 2017.
On January 1, 2018, the agreement was further amended,
whereby Mr. Wolf was paid $13,750 per month from January 1, 2018 through December 31, 2018 and was further amended at various periods
to be paid at the same rate through December 31, 2021.
On January 1, 2022, the sales operations consulting
agreement with George Wolf, was further extended, whereby Mr. Wolf will be paid $13,750 per month from January 1, 2022 through December
31, 2022.
Effective September 1, 2020 through March 31, 2021,
payment for fifty percent or $6,875 of the monthly consulting fee or approximately $48,125 for the effective period, was deferred until
2022. As of March 31, 2022 and December 31, 2021, the amount due to Mr. Wolf for deferred consulting fees was $48,125 and $48,125, respectively,
which is included in accounts payable and accrued expenses on the accompanying condensed consolidated balance sheets.
Effective April 1, 2021, the sales operations
consulting fee with Mr. Wolf was restored to the contract amount of $13,750 per month.
The consulting agreement can be terminated upon 30
days’ notice by either party. The Company may, in its sole discretion at any time convert Mr. Wolf to a full-time Executive status.
The annual salary and term of employment would be equal to that outlined in the consulting agreement.
Employment Agreements
On February 5, 2020, the Company entered into a new
Employment Agreement with Stewart Wallach, whereby Mr. Wallach will be paid $301,521 per annum. The initial term of this new agreement
began February 5, 2020 and ends February 5, 2023. The parties may extend the employment period of this agreement by mutual consent with
approval of the Company’s Board of Directors, but the extension may not exceed two years in length.
On February 5, 2020, the Company entered into an Employment
Agreement with James McClinton, whereby Mr. McClinton was paid $191,442 per annum. The term of agreement began February 5, 2020 and ended
February 5, 2022.
Effective September 1, 2020, through March 31, 2021,
payments equivalent to fifty percent of both Mr. Wallach and Mr. McClinton’s salary were deferred to be repaid in the future. As
of December 31, 2021, $86,977 and $20,616 respectively, have been deferred until later in 2022. As of March 31, 2022, total wages deferred
for Mr. Wallach were approximately $86,977 and $0 for Mr. McClinton.
On February 6, 2022, the Company entered into an Employment
Agreement with James McClinton (Chief Financial Officer and Director), whereby Mr. McClinton will be paid $736.41 per day. The term of
this new agreement began February 6, 2022 and ends August 30, 2022.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 5 – COMMITMENTS AND CONTINGENCIES
(Continued)
There is a provision in Mr. Wallach’s employment agreement,
if the officer’s employment is terminated by death or disability or without cause, the Company is obligated to pay to the officer’s
estate or the officer, an amount equal to accrued and unpaid base salary as well as all accrued but unused vacation days through the date
of termination. The Company will also pay sum payments equal to the sum of twelve (12) months base salary at the rate the Executive was
earning as of the date of termination and (b) the sum of “merit” based bonuses earned by the Executive during the prior calendar
year of his termination. Any payments owed by the Company shall be paid from a normal payroll account on a bi-weekly basis in accordance
with the normal payroll policies of the Company. The amount owed by the Company to the Executive, from the effective Termination date,
will be payout bi-weekly over the course of the year but at no time will be no more than twenty (26) installments. The Company will also
continue to pay the Executive’s health and dental insurance benefits for 6 months starting at the Executives date of termination.
If the Executive had family health coverage at the time of termination, the additional family premium obligation would remain theirs and
will be reduced against the Executive’s severance package. The employment agreements have an anti-competition provision for 18 months
after the end of employment.
On March 4, 2022,with the pending closure of the CIHK
operation, the Company entered a consulting agreement with Fayyyaz Fakhruddin Bootwala (Frank),who previously was a direct employee as
the Business Development and Product Manager. Frank will continue to perform similar duties but as an independent contractor. The agreement
will end February 28, 2023, which term maybe extended by mutual agreement between the consultant and Company on an agreed upon schedule
with prior written notice. Notwithstanding the foregoing , the Agreement may be terminated by either party at any time after the initial
60 day term, upon 30 days prior written notice. The consulting fee in consideration for these services will be $6,119.00 USD paid in arrears
monthly on receipt of invoice.
On March 4, 2022, with the pending closure of the
CIHK operation, the Company entered a consulting agreement with Yee Moi Choi (Johnny),who previously was a direct employee as the Logistics
Manager. Johnny will continue to perform similar duties but as an independent contractor. The agreement will end February 28, 2023, which
term maybe extended by mutual agreement between the consultant and Company on an agreed upon schedule with prior written notice. Notwithstanding
the foregoing , the Agreement may be terminated by either party at any time after the initial 60 day term, upon 30 days prior written
notice. The consulting fee in consideration for these services will be $4,127.00 USD paid in arrears monthly on receipt of invoice.
Director Appointment
George Wolf was appointed as a director on January
13, 2022 and waived any compensation as a director for 2022.
Directors Compensation
On May 31, 2019, the Company approved that effective
on June 1, 2019, each independent director, namely Jeffrey Guzy and Jeffrey Postal, would each receive $750 per calendar month, as a Form
1099 compensation, for their continued services as directors of the Company. This compensation would be in addition to the stock option
grants awarded for their participation on the Audit Committee and Compensation and Nominating Committee.
On May 31, 2019, the Company also approved that the
independent directors would be offered effective from June 1, 2019, the opportunity to participate as a non-employee in the Company’s
Health Benefit Plan, subject to compliance with all plan participation requirements and on acceptance into the plan the director will
be responsible to pay 100% of their plan’s participation cost.
On June 10, 2020, the Company approved that
effective on August 1, 2020, until August 1, 2021, each independent director, namely Jeffrey Guzy and Jeffrey Postal, would each receive
$750 per calendar month, as a Form 1099 compensation, for their continued services as directors of the Company. This compensation would
be in addition to the stock option grants awarded for their participation on the Audit Committee and Compensation and Nominating Committee.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 5 – COMMITMENTS AND CONTINGENCIES
(Continued)
On May 6, 2021, the Company approved the following
basic compensation arrangement for independent directors of the Company, effective August 6, 2021 and ending August 5, 2022: A total compensation
value of $15,000 per annum, payable $750 monthly cash, compensation or $9,000 or (60% of total value) and remainder $6,000 payable in
non-qualified stock options vesting as of August 6, 2022 and with an exercise price equal to market price of common stock as of August
6, 2021, less 20% (discount). See Note 6 – Stock Transactions for further disclosures.
NOTE 6 - STOCK TRANSACTIONS
Stock Purchase Agreements
On April 5, 2021, the Company entered
into a Private Equity Placement with five separate securities purchase agreements (“SPAs”) whereby the Company privately
placed an aggregate of 2,496,667 shares (“Shares”) of its common stock, $0.0001 par value per share, (“common
stock”) for an aggregate purchase price $1,498,000. The five unrelated investors in the Private Placement consisted of four
private equity funds and one individual – all being “accredited investors” (under Rule 501(a) of Regulation D
under the Securities Act of 1933, as amended, (“Securities Act”). The $1,498,000 in proceeds from the Private Placement
was used mostly to purchase start up inventory for the Company’s new Smart Mirror product line, and the remainder for
advertising and working capital. Under the SPA, each investor is granted five-year piggyback, ‘best efforts’
registration rights with no penalties. The Shares are ‘restricted securities” under Rule 144 of the Securities Act and
are subject to a minimum six month hold period. Based on representations made to the Company, the five investors do not constitute a
“group” under 17 C.F.R. 240.13d-3 and have purchased the Shares solely as an investment for each investor’s own
account. No individual investor owns more than 2% of the issued and outstanding shares of common stock.
The Private Placement was required to raise needed
working capital to purchase U.S. domestic inventory, to support the Company’s new Smart Mirror product line that initially was to
be sold online in the second quarter 2021. The Company engaged Wilmington Capital Securities, LLC, a FINRA and SEC registered broker to
act as a placement agent to assist to raise capital through a private placement from one or more accredited investors. As compensation
for their services Wilmington was paid 7% of the gross proceeds or $104,860 as a placement fee. The placement fee was offset against the
$1,498,000 gross proceeds and the net amount of $1,393,140. This increased the Company’s additional paid in capital as presented
on the accompanying condensed consolidated statement of stockholders’ equity statement as of March 31, 2022. In addition, the Company
issued to Wilmington as consideration for their placement fee services, warrants equal to 8% of the shares issued or 199,733 warrants.
The warrants can be exercised for five years from
date of issuance, exercisable at a price per share equal to 110% or $0.66 of the price per share paid by the investors.
Warrants
On April 28, 2021, Company issued common stock
warrants to purchase 199,733 shares of common stock at an exercise price of $0.66 and exercisable for five years from the issuance date.
The warrants were issued to Wilmington Capital Securities, LLC, a FINRA and SEC registered broker under a financial services and placement
agreement with a broker-dealer in connection with the Company’s placement of $1.4 million of restricted shares of common stock to
five investors on April 5, 2021. The issuance of these warrants were made an exemption from registration under Section 4(a)(2) and
Rule 506(b) of Regulation D under the Securities Act. The estimated fair value of these warrants since issued as issuance costs, had no
impact on the Company’s condensed consolidated financial statements as of March 31, 2022.
As of March 31, 2022, and 2021, the Company
had 199,733 and 0 warrants outstanding, respectively.
Series “B-1” Preferred Stock
In 2009, the Company authorized 2,108,313 shares
of Series B-1 preferred stock (“B-1”). The B-1 preferred stock are convertible into common shares, at a rate of 66.66 of common
stock for each share of B-1 convertible preferred stock. The par value of the B-1 preferred shares is $0.0001. The B-1 shares shall not
be entitled to any dividends and have no voting rights. In the event of a liquidation, the B-1 holders are entitled to distribution prior
to common stockholders but not before any other preferred stockholders.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 6 - STOCK TRANSACTIONS (continued)
On June 7, 2016, the Company authorized 3,333,333
of the B-1 preferred stock. The B-1 shares have a liquidation preference of $1.0 per share or $15,000 as of September 30, 2021.
On January 4, 2021, the Company entered a $750,000
working capital loan agreement with Directors, Stewart Wallach and Jeffrey Postal (“Lenders”). In consideration for the Lenders
allowing for loan advances under the loan agreement, a below market rate of interest and the loan made on an unsecured basis, as payment
of a finance fee for the loan, the Company issued a total of seven thousand five hundred shares of Company’s Series B-1 Convertible
Preferred Stock, $0.0001 par value per share, (“Preferred Shares”) to each of the Lenders. Each preferred share converts into
66.66 shares of common stock at option of Lender. The Preferred Shares and any shares of common stock issued under the loan agreement
are “restricted” securities under Rule 144 of the Securities Act of 1933, as amended (See Note 4).
Options
In 2005, the Company authorized the 2005 Equity
Plan that made available shares of common stock for issuance through awards of options, restricted stock, stock bonuses, stock appreciation
rights and restricted stock units.
On May 2, 2017, the Company’s Board of
Directors amended the Company’s 2005 Equity Incentive Plan to extend the Plan’s expiration date from December 31, 2016 to
December 31, 2021.
On May 31, 2019, the Company granted 100,000
stock options each to two directors of the Company for their participation as members of the Audit Committee and Nominating and Compensation
Committee, and 10,000 stock options to the Company Secretary. The Director options have a strike price of $.435 with an effective date
of August 6, 2019 and will vest on August 5, 2020 and have a term of 5 years. The Company Secretary options have a strike price of $.435
with an effective date of August 6, 2019 and vested on August 5, 2020 and have a term of 10 years.
On July 15, 2021, Jeffrey Guzy a Company director,
exercised a previously granted non-qualified stock option and purchased 100,000 shares of Company common stock for an aggregate purchase
price of $43,500 or a per share price of $.435. The shares are restricted shares under federal securities laws and were acquired by independent
Director Guzy. The proceeds will be used by the Company for general working capital to support the rollout of the Smart Mirror product
line.
As of March 31, 2022, there were 880,000 stock
options outstanding and vested. The stock options have a weighted average exercise price of $0.435 and have a weighted average contractual
term remaining of 2.40 years.
Stock options were issued under Section 4(a)(2)
and Rule 506(b) of Regulation D under the Securities Act of 1933.
The Binomial Lattice (Suboptimal) option pricing
model was used to calculate the fair value of the stock options granted.
The expected dividend yield is based upon the
fact that the Company has not historically paid dividends and does not expect to pay dividends in the near future.
For the three months ended March 31, 2022 and
2021, the Company recognized stock-based compensation expense of $3,362 and $4,200, respectively, related to these stock options. Such
amounts are included in compensation expense in the accompanying consolidated statements of operations. A further compensation expense
expected to be approximately $5 thousand will be recognized for these options through July 2022.
Adoption of Stock Repurchase Plan
On August 23, 2016, the Company’s Board
of Directors authorized the Company to implement a stock repurchase plan for up to $750,000 worth of shares of the Company’s outstanding
common stock. The stock purchases can be made in the open market, structured repurchase programs, or in privately negotiated transactions.
The Company has no obligation to repurchase shares under the authorization, and the timing, actual number and value of the shares which
are repurchased will be at the discretion of management and will depend on several factors including the price of the Company’s
common stock, market conditions, corporate developments, and the Company’s financial condition. The repurchase plan may be discontinued
at any time at the Company’s discretion.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 6 - STOCK TRANSACTIONS
(continued)
On December 19, 2018, Company entered a Purchase
Plan pursuant to Rule 10b5-1 under the Exchange Act, with Wilson Davis & Co., Inc., a registered broker-dealer. Under the Purchase
Plan, Wilson Davis & Co., Inc will make periodic purchases of up to an aggregate of 750,000 shares at prevailing market prices, subject
to the terms of the Purchase Plan.
On June 10, 2020, the Company’s Board
of Directors approved a further extension of the Company’s stock repurchase plan through August 31, 2021. Since the Board of Director
approval there have been no further repurchase of the Company’s common stock during 2020 and further Stock repurchases have been
placed on hold in order to conserve cash during the COVID-19 pandemic.
On May 6, 2021, the Company’s Board of
Directors approved a further extension of Rule 10b-5, the Company’s stock purchase agreement with Wilson-Davis & Company, Inc.
through August 31, 2022. The cap on shares of common stock eligible for purchase under the agreement is set at 750,000 shares. Since the
Board of Director approval last year, there have been no further repurchase of the Company’s common stock during 2020-2022. Further
Stock repurchases will be dependent on the Company’ future liquidity position.
As of March 31, 2022, and December 31, 2021,
a total of 750,000 of the Company’s common stock has been repurchased since the program was initiated at a total cost of $107,740.
NOTE 7- SUBSEQUENT EVENTS
Public Relations
Effective May 1st the Company has finalized
a marketing/ public relations agreement with Tongal, who will provide services for the development and creation of digital assets for
use on the Company’s website, social media ads and other ecommerce websites such as Amazon. The platform fee will be $30,000 with
production expenses additional. The initial period will be for six months. The Company can terminate the agreement with a written notice
30 days prior to the end of the Agreement and will automatically renew for a further six months at the same rate.
Working Capital Funding
The Company has been in discussions with alternate
funding sources that offer various programs. The borrowing costs associated with such financing are dependent upon market conditions and
our credit rating. On May 1, 2022 the Company negotiated three $200,000 each, working capital funding agreements, to provide funding for
daily operations. The Board resolved that certain Directors could negotiate the terms of a Working Capital Funding Agreement for up to
a total of $600,000, with Directors S. Wallach (Group Nexus), J. Postal and Mouhaned Khoury, a natural person. On May 1st the
three individual agreements became effective. The terms are for 18 months with a simple interest rate of 5 percent per annum. The loans
may be prepaid in full or partially without any penalty The Company has received to date $400 thousand in checks and a wire transfer of
$75 thousand with the balance to follow.