UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_________________________________

 

FORM 10-K

_________________________________

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

FOR THE FISCAL YEAR ENDED DECEMBER 31, 20192022

 

DLT RESOLUTION, INC

(FORMERLY HEMCARE HEALTH SERVICES, INC)

 (Exact(Exact name of registrant as specified in its charter)

 

Commission File Number: 333-148546

 

Nevada

 

20-8248213

(State of Incorporation)

 

(I.R.S. Employer Identification No.)

 

5940 S. Rainbow Blvd., Ste 400-32132, Las Vegas, NV

 

89118

(Address of principal executive offices)5940 S. Rainbow Blvd., Ste 400-32132, Las Vegas, NV

 

(Zip Code)89118

(Address of principal executive offices)

(Zip Code)

 

(702) 796-6363

(Registrant’s telephone number, including area code)

 

Indicate by check mark if the registrant is a well‑knownwell-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒

 

Indicate by check mark whether the registrant has submitted electronically on its corporate Web site, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S‑TST (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒     No ☐

 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S‑KSK (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10‑K10K or any amendment to this Form 10‑K.10-K.

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b‑212b2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non‑acceleratedNon-accelerated filer

Smaller reporting company

Emerging growth company

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b‑212b2 of the Exchange Act). Yes ☐     No ☒

 

The aggregate market value of voting and non‑votingnonvoting common equity held by non‑affiliatesnonaffiliates of the registrant as of June 28, 201930, 2021 was approximately $22,211,556$15,441,882 (based on a closing sale price of $1.39$0.61 per share as reported for the NASDAQ Global Select Market on June 28, 2019)30, 2020). For purposes of this calculation, shares of common stock held by officers, directors and their affiliated holders and shares of common stock held by persons who hold more than 10% of the outstanding common stock of the registrant have been excluded from this calculation because such persons may be deemed to be affiliates. This determination of executive officer or affiliate status is not necessarily a conclusive determination for other purposes.

 

As of February 20, 2020, 21,217,537March 4, 2024, 25,314,561 shares of the registrant’s Common Stock, $ 0.001$0.001 par value, were issued and 21,499,561 were outstanding.

 

 

 

INDEX

DLT RESOLUTION, INC.

(FORMERLY HEMCARE HEALTH SERVICES, INC.)

 

 

 

PAGE NO

 

PART I

 

 

 

 

 

ITEM 1

BUSINESS

 

3 – 5

 

ITEM 1A

RISK FACTORS

 

65

 

ITEM 1B

UNRESOLVED STAFF COMMENTS

 

65

 

ITEM 2

PROPERTIES

 

65

 

ITEM 3

LEGAL PROCEEDINGS

 

65

 

ITEM 4

MINE SAFETY DISCLOSURES

 

65

 

 

 

 

PART II

 

 

 

 

 

ITEM 5

MARKET FOR REGISTRANT'SREGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

 

76

 

ITEM 6

SELECTED FINANCIAL DATA

 

7

 

ITEM 7

MANAGEMENT'SMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

8 – 97

 

ITEM 7A

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

9

 

ITEM 8

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

9

 

ITEM 9

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

 

9 – 10

 

ITEM 9A

CONTROLS AND PROCEDURES

 

10 – 119

 

ITEM 9B

OTHER INFORMATION

 

1211

 

 

 

 

PART III

 

 

 

 

 

ITEM 10

DIRECTORS AND EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

 

1312

 

ITEM 11

EXECUTIVE COMPENSATION

 

1413

 

ITEM 12

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

 

1413

 

ITEM 13

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

 

1514

 

ITEM 14

PRINCIPAL ACCOUNTANT FEES AND SERVICES

 

1514

 

 

 

 

PART IV

 

 

 

 

 

ITEM 15

EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

 

1615

 

 

 

 

SIGNATURES

 

1716

 

 
2
2

Table of Contents
Table of Contents

  

PART I.

 

Cautionary Note

 

This Annual Report on Form 10-K contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are subject to a number of risks and uncertainties. All statements that are not historical facts are forward-looking statements, including statements about our business strategy, the effect of Generally Accepted Accounting Principles ("GAAP"(“GAAP”) pronouncements, uncertainty regarding our future operating results and our profitability, anticipated sources of funds and all plans, objectives, expectations and intentions and the statements regarding future potential revenue, gross margins and our prospects for fiscal 2019.2023. These statements appear in a number of places and can be identified by the use of forward-looking terminology such as "may," "will," "should," "expect," "plan," "anticipate," "believe," "estimate," "predict," "future," "intend,"“may,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “future,” “intend,” or "certain"“certain” or the negative of these terms or other variations or comparable terminology, or by discussions of strategy.

 

Actual results may vary materially from those in such forward-looking statements as a result of various factors that are identified in "Item“Item 1A.—Risk Factors"Factors” and elsewhere in this document. No assurance can be given that the risk factors described in this Annual Report on Form 10-K are all of the factors that could cause actual results to vary materially from the forward-looking statements. References in this Annual Report on Form 10-K to (i) the "Company,"“Company,” the "Registrant," "DLT” "we," "our,"“Registrant,” “DLT” “we,” “our,” “DLTI,” and "us"“us” refer to DLT Resolution Inc. (formerly HCRE, Hemcare Health Services Inc.).

 

Investors and security holders may obtain a free copy of the Annual Report on Form 10-K and other documents filed by DLT Resolution Inc. with the Securities and Exchange Commission ("SEC"(“SEC”) at the SEC'sSEC’s website at http://www.sec.gov. Free copies of the Annual Report on Form 10-K and other documents filed by DLT Resolution Inc. with the SEC may also be obtained from DLT Resolution Inc. by directing a request to DLT Resolution Inc., Attention: John Wilkes.Drew Reid. 5940 S. Rainbow Blvd, Ste 400-32132, Las Vegas, NV 89118 or tel. 1 (702) 796-6363

 

ITEM 1 BUSINESS.

 

General

 

DLT Resolution Inc. (formerly Hemcare Health Services Inc.) (“The Company”) was incorporated on January 17, 2007, under the laws of the State of Nevada. The principal offices are located at 5940 S. Rainbow Blvd, Ste 400-32132, Las Vegas, NV 89118. The telephone number is 1 (702) 796-6363. The Company has never declared bankruptcy and it has never been in receivership. Our fiscal year end is December 31.

 

Description of Business

 

DLT Resolution Inc. (“DLT”DLT, the “Company”, “we” and “our”) currently operates in three high-tech industry segments: Blockchain Applications; Telecommunications;blockchain applications and Data Services which includes Image Capture, Data Collection, Data Phone Center Services, and Payment Processing. Its clients represent some of the top businesses from a variety of sectors. Additionally, the Company formed a wholly-owned Canadian subsidiary to carry on business in Canada on effective November 23, 2017 and acquired A.J.D. Data Services on January 21, 2018. The Company offers secure data management, Information Technology (IT) and other telecommunications services in Canada and the United States. DLT Resolution helps organizations that have invoices, ledgers, statements, applications, surveys, employee and customer rewards programs and a wide range of other non-core functions benefit from data management.  DLT Resolution alsoThe Company operates a Health Information Exchange providing the ability to request and retrieve medical information &and records while meeting all of today's Securitytoday’s security & Compliancecompliance demands for HIPAA, PIPEDA and PHIPA. Through RecordsBank.org, the Company offers an easy to use online gateway to its centralized system for patients, lawyers and insurers to retrieve and access medical records. The Company is preparing to launch a Distributed Ledger Technology “Blockchain” version of the service placing electronic health records on this secure platform. The Company has finished making the “Blockchain” but has yet to launch the initiative yet.  The Company expects to launch this initiative during the second calendar quarter of 2020.

 

 
3
3

Table of Contents
Table of Contents

DLT Telecom (DLT Resolution Corp.)

 

As a result of the business combination with 1922861 Ontario Inc. in the second quarter of 2018 i.e.on April 12, 2018, our business now includes vital customers within the Resolution Telecom business. The Resolution Telecom business has been providing a wide range of innovative solutions that are reliable, scalable and flexible to hundreds of Canadian businesses for more than two decades. The Company’s infrastructure solutions are delivered as a monthly service with substantial flexibility in the packaging and the delivery to ensure the solution is one that best meets each business’s needs.

 

At the core of its offerings, ResolutionDLT Telecom Hosted PBX provides customers with cloud-based technology and infrastructure for IP voice communications at a significant savings over on premise solutions. Customers have the flexibility to utilize all the features such as voicemail to email, email transcription, call recording, CRM integration, remote workers, and mobile user apps without the capital expenditure of a traditional legacy system. By offering a truly supported hosted PBX platform, customers no longer require the expense of technicians making programming changes or deploying on site hardware.

 

Expansive Voice Portfolio - Traditional and Hosted IP. The Company’s feature-rich Hosted PBX platform eliminates the cost and complexity of owning and maintaining a traditional premise-based system.

 

Hosted PBX is an advanced, fully hosted, and managed service that is continually upgraded to support market leading business productivity features for all customers.

 

Additionally, the Company formed a wholly owned Ontario subsidiary DLT Data Services Ltd. to carry on business in December 2018.

DLT operates in Canada through its wholly owned subsidiary DLT Resolution Corp., and a wholly owned subsidiary DLT Data Services Ltd. formed in December 2018.

Employees

 

Currently there are 8 employeesis one employee of the Company throughand its wholly owned subsidiaries.operations carried out using independent contractors. Management works at the pleasure of the board and for the foreseeable future, additional work on its development efforts are to be contracted out.

 

Research and Development Expenditures

 

During the year ended December 31, 2019,2022, the Company has not incurred any research expenses.

 

Business Strategy

 

DLT Resolution’s strategy is to provide secure data management to organizations large and small across Canada and the USA.Canada. Included with data management are telecom and other IT solutions to assist organizations with offloading burdensome back office services and thus helping clients achieve operational efficiency.

Through the deployment of the Company’s Distributed Ledger Technology “Blockchain” solution, DLT aims to leverage our offerings adding benefits previously unattainable in the marketplace.

Distributed Ledger Technology “Blockchain”

Our Distributed Ledger Technology “Blockchain” permits trust to be intrinsically embedded into a technological solution, enabling smooth partnerships and transactions dramatically reducing friction between stakeholders. Our solutions focus primarily within the Health Information Exchange and Telecommunications space.

4

Table of Contents

Workflow Automation

Distributed Ledger Technology “Blockchain” enabled trust improves coordination between various partners, due to a shared view of transactions and liabilities. This in turn permits the elimination of third parties, resulting in cost savings

Audit Trail

Facilitates a single view of data instead of the need for consolidation across various disparate systems. Resulting in reliable audit trails due to the history of all transactions being available in the ledger.

Data Privacy

Provable privacy protects clients’ data from being visible to unauthorized parties in compliance with all of today's HIPPA requirements

Revenue Assurance

Implementation of smart contracts allows for near-instantaneous charging, thus leading to improved revenue assurance and fraud reduction.

 

Health Information Exchange


DLT Resolution owns RecordsBank.org, a Centralized System for Patients, Lawyers & Insurers to retrieve and access Medical Records. The centralized system and portal is a cloud-based PIPEDA & HIPAA compliant network of Providers and Record Requestors. Utilizing a secure platform, providers will be able to securely exchange records electronically with third-party requestors. Health care providers with proper authorization can also share records with each other. The system works on a fee per record basis with future plans of licensing medical data, stripped of identifiers for medical research.

 

4

Table of Contents

Addressing a $7 Billion a Year Problem

In national terms, across the U.S., hospitals spend more than $7 billion annually on customer intake. More than $7 billion, before any sort of medical procedure is done; before a patient even steps out of a waiting room, representing an incredible amount of time and money spent on intake administration.

Despite the adoption of electronic health records (EHR) and health information exchanges (HIE), providers are still mailing and faxing paper records because they have no PIPEDA or HIPAA compliant method to exchange records electronically with these third-party requestors. Based on our research, the Company estimates the current method of exchanging patient health information may cost a single clinician practice approximately $17,000 per year. 

The Company aims to remove these substantial burdens both on an administrative and financial basis.  People or firms simply use our secure online request form, pay a small service fee and the Company retrieves, digitizes and stores the records.  At this point the requesting client can access the record globally 24 hours a day - 7 days a week to view it or transfer it securely.  In fact clients can upload any new records to consolidate and keep all of their records securely in one place.
  

Reports to Security Holders

 

We file our quarterly and annual report with the Securities and Exchange Commission (SEC), which the public may view and copy at the Public Reference Room at 100 F Street, N.E. Washington D.C. 20549. SEC filings, including supplemental schedule and exhibits, can also be accessed free of charge through the SEC website www.sec.gov.

 

5

Table of Contents

ITEM 1A RISK FACTORS

 

Not Applicable

 

ITEM 1B UNRESOLVED STAFF COMMENTS

 

None

 

ITEM 2 PROPERTIES.

 

We do not own any property; the principal offices are located at 5940 S. Rainbow Blvd, Ste 400-32132, Las Vegas, NV 89118. The telephone number is 1 (702) 796-6363.

 

ITEM 3 LEGAL PROCEEDINGS.

 

In August 04, 2018, the Company was served with a Statement of Claim in Ontario Canada for breach of contract and wrongful dismissal. As at September 05, 2019, the parties to the litigation have agreed to a settlement in principal. See Note 15. On March 29, 2019 the Company was served with a Statement of Claim from the owner of the property where AJD leased space. See subsequent events.None

 

ITEM 4 MINE SAFETY DISCLOSURES.

 

None

 

 
65

Table of Contents
Table of Contents

 

PART II

ITEM 5 MARKET FOR REGISTRANT'SREGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

 

Our common stock is quoted on the Over-the-Counter Bulletin Board (OTCBB) under the ticker symbol DLTI. The stock trades are limited and sporadic; there is no established public trading market for our common stock.

 

Dividends

 

We declared $0 and $0 of dividends on preferred stock during the years ended December 31, 20192022 and 2018.2021.

 

Securities Authorized for Issuance under Equity Compensation Plans

 

There is no stock option plan in place for the company.

 

Recent Sales of Unregistered Securities

 

There was no sale of unregistered securities duringDuring the year ended December 31, 2019.2022, the Company sold 388,274 shares of restricted Common stock to third parties and received $184,577 in proceeds.

6

Table of Contents

   

Securities issued in 20182021

 

During the year ended December 31, 20182021, the Company converted 25,000 shares of Series A Preferred stock in exchange for 25,000 shares of common stock; 745,778issued 1,000,000 shares of common stock for $236,000 in cash; 2,575,000 sharesto complete the acquisition of common stock issued for acquisitions of AJD & OntarioUnion Strategies, Inc. 63,888 common shares for rounding differences from the effect of a reverse stock split effected during the year ended December 31, 2017.

 

Securities issued in 20192022

 

During the year ended December 31, 20192022, the Company issued 62,500sold 388,274 shares of commonrestricted Common stock for $25,000to third parties and received $184,577 in cash.

ITEM 6 SELECTED FINANCIAL DATA.

proceeds.

 

ITEM 6 SELECTED FINANCIAL DATA.

Summary of Financial Data

 

 

 

December 31,

2019

 

 

December 31,

2018

 

Revenues

 

$463,325

 

 

$227,343

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

$546,542

 

 

$351,724

 

 

 

 

 

 

 

 

 

 

Earnings (Loss)

 

$(1,039,318)

 

$(329,282)

 

 

 

 

 

 

 

 

 

Total Assets

 

$589,253

 

 

$1,299,125

 

 

 

 

 

 

 

 

 

 

Liabilities

 

$957,553

 

 

$562,278

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity (Deficit)

 

$(368,300)

 

$736,847

 

7

Table of Contents

 

 

December 31,

2022

 

 

December 31,

2021

 

Revenues

 

$218,707

 

 

$326,944

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

$391,959

 

 

$450,015

 

 

 

 

 

 

 

 

 

 

Loss

 

$(1,153,244)

 

$(2,429,834)

 

 

 

 

 

 

 

 

 

Total Assets

 

$325,716

 

 

$1,358,657

 

 

 

 

 

 

 

 

 

 

Liabilities

 

$1,202,670

 

 

$1,228,181

 

 

 

 

 

 

 

 

 

 

Stockholders’ (Deficit) Equity

 

$(876,954)

 

$130,476

 

  

ITEM 7 MANAGEMENT'SMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

The following discussion is intended to assist in the understanding and assessment of significant changes and trends related to the results of operations and financial condition of DLT Resolution, Inc. This discussion and analysis should be read in conjunction with our financial statements and notes thereto included elsewhere in this Annual Report on Form 10-K for the fiscal year ended December 31, 2019.2022.

 

Critical Accounting Policies

 

Use of Estimates

 

The preparation of our consolidated financial statements and notes thereto requires management to make estimates and assumptions that affect the amounts and disclosures reported within those financial statements. On an ongoing basis, management evaluates its estimates, including those related to revenue recognition, contingencies, litigation and income taxes. Management bases its estimates and judgments on historical experiences and on various other factors believed to be reasonable under the circumstances. Actual results under circumstances and conditions different than those assumed could result in differences from the estimated amounts in the financial statements. There have been no material changes to these policies during the year ended December 31, 2019.2022.

7

Table of Contents

  

Revenue Recognition

 

Revenue is recognized when persuasive evidence of an agreement exists, the price is fixed or determinable, goods are delivered, or services performed and collectability is reasonably assured.

 

Going concern

 

The Company’s consolidatedaccompanying financial statements arehave been prepared in accordance with generally accepted accounting principles applicable toassuming that the Company will continue as a going concern. This contemplates the realization of assetsThe Company has suffered recurring losses from operations and the liquidation of liabilities in the normal course of business. Currently,has a significant accumulated deficit. In addition, the Company has limitedcontinues to experience negative cash and an accumulated deficit of $4,635,230flow from operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern. The Company will be dependent uponfinancial statements do not include any adjustments that might result from the outcome of this uncertainty. Management’s plans in regards to this matter include raising of additional capital through placement of our common stock in order to implement its business plan, equity financing and borrowing funds under a private credit facility and/or merge with an operating company. There can be no assurance that the Company will be successful in either situation in order to continue as a going concern. The officers and directors have committed to advancing certain operating costs of the Company.other credit sources.

 

Principals of Consolidation

 

The consolidated financial statements represent the results of DLT Resolution, Inc.; and its wholly owned subsidiary,subsidiaries, DLT Resolution Corp.; its 100%-owned subsidiary, and DLT Data Services;Services, Inc. and the assets, processes, and results therefrom of 1922861 OntarioUnion Strategies, Inc. Note 7 – Acquisition of 1922861 Ontario Inc.(“USI”), which are  discontinued operations. All intercompany transactions and balances have been eliminated.

 

Plan of Operations

 

Liquidity and Capital Resources. As of December 31, 2019,2022, we had $13,140$11,885 of cash on hand and total liabilities of $957,533$1,202,670. We must secure additional funds in order to continue our business. We were required to secure a loan to pay expenses relating to filing this report including legal, accounting and filing fees and maywill be required to secure additional financing to fund future filings. We believe that we will be able to obtain this loan from a current shareholder of the Company. Furthermore, there is no guarantee we will receive the required financing to complete our business strategies; we cannot provide any assurance that future financing will be available to us on acceptable terms. If financing is not available on satisfactory terms, we may be unable to continue, develop or expand our operations. If we are unable to accomplish raising adequate funds then it would be likely that any investment made into the Company would be lost in its entirety.

 

Results of Operations. Total revenues were $218,707 and $326,944 in 2022 and 2021, respectively, with the decrease attributable to a decrease in the number of customers. Total operating expenses were $546,542$391,959 for the year ended December 31, 2022 compared to $450,015 during the year ended December 31, 2019 compared2021. The decrease in operating expenses relates to $351,724a reduction in headcount and volume of business.

Other Expense: Other Expense totaled ($12,495) during the year ended December 31, 2018. The increase in operating expenses relates2022 compared to the Company striving to build its business and expand our offerings.

8

Table of Contents

Other Income (Expense): Other Income (Expenses) totaled ($801,227)2,378) during the year ended December 31, 2019 compared to $20,648 during202. Other Expense consists primarily of interest expense.

Loss from Discontinued Operations: In 2022, we suspended operations of USI and DLT Data and in 2023 we sold our 100% ownership of those discontinued subsidiaries.Loss from discontinued operations was ($967,497) for the year ended December 31, 2018.2021 compared to( $2,304,385) for the year ended December 31, 2021.  The decrease in loss is attributed to write-downs of USI and DLT Data intangible assets and its receivables in 2021.

 

Off-Balance Sheet Arrangements. We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.

 

Contractual Obligations. None

 

8

Table of Contents

ITEM 7A QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

We do not currently hold any market risk sensitive instruments entered into for hedging transaction risks related to foreign currencies. In addition, we have not entered into any transactions with derivative financial instruments for trading purposes.

 

ITEM 8 FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

 

Our financial statements appear beginning on page F-1, immediately following the signature page of this report.

 

ITEM 9 CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

On January 25, 2018, the Company dismissed Pritchett, Siler & Hardy, PC (“PSH”) as its independent registered accounting firm and engaged Heaton & Company, PLLC, dba Pinnacle Accountancy Group of Utah, as its new independent registered accounting firm.

 

Since PSH’sthe appointment of BFBorgers CPA, PC as our independent registered accounting firm on March 13, 2014 and through January 25, 2018,present, which included its auditsthe audit of our financial statements for the years ended December 31, 20162022 and 2015,2021, there were (i) no disagreements between the Company and PSHBFBorgers CPA, PC on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedures, which disagreement, if not resolved to the satisfaction of PSH,BFBorgers CPA, PC, would have caused PSHBFBorgers CPA, PC to make reference thereto in their reports on the financial statements for such years, and (ii) no “reportable events” as that term is defined in Item 304(a)(1)(v) of Regulation S-K.

 

On January 24, 2019, Heaton & Company, PLLC, dba Pinnacle Accountancy Group of Utah resigned as its independent registered accounting firm and on January 24, 2019 the Company engaged AJSH & Co LLP as its new independent registered accounting firm.

Since the appointment of Heaton & Company as our independent registered accounting firm through present, which included the audit of our financial statements for the yearDuring years ended December 31, 2017, there were (i) no disagreements between the Company2022 and Heaton & Company on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedures, which disagreement, if not resolved to the satisfaction of Heaton & Company, would have caused Heaton & Company to make reference thereto in their reports on the financial statements for such years, and (ii) no “reportable events” as that term is defined in Item 304(a)(1)(v) of Regulation S-K.

The Company provided Heaton and Company with a copy of this Form 8-K and requested that Heaton & Company furnish it with a letter addressed to the Securities and Exchange Commission stating whether or not Heaton & Company agrees with the above statements. A copy of such letter, dated January 29, 2019, is attached as Exhibit 16.1.

During year ended December 31, 2017,2021, and in the subsequent interim period through to present, the Company has not consulted with AJSH & Co LLPBFBorgers CPA, PC regarding either (i) the application of accounting principles to a specified transaction, either completed or proposed; or the type of audit opinion that might be rendered on the Company’s financial statements, and neither a written report nor oral advice was provided to the Company that Heaton & Company concluded was an important factor considered by the Company in reaching a decision as to the accounting, auditing or financial reporting issue; or (ii) any matter that was either the subject of a disagreement (as defined in Item 304(a)(1)(iv) of Regulation S-K and the related instructions) or a reportable event (as described in Item 304(a)(1)(v) of Regulation S-K).

9

Table of Contents

During 2019 the Company engaged BFBorgers CPA, PC as its new independent registered accounting firm. They have filed the 10-Q’s for each quarter in 2019.

 

Disclaimer: This filing contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Act of 1934. These forward-looking statements are based largely on the expectations or forecasts of future events, can be affected by inaccurate assumptions, and are subject to various business risks and known and unknown uncertainties, a number of which are beyond the control of management. Therefore, actual results could differ materially from the forward-looking statements contained in this press release. Additional information respecting the factors that could materially affect the Company and its operations are contained in its annual report on Form 10-K, Form 10-Q’s, 8-K’s and other periodic reporting as filed with the Securities and Exchange Commission. The Company undertakes no obligation to publicly update or revise any forward-looking statement.

 

ITEM 9A CONTROLS AND PROCEDURES.

 

Disclosure Controls and Procedures

 

Management of DLT Resolution Inc. is responsible for maintaining disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

9

Table of Contents

  

In addition, the disclosure controls and procedures must ensure that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required financial and other required disclosures.

 

At the end of the period covered by this report, an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rules 13(a)-15(e) and 15(d)-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)) was carried out under the supervision and with the participation of our Principal Executive Officer, Principal Financial and Accounting Officer. Based on his evaluation of our disclosure controls and procedures, he concluded that during the period covered by this report, such disclosure controls and procedures were not effective to detect the inappropriate application of US GAAP standards. This was due to deficiencies that existed in the design or operation of our internal control over financial reporting that adversely affected our disclosure controls and that may be considered to be “material weaknesses.”

 

The Company will continue to create and refine a structure in which critical accounting policies and estimates are identified, and together with other complex areas, are subject to multiple reviews by accounting personnel. In addition, the Company will enhance and test our year-end financial close process. Additionally, the Company’s management will increase its review of our disclosure controls and procedures. Finally, we plan to designate individuals responsible for identifying reportable developments. We believe these actions will remediate the material weakness by focusing additional attention and resources in our internal accounting functions. However, the material weakness will not be considered remediated until the applicable remedial controls operate for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively.

 

10

Table of Contents

Management’sManagement’s Annual Report on Internal Control over Financial Reporting

 

Our management is responsible for establishing and maintaining adequate internal control over our financial reporting. Internal control over financial reporting is a process designed to provide reasonable assurance to our management and board of directors regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles. Our internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect our transactions; (ii) provide reasonable assurance that transactions are recorded as necessary for preparation of our financial statements; (iii) provide reasonable assurance that receipts and expenditures of company assets are made in accordance with management authorization; and (iv) provide reasonable assurance that unauthorized acquisition, use or disposition of company assets that could have a material effect on our financial statements would be prevented or detected on a timely basis.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because changes in conditions may occur or the degree of compliance with the policies or procedures may deteriorate.

 

Management assessed the effectiveness of our internal control over financial reporting as of December 31, 2017.2022. In assessing the effectiveness of our internal control over financial reporting as of December 31, 2018,2022, our management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework). Based on its assessment, management concluded that our internal control over financial reporting as of December 31, 20182022 was not effective in the specific areas described in the “Disclosure Controls and Procedures” section above and as specifically described in the paragraphs below.

 

10

Table of Contents

As of December 31, 20192022 the Principal Executive Officer/Principal Financial Officer identified the following specific material weaknesses in the Company’s internal controls over its financial reporting processes:

 

·

·

Policies and Procedures for the Financial Close and Reporting Process — Currently there are no policies or procedures that clearly define the roles in the financial close and reporting process. The various roles and responsibilities related to this process should be defined, documented, updated and communicated. Failure to have such policies and procedures in place amounts to a material weakness to the Company’s internal controls over its financial reporting processes.

 

 

·

·

Representative with Financial Expertise — For the year ending December 31, 2018,2022, the Company did not have a representative with the requisite knowledge and expertise to review the financial statements and disclosures at a sufficient level to monitor the financial statements and disclosures of the Company. Failure to have a representative with such knowledge and expertise amounts to a material weakness to the Company’s internal controls over its financial reporting processes.

 

 

·

·

Adequacy of Accounting Systems at Meeting Company Needs — The accounting system in place at the time of the assessment lacks the ability to provide high quality financial statements from within the system, and there were no procedures in place or built into the system to ensure that all relevant information is secure, identified, captured, processed, and reported within the accounting system. Failure to have an adequate accounting system with procedures to ensure the information is secure and accurately recorded and reported amounts to a material weakness to the Company’s internal controls over its financial reporting processes.

 

 

·

·

Segregation of Duties — Management has identified a significant general lack of definition and segregation of duties throughout the financial reporting processes. Due to the pervasive nature of this issue, the lack of adequate definition and segregation of duties amounts to a material weakness to the Company’s internal controls over its financial reporting processes.

11

Table of Contents

 

In light of the foregoing, once we have the adequate funds, management plans to develop the following additional procedures to help address these material weaknesses:

 

·

·

The Company will create and refine a structure in which critical accounting policies and estimates are identified, and together with other complex areas, are subject to multiple reviews by accounting personnel. In addition, we plan to enhance and test our month-end and year-end financial close process. Additionally, our audit committee will increase its review of our disclosure controls and procedures. We also intend to develop and implement policies and procedures for the financial close and reporting process, such as identifying the roles, responsibilities, methodologies, and review/approval process. We believe these actions will remediate the material weaknesses by focusing additional attention and resources in our internal accounting functions. However, the material weaknesses will not be considered remediated until the applicable remedial controls operate for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively.

 

This annual report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by our registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit us to provide only management’s report in this annual report.

   

This report shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of that section, and is not incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 

Changes in Internal Controls

 

There have been no changes in our internal control over financial reporting that occurred during our fiscal year ended December 31, 20192022 that have materially affected, or are reasonable likely to materially affect, our internal control over financial reporting.

   

ITEM 9B OTHER INFORMATION.

 

None.

 

 
1211

Table of Contents
Table of Contents

 

PART III

ITEM 10 DIRECTORS AND EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.

 

The Company’s executive officersofficer and directorsdirector and theirhis respective age as of December 31, 2018 areis as follows:

 

Director:

 

Name of Director

Age

John Wilkes

 

58

Drew Reid

61

Executive Officer:

 

Name of Officer

Age

Office

John WilkesDrew Reid

 

58

61

 

President, CEO and CFO

 

The term of office for each director is one year, or until the next annual meeting of the shareholders.

 

Biographical Information

 

Set forth below is a brief description of the background and business experience of our officers and director for the past year.

 

John WilkesDrew Reid

 

Mr. Wilkes, M.B.A.Ried, 56, was the Chief Executive Officer and a Director of Ciscom Corp since June 2020 and was appointed Executive Chairman in September 2021 where he served until departing in November 2023. Ciscom is an information technology services company that is listed on the Toronto Stock Exchange.  Mr. Reid remains a Vice President and Director of Market Focus Direct Inc., C.P.A., C.A. (58) earned his C.A. designation with Price Waterhouse in Toronto, Canada. Since 2005, Mr. Wilkes has been an Independent Investment Management Professional, making private investments in both private and public companiesa Canadian based subsidiary of Ciscom that for the most part, have their core business in the environmental space.is focused on data driven direct marketing.

 

Significant Employees

 

We employ one non-officer, Steve Benham who makes significant contributions to the Company. John WilkesDrew Reid is an officer and Director and Dan Cullen is the Chief Technology Officer (CTO) of the Company.

12

Table of Contents

  

Corporate Governance

 

Nominating Committee. We have not established a Nominating Committee because of our limited operations; and because we have only two officers, as mentioned above which are John Wilkes and Dan Cullen and one director who is John Wilkes, we believe that we are able to effectively manage the issues normally considered by a Nominating Committee.Drew Reid.

 

Audit Committee. We have not established an Audit Committee because of our limited operations; and because we have only two officers and one director, we believe that we are able to effectively manage the issues normally considered by an Audit Committee.director.

 

Code of Ethics. We have not adopted a Code of Ethics for our principal executive and financial officers.

13

Table of Contents

Ethics.

 

ITEM 11 EXECUTIVE COMPENSATION.

 

Summary Compensation Table

 

Name and principal position

Fiscal

Year

Salary

Bonus

Other annual compensation

Restricted stock

award(s)

Securities underlying

options/ SARs

LTIP

payouts

All other

compensation

 

John Wilkes

Director

 

2019

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

John  Wilkes

Director

 

2018

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Name and principal position

 

Fiscal

Year

 

Salary

 

 

Bonus

 

 

Other annual compensation

 

 

Restricted stock

award(s)

 

 

Securities underlying

options/ SARs

 

 

LTIP

payouts

 

 

All other

compensation

 

John Wilkes Former Director

 

2022

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

John Wilkes Former Director

 

2021

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

There has been no cash payment outside of the amounts above paid to the individuals above for services rendered in all capacities to us for the year ended December 31, 20182021 and 2017.2020. Minimal compensation is anticipated within the next six months to any officer or director of the Company.

 

Stock Option Grants

 

We did not grant any stock options to the executive officer during the year ended December 31, 20192022 and 2018.2021.

 

ITEM 12 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

 

The following table provides the names and addresses of each person known to the Company to own more than 5% of the outstanding common stock as of December 31, 20182022 and by the officers and directors, individually and as a group. Except as otherwise indicated, all shares are owned directly.

 

Beneficial Owner

 

Number of

Shares Owned

 

 

Percent

Ownership

 

Mind Tech Group

 

 

5,000,000

 

 

 

24%

John Wilkes

 

 

4,003,000

 

 

 

19%

Total

 

 

9,003,000

 

 

 

43%

Beneficial Owner

 

Number of

Shares Owned

 

 

Percent

Ownership

 

Mind Tech Group

 

 

5,000,000

 

 

 

23%

John Wilkes

 

 

4,003,000

 

 

 

19%

Total

 

 

9,003,000

 

 

 

42%

 

 
1413

Table of Contents
Table of Contents

  

ITEM 13 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.

 

During the year ended December 31, 2019,2022, there were no other material transactions between the Company and any Officer, Director or related party that has not been disclosed in footnote 46 to the financial statements. Additionally, there are no Officers, Directors or other related parties that since the date of incorporation had any material interest, direct or indirect, in any transaction with us or in any presently proposed transaction that has or will materially affect us:

 

-The Officers and Directors;

 

-Any person proposed as a nominee for election as a director;

 

-Any other person who beneficially owns, directly or indirectly, shares carrying more than 5% of the voting rights attached to the outstanding shares of common stock;

 

-Any relative or spouse of any of the foregoing persons who have the same house as such person.

 

Any future transactions between us and our Officers, Directors, and Affiliates will be on terms no less favorable to us than can be obtained from unaffiliated third parties. Such transactions with such persons will be subject to approval of our Board of Directors.

 

ITEM 14 PRINCIPAL ACCOUNTANT FEES AND SERVICES.

 

During the years ended December 31, 20192022 and 2018,2021, the Company incurred auditing expenses of approximately $8,000$50,000 and $16,000.$40,000. There were no other audit related services or tax fees incurred.

 

 
1514

Table of Contents
Table of Contents

 

PART IV

ITEM 15 EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a) The following documents have been filed as a part of this Annual Report on Form 10-K. 

 

(a)

The following documents have been filed as a part of this Annual Report on Form 10-K.

1. Consolidated Financial Statements        

1.

Consolidated Financial Statements

 

 

Page

 

Report of Independent Registered Public Accounting Firm – 2019

 

F-3

 

Report of Independent Registered Public Accounting Firm – 2018Consolidated Balance Sheets

 

F-4

 

Consolidated Balance SheetsStatements of Operations

 

F-5

 

Consolidated StatementsStatement of OperationsStockholders’ Deficit

 

F-6F-7

 

Consolidated StatementStatements of Stockholders' DeficitCash Flows

 

F-8

 

Notes to Consolidated Financial Statements of Cash Flows

 

F-9 - F-17

 

Notes to Consolidated Financial Statements

F-10-23

 

2.

2.  Financial Statement Schedules.

 

All schedules are omitted because they are not applicable or not required or because the required information is included in the Financial Statements or the Notes thereto.

  

3.

Exhibits.

3. Exhibits. 

 

The following exhibits are filed as part of, or incorporated by reference into, this Annual Report:

 

EXHIBIT

NUMBER

DESCRIPTION

 

 

 

3.1

Articles of Incorporation

3.2

By-Laws

23.1

Consent of Accountant

31.1

 

SECTION 302 CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICERArticles of Incorporation (Incorporated by reference to the Registration Statement on Form SB-2, previously filed with the SEC on January 9, 2008)

 

 

 

32.13.2

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTIONIncorporated by reference to the Registration Statement on Form SB-2, previously filed with the SEC on January 9, 2008) 

 

 

 

10131.1*

 

Interactive data files pursuantCertification Pursuant to Rule 40513a-14(a) of Regulation S-T.the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1*

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101

Interactive data files pursuant to Rule 405 of Regulation S-T.

*Filed herewith

 

 
15

16

Table of Contents
Table of Contents

  

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

/s/ John WilkesDrew Reid

 

/s/ John WilkesDrew Reid

 

John WilkesDrew Reid

 

John WilkesDrew Reid

 

President and Chief Executive Officer

 

Chief Financial Officer, Secretary and Treasurer

 

(Principal Executive Officer)

 

(Principal Financial Officer)

 

 

 

April 30, 2020March 4, 2024

 

April 30, 2020March 4, 2024

 

 
16

17

Table of Contents
Table of Contents

  

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

 

Consolidated Financial Statements

December 31, 20192022 and 20182021

 

 
F-1

Table of Contents

  

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

 

Consolidated Financial Statements

December 31, 20192022 and 20182021

 

CONTENTS

 

 

 

Page(s)

 

Report of Independent Registered Accounting Firm – 2019(PCAOB ID #5041)

 

F-3

 

 

Report of Independent Registered Accounting Firm – 2018

F-4

 

 

 

Consolidated Balance Sheets as of December 31, 2019 and 2018

 

F-5F-4

 

 

 

 

Consolidated Statements of Operations for the years ended December 31, 2019 and 2018

 

F-6F-5

 

 

 

 

Consolidated Statement of Changes in Stockholders’ Deficit for the years ended December 31, 2019 and 2018

 

F-8F-7

 

 

 

 

Consolidated Statements of Cash Flows for the years ended December 31, 2019 and 2018

 

F-9F-8

 

 

 

 

Notes to the Consolidated Financial Statements

 

F-10F-9 - F-23F-17

 

 
F-2
F-2

Table of Contents
Table of Contents

  

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMReport of Independent Registered Public Accounting Firm

 

To the shareholders and the board of directors of DLT Resolution, Inc.

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheetsheets of DLT Resolution, Inc. (the "Company") as of December 31, 2019,2022 and 2021, the related statementstatements of operations, stockholders'stockholders’ equity (deficit), and cash flows for the yearyears then ended, and the related notes (collectively referred to as the "financial statements"“financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019,2022 and 2021, and the results of its operations and its cash flows for the yearyears then ended, in conformity with accounting principles generally accepted in the United States.

 

Substantial Doubt about the Company’s Ability to Continue as a Going Concern

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the Company has suffered recurring losses from operations and has a significant accumulated deficit. In addition, the Company continues to experience negative cash flows from operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Basis for Opinion

 

These financial statements are the responsibility of the Company'sCompany’s management. Our responsibility is to express an opinion on the Company'sCompany’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB"(“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

 

Substantial Doubt about the Company’s Ability to Continue as a Going Concern

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company’s significant operating losses raise substantial doubt about its ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ BF Borgers CPA PC

BF Borgers CPA PC

 

We have served as the Company'sCompany’s auditor since 2019

Lakewood, CO

April 27, 2020March 4, 2024

 

F-3

Table of Contents

DLT RESOLUTION, INC

 

Consolidated Balance Sheets

As of December 31

 

 

 

2022

 

 

2021

 

ASSETS

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$11,885

 

 

$29,783

 

Accounts receivable

 

 

57,631

 

 

 

49,129

 

Total current assets

 

 

69,516

 

 

 

78,912

 

Assets from discontinued operations

 

 

116,352

 

 

 

1,066,003

 

Intangible assets, net of accumulated amortization

 

 

139,848

 

 

 

213,742

 

Total assets

 

$325,716

 

 

$1,358,657

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$211,218

 

 

$207,588

 

Accounts payable, related party

 

 

15,000

 

 

 

15,000

 

Interest payable, related party

 

 

56,210

 

 

 

47,067

 

Related party payables

 

 

57,817

 

 

 

60,017

 

Notes payables, related party

 

 

81,500

 

 

 

81,500

 

Notes payable, current portion

 

 

29,560

 

 

 

31,306

 

Liabilities from discontinued operations

 

 

746,365

 

 

 

780,703

 

Total current liabilities

 

 

1,197,670

 

 

 

1,223,181

 

Notes payable, net of current portion

 

 

5,000

 

 

 

5,000

 

Total liabilities

 

 

1,202,670

 

 

 

1,228,181

 

 

 

 

 

 

 

 

 

 

Stockholders’ (deficit) equity

 

 

 

 

 

 

 

 

Series A convertible preferred stock, $1.00 par value; 5,000,000 shares authorized; 0 issued and outstanding at December 31, 2022 and December 31, 2021

 

 

-

 

 

 

-

 

Series B convertible preferred stock, $1.00 par value; 500,000 shares authorized; 64,000 issued and outstanding at December 31, 2022 and December 31, 2021

 

 

64,000

 

 

 

64,000

 

Common stock, $0.001 par value; 275,000,000 shares authorized; 27,314,561 issued; 23,499,561 outstanding at December 31, 2022 and 26,926,287 issued; 23,111,287 outstanding at December 31, 2021

 

 

27,315

 

 

 

26,926

 

Common stock subscribed

 

 

14,000

 

 

 

14,000

 

Additional paid in capital

 

 

6,946,198

 

 

 

6,762,010

 

Other comprehensive income

 

 

555,810

 

 

 

(182,345)

Treasury stock, 3,815,000 shares at December 31, 2022 and 2021

 

 

(5,300)

 

 

(5,300)

Accumulated deficit

 

 

(8,478,977)

 

 

(6,548,815)

Total stockholders’ (deficit) equity

 

 

(876,954)

 

 

130,476

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ (deficit) equity

 

$325,716

 

 

$1,358,657

 

 

See accompanying notes to consolidated financial statements.

 
F-3F-4

Table of Contents
Table of Contents

 

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders of

DLT Resolution Inc.

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of DLT Resolution Inc. (the “Company”) as of December 31, 2018, the related consolidated statements of operations, changes in stockholders’ deficit and cash flows for the year ended December 31, 2018, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2018, and the consolidated results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall consolidated financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

Substantial Doubt about the Company Ability to Continue as a Going Concern

The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 3 to the consolidated financial statements, the Company has the limited cash, an accumulated deficit of $3,595,912 and is doubtful to recover $329,815 of the note receivable received against the subsequent sale of its subsidiary. These conditions raise substantial doubt about the Company ability to continue as a going concern. Further information and management’s plans in regard to this uncertainty were also described in Note 3. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

/s/ AJSH & Co LLP

We have served as the Company’s Auditor since the year 2019.

New Delhi, India

September 16, 2019

DLT RESOLUTION, INC.

Consolidated Statements of Operations

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

2022

 

 

2021

 

Revenue

 

$218,707

 

 

$326,944

 

Cost of revenue and operating expenses

 

 

 

 

 

 

 

 

Cost of revenue

 

 

141,143

 

 

 

150,822

 

General and administrative

 

 

93,038

 

 

 

102,572

 

Depreciation and amortization

 

 

64,238

 

 

 

61,264

 

Professional fees

 

 

93,540

 

 

 

135,357

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

391,959

 

 

 

450,015

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(173,252)

 

 

(123,071)

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

Foreign exchange gain/(loss)

 

 

56

 

 

 

(284)

Loss on investment

 

 

-

 

 

 

-

 

Interest expense

 

 

(12,551)

 

 

(2,094)

Total other expense

 

 

(12,495)

 

 

(2,378)

 

 

 

 

 

 

 

 

 

Net loss from continuing operations

 

$(185,747)

 

$(125,449)

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

$(967,497)

 

$(2,303,777)

 

 

 

 

 

 

 

 

 

Net loss

 

$(1,153,244)

 

$(2,429,226)

 

 

 

 

 

 

 

 

 

Loss per common share, basic and diluted

 

$(0.04)

 

$(0.09)

Weighted average basic shares outstanding

 

 

27,169,612

 

 

 

26,544,419

 

Weighted average diluted shares outstanding

 

 

27,169,612

 

 

 

26,544,419

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

 
F-4F-5

Table of Contents
Table of Contents

  

DLT RESOLUTION, INC

 

Consolidated Balance Sheets

 

 

 

 

 

 

 

December 31,

2019

December 31,

2018

 

ASSETS

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$13,140

 

 

$12,908

 

Accounts receivable

 

 

34,631

 

 

 

12,217

 

Assets held for sale

 

 

-

 

 

 

656,735

 

Total current assets

 

 

47,771

 

 

 

681,860

 

 

 

 

 

 

 

 

 

 

Intangible assets, net of accumulated amortization

 

 

376,460

 

 

 

460,491

 

Goodwill

 

 

165,022

 

 

 

156,774

 

 

 

 

 

 

 

 

 

 

Total assets

 

$589,253

 

 

$1,299,125

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Bank overdraft

 

$16,782

 

 

$-

 

Accounts payable and accrued liabilities

 

 

99,201

 

 

 

48,921

 

Accounts payable, related party

 

 

15,000

 

 

 

40,000

 

Interest payable, related party

 

 

34,190

 

 

 

26,875

 

Related party payables

 

 

20,880

 

 

 

17,713

 

Current notes payables, related party

 

 

81,500

 

 

 

81,500

 

Liabilities held for sale

 

 

-

 

 

 

146,127

 

Total current liabilities

 

 

267,553

 

 

 

361,136

 

 

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

 

5,000

 

 

 

5,000

 

Other long term liability

 

 

685,000

 

 

 

196,142

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

957,553

 

 

 

562,278

 

 

 

 

 

 

 

 

 

 

Stockholders' equity (deficit)

 

 

 

 

 

 

 

 

Series A convertible preferred stock, $1.00 par value; 5,000,000 shares authorized; 0 and 0 issued and outstanding at December 31, 2019 and December 31, 2018

 

 

-

 

 

 

-

 

Series B convertible preferred stock, $1.00 par value; 500,000 shares authorized; 64,000 and 64,000 issued and outstanding at December 31, 2019 and December 31, 2018

 

 

64,000

 

 

 

64,000

 

Common stock, $0.001 par value; 275,000,000 shares authorized; 24,395,037 and 24,982,537 issued; 21,167,537 and 21,167,537 outstanding at December 31, 2019 and December 31, 2018

 

 

24,395

 

 

 

24,983

 

Additional paid in capital

 

 

4,218,265

 

 

 

4,192,678

 

Other comprehensive income

 

 

(34,430)

 

 

(37,688)

Treasury stock, 3,815,000 shares

 

 

(5,300)

 

 

(5,300)

Accumulated deficit

 

 

(4,653,230)

 

 

(3,595,912)

Total equity (deficit) attributable to parent

 

 

(368,300)

 

 

642,761

 

 

 

 

 

 

 

 

 

 

Non-controlling interest

 

 

-

 

 

 

94,087

 

Total stockholder's equity (deficit)

 

 

(368,300)

 

 

736,848

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' deficit

 

$589,253

 

 

$1,299,125

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

DLT RESOLUTION, INC.

Consolidated Statements of Comprehensive (Loss) Income

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

2022

 

 

2021

 

Net loss

 

$(1,153,244)

 

$(2,429,226)

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

Gain on valuation adjustment to other long-term liabilities

 

 

-

 

 

 

1,022,240

 

     Foreign currency translation adjustment

 

 

738,155

 

 

 

(408,245)

Total other comprehensive income

 

 

738,155

 

 

 

(1,430,485)

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income

 

$(415,089)

 

$(998,741)

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

 
F-5F-6

Table of Contents
Table of Contents

DLT RESOLUTION, INC

Condensed Consolidated Statements of Changes in Stockholders’ Deficit

 

DLT RESOLUTION, INC.

 

Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

2019

2018

 

Revenue

 

$463,325

 

 

$227,343

 

Cost of revenue

 

 

154,874

 

 

 

108,401

 

Gross margin

 

 

308,451

 

 

 

118,942

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

General and administrative

 

 

366,012

 

 

 

205,109

 

Professional fees

 

 

180,529

 

 

 

146,615

 

Total operating expenses

 

 

546,542

 

 

 

351,724

 

 

 

 

 

 

 

 

 

 

Income (loss) from  operations

 

 

(238,091)

 

 

(232,782)

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

Gain/(loss) on change in fair market value of derivative liability

 

 

-

 

 

 

(2,427)

Gain/(loss) on stock based liability

 

 

(467,487)

 

 

-

 

Foreign exchange gain/(loss)

 

 

5,362

 

 

 

(3,992)

Loss on investment

 

 

(331,787)

 

 

-

 

Other income

 

 

-

 

 

 

31,834

 

Interest expense

 

 

(7,315)

 

 

(4,767)

Total other income (expense)

 

 

(801,227)

 

 

20,648

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations

 

$(1,039,318)

 

$(212,134)

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

$-

 

 

$(117,148)

 

 

 

 

 

 

 

 

 

Net loss attributable to common stockholders

 

$(1,039,318)

 

$(329,282)

 

 

 

 

 

 

 

 

 

Loss from continued operations per common share, basic and diluted

 

$(0.05)

 

$(0.01)

Loss from discontinued operations per common share, basic and diluted

 

$-

 

 

$(0.01)

Net loss from operations per common share, basic and diluted

 

$(0.05)

 

$(0.02)

Weighted average basic shares outstanding

 

 

20,871,886

 

 

 

19,263,408

 

Weighted average diluted shares outstanding

 

 

20,871,886

 

 

 

19,263,408

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

F-6

Table of Contents

 DLT RESOLUTION, INC.

 

Consolidated Statements of Comprehensive Loss

 

 

 

 

 

 

 

 

Year ended December 31,

2019

2018

 

Net income (loss)

 

$(1,039,318)

 

$(329,282)

 

 

 

 

 

 

 

 

 

Other comprehensive loss

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

3,258

 

 

 

(35,425)

Total other comprehensive loss

 

 

3,258

 

 

 

(35,425)

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$(1,036,060)

 

$(364,707)

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

F-7

Table of Contents

DLT RESOLUTION, INC

(fka HEMCARE HEALTH SERVICES INC.)

Statement of Changes in Stockholders' Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A Preferred Stock

Series B Preferred Stock

Common Stock

Additional

Paid-in

Other comprehensive

Treasury

Accumulated

Non-Controlling

 

Shares

Amount

Shares

Amount

Shares

Amount

 Capital

 income

 

 

Stock

 

 

Deficit

 

 

Interest

 

 

Total

Balance, December 31, 2016

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,333,221

 

 

 

27,333

 

 

 

2,859,164.00

 

 

 

24.00

 

 

 

(100.00)

 

 

(3,348,765)

 

 

-

 

 

 

(462,344)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

Series A preferred stock issued in exchange for common stock

 

 

25,000.00

 

 

 

25,000.00

 

 

 

-

 

 

 

-

 

 

 

(241,700)

 

 

(242)

 

 

(24,758.00)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Series B preferred stock issued for intangible asset

 

 

-

 

 

 

-

 

 

 

64,000.00

 

 

 

64,000.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

64,000

 

Common shares issued in exchange for note payable principal

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,250,000

 

 

 

1,250

 

 

 

248,750.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

250,000

 

Common shares issued in exchange for related party payable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

345,350

 

 

 

346

 

 

 

34,190.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

34,536

 

Common shares rescinded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,114,000)

 

 

(7,114)

 

 

7,114.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forgiveness of related party convertible note payable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,634.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,634

 

Forgiveness of related party interest payable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,300.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,300

 

Forgiveness of related party payable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

500.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

500

 

Related party note payable entered into for purchase of treasury stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(100.00)

 

 

-

 

 

 

-

 

 

 

(100)

Notes payable entered into for purchase of treasury stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,100.00)

 

 

-

 

 

 

-

 

 

 

(5,100)

Foreign currency translation adjustment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8.00)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8)

Dividend declared on preferred stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,249)

 

 

-

 

 

 

(1,249)

Net loss, year ended December 31, 2017

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(44,687)

 

 

-

 

 

 

(44,687)

Balance, December 31, 2017

 

 

25,000.00

 

 

$25,000.00

 

 

 

64,000.00

 

 

$64,000.00

 

 

 

21,572,871

 

 

$21,573

 

 

$3,129,894.00

 

 

$16.00

 

 

$(5,300.00)

 

$(3,394,701)

 

 

-

 

 

 

(159,518)

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

Issuance of common stock for cash proceeds

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

745,778

 

 

 

746

 

 

 

235,254.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

236,000

 

Written back of dividends payable for preferred stock converted to common

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,697.00

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

26,697

 

Issuance of common stock for acquisitions

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

2,575,000

 

 

 

2,575

 

 

 

775,922.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

778,497

 

Stock split rounding

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

63,888

 

 

 

64

 

 

 

(63.89)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(37,704.00)

 

 

 

 

 

 

 

 

 

 

2,279

 

 

 

(35,425)

Conversion of preferred stock to common stock

 

 

(25,000.00)

 

 

(25,000.00)

 

 

-

 

 

 

-

 

 

 

25,000

 

 

 

25

 

 

 

24,975.00

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Non-controlling interest in acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

219,877

 

 

 

219,877

 

Net income, year ended December 31, 2018

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(201,211)

 

 

(128,069)

 

 

(329,280)

Balance, December 31, 2018

 

 

-

 

 

$-

 

 

 

64,000.00

 

 

$64,000.00

 

 

 

24,982,537

 

 

$24,983

 

 

$4,192,678

 

 

$(37,688.00)

 

$(5,300.00)

 

$(3,595,912)

 

 

94,087

 

 

$736,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,258

 

Issuance of common stock for cash proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62,500

 

 

 

62

 

 

 

24,937

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

24,999

 

Recission of common shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(650,000)

 

 

(650)

 

 

650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Net Income, period ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,039,318)

 

 

 

 

 

 

(1,034,030)

Balance, December 31, 2019

 

 

-

 

 

 

-

 

 

 

64,000

 

 

 

64,000

 

 

 

24,395,037

 

 

 

24,395

 

 

 

4,218,265

 

 

 

(34,430)

 

 

(5,300)

 

 

(4,635,230)

 

 

-

 

 

 

(368,300)

Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series B

Preferred Stock

 

 

Common Stock

 

 

Common

Stock

 

 

Additional

Paid-in

 

 

Treasury

 

 

Other

Comprehensive

 

 

Accumulated

 

 

Non-Controlling

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Subscribed

 

 

Capital

 

 

Stock

 

 

income

 

 

Deficit

 

 

Interest

 

 

Total

 

Balance, December 31, 2021

 

 

64,000

 

 

$64,000

 

 

 

26,926,287

 

 

$26,926

 

 

$14,000

 

 

$6,762,010

 

 

$(5,300)

 

$(182,345)

 

$(6,548,815)

 

 

-

 

 

$130,476

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

Issuance of common stock for acquisitions

 

 

-

 

 

 

-

 

 

 

388,274

 

 

 

389

 

 

 

-

 

 

 

184,188

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

184,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

738,155

 

 

 

-

 

 

 

-

 

 

 

738,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on investment in Union Strategies, Inc.

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

(776,918)

 

 

-

 

 

 

(776,918)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

(1,153,244)

 

 

-

 

 

 

(1,153,244)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2022

 

 

64,000

 

 

$64,000

 

 

 

27,314,561

 

 

$27,315

 

 

$14,000

 

 

$6,946,198

 

 

$(5,300)

 

$555,810

 

 

$(8,478,977)

 

 

-

 

 

$(876,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

 

64,000

 

 

$64,000

 

 

 

25,926,287

 

 

$25,926

 

 

$14,000

 

 

$4,913,010

 

 

$(5,300)

 

$816,396

 

 

$(5,139,159)

 

 

-

 

 

$688,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for cash proceeds

 

 

 

 

 

 

 

 

 

 

31,250

 

 

 

315

 

 

 

-

 

 

 

24,969

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for acquisitions

 

 

-

 

 

 

-

 

 

 

1,000,000

 

 

 

1,000

 

 

 

-

 

 

 

1,849,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,850,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sale of common stock subscription

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(378,742)

 

 

-

 

 

 

-

 

 

 

(378,742)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on adjusted value of other long-term liability

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

360,024

 

 

 

-

 

 

 

-

 

 

 

360,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(503,929)

 

 

 

 

 

 

(503,929)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2021

 

 

64,000

 

 

$64,000

 

 

 

26,926,287

 

 

$26,926

 

 

$14,000

 

 

$6,762,010

 

 

$(5,300)

 

$(182,345)

 

$(6,548,815)

 

 

-

 

 

$130,476

 

 

See accompanying notes to consolidated financial statements.

 

 
F-8F-7

Table of Contents
Table of Contents

  

DLT RESOLUTION, INC

Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

 

December 31,

2019

2018

 

Cash flows from operating activities

 

 

 

 

 

 

Net (loss) from continuing operations

 

$(1,039,318)

 

$(212,134)

Net (loss) from discontinued operations, net of income taxes

 

 

 

 

 

 

(220,263)

Adjustments to reconcile net loss to net cash used in operating activities

 

 

 

 

 

 

 

 

Derivative liability written back

 

 

 

 

 

 

(22,755)

Loss on investment

 

 

331,787

 

 

 

-

 

Loss on stock based liability

 

 

467,487

 

 

 

-

 

Loss related items

 

 

(50,581)

 

 

-

 

Depreciation and amortization expense

 

 

102,754

 

 

 

88,142

 

Loss on change in fair market value of derivative liability

 

 

-

 

 

 

2,427

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

Proceeds from bank overdraft

 

 

16,782

 

 

 

-

 

Accounts receivable

 

 

(18,686)

 

 

2,629

 

Proceeds from related parties

 

 

129,338

 

 

 

 

 

Payments to related party

 

 

3,153

 

 

 

(26,943)

Interest payable, related party

 

 

7,315

 

 

 

7,330

 

Accounts payable and accrued liabilities

 

 

48,429

 

 

 

14,594

 

Accounts payable, related party

 

 

(25,000)

 

 

(15,000)

Net cash used in continuing operating activities

 

 

(26,540)

 

 

(161,710)

Net cash provided/used by discontinued operating activities

 

 

-

 

 

 

1,627

 

Net cash provided/used in operating activities

 

 

-

 

 

 

(160,083)

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

Net cash provided by acquisition

 

 

-

 

 

 

(14,825)

Net cash used in continuing investing activities

 

 

-

 

 

 

(14,825)

Net cash provided/used in discontinued investing activities

 

 

-

 

 

 

(5,977)

Net cash used in investing activities

 

 

-

 

 

 

(20,802)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Repayments of convertible notes payable

 

 

-

 

 

 

(4,900)

Proceeds from sale of common stock

 

 

25,000

 

 

 

236,000

 

Net cash provided by continuing financing activities

 

 

25,000

 

 

 

231,100

 

Net cash provided/used in discontinued financing activities

 

 

-

 

 

 

3,718

 

Net cash provided by financing activities

 

 

25,000

 

 

 

234,818

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

(1,540)

 

 

53,933

 

Effect of exchange rate on cash

 

 

1,772

 

 

 

(18,972)

Cash at beginning of period

 

 

12,908

 

 

 

8,899

 

Cash and cash equivalents of discontinued operations

 

$-

 

 

$30,954

 

Cash and cash equivalents of continued operations

 

 

13,140

 

 

$12,908

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

 

 

Cash paid for interest

 

$-

 

 

$-

 

Cash paid for income taxes

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities

 

 

 

 

 

 

 

 

Retiring of common shares

 

$650

 

 

$-

 

Other long term liability entered into for acquisition of AJD Data Services

 

$-

 

 

$360,585

 

Common shares issued in exchange for preferred shares

 

$-

 

 

$25,000

 

Common shares issued for asset purchase

 

$-

 

 

$417,815

 

Other long term payable for Ontario Inc acquisition

 

$-

 

 

$196,142

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

DLT RESOLUTION, INC

Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss from continuing operations

 

$(185,747)

 

$(125,449)

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net loss to net cash used in operating activities

 

 

 

 

 

 

 

 

Bad debt expense

 

 

34,499

 

 

 

-

 

Depreciation and amortization expense

 

 

64,238

 

 

 

61,264

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(53,522)

 

 

(69,469)

Interest payable, related party

 

 

9,143

 

 

 

5,502)

Accounts payable and accrued liabilities

 

 

22,710

 

 

 

25,857

 

Accounts payable, related party

 

 

(90,915)

 

 

129,431

 

Net cash used in operating activities

 

 

(199,594)

 

 

27,136

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Proceeds from sale of common stock

 

 

184,577

 

 

 

-

 

Net cash provided by financing activities

 

 

184,577

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Net change in cash from continuing operations

 

 

(15,017)

 

 

27,136

 

Effect of exchange rate on cash

 

 

(2,881)

 

 

(1,910)

Cash and cash equivalents at beginning of year

 

 

29,783

 

 

 

4,557

 

Cash and cash equivalents at end of year

 

$11,885

 

 

$29,783

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

 

 

Cash paid for interest

 

$-

 

 

$-

 

Cash paid for income taxes

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities

 

 

 

 

 

 

 

 

Common shares issued for acquisition of Union Strategies, Inc.

 

$-

 

 

$1,850,000

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

 
F-9F-8

Table of Contents
Table of Contents

  

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 20192021 and 20182020

 

Note 1 - Nature of BusinessOrganization and Significant Accounting Policies

 

The Company was organized on January 17, 2007 (Date of Inception) under the laws of the State of Nevada, as DBL Senior Care, Inc. and subsequently changed its name to DLT Resolution IncInc. on December 4, 2017.

 

DLT Resolution Inc. (“DLT”DLT, the “Company”, “we” and “our”) currently operates in three high-tech industry segments: Blockchain Applications; Telecommunications; and Data Services which includes Image Capture, Data Collection, Data Phone Center Services, and Payment Processing. The Company completed its acquisition of 1922861 Ontario Inc. (“Ontario”) as on April 12, 2018. See Note 7 – Acquisition of 1922861 Ontario Inc. Both acquisitions were considered business combinations under ASC 805 “Business Combinations”.

The Company offers secure data management, Information Technology (IT) and other telecommunications services in Canada and the United States. Through its RecordsBank.org portal it operates a Health Information Exchange. DLT Resolution alsoThe Company operates a Health Information Exchange providing the ability to request and retrieve medical information and records while meeting all of today’s Security & Compliance demands for HIPAA, PIPEDA and PHIPA.

The accompanying financial statements have been prepared assuming that the Company is preparing to launchwill continue as a Distributed Ledger Technology “Blockchain” version of the service placing electronic health records on this secure platform.going concern. The Company has finished makingsuffered recurring losses from operations and has a significant accumulated deficit. In addition, the “Blockchain” but has yetCompany continues to launchexperience negative cash flow from operations. These factors raise substantial doubt about the initiative yet.Company’s ability to continue as a going concern. The Company expectsfinancial statements do not include any adjustments that might result from the outcome of this uncertainty. Management’s plans in regards to launch this initiative during the third calendar quarter of 2019.matter include raising additional equity financing and borrowing funds under a private credit facility and/or other credit sources.

 

Previously, the Company’s business plan and objective through late 2016 was to focus on hemorrhoid medical procedures for which it entered into a license agreement to open hemorrhoid treatment centers and promote the Ultroid Hemorrhoid System globally. However, the Company under new Management, ceased that plan.

The Company has its distributed ledger technology architecture in place for electronic health records, it has opted to defer its plans for a utility token sale. A Utility Token allows a purchaser to exchange tokens for use of a utility, in this case using Records Bank in the capacity of any prospective stakeholder involved in the exchange of electronic heath records. Management’s decision to defer the sale is based on its judgement of market conditions for said sale. This will be done further down the road when the funds are available to produce the utility token sale.

DLT operates in Canada through its wholly owned subsidiary DLT Resolution Corp., its wholly owned subsidiary DLT Data Services Ltd. formed in December 2018. Additionally, on January 14, 2019, the Company sold 70 of the 80 shares purchased in A.J.D. Data Services Ltd and then wrote off the entire purchase of the company reflected in the financials.

Note 2 - Significant Accounting Policies

Estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that 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.

 

Cash

 

For the Statements of Cash Flows, all highly liquid investments with maturity of three months or less are considered to be cash equivalents.

 

Income taxes

 

Income taxes are provided for using the liability method of accounting in accordance with FASB ASC Topic 740 (formally SFAS No. 109 “Accounting for Income Taxes”). A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. 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 effect of changes in tax laws and rates on the date of enactment.

 

At December 31, 2019,2022 and 2021, there were no uncertain tax positions that require accrual.

 

 
F-10F-9

Table of Contents
Table of Contents

  

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

Accounts Receivable

 

Accounts receivable balances are established for amounts owed to the Company from its customers from the sales of services and products. The Company closely monitors the collectability of outstanding accounts receivable and provide an allowance for doubtful accounts based on estimated collections of outstanding amounts.

 

Revenue Recognition

 

DuringThe Company follows ASC 606 of the year ended December 31, 2019,FASB Accounting Standards Codification for revenue recognition. The Company recognizes revenue upon the transfer of promised services to customers in amounts that reflect the consideration to which the Company generatedexpects to be entitled the transfer of services. The Company considers revenue earned when all the following criteria are met: (i) the contract with the customer has been identified, (ii) the performance obligations have been identified, (iii) the transaction price has been determined, (iv) the transaction price has been allocated to the performance obligations, and (v) the performance obligations have been satisfied. The Company primarily generates revenues fromthrough the sale of general information technology services focused on telephone system set up. The Company generated revenues of $463,325products through its website and $227,343 during the years ended December 31, 2019 and 2018, respectively. The increase in revenue is the result of the Company’s acquisitions of 1922861 Ontario Inc.at industry tradeshows.

 

Property and equipment

 

Property and equipment are stated at cost less accumulated depreciation. The Company provides for depreciation using the straight-line method over the estimated useful lives of the related assets, which range from three to five years.Maintenanceyears. Maintenance and repair costs are expensed as they are incurred while renewals and improvements which extend the useful life of an asset are capitalized. At the time of retirement or disposal of property and equipment, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in the consolidated results of operations.

 

Intangible Assets

 

Intangible assets primarily consist of developed technology, customer relationships, software,the Company’s website, non-compete agreements and domain names. The Company amortizes, to cost of revenue and operating expenses, these definite‑liveddefinite-lived intangible assets on a straight‑linestraight-line basis over the life of the assets which range from five to seven years.

 

Impairment of Long‑LivedLong-Lived Assets and Goodwill

 

The carrying value of long‑livedlong-lived assets is reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. An impairment loss is recognized when the carrying amount of an asset exceeds the estimated undiscounted future cash flows expected to result from the use of the asset and its eventual disposition. The amount of the impairment loss to be recorded is calculated by the excess of the asset’s carrying value over its fair value. Fair value is generally determined using a discounted cash flow analysis.

 

The Company tests goodwill for impairment annually as of December 31, or whenever events or changes in circumstances indicate that goodwill may be impaired. The Company initially assesses qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, the Company determines it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then the Company compares the reporting unit’s carrying amount to its fair value. If the reporting unit’s carrying amount exceeds its fair value, an impairment charge is recorded based on that difference.

 

There was no impairment of long-lived assets or goodwill during the periods presented.

 

Convertible debt

The Company records beneficial conversion features related to the issuance of convertible debts that have conversion features at fixed or adjustable rates that are less than the Company’s stock prices on the respective issuance dates. The beneficial conversion features for the convertible instruments are recognized and measured by allocating a portion of the proceeds as an increase in additional paid-in capital and as a reduction to the carrying amount of the convertible instruments equal to the intrinsic value of the conversion features based on the difference between the effective conversion rates and the Company’s stock prices on the issuance dates. The beneficial conversion features are accreted by recording additional non-cash interest expense over the expected life of the convertible notes.

Software Development Costs and Amortization

The Company capitalizes software development costs in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 985-20. Software development costs are capitalized after technological feasibility is established. Once the software products become available for general release to the public, the Company amortizes such costs over the related product’s estimated economic useful life to general and administrative expenses.

Reclassification of Prior Year Presentation

Certain prior year amounts have been reclassified for consistency with the current period presentation. These reclassification had no effect on the reported results of operation.

 
F-11F-10

Table of Contents
Table of Contents

  

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

Note 2 - Significant Accounting Policies (continued)

Share Based Expenses

 

The Company complies with FASB ASC Topic 718 Compensation—Stock Compensation, which establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that is based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments. FASB ASC Topic 718 primarily focuses on accounting for transactions in which an entity obtains employee services in share-based payment transactions. This statement requires a public entity to expense the cost of employee services received in exchange for an award of equity instruments. This statement also provides guidance on valuing and expensing these awards, as well as disclosure requirements of these equity arrangements.

 

Net Income (Loss) Per Share

 

Net loss per share is calculated in accordance with FASB ASC topic 260.Basic260. Basic earnings (loss) per share is computed by dividing net income, or loss, by the weighted average number of shares of common stock outstanding for the period. Diluted earnings (loss) per share is computed by dividing net income, or loss, by the weighted average number of shares of common stock outstanding for the period, assuming conversion or exercise of all potentially dilutive securities outstanding during each reporting period presented. Potentially dilutive securities are not presented or used in the computation of diluted loss per share on the statement of operations for periods when the Company incurs net losses, as their effect would be anti-dilutive.

 

As of December 31, 2019,2022 and December 31, 2018, the Company had 0 and 0 shares, respectively, of Series A Preferred Stock issued and outstanding, which were convertible into 0 and 0 shares, respectively, of the Company’s common stock. Also, as of December 31, 2019 and December 31, 2018,2021, the Company had 64,000 shares of Series B Convertible Preferred Stock issued and outstanding which were convertiblethat converts into 12,800 shares of the Company’s common stock. As of December 31, 2019 there is a potential earn out of an additional 500,000 restricted common shares of stock from the acquisition of 1922861 Ontario Inc (see Note 7 – Acquisition of 1922861 Ontario Inc).Common Stock.

 

Principals of Consolidation

 

The consolidated financial statements represent the results of DLT Resolution, Inc.; and its wholly owned subsidiaries,subsidiary, DLT Resolution Corp., as continuing operations and Union Strategies, Inc. and DLT Data Services; and the assets, processes, and results therefrom of 1922861 Ontario Inc. Note 7 – Acquisition of 1922861 Ontario Inc.)Services, its subsidiaries as discontinued operations. All intercompany transactions and balances have been eliminated.

 

Foreign Currency Translation

 

The functional currency of the Company’s subsidiaries in Canada is the Canadian Dollar. The subsidiaries’ assets and liabilities have been translated to U.S. dollars using exchange rates of 0.7714860.738989 and 0.7329020.782656 in effect at the balance sheet dates of December 31, 20192022 and December 31, 2018,2021, respectively. Statements of operations amounts have been translated using the annual weighted average exchange rates of 0.7536700.766043 and 0.768390 for the yearyears ended December 31, 2019.2022 and 2021, respectively. Resulting gains or losses from translating foreign currency financial statements are recorded as other comprehensive income (loss). Foreign currency transaction gains and losses resulting from exchange rate fluctuations on transactions denominated in a currency other than the local currency are included in other income (expense). There was $5,362were $56 and $33 currency transaction (losses) gains recognized during the periods presented.years ended December 31, 2022 and 2020, respectively.

 

Fair Value of Financial Instruments

 

Fair value of certain of the Company’s financial instruments including cash, prepaid expenses, accounts payable, accrued expenses, notes payable, and other accrued liabilities approximate cost because of their short maturities. The Company measures and reports fair value in accordance with ASC 820, “Fair Value Measurements and Disclosure” defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value investments.

F-11

Table of Contents

  

Fair value, as defined in ASC 820, is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value of an asset should reflect its highest and best use by market participants, principal (or most advantageous) markets, and an in-use or an in-exchange valuation premise. The fair value of a liability should reflect the risk of nonperformance, which includes, among other things, the Company’s credit risk.

F-12

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

 

Valuation techniques are generally classified into three categories: the market approach; the income approach; and the cost approach. The selection and application of one or more of the techniques may require significant judgment and are primarily dependent upon the characteristics of the asset or liability, and the quality and availability of inputs. Valuation techniques used to measure fair value under ASC 820 must maximize the use of observable inputs and minimize the use of unobservable inputs. ASC 820 also provides fair value hierarchy for inputs and resulting measurement as follows:

 

Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical assets or liabilities.

 

Level 2: Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities; and

 

Level 3: Unobservable inputs for the asset or liability that are supported by little or no market activity, and that are significant to the fair values.

 

Fair value measurements are required to be disclosed by the Level within the fair value hierarchy in which the fair value measurements in their entirety fall. Fair value measurements using significant unobservable inputs (in Level 3 measurements) are subject to expanded disclosure requirements including a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (i) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings, and a description of where those gains or losses included in earning are reported in the statement of income.

 

Recently IssuedReclassification of Prior Year Presentation

Certain prior year amounts have been reclassified for consistency with the current period presentation. These reclassification had no effect on the reported results of operation.

Recent Accounting Pronouncements

The Company adopts new pronouncements relating to generally accepted accounting principles applicable to the Company as they are issued, which may be in advance of their effective date.

On August 5, 2020, the Financial Accounting Standards Board (FASB) issued accounting standards update (ASU) No. 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).

The amendments in the ASU remove certain separation models for convertible debt instruments and convertible preferred stock that require the separation of a convertible debt instrument into a debt component and an equity or derivative component. The ASU also amends the derivative scope exception guidance for contracts in an entity’s own equity. The amendments remove three settlement conditions that are required for equity contracts to qualify for the derivative scope exception.

F-12

Table of Contents

  

In August 2018,addition to the SEC adoptedabove, the final rule under SEC Release No. 33-10532, “Disclosure Update and Simplification,” amending certainASU expands disclosure requirements that were redundant, duplicative, overlapping, outdated or superseded. In addition, the amendments expanded the disclosure requirements on the analysis of stockholders’ equity for interim financial statements. Under the amendments, an analysis of changes in each caption of stockholders’ equity presented in the balance sheet must be provided in a note or separate statement. This analysis should present a reconciliationconvertible instruments and simplifies areas of the beginning balance toguidance for diluted earnings-per-share calculations that are impacted by the ending balance of each period for which a statement of comprehensive income is required to be filed. This final rule was effective as of November 5, 2018. The adoption of this final rule did not have a material impact on the financial statements.amendments.

 

In June 2018, the FASB issuedThe ASU 2018-07, “Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting,” which expands the scope of Topic 718 to include all share-based payment transactions for acquiring goods and services from non-employees. This pronouncement is effective for fiscal years,public business entities that meet the definition of a Securities and for interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. The Company elected to early-adopt this standard inExchange Commission (SEC) filer, excluding smaller reporting companies as defined by the current period; the adoption of this standard did not impact the financial statements.

In November 2016, the FASB issued ASU 2016-18, “Statement of Cash Flows (Topic 230): Restricted Cash,” which provides amendments to current guidance to address the classifications and presentation of changes in restricted cash in the statement of cash flows. The effective date for the standard isSEC, for fiscal years beginning after December 15, 2017.2021. Early adoption is permitted. The Company adoptedFASB noted that an entity should adopt the standard effective January 1, 2018;guidance as of the adoptionbeginning of thisits annual fiscal year. The standard did not have a material impact on the financial statements.

In October 2016, the FASB issued ASU 2016-16, “Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory.” The amendments in this update will require recognition of current and deferred income taxes resulting from an intra-entity transfer of an asset other than inventory when the transfer occurs. This update is effective for annual and interim periodsthe Company beginning after December 15, 2017. The Company adoptedin fiscal year September 30, 2024.

Entities may elect to adopt the standard effective January 1, 2018; theamendments through either a modified retrospective method of transition or a fully retrospective method of transition. If an entity has convertible instruments that include a down round feature, early adoption of this standard did not have a material impact on the financial statements.

In February 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2018-02, Income Statement Reporting, Comprehensive Income (Topic 220). Effective for all entitiesASU is permitted for fiscal years beginning after December 15, 2018, and interim periods within those2020.

ASU 2016-13 Measurement of Credit Losses on Financial Instrument is effective for fiscal years. Early adoption of the amendments in this Update is permitted, including adoption in any interim period, (1) for public business entities for reporting periods for which financial statements have not yet been issued and (2) for all other entities for reporting periods for which financial statements have not yet been made available for issuance. The amendments in this Update should be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The adoption of this guidance by the Companyyears beginning after December 15, 2022. This is not expected to have a material impact on our condensedapply to the Company as financial statements and related disclosures.

Management believes recently issued accounting pronouncements will have no impact on the financial statements ofinstruments giving rise to credit risk are not utilized by the Company.

 

F-13

Table of Contents

DLT RESOLUTION, INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

Note 3 - Going concern2 – Discontinued Operations

 

The Company’sCompany suspended the operations of Union Strategies, Inc. in 2022and recognizes its activities as discontinued operations within the accompanying unaudited condensed consolidated financial statementsstatements.  All assets are preparedwritten off and included in accordance with generally accepted accounting principles applicablethe loss from discontinued operations. In 2023, the Company sold its 100% ownership of USI to a going concern. This contemplates the realization of assetsthird party for a nominal payment and the liquidationacquirer assumed all of USI’s liabilities in the normal course of business. Currently,on a nonrecourse basis.

On March 15, 2023, the Company sold its 100% ownership of DLT Data Services Inc. to a third party for a nominal purchase price and has limited cash and accumulated losses of $4,632,348. These factors raise substantial doubt aboutrecognized its activities as discontinued operations within the Company’s ability to continue as a going concern. The Company will be dependent upon the raising of additional capital through placement of our common stock in order to implement its business plan, or merge with an operating company. There can be no assurance that the Company will be successful in either situation in order to continue as a going concern. The officers and directors have committed to advancing certain operating costs of the Company.accompanying unaudited condensed consolidated financial statements.

Note 3 – Intangible Assets

 

We amortize identifiable intangible assets on a straight-line basis over their estimated useful lives. As of December 31, 2022 and December 31, 2021, identifiable intangibles were as follows: 

 

 

December 31,

2022

 

 

December 31,

2021

 

 

 

 

 

 

 

 

Developed technology

 

$299,291

 

 

$316,976

 

Customer relationships

 

 

96,069

 

 

 

101,745

 

Domain and trade name

 

 

3,695

 

 

 

3,913

 

Non-compete

 

 

34,732

 

 

 

36,785

 

Accumulated amortization

 

 

(293,939)

 

 

(245,677)

Total intangible assets, net

 

$139,848

 

 

$213,742

 

F-13

Table of Contents

Expected future amortization expense related to identifiable intangibles based on our carrying amount as of December 31, 2022 for the following five years is as follows (in thousands): 

For the Twelve Months ended December 31,

 

 

 

2023

 

$61,970

 

2024

 

 

61,970

 

2025

 

 

15,908

 

2025

 

 

-

 

2027

 

 

-

 

Thereafter

 

 

 

 

 

 

$139,848

 

Note 4 - Related Party Transactions– Notes Payable

 

No salaries were paidRelated Party

In 2015, the Company entered into a $350,000 note payable with a related party as a settlement for payment of consulting services provided valued at $350,000. The note carries interest of 9% compounded annually and was due on November 19, 2016. In 2016, the Company issued 50,000 shares of Series A Preferred Stock as repayment of $31,500 of accrued interest and $18,500 of outstanding principal. In 2017, the Company issued 1,250,000 shares of its Common Stock as repayment of $250,000 of principal. As of December 31, 2020 and 2019, $81,500 of principal and $47,067 and $41,565 of accrued interest due was due, respectively.  

Non – Related Party

On August 1, 2017, the Company entered into a $5,000 note payable with an unrelated party to directors or executivespurchase Company Common Stock held by the unrelated party. The note was due on July 1, 2019 and bears no interest. As of December 31, 2022 and 2021, the $5,000 note principal is outstanding.  

The Government of Canada launched CEBA to assist businesses during the periods ended December 31, 2019 or 2018. All related party intercompany transactions have been eliminated.

current challenges by providing interest-free unsecured loans. During the year ended December 31, 2019,2020, the Company had payments of $3,153 to related partiesCompany’s DLT Resolution Corp. subsidiary received a CAD 40,000 CEBA loan that bears zero interest and had proceedsmay be repaid any time after October 1, 2020 and if repaid on outstanding payables from other related parties of $129,254. The related party payables and receivables to and from the Company are unsecured and due on demand. There were $20,880 and $17,713 due to related partiesor before December 31, 2022, CEBA will forgive CAD 10,000 in loan principal. Should a CEBA loan be unpaid as of December 31, 2019 and2022, the loan converts to a three-year term loan having a 5% annual fixed rate of interest. As of December 31, 2018, respectively. During the year ended December 31, 2019,2022 and 2021, the Company also made payments for services rendered by related parties totaling $25,000, resulting in balances owed for such services of $15,000has $29,560 and $40,000 at December 31, 2019 and December 31, 2018.$31,306 (CAD 40,000) outstanding principal on the CEBA loan.    

  

Interest payable, related party had a balance of $34,190 and $26,875 for the years ended December 31, 2019 and 2018 respectively. The interest payable relates to a current notes payable, related party and accrues interest at 9% per annum. $7,315 of interest expense was accrued for the year ended December 31, 2019.

Current notes payable, related party had a balance of $81,500 and $81,500 for the years ended December 31, 2018 and 2017 respectively. This balance consists of one note payable to one related company and accrues interest at 9% per annum. No principal payments were made in 2018.

Note 5 - Stockholders’ Equity

 

Series A Convertible Preferred Stock

 

The Company is authorized to issue up to 5,000,000 shares of Series A Convertible Preferred Stock. The Series A Convertible Preferred Stock can be converted to common shares at the option of the holder at a rate of $1 per share.

During the year ended December 31, 2018, the Company accepted the conversion of 25,000   There were 0 shares of Series A Convertible Preferred Stock in exchange for 25,000 shares of common stock.

There were 0 and 0 shares of series A convertible preferred stock issued and outstanding as of December 31, 20192022 and December 31, 2018, respectively.2021. 

 

F-14

Table of Contents

Series B Convertible Preferred Stock

 

The Company is authorized to issue up to 500,000 shares of Series B Convertible Preferred Stock. The Series B Convertible Preferred Stock can be converted to common shares at the option of the holder at a rate of $0.20 per share.

 

There were 64,000 shares of series B convertible preferred stock issued and outstanding as of December 31, 20192022 and December 31, 2018.

F-14

Table of Contents

2021.

 

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017Common Stock

 

Common Stock

The authorized common stock ofOn May 20, 2021, the Company consists of 275,000,000 shares and carries a par value of $0.001. During the year ended December 31, 2014, the Company bought back 38,000 post-splitissued 1,000,000 shares of its restricted Common Stock to the former shareholders of USI as additional compensation for acquiring all of USI’s issued and outstanding common stock into treasury from a former officer for $100. The shares are being carried as treasury shares as reflected on the balance sheet.shares.

 

During the year ended December 31, 2017,2022, the Company issued a $5,000 note payablesold 388,274 shares of its restricted Common stock to third parties and $200 related party payable for a totalreceived $184,577 in proceeds.

Treasury Stock

There are 3,815,000 shares of 3,777,000 outstanding common shares which are carried as treasury stock. There were 3,815,000 common sharesCommon Stock held as treasury stock as of December 31, 20182022 and December 31, 2017, respectively.

During the year ended December 31, 2018, the Company issued 745,778 common2021, respectively, as a result of a 2014 buy-back of 38,000 post-split shares of Common Stock for cash proceedsand a 2017 buy-back of $236,000; 1,575,000 common shares valued at $360,729 for the acquisition of A.J.D. Data Services; 1,000,000 common shares valued at $417,815 for the acquisition of 1922861 Ontario Inc; 25,000 common shares for the conversion of 25,0003,777,000 shares of Series A Convertible PreferredCommon Stock in exchange for $5,000 note payable and 63,888 common shares for rounding differences from the effect of a reverse stock split effected during the year ended December 31, 2017. Since then the company has written off the purchase of AJD Data Services along with everything involved with the Company.

There were 24,395,037 and 24,982,537 common shares issued and 21,167,537 and 21,167,537 outstanding at December 31, 2019 and December 31, 2018, respectively.

There were 650,000 shares that were retired in the 2019 calendar year.$200 related party payable.  

 

Note 6 – Notes Payable

Related Party

During the year ended December 31, 2015, the Company entered into a note payable with a related party as a settlement for payment of consulting services provided valued at $350,000. The note carries interest of 9% compounded annually and was due on November 19, 2016. During the year ended December 31, 2016, the Company issued 50,000 shares of series A convertible preferred stock as repayment of $31,500 of accrued interest and $18,500 of outstanding principal. Additionally, on January 31, 2017, the Company issued 1,250,000 shares of common stock as repayment of $250,000 of principal. There was $81,500 and $81,500 of principal and $34,190 and $26,875 of accrued interest due as of December 31, 2019 and December 31, 2018.

Non – Related Party

On August 1, 2017, the Company entered into a note payable with an unrelated party to purchase common stock held by the unrelated party. The note was due on July 1, 2019 and bears no interest. There was $5,000 and $5,000 due as of December 31, 2019 and December 31, 2018.

Note 7 – Convertible Notes Payable

On May 22, 2017, the Company entered into a convertible note payable with an unrelated party for $4,900 which was paid to a vendor on the Company’s behalf. The note carried interest at 10% per annum, was due on demand and was convertible at the option of the holder into common stock of the Company at a rate equal to the lesser of a 50% discount from the last trade price of the stock or $0.01 per share. There was $0 and $4,900 of principal and $0 and $3,048 of accrued interest due as of December 31, 2018 and December 31, 2017, respectively, which is included in “accounts payable and accrued liabilities” on the balance sheet. See Note 8 – Derivative Liability for explanation of related derivative liability derived from variable conversion rate. This note was settled in full in May 2018 against the payment of $5,390 which included an interest payment of $490 and $4,900 of principal payment. The outstanding liability of $2,679 including $120 of current year’s interest expense and $2,559 of accrued interest was forgiven by the holder.

F-15

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

Note 8 – Derivative Liability

As of December 31, 2019 and December 31, 2018, Company had a derivative liability balance of $0 and $0 on the balance sheets and recorded loss of $0 and $2,427 for the years ended December 31, 2019 and 2018, respectively. The derivative liability activity comes from convertible notes payable as follows:

As discussed in Note 7 – Convertible Notes Payable, on May 22, 2017 the Company issued a $4,900 Convertible Promissory Note to an unrelated party that is due on demand. The note bears interest at a rate of 10% per annum and can be convertible into the Company’s common shares 90 days after issuance, at the holder’s option, at the conversion rate equal to the lesser of a 50% discount from the last trade prior to conversion or $0.01. The Company analyzed the conversion feature of the agreement for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the embedded conversion features should be classified as a derivative because the exercise price of these convertible notes are subject to a variable conversion rate. In accordance with ASC 815, the Company has bifurcated the conversion feature of the note and recorded a derivative liability.

The Company carries its derivative liability on the balance sheet at fair value. The derivative liability is marked-to-market each measurement period and any unrealized change in fair value is recorded as a component of the income statement and the associated fair value carrying amount on the balance sheet is adjusted by the change. The Company fair-values the embedded derivative using the Black-Scholes option pricing model. The fair value of the derivative at the issuance date of this note was $5,348 which was recorded as a derivative liability on the balance sheet. The Company recorded a debt discount of $4,900 which was equal to the face value of the convertible note, and immediately expensed $448. Although the note was due on demand, upon issuance the Company estimated a six-month repayment period, over which they amortized the debt discount in full. As such, the Company recorded $4,900 in amortization expense during the year ended December 31, 2017.

The convertible note was repaid in full on May 22, 2018, on which date the Company determined the derivative’s fair value to be $22,775, which was written back during the year and resulted in a $2,427 net loss from change in fair value for the six months ended June 30, 2018. The fair value of the embedded derivatives for the notes was determined using a Black Scholes valuation model based on the following assumptions: (1) expected volatility of 338%, (2) risk-free interest rate of 2.13%, and (3) expected life of 0.50 of a year.

There is no derivative liability outstanding as of December 31, 2019.

Note 9 – Acquisition of A.J.D. Data Services

On January 21, 2018, the Company entered into and closed the transactions contemplated by the definitive stock purchase agreement and plan of re-organization by and among the Company, A.J.D. Data Services Ltd., a limited liability company organized under the laws of Ontario (“A.J.D.”), the stockholders of A.J.D. and other parties signatory thereto to acquire 80 shares, representing 80% of the issued and outstanding capital stock of A.J.D. for 525,000 restricted common shares of the Company valued at $120,195. The first milestone earnout was met on September 21, 2018 resulting in additional 1,050,000 restricted common shares of the Company valued at $240,390. A.J.D. is focused on document imaging, telemarketing, data entry, document management and all other back-end functions. The acquisition is intended to be part of a tax-free share-for-share exchange which will see DLT Resolution issuing restricted common shares on closing and an additional 2,625,000 restricted common shares upon meeting the following milestones:

·

1,050,000 Shares upon A.J.D Data Services reaching $1,000,000 in cumulated gross sales

·

525,000 Shares upon A.J.D Data Services reaching $1,500,000 in cumulated gross sales with $100,000 in pre-tax earnings

·

525,000 Shares upon A.J.D Data Services reaching $2,000,000 in cumulated gross sales with $150,000 in pre-tax earnings

·

525,000 Shares upon A.J.D Data Services reaching $2,500,000 in cumulated gross sales with $200,000 in pre-tax earnings

F-16

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

The Company applied the acquisition method to the business combination and valued each of the assets acquired (cash, accounts receivable, equipment, customer relationships, software, domain names and non-compete agreements) and liabilities assumed (accounts payable and related party payable) at fair value as of the acquisition date. The carrying values of cash, accounts receivable, accounts payable and related party payable were deemed to be fair value as of the acquisition date. The Company determined the fair value of the equipment to be historical net book value. The preliminary allocation of the purchase price was based on estimates of the fair value of the assets and liabilities assumed based on provisional amounts. However, the allocation of the excess purchase price and the amounts allocated to intangible assets are now as per the valuation of assets and liabilities performed by an independent valuer. Under the purchase agreement, the Company issued 525,000 shares of common stock valued at $120,195 and committed to issue an additional 3,675,000 shares of common stock at certain milestones which was determined to have a fair value of $841,366 in exchange for 80% interest. The estimated fair value of the common stock to be issued of $600,880 was eliminated against the investment as assets and liabilities held for sale.

ASSETS ACQUIRED

 

 

 

Cash

 

$302

 

Accounts receivable

 

 

37,590

 

Equipment

 

 

22,743

 

Customer relationships

 

 

201,759

 

Software

 

 

156,124

 

Non-compete agreement

 

 

172,136

 

Domain name

 

 

6,405

 

Goodwill

 

 

654,389

 

TOTAL ASSETS ACQUIRED

 

$1,251,448

 

 

 

 

 

 

LIABILITIES ASSUMED

 

 

 

 

Accounts payable

 

 

49,380

 

Related party payable

 

 

317

 

TOTAL LIABILITIES ASSUMED

 

 

49,697

 

 

 

 

 

 

Non-controlling interest

 

 

240,190

 

NET ASSETS ACQUIRED

 

$961,561

 

The intangible assets acquired will be amortized over 5 years.

The non-controlling interest was valued using an enterprise value approach whereby the total value of all net assets of A.J.D. were valued with the non-controlling interest representing the minority interest percentage of the net assets as of the date of acquisition. The non-controlling interest was determined to have a fair value of $240,190 as of the date of acquisition.

From the period of acquisition on January 21, 2018 to December 31, 2018, A.J.D. generated total revenues of $554, 351. However, revenues of $37,085 earned were not correct and we had to accrue an allowance for bad debts on a large portion of these monies due to management of A.J.D. not being forthcoming in their accounting records. See note on discontinued operations for further information regarding the allowance for doubtful accounts.

Note 10Acquisition of 1922861 Ontario Inc

Acquisition of Operating Assets

On April 12, 2018, the Company entered into and closed the transactions contemplated by the definitive asset purchase agreement and plan of re-organization by and among the Company, 1922861 Ontario Inc. a corporation organized under the laws of Ontario (“ 1922861 Ontario Inc. ”), the stockholders of 1922861 Ontario Inc. and other parties signatory thereto to acquire all the operating assets of 1922861 Ontario Inc. for 500,000 restricted common shares of DLT Resolution valued at $212,520, and a payment of CAD $19,200 to 1922861 Ontario’s supplier. On September 21, 2018 the 1922861 Ontario Inc acquisition reached the first milestone and received another 500,000 restricted commons shares of DLT Resolution valued at $205,295. The acquisition is considered a business combination for accounting purposes under ASC 805, and resulted in the integration of 1922861 Ontario Inc.’s operating assets and processes into the Company’s Canadian subsidiary DLT Resolution Corp.

F-17

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

In addition to the consideration on closing, an additional 500,000 restricted common shares may potentially be issued upon meeting the following milestone:

·

500,000 shares will be issued upon the acquired base generating CAD $500,000 in cumulated gross sales with a 10% pre-tax profit.

The Company has allotted 24 months to achieve this milestone. There is full acceleration to allow for full vesting as quickly as the cumulative sales milestones are reached. Share issuances will be issued under reliance of appropriate exemptions from registration with the Securities & Exchange Commission and will contain substantial resale restrictions.

The Company applied the acquisition method to the business combination and valued each of the assets acquired (cash, accounts receivable, equipment, customer relationships, software, domain names and non-compete agreements) and liabilities assumed (accounts payable and related party payable) at fair value as of the acquisition date. The carrying values of cash, accounts receivable, accounts payable and related party payable were deemed to be fair value as of the acquisition date. The Company determined the fair value of the equipment to be historical net book value. The preliminary allocation of the purchase price was based on estimates of the fair value of the assets and liabilities assumed based on provisional amounts. However, the allocation of excess purchase and the amounts allocated to intangible assets are now as per valuation of assets and liabilities performed by independent valuer. Under the purchase agreement, the Company issued 1,000,000 shares of common stock valued at $417,815 and committed to issue an additions 500,000 shares of common stock at certain milestones which was determined to have a fair value of $685,000 with mark to market pricing of DLT stock price as of December 31, 2019. Listed stock price was $1.37 on December 31st to determine value. The estimated fair value of the common stock to be issued of $685,000 is shown as an “other long-term liability” on the face of the balance sheet. The following table shows the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition:

ASSETS ACQUIRED

 

 

 

 

 

$

 

Accounts receivable

 

 

18,663

 

Customer list

 

 

103,255

 

Developed technology

 

 

321,679

 

Domain and trade name

 

 

3,971

 

Non-compete

 

 

37,330

 

Goodwill

 

 

169,896

 

TOTAL ASSETS ACQUIRED

 

$654,794

 

 

 

 

 

 

LIABILITIES ASSUMED

 

 

 

 

Accounts payable

 

 

22,197

 

HST payable

 

 

2,147

 

TOTAL LIABILITIES ASSUMED

 

 

24,344

 

 

 

 

 

 

NET ASSETS ACQUIRED

 

$630,450

 

F-18

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

Note 11 – Pro-Forma Financials for Acquisitions in 2018 (combined 1922861 Ontario Inc and A.J.D. Data Services)

In accordance with ASC 805-10-50, the Company is providing the following unaudited pro-forma to present a summary of the combined results of the Company’s consolidated operations with all acquisitions. as if the acquisitions had been completed as of the beginning of the reporting period. Adjustments were made to eliminate any inter-company transactions in the periods presented.

DLT RESOLUTION, INC.

 

Unaudited Pro-Forma Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

2018

 

 

2017

 

Revenue

 

$953,430

 

 

$2,423

 

Cost of revenue

 

 

144,210

 

 

 

379

 

Gross margin

 

 

809,220

 

 

 

2,044

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

General and administrative

 

 

968,845

 

 

 

14,369

 

Professional fees

 

 

235,328

 

 

 

24,351

 

Total operating expenses

 

 

1,204,172

 

 

 

38,720

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

(394,951)

 

 

(36,676)

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

Other income

 

 

32,204

 

 

 

26,306

 

Gain/(loss) on change in fair market value of derivative liability

 

 

(2,427)

 

 

(14,980)

Foreign exchange gain/(loss)

 

 

(3,992)

 

 

-

 

Interest expense

 

 

(4,767)

 

 

(19,337)

Total other income (expense)

 

 

21,018

 

 

 

(8,011)

 

 

 

 

 

 

 

 

 

Net loss

 

$(373,933)

 

$(44,687)

 

 

 

 

 

 

 

 

 

Preferred stock dividends declared

 

$-

 

 

$(1,249)

Net income (loss)

 

$(373,933)

 

$(45,936)

 

 

 

 

 

 

 

 

 

Net loss per common share, basic and diluted

 

$(0.02)

 

$(0.00)

 

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

19,263,408

 

 

 

18,571,882

 

Weighted average diluted shares outstanding

 

 

19,263,408

 

 

 

18,571,882

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

F-19

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2019 and 2018

Note 12 - Income Taxes

 

We did not provide any current or deferred U.S. federal income tax provision or benefit for any of the periods presented because we have experienced operating losses since inception. Pursuant to FASB ASC Topic 740, when it is more likely than not that a tax asset cannot be realized through future income, the Company must provide an allowance for this future tax benefit. We provided a full valuation allowance on the net deferred tax asset, consisting of net operating loss carry-forwards, because management has determined that it is more likely than not that we will not earn income sufficient to realize the deferred tax assets during the carry-forward period. The Company records estimated losses from interest and penalties arising from taxes remitted late as well as unrecognized tax benefits as they are incurred as general and administrative expenses. The Company did not have accrued interest or penalties related to income taxes as of December 31, 20192022 or 2018.2021. The Company has not filed the 2018its 2022 and 2021 tax returns with the IRS as of the date of this filing.

 

The sources and tax effects of the temporary differences for the periods presented are as follows (rounded to the nearest thousand):

 

 

 

December 31,

2022

 

 

December 31,

2021

 

Net operating loss carry forward

 

$6,123,000

 

 

$4,970,000

 

Applicable Canadian Federal and Provincial tax rates

 

 

26.5%

 

 

26.5%

Deferred tax asset related to net operating losses

 

 

1,623,000

 

 

 

1,317,000

 

Deferred tax asset relating to debt discounts and derivative liability (at 26.5%)

 

 

-

 

 

 

-

 

Valuation allowance

 

 

(1,623,000)

 

 

(1,137,000)

Net deferred tax asset

 

$-

 

 

$-

 

 

 

December 31,

2019

December 31

2018

 

Net operating loss carry forward

 

$2,201,000

 

 

$1,172,000

 

Applicable Canadian Federal and Provincial tax rates

 

 

26.5%

 

 

26.5%

Deferred tax asset related to net operating losses

 

 

585,000

 

 

 

317,000

 

Deferred tax asset relating to debt discounts and derivative liability (at 26.55)

 

 

-

 

 

 

(5,000)

Valuation allowance

 

 

(585,000)

 

 

(312,000)

Net deferred tax asset

 

$-

 

 

$-

 

F-15

Table of Contents

  

A reconciliation of income taxes computed at the United States federal statutory rate of 21% and 35% to the income tax recorded is as follows:

 

 

 

December 31,

2019 (21%)

 

 

December 31,

2018 (35%)

 

Tax benefit at United States Federal statutory rate

 

$110,000

 

 

$27,000

 

Differences in U.S. and Canadian tax rates on provision

 

 

29,000

 

 

 

7,000

 

Increase in valuation allowance

 

 

(139,000)

 

 

(34,000)

Income tax provision

 

$-

 

 

$-

 

 

 

December 31,

2022 (21%)

 

 

December 31,

2021 (21%)

 

Tax benefit at United States Federal statutory rate

 

$242,000

 

 

$510,000

 

Differences in U.S. and Canadian tax rates on provision

 

 

161,000

 

 

 

136,000

 

Increase in valuation allowance

 

 

(403,000)

 

 

(374,000)

Income tax provision

 

$-

 

 

$-

 

 

The Company did not pay any income taxes during the years ended December 31, 20192022 or 2018,2021, or since inception.

 

The net federal operating loss carry forward will begin to expire in 2026. This carry forward may be limited upon the consummation of a business combination under IRC Section 381. Tax years commencing at inception remain open for examination by the IRS, where applicable.

 

Effective January 1, 2018, the U.S. Congress enacted the “Tax Jobs and Cuts Act” which, among other things, reduced the maximum corporate tax rate to 21%. There is no impact on deferred tax asset valuations related to this change due to the fact that the Company’s operations primarily reside in Canada.

 

F-20

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017Note 7 - Related Party Transactions

 

Note 13 – Discontinued Operations

Please see note 12 on the subsequent events regarding the items that happened after December 31, 2018. Due to the subsequent events the Company has completely phased out of A.J.D Data Services, Ltd. The assets and liabilities associated with the business are displayed as assets and liabilities held for sale as of December 31, 2018. They are listed as assets and liabilities held for sale due to the fact that the company divested itself of all investment in A.J.D. Data Services besides 10% interest on January 14, 2019 for a note receivable of $329,815 (CAD 450,000). As at December 31, 2018, value of the assets and liabilities has been presented at their net realizable value considering the value of note receivable. Additionally, the revenues and costs associated with this business are displayed as a loss from discontinued operationsNo compensation was incurred for the year ended December 31, 2018.

Total assets and liabilities included in discontinued operations were as follows:

Assets from Discontinued Operations:

 

December 31,

2018

 

Cash

 

 

30,954

 

Accounts receivable

 

 

166,134

 

Allowance for doubtful accounts

 

 

(141,280)

Equipment, net of accumulated depreciation

 

 

17,678

 

Intangible assets, net of accumulated amortization

 

 

394,041

 

Goodwill

 

 

189,208

 

Total assets from discontinued operations

 

$656,735

 

 

 

 

 

 

Liabilities from Discontinued Operations:

 

 

 

 

Accounts payable and accrued liabilities

 

 

144,185

 

Related party payables

 

 

1,942

 

Total liabilities from discontinued operations

 

$146,127

 

The accounts payable and accrued liabilities of discontinued operations stated above include a HST / GST liability of $42,807 and payroll tax liability of $76,761 payable to Canada Revenue Agency. Further, the Company has not filed its HST / GST returns for the year ended December 31, 2018.

Net loss from discontinued operations for the year ended December 31, 2018 were comprised of the following components:

Net loss from discontinued operations

 

December 31,

2018

 

Net sales

 

$554,351

 

Cost of sales

 

 

-

 

Gross profit

 

 

554,351

 

 

 

 

 

 

Operating expenses

 

 

 

 

General and administrative

 

 

700,472

 

Professional fees

 

 

74,494

 

Total operating expenses

 

 

774,966

 

 

 

 

 

 

Other income (expense)

 

 

 

 

Interest expense

 

 

(20)

Interest income

 

 

370

 

Loss on discontinued operations

 

 

103,116

 

Total other income (expense)

 

 

103,466

 

 

 

 

 

 

Net loss from discontinued operations

 

$(117,148)

F-21

Table of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 2018 and 2017

Note 14 – Concentrations of revenue

The Company receives more than 23% of its revenue from five major customers. The Company is endeavoring to acquire more customers and has been successful in the current year doing so.

Note 15 – Commitments and contingencies

On August 4, 2018 DLT Resolution Inc. (“DLT”) was served with a statement of claim from a minority shareholder and former officer of its subsidiary A.J.D. Data Services Ltd. (“AJD”). This is an action commenced by Peter Darbyson (“Peter”) and Beverly Darbyson (“Beverly”) as against DLT and AJD. The action may be broken down into two broad components: (a) an oppression action in which Peter and Beverly seek damages in an undisclosed amount for defamation, damages for mental anxiety and distress and damages for fraud, conspiracy, conversion and unjust enrichment together with aggravated in punitive damages, also in an undisclosed amount. In addition, Peter and Beverly seek certain relief pursuant to Business Corporations Acts of both Ontario and Canada; (b) a wrongful dismissal action in which Peter (but not Beverly) seeks $650,000 damages for wrongful termination breach of contract and related matters.

Peter made an assignment in bankruptcy in January 2019. Thus, any claim by him was automatically stayed. Also, the oppression action arises as a result of an Agreement and Plan of Reorganization between the parties which contain a jurisdiction clause whereby any issues arising out of the agreement are to be governed by and in the jurisdiction of the state of West Virginia, USA. DLT and AJD have advised Peter and Beverly that they intend to move to have the oppression action stayed as a result of the jurisdiction clause. In response, Peter and Beverly initially advised that they were prepared to abandon the oppression portions of the claim and proceed only on Peter’s wrongful dismissal portion of the claim. Unfortunately – for them – this was prior to the bankruptcy of Peter. In the end result, Peter’s action in its entirety was stayed and Beverly’s action very well be stayed should she wish to proceed further.

As at September 05, 2019, the parties to the litigation have agreed to a settlement in principal.

On March 29, 2019, DLT Resolution Corp. and DLT Resolution Inc. was served with a Statement of Claim ats 300-306 Town Centre Boulevard Limited Partnership/Court File No. CV-19-00617228-000 (Toronto) for unpaid rent and lost revenue related to the premises. In this action, the Plaintiff has claimed damages against the Defendants DLT Resolution Corp. and DLT Resolution Inc. in the amount of $567,385.13 for an alleged breach of lease. The Plaintiff has claimed damages against the Defendant DLT Resolution Inc. in the amount of $567,385.13 for allegedly wrongfully inducing a breach of lease and tortious interference with contractual relations. The Plaintiff has further claimed damages against the Defendant DLT Resolution Inc. in the amount of $567,385.13 for allegedly oppressive conduct under the Ontario Business Corporations Act. The Plaintiff has further claimed compensation for its legal costs and for pre-judgment interest. The Company filed a statement of Defense citing, amongst other things, that it has never entered into any agreement with the landlord, nor guaranteed any such liability. The Defendants DLT Resolution Corp. and DLT Resolution Inc. intend to contest the claim vigorously. There is no intention to make a settlement offer nor have instructions been received to make a settlement offer at this juncture. Since the statement of defense was delivered on 16 May 2019, the Company had no further communication from counsel for the Plaintiff nor have any steps been taken to move the litigation forward. Although there can be no assuranceservices of the Company’s ability to dismiss the claim, management feels the claim is without merit and is confident it will receive a ruling in its favor. There are legal fees in the amount of $5,287.24 that is yet to be paid with regards to this settlement which have been accrued and are in the accounts payable as of December 31, 2019. The bill will be paid within the month.

Note 16 – Intangible assets

The Company capitalizes software development costs in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 985-20. Non-compete, customer relationships, website and the domain and trade name are capitalized after useful lives based on prior experience in the telecom industry. Gross capitalized intangible assets totaled $549,226. Related amortization expense, included in general and administrative expenses, totaled $84,031 and $88,735 fordirectors or executives during the years ended December 31, 20192022 and 2018, respectively.2021.

 

Estimated future amortization expense totals as follows:

Year ended December 31,

 

 

 

2020

 

 

101,362

 

2021

 

 

64,751

 

2022

 

 

64,751

 

2023

 

 

64,751

 

2024

 

 

64,751

 

2025

 

 

16,275

 

Total

 

$376,641

 

F-22

TableAs of Contents

DLT RESOLUTION INC.

(FORMERLY HEMCARE HEALTH SERVICES INC.)

Notes to Consolidated Financial Statements

December 31, 20192022 and 2018

Note 17 – Accrued liabilitiesDecember 31, 2021, the Company had outstanding amounts payable to related parties of $57,817 and payables$60,017. The obligations are unsecured, non-interest bearing, due on demand and payable in Canadian dollars, with the change in the liability from December 31, 2022 to December 31, 2021 attributable to the change in the exchange rate for U.S. and Canadian dollars.

 

During the year ended December 31, 2018,2019, the Company also made payments for services rendered by related parties totaling $25,000, resulting in balances owed for such services of $15,000 as of December 31, 2021 and 2020.

The Company has written backa note payable to a related party as settlement for consulting services. The note carries interest of 9% compounded annually and is due on demand. As of December 31, 2022 and December 31, 2021, $81,500 of principal and $56,210 and $47,067of accrued interest was due, respectively.

Note 8 – Concentrations

During the Accounts payableyears ended December 31, 2022 and 2021, no single customer accounted for more than 10% of $9,072 due to statutetotal revenue for the respective periods. As of limitation. Further, accrued liabilitiesDecember 31, 2022 and 2021, no customer had an outstanding accounts receivable balance that was 10% of our total accounts receivable at that time.

F-16

Table of Contents

Note 9 – Commitments and contingencies

A Canadian subsidiary of the Company incurs employer payroll taxes and withholds payroll taxes from employee compensation and is required to remit the funds to Canadian government authorities on a timely basis. The subsidiary has not remitted the payroll taxes and carries the obligation as at December 31, 2018 include a HST / GST liabilitycurrent liability. The subsidiary intends to remit the funds as soon as it has the financial ability. The government authorities may assess penalties and interest on the subsidiary. No provision on the balance sheet is carried for the possible assessment. Management estimates that the amount of $10,402 relatinga potential assessment would not be material to DLT Resolution Corp.the financial statements as of September 30, 2022 and the nine months then ended.

 

The Company charges and collects Canadian federal and provincial sales taxes known as harmonized sales tax or HST and is required to remit the funds to Canadian government authorities on a timely basis. The subsidiary has not remitted the HST taxes and carries the obligation as a current liability. The subsidiary intends to remit the funds as soon as it has the financial ability. The government authorities may assess penalties and interest on the subsidiary. No provision on the balance sheet is carried for the possible assessment. Management estimates that the amount of a potential assessment would not be material to the financial statements as of September 30, 2022 and the nine months then ended.

Note 1810 – Subsequent events

 

On January 13, 2020In 2022, the Company issued stock to Christopher Wilson in a stock subscription agreement. The amount received was $25,000suspended the operations of USI and has recognized its activities as discontinued operations within the financial statements for 31,250 common shares issued.

Acquisition of Union Strategies Inc.

On January 30, 2020, DLT Resolution Inc. (the “Company” or “we”) entered into transactions contemplated by the definitive share for share exchange agreement2022 and plan of re-organization (the “Purchase Agreement”) by and among2021. In 2023, the Company Union Strategies Inc.sold its 100% ownership of USI to a corporation organized underthird party for a nominal payment and the lawsacquirer assumed all of Ontario (“Union Strategies”), the stockholders of Union Strategies Inc. (“Stockholders”) and other parties signatory thereto to acquire all the issued and outstanding capital stock of Union Strategies Inc. for 1,500,000 restricted common shares of DLT Resolution. The acquisition will result in Union Strategies becomingUSI’s liabilities on a wholly owned subsidiary of The Company.

In addition to the consideration on closing an additional 1,000,000 restricted common shares may potentially be issued upon meeting the following milestones:

·

Gross sales of Union Strategies to exceed CAD $3,100,000 with a minimum $75,000 in EBITDA for final 2020.

Share issuances will be issued under reliance of appropriate exemptions from registration with the Securities & Exchange Commission and will contain substantial resale restrictions.

The Stock Purchase Agreement contains customary representations, warranties and covenants by Union Strategies Inc., as well as customary indemnification provisions among the parties.

Acquisition of Union Strategies Inc.nonrecourse basis.

 

On March 1, 2020,15, 2023, the Company sold its 100% ownership of DLT ResolutionData Services Inc. (the “Company ” or “ we”) entered intoto a third party for a nominal purchase price and closedhas recognized its activities as discontinued operations within the transactions contemplated by the definitive share for share exchange agreement and plan of re-organization (the “Share Purchase Agreement”) discussed in the Company’s Form 8-K filed on January 30, 2020.

Summary of Acquisition of Union Strategies Inc.accompanying unaudited condensed consolidated financial statements.

 

On January 30, 2020, DLT Resolution Inc. (the “Company or “August 16, 2023, John Wilkes resigned as our sole officer and director and we ”) entered into transactions contemplated by the definitive share for share exchange agreement and plan of re-organization (the “Purchase Agreement”) by and among the Company, Union Strategies Inc. a corporation organized under the laws of Ontario (“Union Strategies”), the stockholders of Union Strategies Inc. (“Stockholders”) and other parties signatory thereto to acquire all the issued and outstanding capital stock of Union Strategies Inc. for 1,500,000 restricted common shares of DLT Resolution. The acquisition will result in Union Strategies becoming a wholly owned subsidiary of The Company.appointed Drew Reid as his successor.

 

In addition to the consideration on closing an additional 1,000,000 restricted common shares may potentially be issued upon meeting the following milestones:

Gross sales of Union Strategies to exceed CAD $3,100,000 with a minimum $75,000 in EBITDA for fiscal 2020.

Share issuances will be issued under reliance of appropriate exemptions from registration with the Securities & Exchange Commissions and will contain substantial resale restrictions.

The Stock Purchase Agreement contains customary representations, warranties and covenants by Union Strategies Inc., as well as customary indemnification provisions among the parties.

 

F-23

F-17