The accompanying notes are an integral part of
these consolidated financial statements.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Note
1 – Organization and Basis of Presentation
Organization
and Line of Business
US
Nuclear Corp., formerly known as APEX 3, Inc., (the “Company” or “US Nuclear”) was incorporated under the laws
of the State of Delaware on February 14, 2012.
On
May 31, 2016, the Company entered into an Asset Purchase Agreement with Electronic Control Concepts (“ECC”) whereby the Company
purchased certain tangible and intangible assets of ECC.
The
Company is engaged in developing, manufacturing and selling radiation detection and measuring equipment. The Company markets and sells
its products to consumers throughout the world.
Basis
of Presentation
The
accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the
United States of America.
Going
Concern
The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. The Company recorded a net loss of
$2,042,795 for the year ended December 31, 2022 and had an accumulated deficit of $15,130,867 as of December 31, 2022, which raises
substantial doubt about its ability to continue as a going concern.
The
Company’s ability to continue as a going concern is dependent upon its ability to generate profitable operations in the future
and/or obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when
they come due. Management has plans to seek additional capital through some private placement offerings of debt and equity securities.
These plans, if successful, will mitigate the factors which raise substantial doubt about the Company’s ability to continue
as a going concern. These consolidated financial statements do not include any adjustments relating to the recoverability and classification
of recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.
Note 2
– Summary of Significant Accounting Policies
Principles
of Consolidation
The accompanying consolidated financial statements
include the accounts of the Company and its wholly-owned subsidiaries, Cali From Above, LLC, and Optron and its wholly-owned subsidiary,
Overhoff Technology Corporation (“Overhoff”), and its wholly-owned subsidiary, Electronic Control Concepts (“ECC”),
have been prepared in conformity with accounting principles generally accepted in the United States of America. All significant intercompany
transactions and balances have been eliminated.
Use of
Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates. It is possible that accounting estimates and assumptions may be material to the Company
due to the levels of subjectivity and judgment involved.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Cash and
Cash Equivalents
Cash
and cash equivalents include cash on hand and cash in time deposits, certificates of deposit and all highly liquid debt instruments with
original maturities of three months or less. There were no cash equivalents as of December 31, 2022 and 2021.
Concentration
of Credit Risk
Financial
instruments, which potentially subject the Company to concentrations of credit risk, consist of cash and cash equivalents. The Company
places its cash with high quality financial institutions and at times may exceed the FDIC insurance limit. The Company has not and does
not anticipate incurring any losses related to this credit risk.
Accounts
Receivable
The Company maintains reserves for potential credit
losses for accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer
concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy
of these reserves. Reserves are recorded based on the Company’s historical collection history. Allowance for doubtful accounts
as of December 31, 2022 and 2021 were $5,000 and $16,000, respectively.
Inventories
Inventories
are valued at the lower of cost (determined primarily by the average cost method) or net realizable value. Management compares the cost
of inventories with the net realizable value and allowance is made for writing down their inventories to net realizable value, if lower.
As of December 31, 2022 and 2021, there was no allowance for slow moving or obsolete inventory. The Company periodically assessed its
inventory for slow moving and/or obsolete items. If any are identified an appropriate allowance for those items is made and/or the items
are deemed to be impaired.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Property
and Equipment
Property
and Equipment are stated at cost. Expenditures for maintenance and repairs are charged to earnings as incurred; additions, renewals and
betterments are capitalized. When equipment is retired or otherwise disposed of, the related cost and accumulated depreciation are removed
from the respective accounts, and any gain or loss is included in operations. Depreciation of equipment is provided using the straight-line
method for substantially all assets with estimated lives as follows:
Furniture and fixtures |
5 years |
Leasehold improvement |
Lesser of lease life or economic life |
Equipment |
5 years |
Computers and software |
5 years |
Long-Lived
Assets
The
Company applies the provisions of Accounting Standards Codification (“ASC”) Topic 360, Property, Plant, and Equipment,
which addresses financial accounting and reporting for the impairment or disposal of long-lived assets. ASC 360 requires impairment losses
to be recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated
to be generated by those assets are less than the assets’ carrying amounts. In that event, a loss is recognized based on the amount
by which the carrying amount exceeds the fair value of the long-lived assets. Loss on long-lived assets to be disposed of is determined
in a similar manner, except that fair values are reduced for the cost of disposal. Based on its review at December 31, 2022 and 2021,
the Company believes there was no impairment of its long-lived assets.
Goodwill
Goodwill
represents the excess of purchase price over the underlying net assets of businesses acquired. The entire goodwill balance in the accompanying
financial statements resulted from the Company’s acquisition of Overhoff Technology Corporation in 2006. The Company complies with
ASC 350, Goodwill and Other Indefinite Lived Intangible Assets, requiring that a test for impairment be performed at least annually.
As of December 31, 2022 and 2021 the Company performed the required impairment analysis which resulted in no impairment adjustments. Although
the Company experienced a significant decline in revenue due to the effects of COVID-19, management expects that it is more likely than
not that its revenue and cost of goods sold will be more in-line with pre-COVID-19 levels in upcoming periods. Significant estimates
used in the goodwill impairment analysis may change in the upcoming year if revenues do not rebound and cost of materials continue to
increase.
Derivative
Financial Instruments
The
Company evaluates all of its agreements to determine if such instruments have derivatives or contain features that qualify as embedded
derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded
at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations.
For stock-based derivative financial instruments, the Company uses a weighted-average Black-Scholes-Merton option pricing model to value
the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether
such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument
liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative
instrument could be required within 12 months of the balance sheet date. During the years ended December 31, 2022 and 2021, there were
no derivative liabilities associated with our convertible notes payable.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Investments
The
Company accounts for investments in equity securities without a readily determinable fair value at cost, minus impairment. If the Company
identifies observable price changes in orderly transactions for the identical or a similar investment of the same issuer, the Company
measures the equity security at fair value as of the date that the observable transaction occurred (“the measurement alternative”)
in accordance with ASC 321. The Company accounts for investments for which it owns 20% or more, but less than 50% on the equity method
in accordance with ASC 323.
Fair
Value of Financial Instruments
For
certain of the Company’s financial instruments, including cash, accounts receivable, accounts payable, accrued liabilities, customer
deposits, and line of credit, the carrying amounts approximate their fair values due to their short maturities. In addition, the Company
has a note payable to shareholder that the carrying amount also approximates fair value.
Revenue
Recognition
Accounting
Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“Topic 606”),
became effective for the Company on January 1, 2018. The Company’s revenue recognition disclosure reflects its updated accounting
policies that are affected by this new standard. The Company applied the “modified retrospective” transition method for open
contracts for the implementation of Topic 606. As sales are and have been primarily from the sale of products
to customers, and the Company has no significant post-delivery obligations, this new standard did not result in a material
recognition of revenue on the Company’s accompanying consolidated financial statements for the cumulative impact of applying this
new standard. The Company made no adjustments to its previously-reported total revenues, as those periods continue to be presented in
accordance with its historical accounting practices under Topic 605, Revenue Recognition.
Revenue
from the product sales is recognized under Topic 606 in a manner that reasonably reflects the delivery of its products
to customers in return for expected consideration and includes the following elements:
|
● |
executed contracts with
the Company’s customers that it believes are legally enforceable; |
|
● |
identification of performance
obligations in the respective contract; |
|
● |
determination of the transaction price for each performance
obligation in the respective contract; |
|
● |
allocation the transaction price to each performance
obligation; and |
|
● |
recognition of revenue only when the Company satisfies
each performance obligation. |
These five
elements, as applied to each of the Company’s revenue category, is summarized below:
|
● |
Product sales - revenue
is recognized when the Company performs its obligations under the contracts it has with its customers to deliver products at an agreed
upon price and it is generally when the control of the product has been transferred to the customer. |
Payments
received before all of the relevant criteria for revenue recognition are satisfied are recorded as customer deposits.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Sales returns and allowances was $0 and $0 for
the years ended December 31, 2022 and 2021, respectively. The Company provides a one-year warranty on all sales. Warranty expense for
the years ended December 31, 2022 and 2021 was insignificant. The Company does not provide unconditional right of return, price protection
or any other concessions to its customers.
See
Notes 11 and 12 for disclosures of revenue disaggregated by geographical area and product line.
Customer
Deposits
Customer
deposits represent cash paid to the Company by customers before the product has been completed and shipped.
Income
Taxes
The
Company accounts for income taxes in accordance with ASC Topic 740, Income Taxes. ASC 740 requires a company to use the asset
and liability method of accounting for income taxes, whereby deferred tax assets are recognized for deductible temporary differences,
and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the
reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the
opinion of management, it is more likely than not that some portion, or all of, the deferred tax assets will not be realized. Deferred
tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Under
ASC 740, a tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained
in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that
is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test,
no tax benefit is recorded. The adoption had no effect on the Company’s consolidated financial statements.
Stock-Based
Compensation
The Company records stock-based compensation in
accordance with FASB ASC Topic 718,” Compensation – Stock Compensation.” FASB ASC Topic 718 requires companies
to measure compensation cost for stock-based employee compensation at fair value at the grant date and recognize the expense over the
employee’s requisite service period. The Company recognizes in the statement of operations the grant-date fair value of stock options
and other equity-based compensation issued to employees and non-employees.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Basic
and Diluted Earnings Per Share
Earnings per share is calculated in accordance
with ASC Topic 260, Earnings Per Share. Basic earnings per share (“EPS”) is based on the weighted average number of
common shares outstanding. Diluted EPS is based on the assumption that all dilutive convertible shares and stock warrants were converted
or exercised. Dilution is computed by applying the treasury stock method. Under this method, options and warrants are assumed to be exercised
at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common stock
at the average market price during the period. As of December 31, 2022 and 2021 there were 2,500,000 and 333,333 warrants outstanding,
respectively, to purchase shares of common stock. Basic and diluted earnings per share are the same during the years ended December 31,
2022 and 2021 due to the net loss incurred. As of December 31, 2022, the number of potentially dilutive shares issuable on our convertible
notes and accrued interest was 6,430,544.
Segment
Reporting
FASB
ASC Topic 280, Segment Reporting, requires use of the “management approach” model for segment reporting. The management
approach model is based on the way a company’s management organizes segments within the company for making operating decisions
and assessing performance. The Company determined it has two reportable segments. See Note 11.
Related
Parties
The
Company accounts for related party transactions in accordance with ASC 850, Related Party Disclosures. A party is considered to
be related to the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is
under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate
families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls
or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might
be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or operating policies
of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly influence the other
to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests is also a
related party.
Reclassifications
Certain
prior period amounts were reclassified to conform to the manner of presentation in the current period. These reclassifications had no
effect on the net loss or shareholders’ equity.
Recent
Accounting Pronouncements
In
June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on
Financial Instruments. ASU 2016-13 was issued to improve financial reporting by requiring earlier recognition of credit losses
on financing receivables and other financial assets in scope. The new standard represents significant changes to accounting for credit
losses. Full lifetime expected credit losses will be recognized upon initial recognition of an asset in scope. The current
incurred loss impairment model that recognizes losses when a probable threshold is met will be replaced with the expected credit loss
impairment method without recognition threshold. The expected credit losses estimate will be based upon historical information,
current conditions, and reasonable and supportable forecasts. This ASU as amended by ASU 2019-10, is effective for fiscal years
beginning after December 15, 2022. The Company is currently evaluating the effect of this ASU on the Company’s consolidated
financial statements and related disclosures.
In December 2019, the FASB issued ASU 2019-12, Simplifying
the Accounting for Income Taxes which amends ASC 740 Income Taxes (ASC 740). This update is intended to simplify accounting
for income taxes by removing certain exceptions to the general principles in ASC 740 and amending existing guidance to improve consistent
application of ASC 740. This update is effective for fiscal years beginning after December 15, 2021. The guidance in this update
has various elements, some of which are applied on a prospective basis and others on a retrospective basis with earlier application permitted.
The adoption had no effect on the Company’s consolidated financial statements and related disclosures.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
In
August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options
(Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40)—Accounting for Convertible
Instruments and Contracts in an Entity’s Own Equity. ASU 2020-06 reduces the number of accounting models for convertible
debt instruments and convertible preferred stock. For convertible instruments with conversion features that are not required to be accounted
for as derivatives under Topic 815, Derivatives and Hedging, or that do not result in substantial premiums accounted for as paid-in
capital, the embedded conversion features no longer are separated from the host contract. ASU 2020-06 also removes certain conditions
that should be considered in the derivatives scope exception evaluation under Subtopic 815-40, Derivatives and Hedging—Contracts
in Entity’s Own Equity, and clarify the scope and certain requirements under Subtopic 815-40. In addition, ASU 2020-06 improves
the guidance related to the disclosures and earnings-per-share (EPS) for convertible instruments and contract in entity’s own equity.
ASU 2020-06 is effective for public business entities that meet the definition of a Securities and Exchange Commission (SEC) filer, excluding
entities eligible to be smaller reporting companies as defined by the SEC, for fiscal years beginning after December 15, 2021, including
interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December
15, 2023, including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning
after December 15, 2020, including interim periods within those fiscal years. The Board specified that an entity should adopt the guidance
as of the beginning of its annual fiscal year. The Company is currently evaluation the impact this ASU will have on its consolidated
financial statements.
Note 3
– Inventories
Inventory
at December 31, 2022 and 2021 consisted of the following:
| |
2022 | | |
2021 | |
Raw materials | |
$ | 1,244,880 | | |
$ | 972,759 | |
Work in Progress | |
| 409,637 | | |
| 157,024 | |
Finished goods | |
| 370,127 | | |
| 662,529 | |
Total inventories | |
$ | 2,024,664 | | |
$ | 1,792,312 | |
At December
31, 2022 and 2021 the inventory reserve was $0.
Note 4
– Property and Equipment
The following
are the details of property and equipment at December 31, 2022 and 2021:
| |
2022 | | |
2021 | |
Furniture and
fixtures | |
$ | 148,033 | | |
$ | 148,033 | |
Leasehold Improvements | |
| 50,091 | | |
| 50,091 | |
Equipment | |
| 237,418 | | |
| 237,418 | |
Computers
and software | |
| 39,482 | | |
| 39,482 | |
| |
| 475,024 | | |
| 475,024 | |
Less
accumulated depreciation | |
| (468,523 | ) | |
| (465,305 | ) |
Property
and equipment, net | |
$ | 6,501 | | |
$ | 9,719 | |
Depreciation
expense for the years ended December 31, 2022 and 2021 was $3,218 and $2,571, respectively. At December 31, 2022 and 2021, the Company
had $440,628 of fully depreciated property and equipment that is still in use.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Note
5 – Investments
MIFTEC
On
August 3, 2018, the Company closed an agreement by and among, MIFTEC Laboratories, Inc. (“MIFTEC”), a licensee of Magneto-Inertial
Fusion Technologies, Inc., (“MIFTI”), and the Company. MIFTEC is a licensee of MIFTI radionuclide technology. MIFTEC will
engage the Company to manufacture equipment pursuant to MIFTEC’s specifications and designs and have the Company as a sales representative
for the manufactured equipment. The Company will be the exclusive manufacturer and supplier to MIFTEC of equipment in North America and
Asia. In addition, the Company received a 10% ownership interest in MIFTEC. The consideration for the exclusive manufacturing rights
and a 10% ownership interest in MIFTEC was $500,000 and 300,000 shares of the Company’s common stock valued at $594,000. The fair
value was determined based on the Company’s stock price on August 3, 2018. The Company recorded the value of the 10% interest in
MIFTEC at $10,000 and recorded $1,084,000 as the acquisition of manufacturing and supply rights in the accompanying consolidated statement
of operations during the year ended December 31, 2018. The Company evaluated this investment for impairment and determined that an impairment
of $9,000 was necessary during the year ended December 31, 2019. The carrying value of this investment at December 31, 2022 and 2021
was $1,000 and $1,000, respectively.
MIFTI
In
April 2019, the Company also entered into a Cooperative Agreement with MIFTI whereby the Company acquired certain exclusive manufacturing
and supply rights, including thermonuclear fusion-powered reactor for production of electricity per MIFTI designs in return for $500,000,
of which $100,000 is payable upon signing, $200,000 within four months of the agreement and $200,000 within nine months of the agreement.
The $500,000 is an option to buy a 10% interest in MIFTI for $2,700,000, if completed with 24 months of the agreement date. If the option
expires, MIFTI shall issue the Company 500,000 shares of common stock and rescind all other exclusive rights contained in the agreement.
The option was rescinded and the Company received 500,000 shares of MIFTI common stock which represents an ownership of approximately
0.56% for its $500,000 investment. The Company evaluated this investment for impairment and determined that an impairment of $499,000
was necessary during the year ended December 31, 2019. The carrying value of this investment at December 31, 2022 and 2021 was $1,000
and $1,000, respectively.
Grapheton
On
February 5, 2020, the Company entered into a Stock Purchase Agreement (“SPA”) with Grapheton, Inc., a California corporation
(“Grapheton”). The transaction was closed on March 12, 2020. Grapheton is a start-up company that focuses on building energy
storage devises, known as supercapacitors, from a new material system. The technology utilized by Grapheton has been proven to provide
a compelling advantage in microelectrode arrays with superior electrical and electrochemical properties.
Pursuant
to the terms of the SPA, the Corporation will acquire a total of 2,552 shares of Grapheton’s common stock over a two-year period.
At closing, the Company was issued at total of 1,452 shares of Grapheton’s common stock for $235,000 and 858,896 shares of the
Company’s common stock valued at $601,227.
In
connection with the SPA, during the second quarter of 2021 the Company received an additional 1,100 shares of Grapheton’s
common stock in exchange for the Company’s issuing an additional 1,121,071 shares of common stock valued at $633,405.
In addition, Grapheton fulfilled its requirements under the earn out provision and the Company is obligated to make the first earn out
payment of $192,500. This amount is recorded as accrued expense in the accompanying consolidated balance sheet.
An
additional “true up” issuance of the Company’s common stock to Grapheton may be made on the second anniversary of the
closing of the SPA, based on the valuation of the Company’s common stock on that date by a third-party valuator.
The Company currently owns 35.8% of Grapheton
and accounts for its investment in Grapheton using the equity method of accounting is in accordance with ASC 323.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Information
regarding Grapheton as of and for the year ended December 31, 2022 is below:
Current assets | |
$ | 17,396 | |
Total assets | |
| 25,691 | |
Current liabilities | |
| 593,333 | |
Total liabilities | |
| 593,333 | |
Total stockholders’
equity | |
| (567,642 | ) |
| |
| | |
Revenue | |
$ | - | |
Operating expenses | |
| (760,257 | ) |
Other
expenses | |
| (246,154 | ) |
Net
loss | |
| (1,006,411 | ) |
The Company evaluated this investment and recorded
a loss attributed to equity investment of $0 during the year ended December 31, 2022. The carrying value of this investment at December
31, 2022 was $8,059.
Note
6 – Notes Payable
In
connection with the acquisition of assets from ECC the Company issued a note payable to the owner of ECC. The note accrued interest at
5% per annum, requires quarterly principal and interest payments of $4,518 and is due on April 15, 2021. At December 31, 2022 and 2021,
the amount outstanding under this note payable was $5,272 and $5,272, respectively. The Company was in default on payment
of the note payable as of December 31, 2022. The Company has communicated with the debt holder, and the amount is considered payable
on demand as of December 31, 2022.
In
June 2020 the Company received a loan under the Paycheck Protection Program of the Coronavirus Aid, Relief and Economic Security (“CARES”)
Act for $107,587. The loan has terms of 24 months and accrues interest at 1% per annum. In February of 2021, the Company received
two additional loans totaling $221,431 under the Paycheck Protection Program of the Coronavirus Aid, Relief and Economic Security (“CARES”)
Act. As of December 31, 2021, the Company has had these loans forgiven in the amount of $329,018 as provided by the CARES Act.
On December 26, 2020, a line of credit held by
the company had matured, and based on the terms of the line of credit agreement was converted to a note payable upon demand. The obligation
accrues interest at the rate of $10.89 per day until the bank receives full payment. As of December 31, 2022, the balance owed by
the Company was $4,302.
On May 5, 2022, the Company received a loan in
connection with the issuance of stock warrants in the amount of $750,000. The loan has terms of 12 months and accrues interest at 5%
per annum. As part of the issuance of the loan, the company identified debt discounts related to the warrants issued, the incentive shares
issued as discussed at Note 10, the beneficial conversion feature of the debt, and the expenses paid as part of the issuance. The total
debt discounts recorded as of the date of the note was $550,538. At December 31, 2022 and pursuant to the down-round provision of the
note and associated warrants, the Company reevaluated the beneficial conversion feature which resulted in additional debt discount recorded
of $183,422.
On October 10, 2022, the Company received a loan
in connection with the issuance of stock warrants in the amount of $375,000. The loan has terms of 12 months and accrues interest at 5%
per annum. As part of the issuance of the loan, the company identified debt discounts related to the warrants issued, the beneficial conversion
feature of the debt, and the expenses paid as part of the issuance. The total debt discounts recorded as of the date of the note was $200,488.
At December 31, 2022 and pursuant to the down-round provision of the note and associated warrants, the Company reevaluated the beneficial
conversion feature recorded which resulted in additional debt discount recorded of $30,304.
The total debt discount amortization recorded
on the Company’s notes for the twelve months ended December 31, 2022 was $482,852.
Future maturities of all notes payable as of December
31, 2022, are as follows:
Years Ending December 31, | |
| |
2023 | |
| 904,427 | |
2024 | |
| - | |
2025 | |
| - | |
2026 | |
| - | |
2027 | |
| - | |
Thereafter | |
| - | |
| |
$ | 904,427 | |
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Note 7
– Note Payable to Shareholder
Robert Goldstein, the CEO and majority shareholder,
has loaned funds to the Company from time to time to cover general operating expenses. These loans are evidenced by unsecured, non-interest-bearing
demand notes payable. During the year ended December 31, 2021, the Company’s majority shareholder paid expenses on behalf of the
Company of $87,410 and loaned an additional $45,000 to the Company. During the year ended December 31, 2022, the Company’s majority
shareholder loaned an additional $304,633 to the Company and was repaid $6,214. The amounts due to Mr. Goldstein are $874,679 and
$576,260 as of December 31, 2022 and 2021, respectively
Note 8
– Line of Credit
As of December 31, 2022, the Company had four
lines of credit with a maximum borrowing amount of $400,000 with interest ranging from 5.5% to 11.5%. As of December 31, 2022 and 2021,
the amounts outstanding under these lines of credit were $307,321 and $285,474, respectively.
Note 9
– Leases
The
Company determines whether a contract is or contains a lease at inception of the contract and whether that lease meets the classification
criteria of a finance or operating lease. When available, the Company uses the rate implicit in the lease to discount lease payments
to present value; however, most of the Company’s leases do not provide a readily determinable implicit rate. Therefore, the Company
must discount lease payments based on an estimate of its incremental borrowing rate which is based on the interest rate of similar debt
outstanding.
The
Company leases its current facilities from Gold Team Inc., a company owned by the Company’s CEO, which owns both the Canoga Park,
CA and Milford, Ohio locations. The leases expired on April 30, 2020 and the Company exercised its renewal option for an additional 12
months. The new lease is not more than 12 months; therefore, the disclosures under ASC 842 are not required. Future minimum lease payments
under this agreement for the twelve months ending December 31, 2023 is $168,000. Effective January 1, 2019, the Company adopted the provision
of ASC 842 Leases.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
The
lease expense for the years ended December 31, 2022 and 2021 was $168,000 and $168,000, respectively. The cash paid under operating leases
during the years ended December 31, 2022 and 2021 was $16,500 and $42,000, respectively. At December 31, 2022, $280,000 has been
accrued and is shown on the balance sheet as accounts payable- related party. At December 31, 2022, the weighted average remaining lease
terms were 0.3 years and the weighted average discount rate was 8%.
Note 10
– Shareholders’ Equity
Common
stock
During
the year ended December 31, 2022, the Company issued:
| ● | 625,000 shares of common stock valued at $100,019 in relation to the debt that was obtained; |
| ● | 1,600,000 shares of common stock valued at $260,000 in satisfaction of convertible debt and interest; |
| | |
| ● | 1,043,027 shares of common stock to consultants for services rendered valued at $236,970; of which $39,000 is recorded as shares to be issued. Pursuant to ASC 718 the company has allocated a portion of stock-based compensation to prepaid expenses until the services are provided to the Company. The amount allocated to prepaid expense at December 31, 2022 is $9,750. The fair value was determined based on the Company’s stock price on the grant date. |
During
the year ended December 31, 2021, the Company issued:
| ● | 1,252,300 shares of common stock to consultants for services rendered valued at $737,738. The fair value was determined based on the Company’s stock price on the grant date; |
| ● | 250,000 shares of common stock for cash; and |
| ● | 1,121,071 shares of common stock for an investment in Grapheton valued at $633,405. The fair value was determined based on the Company’s stock price on the grant date. |
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Warrants
The
following table summarizes the activity related to warrants:
| |
| | |
| | |
Weighted | | |
| |
| |
| | |
Weighted | | |
Average | | |
| |
| |
| | |
Average | | |
Remaining | | |
Aggregate | |
| |
Warrants | | |
Exercise | | |
Contractual | | |
Intrinsic | |
| |
Outstanding | | |
Price | | |
Life | | |
Value | |
Outstanding, December 31, 2020 | |
| 333,333 | | |
$ | 0.40 | | |
| 1.50 | | |
$ | - | |
Granted | |
| - | | |
| | | |
| | | |
| | |
Forfeited | |
| - | | |
| | | |
| | | |
| | |
Exercised | |
| - | | |
| | | |
| | | |
| | |
Outstanding, December 31, 2021 | |
| 333,333 | | |
$ | 0.36 | | |
| 0.90 | | |
$ | - | |
Granted | |
| 2,500,000 | | |
$ | 0.14 | | |
| 3.00 | | |
$ | - | |
Forfeited | |
| (333,333 | ) | |
| | | |
| | | |
| | |
Exercised | |
| - | | |
| | | |
| | | |
| | |
Outstanding, December 31, 2022 | |
| 2,500,000 | | |
$ | 0.14 | | |
| 2.56 | | |
$ | - | |
Exercisable, December 31, 2022 | |
| 2,500,000 | | |
$ | 0.14 | | |
| 2.56 | | |
$ | - | |
The above
warrants contain a down round provision that requires the exercise price to be adjusted if the Company sells shares of common stock below
the current exercise price. During the twelve months ended December 31, 2022, the Company issued shares of common stock for $0.14 therefore,
the exercise price of these warrants was adjusted from $0.75 and $0.475 to $0.14 pursuant to the down-round provision in the warrant agreement.
The change in fair value between the value of the warrants using the new exercise price
versus the old exercise price was calculated to be $17,924. This amount is recorded as a deemed dividend in the accompanying consolidated
financial statements during the year ended December 31, 2022.
The following
table summarizes information about options outstanding and exercisable as of December 31, 2022
Outstanding
and Exercisable | |
Number
of Warrants | | |
Exercise
Price | |
| 2,500,000 | | |
$ | 0.14 | |
| 2,500,000 | | |
| | |
Note
11 – Segment Reporting
ASC
Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management
approach model is based on the way a company’s management organizes segments within the company for making operating decisions
and assessing performance. The Company has two reportable segments: Optron and Overhoff. Optron is located in Canoga Park, California
and Overhoff is located in Milford, Ohio. The assets and operations of the Company’s recent acquisition of the assets of Electronic
Control Concepts are included with Overhoff in the table below. The assets and operations of the Company’s newest subsidiary, Cali
From Above are included with Optron in the table below.
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
The
following tables summarize the Company’s segment information for the years ended December 31, 2022 and 2021:
| |
Years Ended
December 31, | |
| |
2022 | | |
2021 | |
Sales | |
| | |
| |
Optron | |
$ | 220,368 | | |
$ | 482,582 | |
Overhoff | |
| 1,870,998 | | |
| 1,655,025 | |
Corporate | |
| - | | |
| - | |
| |
$ | 2,091,366 | | |
$ | 2,137,607 | |
| |
| | | |
| | |
Gross profit | |
| | | |
| | |
Optron | |
$ | (547,531 | ) | |
$ | 101,447 | |
Overhoff | |
| 1,335,599 | | |
| 1,275,205 | |
Corporate | |
| - | | |
| - | |
| |
$ | 788,068 | | |
$ | 1,376,652 | |
| |
| | | |
| | |
Income (loss) from operations | |
| | | |
| | |
Optron | |
$ | (1,484,631 | ) | |
$ | (799,837 | ) |
Overhoff | |
| 486,382 | | |
| 264,763 | |
Corporate | |
| (497,782 | ) | |
| (1,757,739 | ) |
| |
$ | (1,496,031 | ) | |
$ | (1,876,684 | ) |
Interest Expenses | |
| | | |
| | |
Optron | |
$ | 21,725 | | |
$ | 10,076 | |
Overhoff | |
| 6,545 | | |
| - | |
Corporate | |
| 35,643 | | |
| 925 | |
| |
$ | 63,912 | | |
$ | 11,001 | |
| |
| | | |
| | |
Net income (loss) | |
| | | |
| | |
Optron | |
$ | (1,506,356 | ) | |
$ | (799,837 | ) |
Overhoff | |
| 479,837 | | |
| 680,892 | |
Corporate | |
| (1,016,275 | ) | |
| (1,763,901 | ) |
| |
$ | (2,042,794 | ) | |
$ | (1,882,846 | ) |
| |
As of December 31, | |
| |
2022 | | |
2021 | |
Total Assets | |
| | |
| |
Optron | |
$ | 1,021,817 | | |
$ | 1,027,669 | |
Overhoff | |
| 2,037,988 | | |
| 1,754,485 | |
Corporate | |
| 48,932 | | |
| 69,032 | |
| |
$ | 3,108,737 | | |
$ | 2,851,186 | |
| |
| | | |
| | |
Goodwill | |
| | | |
| | |
Optron | |
$ | - | | |
$ | - | |
Overhoff | |
| 570,176 | | |
| 570,176 | |
Corporate | |
| - | | |
| - | |
| |
$ | 570,176 | | |
$ | 570,176 | |
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
Note
12 – Geographical Sales
The
geographical distribution of the Company’s sales for the years ended December 31, 2022 and 2021 is as follows:
| |
2022 | | |
2021 | |
Geographical sales | |
| | |
| |
North America | |
$ | 1,535,671 | | |
$ | 1,522,412 | |
Asia | |
| 523,434 | | |
| 473,157 | |
South America | |
| 5,475 | | |
| 4,932 | |
Other | |
| 26,786 | | |
| 137,106 | |
| |
$ | 2,091,366 | | |
$ | 2,137,607 | |
Note 13
– Income Taxes
At December
31, 2022 and 2021, the significant components of the deferred tax assets are summarized below:
| |
2022 | | |
2021 | |
| |
| | |
| |
Approximate net operating loss carry forwards | |
$ | 12,649,000 | | |
$ | 10,605,000 | |
| |
| | | |
| | |
Deferred tax assets: | |
| | | |
| | |
Federal net operating loss | |
$ | 2,031,310 | | |
$ | 1,602,310 | |
State net operating loss | |
| 846,270 | | |
| 723,270 | |
Tax credit | |
| 49,740 | | |
| 49,740 | |
Goodwill | |
| (148,373 | ) | |
| (148,373 | ) |
Total deferred tax assets | |
| 2,778,947 | | |
| 2,226,947 | |
Less valuation allowance | |
| (2,778,947 | ) | |
| (2,226,947 | ) |
| |
$ | - | | |
$ | - | |
The valuation allowance increased by $552,000
and $526,103 in 2022 and 2021, respectively, due to the Company generating additional net operating losses. The Company’s remaining
tax credit carryforwards of $49,740 begin to expire in 2027 and its net operating loss carryforward of approximately $12,649,000 begin
to expire in 2027.
Income
tax expense reflected in the consolidated statements of income consist of the following for 2022 and 2021:
| |
2022 | | |
2021 | |
Current | |
| | | |
| | |
Federal | |
$ | - | | |
$ | - | |
State | |
| - | | |
| - | |
| |
| - | | |
| - | |
Deferred | |
| | | |
| | |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
| |
| - | | |
| - | |
Income tax expense | |
$ | - | | |
$ | - | |
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
The reconciliation
of the effective income tax rate to the federal statutory rate for the years ended December 31, 2022 and 2021 is as follows:
| |
2022 | | |
2021 | |
| |
| | |
| |
Federal income tax rate | |
| 21.0 | % | |
| 21.0 | % |
State tax, net of federal benefit | |
| 6.0 | % | |
| 6.0 | % |
Net operating losses | |
| -16.7 | % | |
| -16.7 | % |
Permanent differences | |
| -10.6 | % | |
| -10.6 | % |
Amortization of goodwill | |
| 0.3 | % | |
| 0.3 | % |
Effective income tax rate | |
| 0.0 | % | |
| 0.0 | % |
The Company files income tax returns in the U.S.
federal jurisdiction, and various state jurisdictions. With few exceptions, the Company is no longer subject to U.S. federal, state and
local income tax examinations by tax authorities for years before 2019.
The
Company periodically evaluates the likelihood of the realization of deferred tax assets, and adjusts the carrying amount of the deferred
tax assets by the valuation allowance to the extent the future realization of the deferred tax assets is not judged to be more likely
than not. The Company considers many factors when assessing the likelihood of future realization of its deferred tax assets, including
its recent cumulative earnings experience by taxing jurisdiction, expectations of future taxable income or loss, the carryforward periods
available to the Company for tax reporting purposes, and other relevant factors.
Future
changes in the unrecognized tax benefit will have no impact on the effective tax rate due to the existence of the valuation allowance.
The Company estimates that the unrecognized tax benefit will not change significantly within the next twelve months. The Company will
continue to classify income tax penalties and interest as part of general and administrative expense in its consolidated statements of
operations. There were no interest or penalties accrued as of December 31, 2022 and 2021.
Note 14
– Related Party Transactions
The
Company leases its current facilities from Gold Team Inc., a company owned by the Company’s CEO, which owns both the Canoga Park,
CA and Milford, Ohio locations. Rent expense for the year ended December 31, 2022 and 2021 were $168,000 and $168,000, respectively.
As of December 31, 2022 and 2021, the payable to Gold Team Inc. in connection with the above leases was to $280,000 and $128,500,
respectively. (See Note 9).
US
NUCLEAR CORP. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 and 2021
As
of December 31, 2022 and 2021, the Company had accrued compensation payable to its majority shareholder of $695,000 and $590,000, respectively.
During
the year ended, December 31, 2021, the company issued 242,823 shares of common stock to Richard Landry in connection with the consulting
services agreement entered by and between US Nuclear Corp and Richard Landry.
Also see
Note 7.
Note
15 – Concentrations
For
the year ended December 31, 2022, two customers accounted for more than 10% of the Company sales, 42.3% and 13.61%, respectively. At
December 31, 2022 two customers accounted for more than 10% of the accounts receivable balance, 55.5% and 28.4%, respectively.
For
the year ended December 31, 2021, two customers accounted for more than 10% of the Company sales, 30.7% and 15.2%,
respectively. At December 31, 2021 two customers accounted for more than 10% of the accounts receivable balance, 23.9% and 15%,
respectively.
No
vendors accounted for more than 10% of the Company’s purchases for the years ended December 31, 2022 and 2021.
Note
16 – Subsequent Events
Management
has evaluated subsequent events pursuant to the requirements of ASC Topic 855, from the balance sheet date through the date the financial
statements were available to be issued and has determined that no material subsequent events exist other than the following:
On January 9, 2023, the Company issued 100,000
shares of common stock to a consultant. The shares were valued at their fair value on the date of grant, which is $11,100 or $0.111 per
share.
On
January 19, 2023, the Company issued 400,000 shares in satisfaction of principle, accrued interest, and fees on convertible debt. The
value of the shares issued was $60,000 or $0.15 per share.
On January 23, the Company issued an aggregate
of 260,000 shares to consultants as compensation for investor relations services. The shares were valued at their fair value on the date
of grant, which was $37,960 or $0.146 per share.
On February 23, the Company issued 400,000 shares
in satisfaction of principle, accrued interest, and fees on convertible debt. The value of the shares issued was $60,000 or $0.15 per
share.
On February 24, the Company issued 200,000 shares
of common stock to a consultant. The shares were valued at their fair value on the date of grant, which was $29,200 or $0.146 per share.
Effective
March 3, 2023, the Company entered into a Membership Unit Purchase Agreement whereby the Company transferred, assigned, and conveyed
the capital account of its wholly-owned subsidiary Cali From Above, in exchange for 65,000,000 shares of INNOVATION NATION, INC., a Nevada
Corporation, owned and held by Robert Goldstein. As a result, the Company has divested itself of its ownership of Cali From Above and
the Company now holds a 26% interest in Innovation Nation, an OTC reporting company under the symbol (OTC:AVRI).
On March 14, 2023, the Company issued an aggregate
of 1,500,000 shares of common stock to our Board members. The shares were valued at their fair value on the date of grant, which was $175,500
or $0.117 per share.
On March 31, 2023, the Company issued 75,000 shares
of common stock to a consultant. The shares were valued at their fair value on the date of grant, which was $8,550 or $0.114 per share.
On April 11, 2023, the Company issued 771,845
shares of common stock, by cashless exercise, pursuant to a Warrant Agreement associated with a convertible note payable entered into
on May 5, 2022.
15(a)(2).
Financial Statement Schedules.
None.
15(a)(3).
Exhibits.