NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR
THE THREE MONTHS ENDED DECEMBER 31, 2021 AND 2020
NOTE
1 – BASIS OF PRESENTATION
Organization
and Operations
Wellness
Center USA, Inc. (“WCUI” or the “Company”) was incorporated in June 2010 under the laws of the State of Nevada.
The Company initially engaged in online sports and nutrition supplements marketing and distribution. The Company subsequently expanded
into additional businesses within the healthcare and medical sectors through acquisitions, including Psoria-Shield Inc. (“PSI”)
and StealthCo Inc. (“SCI”), d/b/a Stealth Mark, Inc.
The
Company currently operates in the following business segments: (i) distribution of targeted Ultraviolet (“UV”) phototherapy
devices for dermatology and sanitation purposes; and (ii) authentication and encryption products and services. The segments are operated,
respectively, through PSI and SCI.
Basis
of Presentation of Unaudited Financial Information
The
accompanying unaudited condensed consolidated financial statements of Wellness Center USA, Inc. and Subsidiaries (the “Company”)
have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial
information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all
normal recurring adjustments considered necessary for a fair presentation have been included. Operating results for the three months
ended December 31, 2021 are not necessarily indicative of the results that may be expected for the year ending September 30, 2022.
COVID-19
Considerations
During
the three months ended December 31, 2021, the COVID-19 pandemic did not have a material net impact on our operating results. In the future,
the pandemic may cause reduced demand for our products if, for example, the pandemic results in a recessionary economic environment which
negatively effects the customers who purchase our products.
Our
ability to operate without significant negative operational impact from the COVID-19 pandemic will in part depend on our ability to protect
our employees and our supply chain. The Company has endeavored to follow the recommended actions of government and health authorities
to protect our employees. Since the onset of the COVID-19 pandemic, we maintained the consistency of our operations. However, the uncertainty
resulting from the pandemic could result in an unforeseen disruption to our workforce and supply chain (for example an inability of a
key supplier or transportation supplier to source and transport materials) that could negatively impact our operations.
Through
December 31, 2021, the COVID-19 pandemic has not negatively impacted the Company’s liquidity position as of such date. Through
December 31, 2021, the Company continues to generate cash flows through financing activities to meet its short-term liquidity needs,
and it expects to maintain access to those shareholder loans. The Company has not observed any material impairments of its assets or
a significant change in the fair value of its assets due to the COVID-19 pandemic.
Going
Concern
The
accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying condensed
consolidated financial statements, the Company has not yet generated significant revenues and has incurred recurring net losses. During
the three months ended December 31, 2021, the Company incurred a net loss of $195,159 and used cash in operations of $68,119, and had
a shareholders’ deficit of $3,497,757 as of December 31, 2021. In addition, loans payable of $1,451,250 and payroll taxes of $71,334
are past due. These factors raise substantial doubt about the Company’s ability to continue as a going concern. The ability of
the Company to continue as a going concern is dependent upon the Company’s ability to raise additional funds and implement its
strategies. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a
going concern.
At
December 31, 2021, the Company had cash on hand in the amount of $15,960. The ability to continue as a going concern is dependent on
the Company attaining and maintaining profitable operations in the future and raising additional capital soon to meet its obligations
and repay its liabilities arising from normal business operations when they come due. Since inception, we have funded our operations
primarily through equity and debt financings and we expect to continue to rely on these sources of capital in the future. During the
three months ended December 31, 2021, the Company received $52,000 through short-term loans from officers and shareholders.
No
assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to
the Company. Even if the Company is able to obtain additional financing, it may contain undue restrictions on our operations, in the
case of debt financing or cause substantial dilution for our stockholders, in case of equity financing.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Consolidation
The
consolidated financial statements include the Company’s wholly owned subsidiaries and the accounts of its subsidiaries for which
it was determined that Company has operational and management control. The Company’s consolidated subsidiaries and/or entities
are as follows:
SCHEDULE
OF COMPANY'S CONSOLIDATED SUBSIDIARIES
Name of consolidated subsidiary or entity | |
State or other jurisdiction of incorporation or organization | |
Date of incorporation or formation (date of acquisition/disposition, if applicable) | |
Attributable interest at December 31, 2021 | |
Psoria-Shield Inc. (“PSI”) | |
The State of Florida | |
June 2009 (August 2012) | |
| 51 | % |
StealthCo, Inc. (“StealthCo”) | |
The State of Illinois | |
March 2014 | |
| 100 | % |
Protec Scientific, Inc (“Protec”) | |
The State of New York | |
April 2020 | |
| 32 | % |
All
intercompany transactions are eliminated upon Consolidation.
The non-controlling interests of our subsidiaries where we have operational control have been segregated on the accompanying financial
statements.
Use
of Estimates
The
preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the U.S requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the financial statement date, and reported amounts of revenue and expenses during the reporting period. Significant
estimates are used in the valuation of accounts receivable and allowance for uncollectible amounts, inventory and obsolescence reserves,
accruals for potential liabilities, valuations of stock-based compensation, and realization of deferred tax assets, among others. Actual
results could differ from these estimates.
Income
(Loss) Per Share
Basic
loss per share is computed by dividing net loss applicable to common stockholders by the weighted average number of outstanding common
shares during the period. Diluted loss per share is computed by dividing the net loss applicable to common stockholders by the weighted
average number of common shares outstanding plus the number of additional common shares that would have been outstanding if all dilutive
potential common shares had been issued. For the three
months ended December 31, 2021 and 2020, the basic and diluted shares outstanding were the same, as potentially dilutive shares were
considered anti-dilutive. At December 31, 2021 and 2020, the dilutive impact of outstanding stock options of 4,777,738 and 12,665,238
shares, respectively, and outstanding warrants for 31,454,297 and 67,634,049 shares, respectively, have been excluded because their impact
on the loss per share is anti-dilutive.
Revenue
Recognition
The
company records revenue under the guidance of Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with
Customers (Topic 606) which requires a company to recognize revenue to depict the transfer of goods or services to a customer at
an amount that reflects the consideration it expects to receive in exchange for those goods or services.
For
trade sales, the Company generates its revenue from sales contracts with customers with revenues being generated upon the shipment of
merchandise, or for consulting services, revenue is recognized in the period services are rendered and earned under service arrangements
with clients.
The
Company sells its products through two main sales channels: 1) directly to customers who use its products (the “Direct Channel”)
and 2) to distribution partners who resell its products (the “Indirect Channel”).
Under
the Direct Channel, the Company sells its products to and receives payment directly from customers who purchase its products. Under the
Indirect Channel, the Company has entered into distribution agreements that allow the distributors to sell its products and fulfill performance
obligations under the agreements. During the three months ended December 31, 2021 and 2020, all of the Company’s products were
sold through its Direct Channel.
We
determine revenue recognition through the following steps:
|
● |
Identification
of the contract, or contracts, with a customer |
|
|
|
|
● |
Identification
of the performance obligations in the contract |
|
|
|
|
● |
Determination
of the transaction price |
|
|
|
|
● |
Allocation
of the transaction price to the performance obligations in the contract |
|
|
|
|
● |
Recognition
of revenue when, or as, we satisfy a performance obligation. |
Revenue
is generally recognized upon shipment or when a service has been completed, unless the Company has significant performance obligations
for services still to be completed. The Company recognizes revenue when a material reversal is no longer probable. Payments received
before the relevant criteria for revenue recognition are satisfied are recorded as deferred revenue. There was no deferred revenue at
December 31, 2021 and 2020.
Inventories
Inventories
are stated at the lower of cost or net realizable value. Cost is computed on a first-in, first-out basis. At December 31, 2021, primarily
all of the inventories consisted of raw materials or work-in-progress. The Company provides inventory reserves based on excess and obsolete
inventories determined primarily by future demand forecasts. The write down amount, if any, is measured as the difference between the
cost of the inventory and net realizable value based upon assumptions about future demand and charged to the provision for inventory,
which is a component of cost of sales. At the point of the loss recognition, a new, lower cost basis for that inventory is established,
and subsequent changes in facts and circumstances do not result in the restoration or increase in that newly established cost basis.
At December 31, 2021 and September 30, 2021, the Company recorded a reserve of $173,930 for excess and slow moving inventories.
Stock-Based
Compensation
The
Company periodically issues stock-based compensation to officers, directors, and consultants for services rendered, and as part of financing
transactions. Such issuances vest and expire according to terms established at the issuance date. Stock-based payments to officers, directors,
employees, and for acquiring goods and services from non-employees, which include grants of stock options, are recognized in the financial
statements based on their fair values in accordance with Topic 718. Stock option grants, which are generally time vested, will be measured
at the grant date fair value and charged to operations on a straight-line basis over the vesting period. Recognition of compensation
expense for non-employees is in the same period and manner as if the Company has paid cash for the services.
The
fair value of the Company’s common stock option and warrant grants are estimated using a Black-Scholes Merton option pricing model,
which uses certain assumptions related to risk-free interest rates, expected volatility, expected life of the common stock options, estimated
forfeitures and future dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes option pricing
model and based on actual experience. The assumptions used in the Black-Scholes Merton option pricing model could materially affect compensation
expense recorded in future periods.
Recent Accounting Pronouncements
In
June 2016, the FASB issued ASU No. 2016-13, Credit Losses - Measurement of Credit Losses on Financial Instruments (“ASC
326”). The standard significantly changes how entities will measure credit losses for most financial assets, including
accounts and notes receivables. The standard will replace today’s “incurred loss” approach with an “expected
loss” model, under which companies will recognize allowances based on expected rather than incurred losses. Entities will
apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first
reporting period in which the guidance is effective. The standard is effective for interim and annual reporting periods beginning
after October 1, 2023. The adoption of ASU 2016-13 is not expected to have a material impact on the Company’s financial
position, results of operations, and cash flows.
In
May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50),
Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic
815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options.
ASU 2021-04 provides clarification and reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding
equity-classified written call options (such as warrants) that remain equity classified after modification or exchange. An issuer measures
the effect of a modification or exchange as the difference between the fair value of the modified or exchanged warrant and the fair value
of that warrant immediately before modification or exchange. ASU 2021-04 introduces a recognition model that comprises four categories
of transactions and the corresponding accounting treatment for each category (equity issuance, debt origination, debt modification, and
modifications unrelated to equity issuance and debt origination or modification). ASU 2021-04 is effective for all entities for fiscal
years beginning after December 15, 2021, including interim periods within those fiscal years. An entity should apply the guidance provided
in ASU 2021-04 prospectively to modifications or exchanges occurring on or after the effective date. Early adoption is permitted for
all entities, including adoption in an interim period. If an entity elects to early adopt ASU 2021-04 in an interim period, the guidance
should be applied as of the beginning of the fiscal year that includes that interim period. The adoption of ASU 2021-04 is not expected
to have a material impact on the Company’s financial statements or disclosures.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public
Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s
present or future consolidated financial statements.
NOTE
3 – LOANS PAYABLE FROM OFFICERS AND SHAREHOLDERS
As
of September 30, 2021, loans payable to officers and shareholders of $2,055,378 were outstanding and $1,165,250 was past due. During
the three months ended December 31, 2021, the Company and its subsidiary, PSI, borrowed $52,000 from its officers and shareholders. The
loans have an interest rate of eight percent per annum and are due one year from the date of issuance. As
of December 31, 2021, loans payable to officers and shareholders of $2,111,753 were outstanding and $1,451,250 was past due.
During
the year ended September 30, 2021, in connection with a loan in the amount of $25,000, the Company awarded the lender 350,000 shares
of its common stock, valued at $17,500 on the date of grant. The Company recorded the fair value of the shares as a discount to the debt,
which will be amortized over the life of the loan. During the year ended September 30, 2021, the Company amortized $1,678 of the debt
discount and the balance of the unamortized discount at September 30, 2021 was $15,822. During the three months ended December 31, 2021,
the Company amortized $4,375 of the debt discount and the balance of the unamortized discount at December 31, 2021 was $11,447.
NOTE 4 – LEASE LIABILITIES
Lease
settlement liability
The
Company leased its corporate office facility in Hoffman Estates, Illinois pursuant to a non-cancellable lease initiated in July 2016
and expiring February 28, 2024. The lease terms require a monthly payment of approximately $11,000. The Company vacated the facility
in April 2020, in favor of its present facilities in Tucson AZ, which are provided by a shareholder on a rent-free basis. At the date
of vacation, the Company had a remaining lease obligation of $631,587.
On
or about June 29, 2020, the Company received notice that Hanover Hoffman Estates, LLC (“HHE”), filed case number 2020L006092
in the Circuit Court of Cook County alleging a failure to pay Base Rent and abandonment of certain office space in Hoffman Estates, Illinois
subject to a Commercial Lease dated May 26, 2016 (the “HHE Litigation”). HHE sought at least $672,878 in base rent and other
amounts under the lease, as well as treble damages from the Company’s ex-CEO and two past Directors who were serving on our Board
as of the date of the lease. As of December 31, 2021, the Company has recorded the full amount of the judgement due.
On
October 6, 2021, HHE and the Company settled the HHE Litigation pursuant to an agreement providing, among other things, that the Company
agree to the entry of a final judgment order on the complaint in the amount of $725,795, which includes $657,194 in base rent awarded
HHE by the Court on HHE’s Motion for Summary Judgment and the additional fees claimed by HHE and costs. HHE will forebear on the
enforcement of the judgment and will provide the Company a satisfaction of the judgment upon the payment by the Company of $350,000,
plus interest on the principal amount thereof outstanding from time to time at the rate of 5% per annum (the “Settlement Amount”),
until the Settlement Amount is paid in full.
An
initial payment of $125,000 was due January 1, 2022. The Company received a letter of default from HHE on January 20, 2022, which provided
the Company 30 days to make the payment or HHE could seek collection of the Agreed Final Judgement Amount of $725,795. The Company made
the payment of $125,000 on February 10, 2022. The balance of $225,000 will be paid over a five-year period beginning on January 1, 2023,
as follows: January 1, 2023 – $15,000 plus accrued interest only; January 1, 2024 – $15,000 plus accrued interest only; January
1, 2025 – $45,000 plus accrued interest; January 1, 2026 – $75,000 plus accrued interest; and January 1, 2027 – $75,000
plus accrued interest.
As
of December 31, 2021, the Company has recorded a lease settlement liability of $672,878 and will adjust any remaining balance of the
liability after the Company has completed the payment and satisfaction of the $350,000 Settlement Amount.
NOTE
5 – SHAREHOLDERS’ EQUITY
Restricted
Stock Grants to Officers and Directors
The
following table summarizes restricted common stock activity:
SUMMARY OF RESTRICTED COMMON STOCK
| |
Number of Restricted Shares | | |
Fair Value | | |
Weighted Average Grant Date Fair Value | |
| |
| | |
| | |
| |
Non-vested, September 30, 2021 | |
| 8,750,000 | | |
$ | 325,000 | | |
$ | 0.03 | |
Granted | |
| - | | |
| - | | |
| - | |
Vested | |
| (1,250,000 | ) | |
| (43,750 | ) | |
| 0.04 | |
Forfeited | |
| - | | |
| - | | |
| - | |
Non-vested, December 31, 2021 | |
| 7,500,000 | | |
$ | 281,250 | | |
$ | 0.04 | |
During
the three months ended December 31, 2021, the Company recorded $43,750 of stock compensation for the value of vested restricted common
stock, and as of December 31, 2021, unvested compensation of $281,250 remained that will be amortized over the remaining vesting period,
through March 2024.
In
addition to the above grants, during the year ended September 30, 2021, the Company’s Board of Directors approved the issuance
of a combined total of 41,353,731 restricted shares of the Company’s common stock to its Officers and Directors, all of which will
only be issued upon the sale or merger of the Company. No stock compensation was recorded relating to that grant as management feels
it is a remote possibility that a sale or merger of the Company will happen within the next twelve months. The Company will account for
the shares once they are granted to its Officers and Directors.
Stock
Options
On
December 22, 2010, effective retroactively as of June 30, 2010, the Company’s Board of Directors approved the adoption of the “2010
Non-Qualified Stock Option Plan” (“2010 Option Plan”) by unanimous consent. The 2010 Option Plan was initiated to encourage
and enable officers, directors, consultants, advisors and key employees of the Company to acquire and retain a proprietary interest in
the Company by ownership of its common stock. A total of 7,500,000 of the authorized shares of the Company’s common stock may be
subject to, or issued pursuant to, the terms of the plan. Effective January 1, 2018, the Board of Directors approved to increase the
number of authorized shares of the Company’s common stock that may be subject to, or issued pursuant to, the terms of the plan
from 7,500,000 to 30,000,000.
The
Company’s policy is to recognize compensation cost for awards with only service conditions and a graded vesting schedule on a straight-line
basis over the requisite service period for the entire award. Additionally, the Company’s policy is to issue new shares of common
stock to satisfy stock option exercises. The Company applied fair value accounting for all share-based payments awards. The fair value
of each option granted is estimated on the date of grant using the Black-Scholes option-pricing model.
The
table below summarizes the Company’s stock option activities for the three months ended December 31, 2021:
SCHEDULE OF STOCK OPTION ACTIVITY
| |
Number of Option Shares | | |
Exercise Price Range Per Share | | |
Weighted Average Exercise Price | |
| |
| | |
| | |
| |
Balance, September 30, 2021 | |
| 5,277,738 | | |
| $ 0.03 - 0.26 | | |
$ | 0.15 | |
Granted | |
| - | | |
| - | | |
| - | |
Cancelled | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | |
Expired | |
| (500,000 | ) | |
| 0.12 | | |
| 0.12 | |
Balance, December 31, 2021 | |
| 4,777,738 | | |
| $ 0.03 - 0.26 | | |
$ | 0.15 | |
Vested and exercisable, December 31, 2021 | |
| 4,777,738 | | |
| $ 0.03 - 0.26 | | |
$ | 0.15 | |
| |
| | | |
| | | |
| | |
Unvested, December 31, 2021 | |
| - | | |
$ | - | | |
$ | - | |
The
following table summarizes information concerning outstanding and exercisable options as of December 31, 2021:
SCHEDULE OF OUTSTANDING AND EXERCISABLE OPTIONS BY EXERCISE PRICE RANGE
| | |
Options
Outstanding | | |
Options
Exercisable | |
Range
of Exercise Prices | | |
Number
Outstanding | | |
Average
Remaining Contractual Life (in years) | | |
Weighted
Average Exercise Price | | |
Number
Exercisable | | |
Average
Remaining Contractual Life (in years) | | |
Weighted
Average Exercise Price | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
$ | 0.03
-0.26 | | |
| 4,777,738 | | |
| 1.48 | | |
$ | 0.15 | | |
| 4,777,738 | | |
| 1.48 | | |
$ | 0.15 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
$ | 0.03
-0.26 | | |
| 4,777,738 | | |
| 1.48 | | |
$ | 0.15 | | |
| 4,777,738 | | |
| 1.48 | | |
$ | 0.15 | |
During
the three months ended December 31, 2021, no stock compensation was recorded for the value of options vesting during the period, and
as of December 31, 2021, no unvested compensation remained that will be amortized over the remaining vesting period.
As
of December 31, 2021, there were 25,222,262 shares of stock options remaining available for issuance under the 2010 Plan. There was no
aggregate intrinsic value for option shares outstanding at December 31, 2021.
Stock
Warrants
The
table below summarizes the Company’s warrants activities for the three months ended December 31, 2021:
SCHEDULE OF WARRANT ACTIVITY
| |
Number of Warrant Shares | | |
Exercise
Price Range Per Share | | |
Weighted Average
Exercise Price | |
| |
| | |
| | |
| |
Balance, September 30, 2021 | |
| 32,032,075 | | |
$ | 0.07 - 0.40 | | |
$ | 0.16 | |
Granted | |
| - | | |
| - | | |
| - | |
Cancelled | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | |
Expired | |
| (577,778 | ) | |
| 0.15 | | |
| 0.15 | |
Balance, December 31, 2021 | |
| 31,454,297 | | |
$ | 0.07 - 0.40 | | |
$ | 0.16 | |
Vested and exercisable, December 31, 2021 | |
| 31,454,297 | | |
$ | 0.07 - 0.40 | | |
$ | 0.16 | |
The
following table summarizes information concerning outstanding and exercisable warrants as of December 31, 2021:
SCHEDULE OF OUTSTANDING AND EXERCISABLE WARRANTS BY EXERCISE PRICE RANGE
| | |
Warrants Outstanding | | |
Warrants Exercisable | |
Range of Exercise Prices | | |
Number Outstanding | | |
Average Remaining Contractual Life (in years) | | |
Weighted Average Exercise Price | | |
Number Exercisable | | |
Average Remaining Contractual Life (in years) | | |
Weighted Average Exercise Price | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
$ | 0.07 –0.20 | | |
| 30,504,297 | | |
| 1.55 | | |
$ | 0.16 | | |
| 30,504,297 | | |
| 1.55 | | |
$ | 0.16 | |
| 0.21 –0.40 | | |
| 950,000 | | |
| 1.21 | | |
| 0.33 | | |
| 950,000 | | |
| 1.21 | | |
| 0.33 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
$ | 0.07 –0.40 | | |
| 31,454,297 | | |
| 1.54 | | |
$ | 0.16 | | |
| 31,454,297 | | |
| 1.54 | | |
$ | 0.16 | |
There
was no aggregate intrinsic value for warrant shares outstanding at December 31, 2021.
NOTE
6 – SEGMENT REPORTING
Reportable
segments are components of an enterprise about which separate financial information is available and that is evaluated regularly by the
chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company’s reportable segments
are based on products and services, geography, legal structure, management structure, or any other manner in which management disaggregates
a company.
The
Company operates in the following business segments:
(i)
Medical Devices: which stems from PSI, its wholly-owned subsidiary acquired on August 24, 2012, a developer, manufacturer, marketer
and distributer of targeted Ultra Violet (“UV”) phototherapy devices for the treatment of skin diseases, and for sanitation
purposes.
(ii)
Authentication and Encryption Products and Services: which stems from StealthCo, its wholly-owned subsidiary formed on March 18,
2014, which has engaged in the business of selling, licensing or otherwise providing certain authentication and encryption products and
services since acquisition of certain assets from SMI on April 4, 2014.
The
detailed segment information of the Company is as follows:
SCHEDULE OF ASSETS OF REPORTABLE SEGMENTS
Assets
By Segment
| |
December 31, 2021 | |
| |
Corporate | | |
Medical Devices | | |
Authentication and Encryption | | |
Total | |
ASSETS | |
| | | |
| | | |
| | | |
| | |
Current Assets | |
| | | |
| | | |
| | | |
| | |
Cash | |
$ | 1,571 | | |
$ | 12,086 | | |
$ | 2,303 | | |
$ | 15,960 | |
Accounts receivable | |
| - | | |
| 956 | | |
| - | | |
| 956 | |
Inventories | |
| - | | |
| 24,000 | | |
| - | | |
| 24,000 | |
Total current assets | |
| 1,571 | | |
| 37,042 | | |
| 2,303 | | |
| 40,916 | |
| |
| | | |
| | | |
| | | |
| | |
TOTAL ASSETS | |
$ | 1,571 | | |
$ | 37,042 | | |
$ | 2,303 | | |
$ | 40,916 | |
Operations
by Segment for the Three Months Ended December 31, 2021 and 2020
SCHEDULE OF OPERATIONS OF REPORTABLE SEGMENTS
| |
For the Three Months Ended | |
| |
December 31, 2021 | |
| |
Corporate | | |
Medical Devices | | |
Authentication and Encryption | | |
Total | |
| |
| | |
| | |
| | |
| |
Trade Sales | |
$ | - | | |
$ | 164,552 | | |
$ | - | | |
$ | 164,552 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of goods sold | |
| - | | |
| 26,000 | | |
| - | | |
| 26,000 | |
| |
| | | |
| | | |
| | | |
| | |
Gross profit | |
| - | | |
| 138,552 | | |
| - | | |
| 138,552 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| 39,990 | | |
| 244,964 | | |
| 2,795 | | |
| 287,749 | |
| |
| | | |
| | | |
| | | |
| | |
Loss from operations | |
$ | (39,990 | ) | |
$ | (106,412 | ) | |
$ | (2,795 | ) | |
$ | (149,197 | ) |
| |
For the Three Months Ended | |
| |
December 31, 2020 | |
| |
Corporate | | |
Medical Devices | | |
Authentication and Encryption | | |
Total | |
| |
| | |
| | |
| | |
| |
Trade Sales | |
$ | - | | |
$ | 90,499 | | |
$ | - | | |
$ | 90,499 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of goods sold | |
| - | | |
| 80,100 | | |
| - | | |
| 80,100 | |
| |
| | | |
| | | |
| | | |
| | |
Gross profit | |
| - | | |
| 10,399 | | |
| - | | |
| 10,399 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| 49,109 | | |
| 256,471 | | |
| 2,961 | | |
| 308,541 | |
| |
| | | |
| | | |
| | | |
| | |
Loss from operations | |
$ | (49,109 | ) | |
$ | (246,072 | ) | |
$ | (2,961 | ) | |
$ | (298,142 | ) |
NOTE
7 – LEGAL MATTERS
The
Company is periodically engaged in legal proceedings arising from and relating to its business operations. Except as otherwise described
herein, we currently are not involved in any litigation that we believe could have a material adverse effect on our financial condition
or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government
agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries,
threatened against or affecting our Company, our common stock, any of our subsidiaries or of our Company’s or our subsidiaries’
officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect on our financial
condition or results of operations.
The
Company continues efforts to preserve revenue and reduce operating expenses through actions including, but not limited to, facilities
consolidation and staff reductions, which it hopes to implement through negotiated transactions with lessors, employees and other third
parties. Such actions may result in disputes with and claims by such parties which, if not resolved through negotiations, may impact
negatively the Company’s ability to continue as a going concern. To date, the Company has negotiated settlement of all ex-employee
wage and benefits claims except for the claim filed with the Illinois Department of Labor asserting a violation of the Illinois Wage
Payment and Collection Act by the Company’s former CEO. That claim alleges unpaid wages in the amount of $158,715 and unpaid vacation
pay in the amount of $20,833 for a total amount of $179,548, as well as certain statutory damages including, but not limited to, 2% of
the wages due per month plus attorneys’ fees if the ex-CEO elects to file suit for a violation of the Act and is successful in
obtaining a judgment on his claim. The Company has filed its response to such claim with the Department denying the substantive allegations
therein and asserting certain factual and legal defenses, including breach of fiduciary duty, as a bar to all claimed compensation. The
claim remains pending, but as the date hereof, no suit has been filed against the Company asserting a violation of the Act based on said
claim.
As
discussed in Note 5, on or about June 29, 2020, HHE filed case number 2020L006092 in the Circuit Court of Cook County alleging failure
to pay Base Rent and abandonment of certain office space in Hoffman Estates, Illinois subject to a Commercial Lease dated May 26, 2016
(the “HHE litigation”). HHE sought at least $672,888 in base rent and other amounts under the lease, as well as treble damages
from our ex-CEO and two past Directors who were serving on our Board as of the date of the lease. On October 6, 2021, HHE and the Company
agreed to a settlement on the terms discussed in Note 5 above. On February 10, 2022, the initial payment of $125,000 was paid to HHE
(see Note 5).
On
or about January 8, 2021, Periklis Papadopoulus, a former Director who was named as an additional Defendant in the HHE litigation, filed
a counterclaim against the Company seeking indemnification for attorneys’ fees he incurred in obtaining his dismissal from the
HHE litigation. Subsequent to September 30, 2021, the Company settled the counterclaim by agreeing to pay $41,914, with $15,000 payable
on or about January 4, 2022 and the balance in sixteen monthly installments commencing June 4, 2022, each in the amount of $1,791. The
settlement amount shall be reduced to $37,000 if it is paid prior to April 1, 2022, or $39,000 if paid before July 1, 2022. The Company
agreed to entry of a judgment in the amount of $41,914 to secure payments under the settlement agreement. This amount is included in
Accounts payable and accrued expenses on the accompanying Balance Sheets. Upon payment of the settlement, Papadopoulos will provide the
Company with a satisfaction of judgment. Subsequent to December 31, 2021, the Company made the initial payment of $15,000.
NOTE
8 – SUBSEQUENT EVENTS
Subsequent
to December 31, 2021, the Company borrowed $254,000 from its officers and shareholders. All of the loans are unsecured, have an interest
rate of eight percent and are due one year from the date of issuance.
On
October 6, 2021, the Company and a former landlord (“HHE”) agreed to a settlement agreement providing, among other things,
that HHE will provide the Company a satisfaction of the judgment upon the payment by the Company of $350,000, plus interest. An initial
payment of $125,000 was due January 1, 2022. On February 10, 2022, the initial payment of $125,000 was paid to HHE (see Note 4).
In
February 2022, the Company entered into a loan agreement with the U.S Small Business Association (SBA) in the amount of $304,700. The
note accrues interest at 3.75% per annum and calls for monthly payments of $1,569 beginning in February 2024. The loan is secured by
all of the assets of the Company and is personally guaranteed by the Company’s Chief Executive Officer.