ITEM 1. FINANCIAL STATEMENTS.
MCX Technologies Corporation
Consolidated Balance Sheets
| | March 31, | | | December 31, | |
| | 2022 | | | 2021 | |
| | (unaudited) | | | | | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 81,539 | | | $ | 51,393 | |
Accounts receivable | | | 40,000 | | | | 170,874 | |
Total current assets | | | 121,539 | | | | 222,267 | |
Long term assets: | | | | | | | | |
Land | | | - | | | | 85,000 | |
Notes receivable - related party | | | 426,216 | | | | 485,367 | |
Total assets | | $ | 547,755 | | | $ | 792,634 | |
| | | | | | | | |
Liabilities and Shareholders' Equity | | | | | | | | |
Liabilities: | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 123,224 | | | $ | 163,980 | |
Deferred revenue | | | 8,745 | | | | 8,745 | |
Total current liabilities | | | 131,969 | | | | 172,725 | |
Total liabilities | | | 131,969 | | | | 172,725 | |
Shareholders' equity: | | | | | | | | |
Common stock, no par value, 500,000,000 shares authorized, 20,426,158 shares issued and outstanding at March 31, 2022 and December 31, 2021 | | | - | | | | - | |
Additional paid-in capital | | | 6,620,217 | | | | 6,620,217 | |
Accumulated deficit | | | (6,204,431 | ) | | | (6,000,308 | ) |
Total shareholders' equity | | | 415,786 | | | | 619,909 | |
Total liabilities and shareholders' equity | | $ | 547,755 | | | $ | 792,634 | |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
MCX Technologies Corporation
Consolidated Statements of Operations
(unaudited)
| | Three Months Ended | |
| | March 31, | |
| | 2022 | | | 2021 | |
| | | | | | | | |
Revenue, net | | | 41,176 | | | $ | 106,710 | |
Cost of goods sold | | | 79,386 | | | | 77,171 | |
Gross profit | | | (38,210 | ) | | | 29,539 | |
Expenses | | | | | | | | |
Salaries and wages | | | - | | | | 15,557 | |
Contract services | | | 75,212 | | | | 51,996 | |
Other general and administrative | | | 74,367 | | | | 32,411 | |
Total expenses | | | 149,579 | | | | 99,964 | |
| | | | | | | | |
Net operating loss | | | (187,789 | ) | | | (70,425 | ) |
Other income (expense) | | | (16,334 | ) | | | 3,032 | |
| | | | | | | | |
Net loss | | | (204,123 | ) | | | (67,393 | ) |
| | | | | | | | |
Loss per share, basic and diluted | | $ | (0.01 | ) | | $ | (0.00 | ) |
| | | | | | | | |
Weighted average shares outstanding, basic and diluted | | | 20,426,158 | | | | 20,426,158 | |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
MCX Technologies Corporation
Consolidated Statements of Changes in Shareholders’ Equity
Three Months Ended March 31, 2022 and 2021
(unaudited)
| | | | | | | | | | | | | | Retained | | | | | |
| | | | | | | | | | Additional | | | Earnings | | | | | |
| | Common Stock | | | Paid in | | | (Accumulated | | | | | |
| | Shares | | | Amount | | | Capital | | | Deficit) | | | Total | |
Balance at December 31. 2021 | | | 20,426,158 | | | | | | | | 6,620,217 | | | | (6,000,308 | ) | | | 619,909 | |
Net loss | | | - | | | | - | | | | - | | | | (204,123 | ) | | | (204,123 | ) |
Balance at March 31, 2022 | | | 20,426,158 | | | | - | | | | 6,620,217 | | | | (6,204,431 | ) | | | 415,786 | |
| | | | | | | | | | | | | | Retained | | | | | |
| | | | | | | | | | Additional | | | Earnings | | | | | |
| | Common Stock | | | Paid in | | | (Accumulated | | | | | |
| | Shares | | | Amount | | | Capital | | | Deficit) | | | Total | |
Balance at December 31. 2020 | | | 20,426,158 | | | $ | - | | | $ | 6,581,151 | | | $ | (5,639,630 | ) | | $ | 941,521 | |
Stock based compensation - stock options | | | - | | | | - | | | | 15,557 | | | | - | | | | 15,557 | |
Net loss | | | - | | | | - | | | | - | | | | (67,393 | ) | | | (67,393 | ) |
Balance at March 31. 2021 | | | 20,426,158 | | | | - | | | | 6,596,708 | | | | (5,707,023 | ) | | $ | 889,685 | |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
MCX Technologies Corporation
Consolidated Statements of Cash Flows
(unaudited)
| | Three Months Ended | |
| | March 31, | |
| | 2022 | | | 2021 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | |
Net loss | | $ | (204,123 | ) | | $ | (67,393 | ) |
| | | | | | | | |
Adjustments to reconcile net loss to net cash used in operations: | | | | | | | | |
Stock compensation expense | | | - | | | | 15,557 | |
Gain on the sale of land | | | (1,530 | ) | | | - | |
Changes in operating assets and liabilities: | | | | | | | | |
Accounts receivable | | | 130,874 | | | | - | |
Other assets | | | - | | | | 4,079 | |
Accounts payable and accrued liabilities | | | (40,756 | ) | | | (28,216 | ) |
Deferred revenue | | | - | | | | 37,952 | |
| | | | | | | | |
Net cash used in operating activities | | | (115,535 | ) | | | (38,021 | ) |
| | | | | | | | |
INVESTING ACTIVITIES | | | | | | | | |
Cash received from sale of land | | | 86,530 | | | | - | |
Cash received from notes receivable - related party | | | 59,151 | | | | 21,876 | |
| | | | | | | | |
Net cash provided by investing activities | | | 145,681 | | | | 21,876 | |
| | | | | | | | |
| | | | | | | | |
Decrease in cash and cash equivalents | | | 30,146 | | | | (16,145 | ) |
| | | | | | | | |
Cash and cash equivalents, beginning of period | | | 51,393 | | | | 297,965 | |
| | | | | | | | |
Cash and cash equivalents, end of period | | $ | 81,539 | | | $ | 281,820 | |
| | | | | | | | |
Supplemental disclosure of cash flow information: | | | | | | | | |
Cash paid for interest | | $ | - | | | $ | - | |
Cash paid for income taxes | | | - | | | | - | |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
MCX TECHNOLOGIES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2022
(unaudited)
Note 1: Organization and Basis of Presentation
MCX Technologies Corporation (“we,” “us,” “our,” or the “Company”) is a Web 3 company focused on powering innovation for the Metaverse. The Company is dedicated to delivering experiences that connect the web 3 virtual worlds and the physical worlds. During 2021, through our subsidiary The Collective Experience LLC we generated revenue by delivering digital transformation solutions to customer centric organizations through integrated marketing, data science, and commerce. We are now transitioning the focus of the Company toward Web 3 technologies. The Company operated as The Innes Group, Inc., d/b/a MCorp Consulting until filing a Certificate of Amendment to the Articles of Incorporation renaming the Company Touchpoint Metrics, Inc., effective October 18, 2011. During Q1 2015, the Company filed a d/b/a (doing business as) with the State of California Secretary of State to begin doing business as McorpCX. On June 11, 2015, at our Annual General Meeting, shareholders passed a resolution to change the name of the Company to McorpCX, Inc. On June 29, 2020, at our Annual General Meeting, in connection with the sale of McorpCX, LLC, shareholders passed a resolution to change the name of the Company to MCX Technologies Corporation. On November 12, 2020, the Company formed The Collective Experience, LLC in Delaware (the “Collective Experience”). The Company is currently providing all of its customer relations management consulting services, which is the Company’s sole revenue generating operation, through the Collective Experience.
We are currently focused on delivering digital transformation solutions to customer-centric organizations through integrated marketing, data science, analytics, commerce, and machine learning. In addition, we are seeking to invest in cyber-currency and decentralized finance technologies to support the Always-On Economy. We were previously engaged in the more narrowly focused business of solely delivering consulting and professional services that were designed to help corporations improve their customer listening and customer management capabilities (or defined as CX management solutions).
The Company is subject to risks and uncertainties as a result of the COVID-19 pandemic. COVID-19 infections and health risks, including from variants, continue.
The severity of the impact of the COVID-19 pandemic on the Company's business will depend on a number of factors, including, but not limited to, the duration and severity of the pandemic and the extent and severity of the impact on the Company's customers, all of which are uncertain and cannot be predicted. The Company's future results of operations and liquidity could be adversely impacted by delays in payments of outstanding receivable amounts beyond normal payment terms, supply chain disruptions and uncertain demand, and the impact of any initiatives or programs that the Company may undertake to address financial and operational challenges faced by its customers.
As of the date of issuance of these consolidated financial statements for the three months ended March 31,2022, the Company has not had any significant financial losses and the Company’s liquidity has not been negatively impacted as a result of the COVID-19 pandemic, but the extent to which the COVID-19 pandemic may materially impact the Company's future financial condition, liquidity, or results of operations remains uncertain.
The consolidated financial statements and related disclosures as of and for the three months ended March 31,2022 and 2021, are unaudited, pursuant to the rules and regulations of the United States Securities and Exchange Commission ("SEC"). The consolidated balance sheet as of December 31, 2021 was derived from the audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2021. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") have been condensed or omitted pursuant to such rules and regulations. In our opinion, these consolidated financial statements include all adjustments (consisting only of normal recurring adjustments) necessary for the fair statement of the results for the interim periods. These consolidated financial statements should be read in conjunction with the consolidated financial statements included in our Annual Report for the year ended December 31, 2021, filed on Form 10-K with the SEC on April 15, 2022. The results of operations for the three months ended March 31, 2022 are not necessarily indicative of the results to be expected for the full year.
Note 2: Recent Accounting Pronouncements
The Company reviewed newly issued accounting pronouncements and concluded that they either are not applicable to the Company's operations or that no material effect is expected on the Company's financial statements upon future adoption.
Note 3: Revenues
Consulting Service Revenues
As of March 31, 2022, our only source of revenue from continued operations is derived from engagements managed within our wholly owned subsidiary, The Collective Experience LLC (“TCE”) that is providing digital Transformation services include brand strategy, data science, pricing science, customer experience management consulting and implementation in support of these strategies. The consulting services are contracted under master terms and conditions with statements of work (“SOW”) defined for each project. A typical consulting SOW will span a period of 60-180 days and will usually be billed to the client based on certain milestones being achieved throughout the SOW. The Company recognizes revenue based upon a percentage of completion of each SOW during each project. In addition, we typically incur travel and other miscellaneous expenses during work on each SOW which we bill to our clients for reimbursement. The travel and miscellaneous expenses are recognized in revenue on a percentage of work complete basis. In addition, some clients will enter into annual or long-term contracts that will have a monthly retainer for general consulting and project services. The revenue for these engagements is recognized on straight-line basis monthly during the term of the contract.
Accrued Revenues
The timing of revenue recognition, invoicing and cash collections affect trade accounts receivable and accrued revenue on the Consolidated Balance Sheets. Accrued revenue represents revenue on contracts that is recognized according to performance obligations being met and exceeds the amount that has been billed to the customer. Accrued revenue is separately presented in the Consolidated Balance Sheets.
Deferred Revenues (Contract Liabilities)
The Company records deferred revenues when cash payments are received, including amounts which are refundable.
Payment terms vary by customer and the products or services offered. For certain products or services and customer types, full or a partial payment of the entire contract is required before the products or services are delivered to the customer.
During the three months ended March 31, 2022 there was no revenue recognized related to our contract liabilities included in deferred revenue of $8,745 at December 31, 2021. During the three months ended March 31, 2021 there was $24,194 revenue recognized related to our contract liabilities included in deferred revenue at December 31, 2020.
Contract Assets
Given the nature of the Company’s services and contracts, it has no contract assets.
Practical Expedients and Exemptions
The Company generally expenses sales commissions when incurred because the amortization period would have been one year or less and the commissions are only due and payable upon receipt of payment from the client. These costs are recorded within sales and marketing expenses.
The Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected length of one year or less and (ii) contracts for which we recognize revenue at the amount to which we have the right to invoice for services performed.
Note 4: Stock-Based Compensation
Our stock-based compensation plan was originally established in 2008. The shares of our common stock issuable pursuant to the terms of such plan (the “Plan Shares”) could not exceed 30% of any outstanding issue or 2,500,000 shares, whichever was the lower amount.
In December 2015, we adopted a revised share option plan in which Plan Shares cannot exceed 10% of the total issued and outstanding shares at any given time. All stock option grants have an exercise price equal to the fair market value of our common stock on the date of the grant and all option grants have a 10-year term. This share option plan was initially approved by the Company’s shareholders at the annual meeting of shareholders on August 10, 2016 and is required to be re-approved at each subsequent annual meeting of the Company’s stockholders since that date, in accordance with applicable TSX-V rules.
To calculate the fair value of stock options at the date of grant, we use the Black-Scholes option pricing model. The volatility used is based on a blended historical volatility of our own stock and similar sized companies due to the limited historical data available for our own stock price. The expected term was determined based on the simplified method outlined in Staff Accounting Bulletin No. 110. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.
The following table summarizes our stock option activity for the three months ended March 31, 2022:
| | | | | | Weighted | | | Average | | | | | |
| | | | | | Average | | | Remaining | | | Aggregate | |
| | Number of | | | Exercise | | | Contractual | | | Intrinsic | |
| | Shares | | | Price | | | Term (in years) | | | Value | |
Outstanding at December 31, 2021 | | | 690,000 | | | $ | 0.23 | | | | 6.63 | | | | - | |
Granted | | | - | | | | | | | | | | | | | |
Exercised | | | - | | | | | | | | | | | | | |
Forfeited or expired | | | - | | | | | | | | | | | | | |
Outstanding at March 31, 2022 | | | 690,000 | | | $ | 0.23 | | | | 6.38 | | | $ | - | |
| | | | | | | | | | | | | | | | |
Exercisable at March 31, 2022 | | | 690,000 | | | $ | 0.23 | | | | 6.38 | | | $ | - | |
As of March 31, 2022, 690,000 stock options were exercisable and all were vested. There was no unrecognized compensation expense from stock options as of March 31, 2022.
There were no options granted during the three months ended March 31, 2022.
Note 5: Sale of Land
On March 28, 2022, the Company completed the sale of a piece of vacant land that it owned. The sale price for the property was $86,530 after commissions and fees.
Note 6: Going Concern
The accompanying consolidated financial statements and notes have been prepared assuming that the Company will continue as a going concern.
We have had material operating losses and have not yet created positive cash flows for a full fiscal year. These factors raise substantial doubt as to our ability to continue as a going concern. On August 3, 2020, the Company completed the sale of all of the membership interests in McorpCX, LLC, of which the proceeds of $1,108,000, consisting of $352,000 in cash and a $756,000 promissory note, of which the Company continues to receive $20,000 per month in payments from the purchaser of McoorpCX LLC . These measures are expected to enable us to meet our liquidity needs over the next 12 months. Notwithstanding the foregoing, our ability to continue as a going concern is entirely dependent upon our ability to achieve a level of profitability, and/or to raise additional capital through debt financing and/or through sales of common stock. We cannot provide any assurance that profits from operations, if any, will generate sufficient cash flow to meet our working capital needs and service our existing obligations, nor that sufficient capital can be raised through debt or equity financing. The consolidated financial statements do not include adjustments related to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should we be unable to continue as a going concern.
Note 7: Basic and Diluted Net Income / (Loss) per Share
Net income (loss) per share was computed by dividing the net income (loss) by the weighted average number of common shares outstanding during the period. The weighted average number of shares was calculated by taking the number of shares outstanding and weighting them by the amount of time that they were outstanding. For the three months ended March 31, 2022 and 2021, the assumed exercise of share options is anti-dilutive and are excluded from the determination of net income (loss) per share – basic and diluted. The share options were anti-dilutive due to the Company’s net loss or the Company’s common stock average market price was less than the share options exercise price. Accordingly, net income/(loss) per share basic and diluted are equal in all periods presented. Securities that were not included in the diluted per share calculations because they would be anti-dilutive were options to purchase common stock of 690,000 and 460,000 for the three months ended March 31, 2022 and 2021, respectively.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Cautionary Statement
This Management’s Discussion and Analysis includes a number of forward-looking statements that reflect our current views with respect to future events and financial performance. Forward-looking statements are often identified by words like: “believe,” “expect,” “plan”, “estimate,” “anticipate,” “intend,” “project,” “will,” “predicts,” “seeks,” “may,” “would,” “could,” “potential,” “continue,” “ongoing,” “should” and similar expressions, or words which, by their nature, refer to future events. You should not place undue certainty on these forward-looking statements, which apply only as of the date of this Form 10-Q. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results or from our predictions. We undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events, or otherwise.
Unless the context otherwise requires, all references to “we,” “us,” “our” or the “Company” are to MCX Technologies Corporation and our subsidiaries.
Critical Accounting Policies and Estimates
Our financial statements are prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses and related disclosures. We evaluate our estimates and assumptions on an ongoing basis. Our estimates are based on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Our actual results could differ from these estimates. We believe that the assumptions and estimates associated with revenue recognition, income taxes, stock-based compensation, research and development costs and impairment of long-lived assets have the greatest potential impact on our financial statements. Therefore, we consider these to be our critical accounting policies and estimates.
A description of the Company’s critical accounting policies and related judgments and estimates that affect the preparation of the Company’s financial statements is set forth in under the heading “Critical Accounting Policies and Estimates” in Item 7, Management’s Discussion and Analysis of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. With the exception of the policy adoptions discussed in Note 3 of the Notes to the Consolidated Financial Statements included with this report, such policies were unchanged during the three months ended March 31, 2022.
Overview
We are a Web 3 company focused on powering innovation for the Metaverse. The Company is dedicated to delivering experiences that connect the Web 3 virtual worlds and our physical world. During 2021, through our subsidiary The Collective Experience LLC we generated revenue by delivering digital transformation solutions to customer centric organizations through integrated marketing, data science, and commerce. We are now in the process of transitioning the focus of the Company toward the development and/or implementation of Web 3 technologies.
The Company formed a wholly owned subsidiary, McorpCX, LLC (“McorpCX LLC”) as a limited liability company in the state of Delaware on December 14, 2017. On August 16, 2018, the Company entered into a contribution agreement with McorpCX LLC pursuant to which the Company transferred to McorpCX LLC all the Company’s assets and liabilities related to the Company’s customer experience consulting business, excluding the underlying technology and databases related thereto which remained with the Company.
Effective August 3, 2020, the Company sold all of its membership interests in McorpCX, LLC to mfifty, LLC, a California limited liability company controlled by Michael Hinshaw, the then current President of McorpCX LLC (the “Purchaser”). Since the Company’s professional and related consulting services business, which constituted substantially all of the Company’s operations at the time of the sale of McorpCX LLC, was conducted through McorpCX LLC, the sale of McorpCX LLC represented a strategic shift that had a major effect on the Company’s operations and financial results.
As consideration for the sale of McorpCX LLC, the Company received a total of $352,000 in cash consisting of $100,000 received upon the signing of the purchase agreement and $252,000 received at the closing of the transaction along with a $756,000 promissory note. The promissory note has an initial annual interest rate of 0.99% (to be recalculated at the end of each twelve-month period subsequent to the date of the note based on the annual Applicable Federal Rate for mid-term loans on the first business day following each such twelve-month period) accruing daily on the outstanding balance of the note, and monthly principal payments are payable to the Company over a term of four or more years. Monthly principal payments to the Company were initially $7,292 per month for the first twelve months following the date of the note, and then during each subsequent twelve-month period are based on the annual revenues of McorpCX, LLC. On June 11, 2021, the Company and the Purchaser entered into an amendment to the promissory note whereby the Purchaser agreed to pay the Company One Hundred Thousand Dollars ($100,000) on or before July 1, 2021 to be applied towards the outstanding principal amount of the promissory note and then going forward to pay the remaining principal amount in installments of Twenty Thousand Dollars ($20,000) each due on the first day of each month commencing on August 1, 2021 until the principal amount is paid in full, with the final payment being the remaining unpaid outstanding balance due at that time. The amendment to the promissory note also provides that the promissory note will be considered paid in full if any of the following occurs: (i) the Purchaser pays at least 90% of the outstanding balance due (principal and interest) under the promissory note by December 31, 2021; (ii) the Purchaser pays at least 95% of the outstanding balance due under the promissory note by June 30, 2022; and (iii) the Purchaser pays at least 97.5% of the outstanding balance due (principal and interest) under the promissory note by December 31, 2022. The Company has received the initial $100,000 payment and the first few payments in the amount of $160,000 as of the date of this report. The note is secured by the Purchaser's ownership interest in McorpCX LLC.
Our vision is to create a protocol to connect the Metaverse to the Physical world. We see a decentralized approach where there is personalized value exchange between individuals, brands and peer to peer. This focus supports our vision as a technology and service provider to virtual and physical Web 3.0 technologies. MCX sees the future building on top of Web 3.0 platforms to connect the metaverse to the physical worlds. We believe these platforms will: 1. Create revenue at every loyalty transaction level between digital and physical interactions, 2. Monetize digital engagement and assets as users interact in both worlds, and 3. Build how users control how data is monetized inside. Each of these possible strategies will be thoroughly vetted by our board of directors to assess the expected level of enterprise value creation for each strategy compared to the various risks associated with each possible scenario. In addition, we may require financing to pursue these strategies that are beyond our current financial resources. Accordingly, there is no assurance that we will be able to pursue any strategy identified by our board of directors.
On November 12, 2020, the Company formed The Collective Experience, LLC in Delaware (the “Collective Experience”). The Company is currently providing all of its customer relations management consulting services, which is the Company’s sole revenue generating operations, through the Collective Experience.
In December 2019, a novel strain of coronavirus (“COVID-19”) was reported in Wuhan, China and has since extensively impacted the global health and economic environment. The Company is subject to risks and uncertainties as a result of the COVID-19 pandemic. COVID-19 infections and health risks, including from variants, continue. The severity of the impact of the COVID-19 pandemic on the Company's business will depend on a number of factors, including, but not limited to, the duration and severity of the pandemic and the extent and severity of the impact on the Company's customers, all of which are uncertain and cannot be predicted. The Company's future results of operations and liquidity could be adversely impacted by delays in payments of outstanding receivable amounts beyond normal payment terms, supply chain disruptions and uncertain demand, and the impact of any initiatives or programs that the Company may undertake to address financial and operational challenges faced by its customers. As of the date of issuance of these consolidated financial statements for the three months ended March 31, 2022, the Company has not had any significant financial losses and the Company’s liquidity has not been negatively impacted as a result of the COVID-19 pandemic, but the extent to which the COVID-19 pandemic may materially impact the Company's future financial condition, liquidity, or results of operations remains uncertain.
Sources of Revenue
Prior to the sale of McorpCX, LLC in August 2020, our revenue consisted primarily of fees from professional and consulting services and other revenue primarily related to the reimbursement of expenses mostly through the operations of McorpCX LLC. Product revenue was from productized and software-enabled service sales not elsewhere classified.
As of March 31, 2022, our only source of revenue is derived from providing digital transformation services through the Collective Experience that includes brand strategy, data science, pricing science, customer experience management consulting and implementation in support of these strategies.
Operating Expenses
Cost of Goods Sold
Cost of goods sold consist primarily of expenses directly related to providing professional and consulting services. Those expenses include contract labor, third-party services, and materials and travel expenses related to providing professional services to our clients.
General and Administrative Expenses
General and administrative expenses consist primarily of finance and accounting, software subscriptions, insurance, stock compensation expense, client delivery, and sales and marketing. These expenses also include contract services, as well as marketing and promotion costs, professional fees, software license fee expenses, administrative costs, insurance, rent and a portion of travel expenses and other overhead, which are categorized as “other general and administrative expenses” in our consolidated financial statements. In addition, the other general and administrative expenses include the professional fees, filing, and registration costs necessary to meet the requirements associated with having to file reports with the United States Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended, as well as having our stock listed on the TSX Venture Exchange in Canada and quoted on the OTC Pink Sheets in the United States.
Results of Operations
Revenues and Cost of Goods Sold
During the three months ended March 31, 2022, we had $41,176 in revenue recognized as well as the related cost of goods sold of $79,386, generated from the continuation of one client contract that was entered into in the last quarter. During the three months ended March 31, 2021, we had $106,710 in revenue recognized as well as the related cost of goods sold of $77,171, generated through continuing operations from two customer contracts entered into in the last quarter of 2020.
Gross loss was $38,210 for the three months ended March 31, 2022 compared to a gross profit of $29,539 for the three months ended March 31, 2021. This difference is due to decrease of revenue and the Company has incurred more contract services expenses during the current period from the cost to complete a phase of the client contract compared to the revenue recognized.
|
|
|
|
|
|
|
|
|
|
Change from |
|
|
Percent Change |
|
Net Operating Loss |
|
2022 |
|
|
2021 |
|
|
Prior Year |
|
|
from Prior Year |
|
Three Months Ended March 31, |
|
$ |
(187,789 |
) |
|
$ |
(70,425 |
) |
|
$ |
(117,364 |
) |
|
|
167 |
% |
Net operating loss increased to a loss of $187,789 for the three months ended March 31, 2022 from a net operating loss of $70,425 for the three months ended March 31, 2021 mostly as a result of reduced revenue in the first quarter of 2022.
|
|
|
|
|
|
|
|
|
|
Change from |
|
|
Percent Change |
|
Salaries and Wages |
|
2022 |
|
|
2021 |
|
|
Prior Year |
|
|
from Prior Year |
|
Three Months Ended March 31, |
|
$ |
- |
|
|
$ |
15,557 |
|
|
$ |
(15,557 |
) |
|
|
(100% |
) |
There were no expenses attributable to salaries and wages for the three months ended March 31, 2022 as stock options have been fully expensed. Expenses attributable to salaries and wages for the three months ended March 31, 2021 consisted exclusively of stock compensation expense.
|
|
|
|
|
|
|
|
|
|
Change from |
|
|
Percent Change |
|
Contract Services |
|
2022 |
|
|
2021 |
|
|
Prior Year |
|
|
from Prior Year |
|
Three Months Ended March 31, |
|
$ |
75,212 |
|
|
$ |
51,996 |
|
|
$ |
23,216 |
|
|
|
45 |
% |
Contract services expenses increased during the three months ended March 31, 2022, due to a higher level of executive, finance and administration services being provided by contractors in 2022, compared to the same period in 2021, which were provided by salaried employees.
|
|
|
|
|
|
|
|
|
|
Change from |
|
|
Percent Change |
|
Other General and Administrative |
|
2022 |
|
|
2021 |
|
|
Prior Year |
|
|
from Prior Year |
|
Three Months Ended March 31, |
|
$ |
74,367 |
|
|
$ |
32,411 |
|
|
$ |
41,956 |
|
|
|
129 |
% |
Other general and administrative costs increased by $41,956 during the three months ended March 31, 2022, compared with the same period in 2021 primarily due to increases in sales and marketing, professional fees and travel and entertainment expenses in 2022 compared to 2021.
|
|
|
|
|
|
|
|
|
|
Change from |
|
|
Percent Change |
|
Other Income (Expense) |
|
2022 |
|
|
2021 |
|
|
Prior Year |
|
|
from Prior Year |
|
Three Months Ended March 31, |
|
$ |
(16,334 |
) |
|
$ |
3,032 |
|
|
$ |
(19,366 |
) |
|
|
(639% |
) |
Other expense was $16,334 in the three months ended March 31, 2022 compared to $3,032 in other income in the three months ended March 31, 2021 due to reduced other income from the prior year coupled with an increase in non-recurring other expenses.
Liquidity and Capital Resources
We measure our liquidity in a variety of ways, including the following:
|
|
March 31, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
Cash and cash equivalents |
|
$ |
81,539 |
|
|
$ |
51,393 |
|
Working capital |
|
$ |
(10,430 |
) |
|
$ |
49,542 |
|
Anticipated Uses of Cash
As of March 31, 2022, our cash and cash equivalents had increased to $81,539 from $51,393 and our working capital changed to ($10,430) from $49,542 as of December 31, 2021.
For the three months ended March 31, 2022, we were able to finance our operations with cash generated through cash on hand as well as proceeds of the sale of McorpCX, LLC. The accompanying consolidated financial statements have been prepared in accordance with GAAP applicable to a going concern, which contemplates the realization of assets and the satisfaction of liabilities and commitments in the normal course of business.
During the three months ended March 31, 2022, our primary uses of cash included third party contractors to support our consulting services, general and administrative expenses to support new business development activities.
We currently plan to fund our expenditures with cash on hand as well as cash flows generated from new revenue sources as a digital transformation company. If needed, the possibility may exist to raise additional capital through debt financing and common stock sales. We do not intend to pay dividends in the foreseeable future. In addition to the working capital position of the Company, we are seeking new sources of revenue to fund our capital requirements for our business during the next 12 months.
We received total consideration of $1,108,000 consisting of $352,000 in cash and a $756,000 promissory note for the sale of McorpCX, LLC, which was completed on August 3, 2020, which applied to transaction costs as well as investment toward becoming a technology solutions business. The Company continues to receive $20,000 per month in payments from the purchaser of McoorpCX LLC. These measures are expected to enable us to meet our liquidity needs over the next 12 months. Notwithstanding the foregoing, our ability to continue as a going concern is entirely dependent upon our ability to achieve a level of profitability, and/or to raise additional capital through debt financing and/or through sales of common stock. We cannot provide any assurance that profits from operations, if any, will generate sufficient cash flow to meet our working capital needs and service our existing obligations, nor that sufficient capital can be raised through debt or equity financing.
We intend to continue to seek ways to expand upon our business and as such, in the future we may make acquisitions of businesses or assets or commitments to additional capital projects. To achieve the long-term goals of expanding our assets and earnings, including through acquisitions, capital resources may be required. Depending on the size of a transaction, the capital resources that may be required can be substantial. The necessary resources may be generated from cash flow from operations, cash on hand, the proceeds of the sale of McorpCX, LLC, borrowing against our assets or the issuance of securities, and there is no assurance these capital resources will be available to us when required.
Cash Flow – Three months ended March 31, 2022 and 2021
Operating Activities. Net cash used in operating activities increased to $115,535 for the three months ended March 31, 2022 compared to net cash used in operating activities of $38,021 for the three months ended March 31, 2021. This increase was primarily due an increase in net loss, offset by a decrease in accounts receivable.
Investing Activities. Net cash provided by investing activities was $145,681 for the three months ended March 31, 2022. This included cash received from the sale of land of $86,530 and cash received from notes receivable – related party of $59,151. There was cash provided by investing activities for three months ended March 31, 2021 due to cash received from related party notes receivable of $21,876.
Financing Activities. There was no cash provided by, or used in, financing activities for the three months ended March 31, 2022 and 2021.