UNITED STATES

SECURITIES AND

EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

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

 

For the quarterly period ended SeptemberJune 30, 20172021

Commission File No. 0-22179

GUIDED THERAPEUTICS, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

GUIDED THERAPEUTICS, INC.

(Exact Name of Registrant as Specified in Its Charter)

Delaware

58-2029543

(State or other jurisdiction of incorporation or organization)

58-2029543

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

 

5835 Peachtree Corners East, Suite D

Norcross, Georgia 30092

(Address of principal executive offices) (Zip Code)

 

(770) 242-8723

(Registrant’s telephone number, including area code)

 

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 [X] No[ ]☒  No ☐

 

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

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act (Check one):

 

Large Accelerated filer [  ]

Accelerated filer [  ]

Non-accelerated filer    [  ] (Do not check if smaller reporting company)

Smaller reporting company [X]

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 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-2 of the Exchange Act.

Yes [   ]  No [X]

 

As of November 7, 2017,August 10, 2021, the registrant had 19,453,46913,296,880 shares of common Stock, $0.001 par value per share, outstanding.

 

 
1

 

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY

 

INDEX

 

Part I. Financial Information

3

Item 1.

Financial Statements

3

                        Condensed

Consolidated Balance Sheets – (Unaudited) as of

                        September June 30, 20172021 and December 31, 20162020

3

                        Condensed  

Consolidated Statements of Operations (Unaudited) For the three and six months ended June 30, 2021 and 2020

5

                        Three

Consolidated Statements of Stockholders’ Deficit (Unaudited) For the three and ninesix months ended SeptemberJune 30, 20172021 and 20162020

 4

 6

                        Condensed

Consolidated Statements of Cash Flows (Unaudited) for the For the six months ended June 30, 2021 and 2020

10

                        Nine months ended September 30, 2017 and 2016

 5

Notes to Condensed Consolidated Financial Statements (Unaudited)

 6

11

Item 2.      Management's

Management’s Discussion and Analysis of Financial Condition and Results of Operations

25

36

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

29

43

Item 4.

Controls and Procedures

29

43

Part II. Other Information

30

44

Item .    1.

Legal Proceedings

30

44

Item 1A.

Risk Factors

30

44

Item 2.

Unregistered Sale of Equity Securities and Use of Proceeds.

        30

44

Item 3.

Defaults Upon Senior Securities

    30

44

Item 4.

Exhibits

45

Signatures

46

 
       Item 4.     Mine Safety Disclosures302

       Item 5.     Other information30Table of Contents
       Item 6.    Exhibits30
Signatures31

  

2

PART I - FINANCIAL INFORMATION

: ITEM 1. FINANCIAL STATEMENTS

 

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS Unaudited (in Thousands)
ASSETS September 30, 2017 December 31, 2016
CURRENT ASSETS:        
Cash and cash equivalents $74  $14 

  Accounts receivable, net of allowance for doubtful accounts of $244

and $279 at September 30, 2017 and December 31, 2016, respectively 

  —     —   
   Inventory, net of reserves of $409 and $278, at September 30, 2017 and December 31, 2016, respectively  577   773 
Other current assets  179   259 
                    Total current assets  830   1,046 
         
Property and equipment, net  56   126 
Other assets, net of reserve of $293 at September 30, 2017  19   320 
                    Total noncurrent assets  75   446 
         
                    TOTAL ASSETS $905  $1,492 
         
LIABILITIES AND STOCKHOLDERS’ DEFICIT        
CURRENT LIABILITIES:        
Notes payable in default, including related parties $689  $1,008 
Short-term notes payable, including related parties  820   197 
Accounts payable  2,965   2,600 
Convertible notes in default  2,322   2,361 
Convertible notes payable  814   468 
Accrued liabilities  3,650   2,670 
Deferred revenue  156   34 
                    Total current liabilities  11,416   9,338 
         
Warrants at fair value  1,834   1,420 
         
         
                    TOTAL LIABILITIES  13,250   10,758 
         

COMMITMENTS & CONTINGENCIES (Note 7)

 

STOCKHOLDERS’ DEFICIT:

        
   Series C convertible preferred stock, $.001 par value; 9.0 shares authorized, 1.2 and 1.6 shares issued and outstanding as of September 30, 2017 and December 31, 2016, (Liquidation preference of $1,177 and $1,643 at September 30, 2017 and December 31, 2016, respectively)  431   601 
   Series C1 convertible preferred stock, $.001 par value; 20.3 shares authorized, 4.3 shares issued and outstanding as of September 30, 2017 and December 31, 2016 (Liquidation preference of $4,312 at September 30, 2017 and December 31, 2016)  701   701 
   Common stock, $.001 Par value; 1,000,000 shares authorized, 9,253 and 669 shares issued and outstanding as of September, 30 2017 and December 31, 2016, respectively  751   742 
Additional paid-in capital  117,223   116,380 
Treasury stock, at cost  (132)  (132)
Accumulated deficit  (131,319)  (127,558)
         
                   TOTAL STOCKHOLDERS’ DEFICIT  (12,345)  (9,266)
         
                   TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT $905  $1,492 
 
 The accompanying notes are an integral part of these condensed consolidated financial statements.
         

3

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited, in thousands)

ASSETS

 

June 30, 2021

 

 

December 31, 2020

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

 

$922

 

 

$182

 

Accounts receivable, net of allowance for doubtful accounts of $126 at June 30, 2021 and December 31, 2020

 

 

26

 

 

 

24

 

Inventory, net of reserves of $758 at June 30, 2021 and December 31, 2020

 

 

631

 

 

 

605

 

Other current assets

 

 

61

 

 

 

85

 

Total current assets

 

 

1,640

 

 

 

896

 

NONCURRENT ASSETS:

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

7

 

 

 

1

 

Lease asset-right, net of amortization

 

 

403

 

 

 

453

 

Other assets

 

 

17

 

 

 

0

 

Total noncurrent assets

 

 

427

 

 

 

454

 

TOTAL ASSETS

 

 

2,067

 

 

 

1,350

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

 

24

 

 

 

28

 

Notes payable in default, related parties

 

 

0

 

 

 

1

 

Notes payable in default

 

 

308

 

 

 

328

 

Short-term notes payable

 

 

0

 

 

 

45

 

Short-term notes payable, related parties, past due

 

 

65

 

 

 

51

 

Convertible notes in default

 

 

169

 

 

 

0

 

Convertible notes payable, past due

 

 

0

 

 

 

1,930

 

Short-term convertible notes payable

 

 

720

 

 

 

951

 

Accounts payable

 

 

2,383

 

 

 

2,419

 

Accounts payable, related parties

 

 

97

 

 

 

116

 

Accrued liabilities

 

 

1,731

 

 

 

2,995

 

Mandatorily redeemable Series G convertible preferred stock

 

 

50

 

 

 

0

 

Current portion of lease liability

 

 

62

 

 

 

56

 

Deferred revenue

 

 

62

 

 

 

42

 

Total current liabilities

 

 

5,671

 

 

 

8,962

 

LONG-TERM LIABILITIES:

 

 

 

 

 

 

 

 

Warrants, at fair value

 

 

0

 

 

 

2,203

 

Lease liability

 

 

357

 

 

 

392

 

Derivative liability

 

 

29

 

 

 

25

 

Long-term convertible debt

 

 

755

 

 

 

23

 

Long-term debt-related parties

 

 

579

 

 

 

600

 

Total long-term liabilities

 

 

1,720

 

 

 

3,243

 

TOTAL LIABILITIES

 

 

7,391

 

 

 

12,205

 

 

 

 

 

 

 

 

 

 

COMMITMENTS & CONTINGENCIES (Note 7)

 

 

 

 

 

 

 

 

3

Table of Contents

STOCKHOLDERS’ DEFICIT:

Series C convertible preferred stock, $.001 par value; 9.0 shares authorized, 0.3 shares issued and outstanding as of June 30, 2021 and December 31, 2020. (Liquidation preference of $286 at June 30, 2021 and December 31, 2020).

105

105

Series C1 convertible preferred stock, $.001 par value; 20.3 shares authorized, 1.0 shares issued and outstanding as of June 30, 2021 and December 31, 2020. (Liquidation preference of $1,049 at June 30, 2021 and December 31, 2020).

170

170

Series C2 convertible preferred stock, $.001 par value; 5,000 shares authorized, 3.3 shares issued and outstanding as of June 30, 2021 and December 31, 2020. (Liquidation preference of $3,263 at June 30, 2021 and December 31, 2020).

531

531

Series D convertible preferred stock, $.001 par value; 6.0 shares authorized,0.8 shares issued and outstanding as of June 30, 2021 and December 31, 2020. (Liquidation preference of $763 at June 30, 2021 and December 31, 2020).

276

276

Series E convertible preferred stock, $.001 par value; 5.0 shares authorized, 1.7 shares issued and outstanding as of June 30, 2021 and December 31, 2020. (Liquidation preference of $1,736 at June 30, 2021 and December 31, 2020).

1,639

1,639

Series F convertible preferred stock, $.001 par value; 1.5 shares authorized, 1.4 and nil shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively. (Liquidation preference of $1,421 and nil at June 30, 2021 and December 31, 2020), respectively.

1,195

0

Series F-2 convertible preferred stock, $.001 par value; 5.0 shares authorized, 3.3 and nil shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively. (Liquidation preference of $3,339 and nil at June 30, 2021 and December 31, 2020), respectively.

2,963

0

Series G convertible preferred stock, $.001 par value; 1,000 shares authorized,62 and nil shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively. (Liquidation preference of $62 and nil at June 30, 2021 and December 31, 2020), respectively.

0

0

Common stock, $.001 par value; 3,000,000 shares authorized, 13,297 and 13,138 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively

3,403

3,403

Additional paid-in capital

126,353

123,109

Treasury stock, at cost

(132)

(132)

Accumulated deficit

(141,827)

(139,956)

TOTAL STOCKHOLDERS’ DEFICIT

(5,324)

(10,855)

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT

2,067

1,350

The accompanying notes are an integral part of these consolidated statements.

4

Table of Contents

GUIDED THERAPEUTICS INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in Thousands)Thousands, except per share data)

 

 FOR THE THREE
MONTHS
ENDED SEPTEMBER 30,
 FOR THE NINE
MONTHS
ENDED SEPTEMBER 30,

 

FOR THE THREE

MONTHS

ENDED JUNE 30,

 

FOR THE SIX

MONTHS

ENDED JUNE 30,

 

 2017 2016 2017 2016

 

2021

 

 

2020

 

 

2021

 

2020

 

REVENUE:                

 

 

 

 

 

 

 

 

 

Sales – devices and disposables $33  $95  $137  $486 

 

$2

 

$0

 

$2

 

$0

 

Cost of goods sold  97   85   195   185 

 

 

0

 

 

 

6

 

 

 

0

 

 

 

6

 

Gross (loss) profit  (64)  10   (58)  301 

Gross profit (loss)

 

 

2

 

 

 

(6)

 

 

2

 

 

 

(6)
                

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:                

 

 

 

 

 

 

 

 

 

Research and development  69   87   251   525 

 

20

 

55

 

36

 

80

 

Sales and marketing  37   92   187   295 

 

30

 

37

 

66

 

71

 

General and administrative  1,169   510   1,894   2,187 

 

 

513

 

 

 

271

 

 

 

1,340

 

 

 

453

 

Total operating expenses  1,275   689   2,332   3,007 

 

 

563

 

 

 

363

 

 

 

1,442

 

 

 

604

 

                

 

 

 

 

 

 

 

 

 

Operating loss  (1,339)  (679)  (2,390)  (2,706)

 

(561)

 

(369)

 

(1,440)

 

(610)
                

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSES):                

 

 

 

 

 

 

 

 

 

Other income  3   24   18   67 

 

27

 

50

 

27

 

51

 

Interest expense  (268)  (226)  (814)  (1,597)

 

(315)

 

(308)

 

(456)

 

(594)

Change in fair value of derivative liability

 

0

 

0

 

(88)

 

0

 

(Loss) gain from extinguishment of debt

 

(185)

 

(343)

 

(185)

 

(316)
Change in fair value of warrants  (761)  670   (359)  2,276 

 

 

0

 

 

 

(5,779)

 

 

448

 

 

 

(2,551)
Total other income (expenses)  (1,026)  468   (1,155)  746 

 

 

(473)

 

 

(6,380)

 

 

(254)

 

 

(3,410)
                

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES  (2,365)  (211)  (3,545)  (1,960)

 

(1,034)

 

(6,749)

 

(1,694)

 

(4,020)
                

 

 

 

 

 

 

 

 

 

PROVISION FOR INCOME TAXES  —     —     —     —   

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

                

 

 

 

 

 

 

 

 

 

NET LOSS $(2,365) $(211) $(3,545)  (1,960)

 

(1,034)

 

(6,749)

 

(1,694)

 

(4,020)

PREFERRED STOCK DIVIDENDS

  (52)  (179)  (216)  (941)

 

 

(125)

 

 

(17)

 

 

(177)

 

 

(29)

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS

 $(2,417) $(390) $(3,761)  (2,901)

 

$(1,159)

 

$(6,766)

 

$(1,871)

 

$(4,049)
                

 

 

 

 

 

 

 

 

 

NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS                

 

 

 

 

 

 

 

 

 

BASIC $(0.35) $(1.36) $(1.43)  (25.52)

 

$(0.09)

 

$(0.57)

 

$(0.14)

 

$(0.48)
DILUTED $(0.35) $(1.36) $(1.43)  (25.52)

 

$(0.09)

 

$(0.57)

 

$(0.14)

 

$(0.48)
                

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING                

 

 

 

 

 

 

 

 

 

BASIC  6,884   283   2,632   114 

 

 

13,280

 

 

 

11,913

 

 

 

13,226

 

 

 

8,463

 

DILUTED  6,884   283   2,632   114 

 

 

13,280

 

 

 

11,913

 

 

 

13,226

 

 

 

8,463

 

                

5

Table of Contents

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

FOR THE SIX MONTHS ENDED JUNE 30, 2021 and 2020 (In Thousands)

 

 

Preferred Stock

Series C

 

 

Preferred Stock

Series C1

 

 

Preferred Stock

Series C2

 

 

Preferred Stock

Series D

 

 

Preferred Stock

Series E

Preferred Stock

Series F

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

BALANCE, December 31, 2019

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

-

 

 

$-

 

 

 

-

 

 

$0

 

 

 

-

 

 

$0

 

Issuance of preferred stock in financing

 

 

-

 

 

 

0

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0

 

 

 

1

 

 

 

276

 

 

 

1

 

 

 

853

 

 

 

-

 

 

 

0

 

Conversion of debt into common stock

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of common stock in financing

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of warrants in financing

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of common stock for manufacturing agreements

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Accrued preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Net loss

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

BALANCE, June 30, 2020

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

1

 

 

$276

 

 

 

1

 

 

$853

 

 

 

-

 

 

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, December 31, 2020

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

1

 

 

$276

 

 

 

2

 

 

$1,639

 

 

 

-

 

 

$0

 

Series D preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series E preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series F preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

1

 

 

 

1,195

 

Series F-2 preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Conversion of debt and expenses for Series F-2 preferred stock

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of warrants to finders

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series G preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series G redemption

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of common stock for payment of Series D preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of warrants to consultants

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Conversion of warrants from liability to equity

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Stock-based compensation

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Accrued preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Net loss

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

BALANCE, June 30, 2021

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

1

 

 

$276

 

 

 

2

 

 

$1,639

 

 

 

1

 

 

$1,195

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
46

Table of Contents

 

 

GUIDED THERAPEUTICS INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in Thousands)
  

FOR THE NINE MONTHS

ENDED SEPTEMBER 30,

  2017 2016
CASH FLOWS FROM OPERATING ACTIVITIES:        
     Net loss $(3,545) $(1,960)
     Adjustments to reconcile net loss to net cash used in operating activities:        
           Bad debt (recovery) expense  298   4 
           Depreciation  77   148 
           Amortization of debt issuance costs and discounts  196   930 
           Stock based compensation  56   72 
           Change in fair value of warrants  359   (2,276)
 Changes in operating assets and liabilities:        
           Inventory  196   (40)
           Accounts receivable  (89)  (53)
           Other current assets  80   317 
           Other assets  300   47 
           Accounts payable  366   626 
           Deferred revenue  122   (148)
           Accrued liabilities  1,103   728 
                         Total adjustments  3,064   355 
         
                         Net cash used in operating activities  (481)  (1,605)
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
      Proceeds from debt financing, net of discounts and debt issuance costs  746   1,719 
      Payments made on notes payable  (205)  (145)
         
                        Net cash provided by financing activities  541   1,574 
         
NET CHANGE IN CASH AND CASH EQUIVALENTS  60   (31)
CASH AND CASH EQUIVALENTS, beginning of year  14   35 
CASH AND CASH EQUIVALENTS, end of period $74  $4 
SUPPLEMENTAL SCHEDULE OF:        
Cash paid for:        
     Interest $1  $62 
NONCASH INVESTING AND FINANCING ACTIVITIES:        
  Issuance of common stock as debt repayment $185  $251 
  Dividends on preferred stock $216  $941 
         

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

FOR THE SIX MONTHS ENDED JUNE 30, 2021 and 2020 (In Thousands)

 

 

Preferred Stock

Series F-2

 

 

Preferred Stock

Series G

 

 

Common Stock

 

 

Additional

Paid-In

 

 

Treasury

 

 

Accumulated

 

 

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

Amount

 

 

Capital

 

 

Stock

 

 

Deficit

 

 

Total

 

BALANCE, December 31, 2019

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

 

3,319

 

 

$3,394

 

 

$118,552

 

 

$(132)

 

$(139,555)

 

$(16,935)

Issuance of preferred stock in financing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

487

 

 

 

-

 

 

 

-

 

 

 

1,616

 

Conversion of debt into common stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,957

 

 

 

8

 

 

 

2,692

 

 

 

-

 

 

 

0

 

 

 

2,700

 

Issuance of common stock in financing

 

 

-

 

 

 

0

 

 

 

-

 

 

 

-

 

 

 

1,476

 

 

 

1

 

 

 

177

 

 

 

0

 

 

 

0

 

 

 

178

 

Issuance of warrants in financing

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

67

 

 

 

0

 

 

 

0

 

 

 

67

 

Issuance of common stock for manufacturing agreements

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

13

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Accrued preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Net loss

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(4,049)

 

 

(4,049)

BALANCE, June 30, 2020

 

 

-

 

 

$0

 

 

 

-

 

 

$0

 

 

 

12,765

 

 

$3,403

 

 

$121,975

 

 

$(132)

 

$(143,604)

 

$(16,423)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, December 31, 2020

 

 

-

 

 

$0

 

 

 

-

 

 

$0

 

 

 

13,138

 

 

$3,403

 

 

$123,109

 

 

$(132)

 

$(139,956)

 

$(10,855)

Series D preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Series E preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Series F preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

1,195

 

Series F-2 preferred offering

 

 

1

 

 

 

404

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

404

 

Conversion of debt and expenses for Series F-2 preferred stock

 

 

2

 

 

 

2,559

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

2,559

 

Issuance of common stock to finders

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

98

 

 

 

0

 

 

 

54

 

 

 

0

 

 

 

0

 

 

 

54

 

Series G preferred offering

 

 

-

 

 

 

0

 

 

 

153

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Series G redemption

 

 

-

 

 

 

0

 

 

 

(91)

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Issuance of common stock for payment of Series D preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

61

 

 

 

0

 

 

 

28

 

 

 

0

 

 

 

0

 

 

 

28

 

Issuance of warrants to consultants

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

1,285

 

 

 

0

 

 

 

0

 

 

 

1,285

 

Conversion of warrants from liability to equity

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

1,755

 

 

 

0

 

 

 

0

 

 

 

1,755

 

Stock-based compensation

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

122

 

 

 

0

 

 

 

0

 

 

 

122

 

Accrued preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(177)

 

 

(177)

Net loss

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(1,694)

 

 

(1,694)

BALANCE, June 30, 2021

 

 

3

 

 

$2,963

 

 

 

62

 

 

$0

 

 

 

13,297

 

 

$3,403

 

 

$126,353

 

 

$(132)

 

$(141,827)

 

$(5,324)

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
57

Table of Contents

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

FOR THE THREE MONTHS ENDED JUNE 30, 2021 and 2020 (In Thousands)

 

 

Preferred Stock

Series C

 

 

Preferred Stock

Series C1

 

 

Preferred Stock

Series C2

 

 

Preferred Stock

Series D

 

 

Preferred Stock

Series E

Preferred Stock

Series F

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

BALANCE,

March 31, 2020

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

1

 

 

$268

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

Issuance of preferred stock in financing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

1

 

 

 

853

 

 

 

-

 

 

 

-

 

Conversion of debt into common stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

BALANCE, June 30, 2020

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

1

 

 

$276

 

 

 

1

 

 

$853

 

 

 

-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, March 31, 2021

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

1

 

 

$276

 

 

 

2

 

 

$1,639

 

 

 

1

 

 

$1,195

 

Series D preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series E preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series F-2 preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Conversion of debt and expenses for Series F-2 preferred stock

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of warrants to finders

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series G preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Series G redemption

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of common stock for payment of Series D preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Issuance of warrants to consultants

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Conversion of warrants from liability to equity

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Stock-based compensation

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Accrued preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

Net loss

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

BALANCE, June 30, 2021

 

 

-

 

 

$105

 

 

 

1

 

 

$170

 

 

 

3

 

 

$531

 

 

 

1

 

 

$276

 

 

 

2

 

 

$1,639

 

 

 

1

 

 

$1,209

 

The accompanying notes are an integral part of these consolidated statements.

8

Table of Contents

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

FOR THE THREE MONTHS ENDED JUNE 30, 2021 and 2020 (In Thousands)

 

 

Preferred Stock

Series F-2

 

 

Preferred Stock

Series G

 

 

Common Stock

 

 

Additional

Paid-In

 

 

Treasury

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

 Amount

 

 

Capital

 

 

Stock

 

 

Deficit

 

 

Total

 

BALANCE, March 31, 2020

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

 

11,765

 

 

$3,402

 

 

$121,150

 

 

$(132)

 

$(136,839)

 

$(11,345)

Issuance of preferred stock in financing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

487

 

 

 

-

 

 

 

-

 

 

 

1,062

 

Conversion of debt into common stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,000

 

 

 

1

 

 

 

624

 

 

 

-

 

 

 

-

 

 

 

625

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,765)

 

 

(6,765)

BALANCE, June 30, 2020

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

 

12,765

 

 

$3,403

 

 

$121,975

 

 

$(132)

 

$(143,604)

 

$(16,423)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, March 31, 2021

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

 

13,180

 

 

$3,403

 

 

$125,489

 

 

$(132)

 

$(140,668)

 

$(7,992)

Series D preferred offering

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Series E preferred offering

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

Series F-2 preferred offering

 

 

-

 

 

 

404

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

404

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of debt and expenses for Series F-2 preferred stock

 

 

3

 

 

 

2,559

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

2,559

 

Issuance of common stock to finders

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

98

 

 

 

0

 

 

 

54

 

 

 

0

 

 

 

0

 

 

 

54

 

Series G preferred offering

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Series G redemption

 

 

-

 

 

 

0

 

 

 

(91)

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Issuance of common stock for payment of Series D preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

19

 

 

 

0

 

 

 

14

 

 

 

0

 

 

 

0

 

 

 

14

 

Issuance of warrants to consultants

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

736

 

 

 

0

 

 

 

0

 

 

 

736

 

Conversion of warrants from liability to equity

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

��

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Stock-based compensation

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

60

 

 

 

-

 

 

 

-

 

 

 

60

 

Accrued preferred dividends

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(125)

 

 

(125)

Net loss

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(1,034)

 

 

(1,034)

BALANCE, June 30, 2021

 

 

3

 

 

$2,963

 

 

 

62

 

 

$0

 

 

 

13,297

 

 

$3,403

 

 

$126,353

 

 

$(132)

 

$(141,827)

 

$(5,324)

The accompanying notes are an integral part of these consolidated financial statements.

9

Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

 

FOR THE SIX MONTHS

ENDED JUNE 30,

 

 

 

2021

 

 

2020

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net loss

 

$(1,694)

 

$(4,020)

Adjustments to reconcile net (loss) income to net cash used in operating activities:

 

 

 

 

 

 

 

 

Bad debt expense

 

 

0

 

 

 

13

 

Amortization of debt issuance costs and discounts

 

 

236

 

 

 

194

 

Amortization of beneficial conversion feature

 

 

8

 

 

 

53

 

Stock-based compensation

 

 

122

 

 

 

0

 

Change in fair value of warrants

 

 

(448)

 

 

2,551

 

Warrants issued for consulting services

 

 

477

 

 

 

0

 

(Gain) loss from extinguishment of debt

 

 

185

 

 

 

316

 

Change in fair value of derivative liability

 

 

88

 

 

 

0

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(2)

 

 

0

 

Inventory

 

 

(26)

 

 

(3)

Other current assets

 

 

24

 

 

 

29

 

Other assets

 

 

(17)

 

 

18

 

Accounts payable

 

 

(55)

 

 

19

 

Deferred revenue

 

 

20

 

 

 

0

 

Accrued liabilities

 

 

70

 

 

 

(108)

Total adjustments

 

 

682

 

 

 

3,082

 

Net cash used in operating activities

 

 

(1,012)

 

 

(938)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Additions to fixed assets

 

 

(5)

 

 

(1)

Net cash used in investing activities

 

 

(5)

 

 

0

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from debt financing, net of discounts and debt issuance costs

 

 

1,044

 

 

 

519

 

Proceeds from issuance of Series E Preferred Stock

 

 

0

 

 

 

853

 

Proceeds from Series F offering, net of costs

 

 

1,436

 

 

 

0

 

Proceeds from Series F-2 offering, net of costs

 

 

539

 

 

 

0

 

Proceeds from Series G offering, net of costs

 

 

125

 

 

 

0

 

Note payable default penalty

 

 

56

 

 

 

0

 

Redemption of Series G Preferred Stock

 

 

(75)

 

 

0

 

Payments on notes and loans payable

 

 

(1,368)

 

 

(697)

Proceeds from the issuance of common stock

 

 

0

 

 

 

128

 

Net cash provided by financing activities

 

 

1,757

 

 

 

803

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

 

 

740

 

 

 

(136)

CASH AND CASH EQUIVALENTS, beginning of year

 

 

182

 

 

 

899

 

CASH AND CASH EQUIVALENTS, end of period

 

$922

 

 

$763

 

SUPPLEMENTAL SCHEDULE OF:

 

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

 

Interest

 

$541

 

 

$209

 

NONCASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Issuance of common stock as debt repayment

 

$0

 

 

$2,529

 

Issuance of Series F-2 preferred stock

 

$2,559

 

 

$0

 

Issuance of warrants to finders in connection with Series F and Series F-2 preferred stock

 

$377

 

 

$0

 

Dividends on preferred stock

 

$177

 

 

$29

 

Subscription receivable

 

$0

 

 

$635

 

Settlement of dividends through common stock issuance

 

$31

 

 

$0

 

Settlement of accounts payable through common stock issuance

 

$24

 

 

$0

 

Warrants exchanged for fixed price warrants

 

$1,755

 

 

$67

 

The accompanying notes are an integral part of these consolidated financial statements.

10

Table of Contents

GUIDED THERAPEUTICS, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

1. ORGANIZATION, BACKGROUND, AND BASIS OF PRESENTATION

Organization

Guided Therapeutics, Inc. (formerly SpectRx, Inc.), together with its wholly owned subsidiary, InterScan, Inc. (formerly Guided Therapeutics, Inc.), collectively referred to herein as the “Company”, is a medical technology company focused on developing innovative medical devices that have the potential to improve healthcare. The Company’s primary focus is the continued commercialization of its LuViva non-invasive cervical cancer detection device and Backgroundextension of its cancer detection technology into other cancers, including esophageal. The Company’s technology, including products in research and development, primarily relates to biophotonics technology for the non-invasive detection of cancers.

A 1:800 reverse stock split

Basis of Presentation

All information and footnote disclosures included in the consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States.

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the Company’s issuedinformation and outstanding common stock was implementedfootnotes required by GAAP for complete financial statements. Therefore, these financial statements should be read in conjunction with our Annual Report on November 7, 2016. AsForm 10-K for the fiscal year ended December 31, 2020 filed with the Securities and Exchange Commission (“SEC”) pursuant to Section 13 or 15(d) under the Securities Exchange Act of 1934. In the opinion of management, all adjustments (consisting of normal recurring accruals and other items) considered necessary for a result of the reverse stock split, every 800 shares of issued and outstanding common stock was converted into 1 share of common stock. All fractional shares created by the reverse stock split were rounded to the nearest whole share. The number of authorized shares of common stock did not change. The reverse stock split decreased the Company’s issued and outstanding shares of common stock from 453,694,400 shares to 570,707 shares as of that date. See Note 4, Stockholders’ Deficit. Unless otherwise specified, all per share amounts are reported on a post-stock split basis, as of September 30, 2017. On February 24, 2016, the Company had also implemented a 1:100 reverse stock split of its issued and outstanding common stock.fair presentation have been included.

The Company’s prospects must be considered in light of the substantial risks, expenses and difficulties encountered by entrants into the medical device industry. This industry is characterized by an increasing number of participants, intense competition and a high failure rate. The Company has experienced net losses since its inception and, as of SeptemberJune 30, 2017,2021, it had an accumulated deficit of approximately $131.3$141.8 million. To date, the Company has engaged primarily in research and development efforts and the early stages of marketing its products. The Company may not be successful in growing sales for its products. Moreover, required regulatory clearances or approvals may not be obtained in a timely manner, or at all. The Company’s products may not ever gain market acceptance and the Company may not ever generate significant revenues or achieve profitability. The development and commercialization of the Company’s products requires substantial development, regulatory, sales and marketing, manufacturing and other expenditures. The Company expects operating losses to continue through at leastfor the end of 2017foreseeable future as it continues to expend substantial resources to complete development of its products, obtain regulatory clearances or approvals, build its marketing, sales, manufacturing and finance capabilities, and conduct further research and development.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements included herein have been prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) for interim financial reporting and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all information and footnotes required by GAAP for complete financial statements. These statements reflect adjustments, all of which are of a normal, recurring nature, and which are, in the opinion of management, necessary to present fairly the Company’s financial position as of September 30, 2017, results of operations for the three and nine months ended September 30, 2017 and 2016, and cash flows for the three and nine months ended September 30, 2017 and 2016. The results of operations for the three and nine months ended September 30, 2017 are not necessarily indicative of the results for a full fiscal year. Preparing financial statements requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities. Actual results could differ from those estimates. These financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2016.Going Concern

 

All information and footnote disclosures included in the consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States.

Going Concern

The Company’s consolidated financial statements have been prepared and presented on a basis assuming it will continue as a going concern. The factors below raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might be necessary from the outcome of this uncertainty.

At SeptemberJune 30, 2017,2021, the Company had a negative working capital of approximately $10.6$4.0 million, accumulated deficit of $131.3$141.8 million, and incurred a net loss including preferred dividends of $2.4$1.9 million for the quartersix months then ended. Stockholders’ deficit totaled approximately $12.3$5.3 million at SeptemberJune 30, 2017,2021, primarily due to recurring net losses from operations.

During 2021, the Company did raise $2.1 million as part of the Series F, Series F-2 and G preferred stock capital raise and $1.1 million for 10% convertible debentures. The Company will need to continue to raise capital in order to provide funding for its operations and deemed dividends on warrants and preferred stock, offset by proceeds from the exercise of warrants and proceeds from sales of stock.

6

The Company’s capital-raising efforts are ongoing.FDA approval process. If sufficient capital cannot be raised during the first quarter of 2018,2021, the Company will continue its plans of curtailing operations by reducing discretionary spending and staffing levels and attempting to operate by only pursuing activities for which it has external financial support. However, there can be no assurance that such external financial support will be sufficient to maintain even limited operations or that the Company will be able to raise additional funds on acceptable terms, or at all. In such a case, the Company might be required to enter into unfavorable agreements or, if that is not possible, be unable to continue operations, and to the extent practicable, liquidate and/or file for bankruptcy protection.

The Company had warrants exercisable for approximately 86.830.1 million shares of its common stock outstanding at SeptemberJune 30, 2017,2021, with exercise prices ranging between $0.017$0.15 and $40,000$0.80 per share. Exercises of thesein the money warrants would generate a total of approximately $6.2$5.7 million in cash, assuming full exercise, although the Company cannot be assured that holders will exercise any warrants. Management may obtain additional funds through the public or private sale of debt or equity, and grants, if available.

11

Table of Contents

  

2. SIGNIFICANT ACCOUNTING POLICIES

 

The Company’s significant accounting policies were set forth in the audited financial statements and notes thereto for the year ended December 31, 2016 included in its annual report on Form 10-K, filed with the Securities and Exchange Commission (“SEC”).

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States 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. Significant areas where estimates are used include the allowance for doubtful accounts, inventory valuation and input variables for Black-Scholes, Monte Carlo simulations and binomial calculations. The Company uses the Monte Carlo simulations and binomial calculations in the calculation of the fair value of the warrant liabilities and the valuation of embedded conversion options and freestanding warrants.

 

Principles of Consolidation

 

The accompanying consolidated financial statements include the accounts of Guided Therapeutics, Inc. and its wholly owned subsidiary. All intercompany transactions are eliminated.

 

Accounting Standard Updates

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606),” (“ASU 2014-09”). ASU 2014-09 outlines a new, single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. This new revenue recognition model provides a five-step analysis in determining when and how revenue is recognized. The new model requires revenue recognition to depict the transfer of promised goods or services to customers in an amount that reflects the consideration a company expects to receive. ASU 2014-09 also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. In August 2015,December 2019, the FASB issued ASU 2015-14, “Deferral of the Effective Date”, which amends ASU 2014-09. As a result, the effective date will be the first quarter of fiscal year 2018 with early adoption permitted in the first quarter of fiscal year 2017. Subsequently, the FASB has issued the following standards related to ASU 2014-09: ASU 2016-08, “Revenue from Contracts with Customers2019-12, “Income Taxes (Topic 606), Principal versus Agent Considerations (Reporting Revenue Gross versus Net),740) (“ASU 2016-08”); ASU 2016-10, “Revenue from Contracts with Customers (Topic 606), Identifying Performance Obligations and Licensing,” (“ASU 2016-10”); ASU 2016-12, “Revenue from Contracts with Customers (Topic 606) Narrow-Scope Improvements and Practical Expedients,” (“ASU 2016-12”); and ASU 2016-20, “Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers,” (“ASU 2016-20”), which are intended to provide additional guidance and clarity to ASU 2014-09. The Company must adopt ASU 2016-08, ASU 2016-10, ASU 2016-12 and ASU 2016-20 along with ASU 2014-09 (collectively, the “New Revenue Standards”). The New Revenue Standards may be applied using oneamendments in this ASU simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740 and by clarifying and amending other areas of two retrospective application methods: (1) a full retrospective approach for all periods presented, or (2) a modified retrospective approach that presents a cumulative effect as of the adoption date and additional required disclosures.Topic 740. The Company is evaluating the impact that adoption ofamendments in this guidance will have on the determination or reporting of its financial results.

7

In July 2015, the FASB issued ASU 2015-11, “Simplifying the Measurement of Inventory,” (“ASU 2015-11”). ASU 2015-11 requires inventory be measured at the lower of cost and net realizable value and options that currently exist for market value be eliminated. ASU 2015-11 defines net realizable value as estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. The guidance isare effective for reportingannual and interim periods beginning after December 15, 2016 and interim periods within those fiscal years with early adoption permitted. ASU 2015-11 should be applied prospectively. The Company has2020. We adopted this guidance during the quarter ended September 30, 2017ASU on a prospective basis. The adoption of this guidance did not have a significantJanuary 1, 2021 with no material impact on the operating results for the period ended September 30, 2017.

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)” that requires lessees to recognize on the balance sheet the assets and liabilities associated with the rights and obligations created by those leases. Under the new guidance, a lessee will be required to recognize assets and liabilities for leases with lease terms of more than 12 months. Consistent with current U.S. GAAP, the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as finance or operating lease. The update is effective for reporting periods beginning after December 15, 2018. Early adoption is permitted. The Company is evaluating the impact adoption of this guidance will have on determination or reporting of its financial results.

In March 2016, the FASB issued ASU 2016-05, “Derivatives and Hedging (Topic 815),” (“ASU 2016-05”). ASU 2016-05 provides guidance clarifying that novation of a derivative contract (i.e., a change in counterparty) in a hedge accounting relationship does not, in and of itself, require dedesignation of that hedge accounting relationship. The effective date will be the first quarter of fiscal year 2017, with early adoption permitted. The Company has adopted this guidance during the quarter ended March 31, 2017 on a prospective basis. The adoption of this guidance did not have a significant impact on the operating results for the period ended September 30, 2017.

In March 2016, the FASB issued ASU 2016-06, “Derivatives and Hedging (Topic 815),” (“ASU 2016-06”). ASU 2016-06 simplifies the embedded derivative analysis for debt instruments containing contingent call or put options by clarifying that an exercise contingency does not need to be evaluated to determine whether it relates to interest rates and credit risk in an embedded derivative analysis. The effective date will be the first quarter of fiscal year 2017, with early adoption permitted. The Company has adopted this guidance during the quarter ended March 31, 2017 on a prospective basis. The adoption of this guidance did not have a significant impact on the operating results for the period ended September 30, 2017.

In March 2016, the FASB issued ASU 2016-09, “Compensation-Stock Compensation (Topic 718), Improvements to Employee Share-Based Payment Accounting,” (“ASU 2016-09”). ASU 2016-09 is intended to simplify several aspects related to how share-based payments are accounted for and presented in the financial statements, such as requiring all income tax effects of awards to be recognized in the income statement when the awards vest or are settled and allowing a policy election to account for forfeitures as they occur. In addition, all related cash flows resulting from share-based payments will be reported as operating activities on the statement of cash flows. ASU 2016-09 could result in increased volatility of the Company’s provision for income taxes and earnings per share, depending on the Company’s share price at exercise or vesting of share-based awards compared to grant date. The effective date will be the first quarter of fiscal year 2017, with early adoption permitted. The Company has adopted this guidance during the quarter ended March 31, 2017 on a prospective basis. The adoption of this guidance did not have a significant impact on the operating results for the period ended September 30, 2017.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments - Credit Losses,” (“ASU 2016-13”). ASU 2016-13 sets forth a “current expected credit loss” model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions and reasonable supportable forecasts. The guidance in this new standard replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet credit exposures. The effective date will be the first quarter of fiscal year 2020. The Company is evaluating the impact that adoption of this new standard will have on itsour consolidated financial statements.

 

In August 2016,2020, the FASB issued ASU 2016-15, “StatementNo. 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (ASU 2020-06), which simplifies the accounting for certain financial instruments with characteristics of Cash Flows (Topic 230), Classificationliabilities and equity, including convertible instruments and contracts in an entity’s own equity. Among other changes, ASU 2020-06 removes from U.S. GAAP the liability and equity separation model for convertible instruments with a cash conversion feature, and as a result, after adoption, entities will no longer separately present in equity an embedded conversion feature for such debt. Similarly, the embedded conversion feature will no longer be amortized into income as interest expense over the life of Certain Cash Receiptsthe instrument. Instead, entities will account for a convertible debt instrument wholly as debt unless (1) a convertible instrument contains features that require bifurcation as a derivative under ASC Topic 815, Derivatives and Cash Payments,” (“Hedging, or (2) a convertible debt instrument was issued at a substantial premium. Among other potential impacts, this change is expected to reduce reported interest expense, increase reported net income, and result in a reclassification of certain conversion feature balance sheet amounts from stockholders’ equity to liabilities as it relates to the Company’s convertible senior notes. Additionally, ASU 2016-15”). ASU 2016-15 reduces2020-06 requires the existing diversity in practice in financial reporting by clarifying existing principles in ASC 230, “Statementapplication of Cash Flows,” and provides specific guidance on certain cash flow classification issues. The effective date for ASU 2016-15 will be the first quarter of fiscal year 2018, with early adoption permitted. The Company is evaluatingif-converted method to calculate the impact adoption of this guidance will haveconvertible instruments on determination or reporting of its financial results.

8

In November 2016,diluted earnings per share (EPS), which is consistent with the FASB issuedCompany’s accounting treatment under the current standard. ASU 2016-18, “Statement of Cash Flows (Topic 230) - Restricted Cash,” (“ASU 2016-18”). ASU 2016-18 requires a statement of cash flows to explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The Company2020-06 is evaluating the impact adoption of this guidance will have on determination or reporting of its financial results.

In January 2017, the FASB issued ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Testeffective for Goodwill Impairment,” (“ASU 2017-04”). ASU 2017-04 eliminates Step 2 from the goodwill impairment test. Instead, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value, if any. The loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, an entity should consider income tax effects from any tax-deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment. The effective date will be the first quarter of fiscal year 2020,years beginning after December 15, 2021, with early adoption permitted in 2017. Adoption is not expected to have a material effect on the Company’s consolidated financial statements.

In May 2017, the FASB issued ASU 2017-09, “Compensation – Stock Compensation (Topic 718), Scope of Modification Accounting)” (“ASU 2017-09”) which clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as modifications. The new guidance will reduce diversity in practice and result in fewer changes to the terms of an award being accounted for as modifications. ASU 2017-09 will be applied prospectively to awards modified on or after the adoption date. The guidance is effective for annual periods, and interim periods within those annual periodsfiscal years beginning after December 15, 2017, with2020, and can be adopted on either a fully retrospective or modified retrospective basis. The Company has early adopted ASU No. 2020-06 under a modified retrospective basis on January 1, 2021. The result of the early adoption permitted. The Company is currently evaluatingwould have been a change to retained earnings of $102,000 for the impact that this standard will have on its consolidated financial statementsyear ended December 31, 2020.

 

Except as noted above, the guidance issued by the FASB during the current year is not expected to have a material effect on the Company’s consolidated financial statements.

A variety of proposed or otherwise potential accounting standards are currently under consideration by standard-setting organizations and certain regulatory agencies. Because of the tentative and preliminary nature of such proposed standards, management has not yet determined the effect, if any that the implementation of such proposed standards would have on the Company’s consolidated financial statements.

Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be a cash equivalent.

 

Accounts Receivable

 

The Company performs periodic credit evaluations of its customers’distributors’ financial conditions and generally does not require collateral. The Company reviews all outstanding accounts receivable for collectability on a quarterly basis. An allowance for doubtful accounts is recorded for any amounts deemed uncollectable. Uncollectibility, is determined based on the determination that a distributor will not be able to make payment and the time frame has exceeded one year. The Company does not accrue interest receivablereceivables on past due accounts receivable.

 

Concentrations of Credit Risk

 

The Company, from time to time during the years covered by these consolidated financial statements, may have bank balances in excess of its insured limits. Management has deemed this a normal business risk.

 

12

Revenue Recognition

Table of Contents

 

Revenue from the sale of the Company’s products is recognized upon shipment of such products to its customers. The Company recognizes revenue from contracts on a straight-line basis, over the terms of the contract. The Company recognizes revenue from grants based on the grant agreement, at the time the expenses are incurred.  

9

Significant Customers

During the nine months ended September 30, 2017 and 2016, all of the Company’s revenues were from four and three customers, respectively. Revenue from these customers totaled $136,750 and $369,000 for the nine months ended September 30, 2017 and 2016, respectively. All accounts receivable are fully reserved at September 30, 2017. 

Inventory Valuation

 

All inventories are stated at lower of cost or net realizable value, with cost determined substantially on a “first-in, first-out” basis. Selling, general, and administrative expenses are not inventoried, but are charged to expense when incurred. At SeptemberJune 30, 20172021 and December 31, 2016,2020, our inventories were as follows (in thousands):

 

 September 30, December 31,

 

June 30,

 

December 31,

 

 2017 2016

 

2021

 

 

2020

 

Raw materials $795  $795 

 

$1,286

 

$1,276

 

Work in process  83   115 

 

81

 

80

 

Finished goods  108   141 

 

22

 

7

 

Inventory reserve  (409)  (278)

 

 

(758)

 

 

(758)
Total $577  $773 

 

$631

 

 

$605

 

        

The company periodically reviews the value of items in inventory and provides write-downs or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.

Property and Equipment

 

Property and equipment are recorded at cost. Depreciation is computed using the straight-line method over estimated useful lives of three to seven years. Leasehold improvements are amortized at the shorter of the useful life of the asset or the remaining lease term. Depreciation and amortization expense isare included in general and administrative expense on the statement of operations. Expenditures for repairs and maintenance are expensed as incurred. Property and equipment are summarized as follows at SeptemberJune 30, 20172021 and December 31, 20162020 (in thousands):

 

 September 30, December 31,

 

June 30,

 

December 31,

 

 2017 2016

 

2021

 

 

2020

 

Equipment $1,378  $1,378 

 

$1,048

 

$1,042

 

Software  740   740 

 

652

 

652

 

Furniture and fixtures  124   124 

 

41

 

41

 

Leasehold Improvement  199   199 

Leasehold improvement

 

 

12

 

 

 

12

 

  2,441   2,441 

 

1,753

 

1,747

 

Less accumulated depreciation and amortization  (2,385)  (2,315)

 

 

(1,746)

 

 

(1,746)
Total $56  $126 

 

$7

 

 

$1

 

        

During the six months ended June 30, 2021 and year ended December 31, 2020, the Company disposed of approximately nil and $647,000 of property and equipment that was fully depreciated, respectively.

Debt Issuance Costs

 

Debt issuance costs are capitalized and amortized over the term of the associated debt. Debt issuance costs are presented in the balance sheet as a direct deduction from the carrying amount of the that debt liability consistent with the debt discount.

 

Other Assets

Other assets primarily consist of short- and long-term deposits for various tooling inventory that are being constructed for the Company and deferred financing costs.

Patent Costs (Principally Legal Fees)

 

Costs incurred in filing, prosecuting, and maintaining patents are recurring, and expensed as incurred. Maintaining patents are expensed as incurred as the Company has not yet received U.S. FDA approval and recovery of these costs is uncertain. Such costs aggregated approximately $15,000$10,000 and $9,000$4,000 for the ninesix months ended SeptemberJune 30, 20172021 and 2016,2020, respectively.

 

10

Leases

 

With the implementation of ASU 2016-02, “Leases (Topic 842)”, the Company recorded a lease-right-of-use asset and a lease liability. The Company adopted the standard on January 1, 2019. The implementation required the analysis of certain criteria in determining its treatment. The Company determined that its corporate office lease met those criteria. The Company implemented the guidance using the alternative transition method. Under this alternative, the effective date would be the date of initial application. See Note 7: Commitments and Contingencies.

13

Table of Contents

Accrued Liabilities

 

Accrued liabilities are summarized as follows (in thousands):

 

  

September 30,

2017

 December 31,
2016
Accrued compensation $2,037  $1,656 
Accrued professional fees  74   161 
   Deferred rent  —     13 
Accrued warranty  44   58 
Accrued vacation  151   175 
Accrued interest  449   —   
Accrued dividends  316   296 
Other accrued expenses  579   311 
            Total $3,650  $2,670 

 

 

June 30,

2021

 

 

December 31,

2020

 

Compensation

 

$781

 

 

$1,094

 

Professional fees

 

 

28

 

 

 

83

 

Subscription receivable

 

 

350

 

 

 

0

 

Interest

 

 

138

 

 

 

1,517

 

Vacation

 

 

43

 

 

 

34

 

Preferred dividends

 

 

347

 

 

 

202

 

Other accrued expenses

 

 

44

 

 

 

65

 

Total

 

$1,731

 

 

$2,995

 

 

Subscription receivables

Cash received from investors for common stock shares that has not completed processing is recorded as a liability to subscription receivables. As of June 30, 2021, the Company had received $350,000 from Mr. Blumberg.

Revenue Recognition

The Company follows, ASC 606 Revenue from Contracts with Customers establishes a single and comprehensive framework which sets out how much revenue is to be recognized, and when. The core principle is that a vendor should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the vendor expects to be entitled in exchange for those goods or services. Revenue will now be recognized by a vendor when control over the goods or services is transferred to the customer. In contrast, revenue based revenue recognition around an analysis of the transfer of risks and rewards; this now forms one of a number of criteria that are assessed in determining whether control has been transferred. The application of the core principle in ASC 606 is carried out in five steps: Step 1 – Identify the contract with a customer: a contract is defined as an agreement (including oral and implied), between two or more parties, that creates enforceable rights and obligations and sets out the criteria for each of those rights and obligations. The contract needs to have commercial substance and it is probable that the entity will collect the consideration to which it will be entitled. Step 2 – Identify the performance obligations in the contract: a performance obligation in a contract is a promise (including implicit) to transfer a good or service to the customer. Each performance obligation should be capable of being distinct and is separately identifiable in the contract. Step 3 – Determine the transaction price: transaction price is the amount of consideration that the entity can be entitled to, in exchange for transferring the promised goods and services to a customer, excluding amounts collected on behalf of third parties. Step 4 – Allocate the transaction price to the performance obligations in the contract: for a contract that has more than one performance obligation, the entity will allocate the transaction price to each performance obligation separately, in exchange for satisfying each performance obligation. The acceptable methods of allocating the transaction price include adjusted market assessment approach, expected cost plus a margin approach, and, the residual approach in limited circumstances. Discounts given should be allocated proportionately to all performance obligations unless certain criteria are met and reallocation of changes in standalone selling prices after inception is not permitted. Step 5 – Recognize revenue as and when the entity satisfies a performance obligation: the entity should recognize revenue at a point in time, except if it meets any of the three criteria, which will require recognition of revenue over time: the entity’s performance creates or enhances an asset controlled by the customer, the customer simultaneously receives and consumes the benefit of the entity’s performance as the entity performs, and the entity does not create an asset that has an alternative use to the entity and the entity has the right to be paid for performance to date.

The Company had $2,000 and nil in revenues for the six months ended June 30, 2021 and 2020.

Significant Distributors

As of June 30, 2021, accounts receivable outstanding was $152,000, the outstanding amount was netted against a $126,000 allowance, leaving a balance of $26,000 which was from two distributors. As of December 31, 2020, accounts receivable outstanding was $150,000, the outstanding amount was netted against a $126,000 allowance, leaving a balance of $24,000 which was from one distributor.

Deferred Revenuerevenue

The Company defers payments received as revenue until earned based on the related contracts on a straight-line basis, over the terms of the contract.and applying ASC 606 as required. As of SeptemberJune 30, 2017,2021, and December 31, 2020, the Company has received prepayments for deviceshad $62,000 and disposables and$42,000in deferred that revenue, in the amount of $156,000.respectively.

 

14

Table of Contents

Research and Development

 

Research and development expenses consist of expenditures for research conducted by the Company and payments made under contracts with consultants or other outside parties and costs associated with internal and contracted clinical trials. All research and development costs are expensed as incurred.

 

Income Taxes

 

The Company uses the liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. Management provides valuation allowances against the deferred tax assets for amounts that are not considered more likely than not to be realized.

The Company is currently delinquent withhas filed its 2020 federal and applicable state corporate tax returns filings. Some ofreturns. The Company has entered into an agreed upon payment plan with the federal income tax returns are currently under examination by the U.S. Internal Revenue Service (“IRS”). None of the Company’sIRS for delinquent payroll taxes. The Company has an established payment arrangement for its delinquent state income tax returns are currently under review by state authorities.taxes with the State of Georgia. Although the Company has been experiencing recurring losses, it is obligated to file tax returns for compliance with IRS regulations and that of applicable state jurisdictions. At September 30, 2017 and December 31, 2016,2020, the Company has approximately $37 and $33$61.6 million of net operating losses respectively.carryforward available. This net operating loss will be eligible to be carried forward for tax purposes at federal and applicable states level. A full valuation allowance has been recorded related the deferred tax assets generated from the net operating losses.

The current corporate tax rate in the U.S. is 21%.

Uncertain Tax Positions

The Company assesses each income tax position is assessed using a two-step process. A determination is first made as to whether it is more likely than not that the income tax position will be sustained, based upon technical merits, upon examination by the taxing authorities. If the income tax position is expected to meet the more-likely-than-notmore likely than not criteria, the benefit recorded in the financial statements equals the largest amount that is greater than 50% likely to be realized upon its ultimate settlement. At September 30, 2017 and December 31, 20162020 and, 2019, there were no uncertain tax positions.

 

The Company has entered into an agreed upon payment plan with the IRS for delinquent payroll taxes. The Company has an established payment arrangement for its delinquent state income taxes with the State of Georgia.

Warrants

The Company has issued warrants, which allow the warrant holder to purchase one share of stock at a specified price for a specified period of time. The Company records equity instruments including warrants issued to non-employees based on the fair value at the date of issue. The fair value of warrants classified as equity instruments at the date of issuance is estimated using the Black-Scholes Model. The fair value of warrants classified as liabilities at the date of issuance is estimated using the Monte Carlo Simulation or Binomial model.

 

11

Stock Based Compensation

 

The Company records compensation expense related to options granted to employees and non-employees based on the fair value of the award.

Compensation cost is recorded as earned for all unvested stock options outstanding at the beginning of the first year based upon the grant date fair value estimates, and for compensation cost for all share-basedstock based payments granted or modified subsequently based on fair value estimates.

 

On July 14, 2020, the Company granted stock options to employees and consultants. The new Stock Plan (the “Plan”) allows for the issuance of incentive stock options, nonqualified stock options, and stock purchase rights. The exercise price of options was determined by the Company’s board of directors, but incentive stock options were granted at an exercise price equal to the fair market value of the Company’s common stock as of the grant date. Options historically granted have generally become exercisable over four years and expire ten years from the date of grant.

Stock options granted have a 10-year life and expire 90 days after employment or upon termination of consulting agreement. Vesting schedule varies per grantee. Generally stock options granted vest as follows: 25% vest immediately, and the remaining stock options vest over 33 months, beginning three months after grant.

For the ninesix months ended SeptemberJune 30, 20172021 and 20162020 share-based compensation for options attributable to employees, non-employees, officers and Board members were approximately $56,000$122,000 and $72,000.nil, respectively. These amounts have been included in the Company’s statements of operations.operations under general and administrative expense. Compensation costs for stock options which vest over time are recognized over the vesting period. As of SeptemberJune 30, 2017,2021, and 2020 the Company had approximately $53,000$450,000 and nil of unrecognized compensation costs related to granted stock options that will be recognized, over the remaining vesting periodrespectively.

15

Table of Contents

Beneficial Conversion Features of approximately three years.Convertible Securities

 

The Company has adopted the provisions of ASU 2017-11 to account for the down round features of warrants issued with private placements effective as of January 1, 2020. In doing so, warrants with a down round feature previously treated as a derivative liabilities in the consolidated balance sheet and measured at fair value are henceforth treated as equity, with no adjustment for changes in fair value at each reporting period. Previously, the Company accounted for conversion options embedded in convertible notes in accordance with ASC 815. ASC 815 generally requires companies to bifurcate conversion options embedded in convertible notes from their host instruments and to account for them as free standing derivative financial instruments. ASC 815 provides for an exception to this rule when convertible notes, as host instruments, are deemed to be conventional, as defined by ASC 815-40. The Company accounts for convertible notes deemed conventional and conversion options embedded in non-conventional convertible notes which qualify as equity under ASC 815, in accordance with the provisions of ASC 470-20, which provides guidance on accounting for convertible securities with beneficial conversion features. Accordingly, the Company records, as a discount to convertible notes, the intrinsic value of such conversion options based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note. Debt discounts under these arrangements are amortized over the term of the related debt.

Conversion options that are not bifurcated as a derivative pursuant to ASC 815 and not accounted for as a separate equity component under the cash conversion guidance are evaluated to determine whether they are beneficial to the investor at inception (a beneficial conversion feature) or may become beneficial in the future due to potential adjustments. The beneficial conversion feature guidance in ASC 470-20 applies to convertible stock as well as convertible debt which are outside the scope of ASC 815. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as a dividend over either the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the dividend must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.

The Company also adopted ASU No. 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (ASU 2020-06), which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts in an entity’s own equity. Among other changes, ASU 2020-06 removes from U.S. GAAP the liability and equity separation model for convertible instruments with a cash conversion feature, and as a result, after adoption, entities will no longer separately present in equity an embedded conversion feature for such debt.

Derivatives

The Company reviews the terms of convertible debt issued to determine whether there are embedded derivative instruments, including embedded conversion options, which are required to be bifurcated and accounted for separately as derivative financial instruments. In circumstances where the host instrument contains more than one embedded derivative instrument, including the conversion option, that is required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

Bifurcated embedded derivatives are initially recorded at fair value and are then revalued at each reporting date with changes in the fair value reported as non-operating income or expense. When the equity or convertible debt instruments contain embedded derivative instruments that are to be bifurcated and accounted for as liabilities, the total proceeds received are first allocated to the fair value of all the bifurcated derivative instruments. The remaining proceeds, if any, are then allocated to the host instruments themselves, usually resulting in those instruments being recorded at a discount from their face value. The discount from the face value of the convertible debt, together with the stated interest on the instrument, is amortized over the life of the instrument through periodic charges to interest expense.

3. FAIR VALUE OF FINANCIAL INSTRUMENTS

 

The guidance for fair value measurements, ASC820, Fair Value Measurements and Disclosures, establishes the authoritative definition of fair value, sets out a framework for measuring fair value, and outlines the required disclosures regarding fair value measurements. Fair value is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. The Company uses a three-tier fair value hierarchy based upon observable and non-observable inputs as follows:follow:

 

Level 1 – Quoted market prices in active markets for identical assets and liabilities;

 

·

Level 2 – 1–Quoted market prices in active markets for identical assets and liabilities;

·

Level 2–Inputs, other than level 1 inputs, either directly or indirectly observable; and

·

Level 3 – 3–Unobservable inputs developed using internal estimates and assumptions (there is little or no market date) which reflect those that market participants would use.

 

The Company records its derivative activities at fair value, which consistedvalue. As of warrants asJune 30, 2021 we had one instrument that we valued for the derivative liability associated with the bifurcated conversion option of Septemberthe Auctus loan for $400,000 ($700,000 of the $1,100,000 was paid in the three months ended June 30, 2017.2021). Warrants were valued at December 31, 2020. The fair value of the warrants was estimated using the Binomial Simulation model. Gains and losses from derivative contracts are included in net gain (loss) fromthe change in fair value of the derivative contractsliability in the statement of operations. The fair value of the Company’s derivative warrants is classified as a Level 3 measurement, since unobservable inputs are used in the valuation.

 

16

Table of Contents

The following table presents the fair value for those liabilities measured on a recurring basis as of SeptemberJune 30, 20172021 and December 31, 2016: 2020:

 

FAIR VALUE MEASUREMENTS (In Thousands)

The following is summary of items that the Company measures at fair value on a recurring basis:

 

Fair Value at June 30, 2021

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

 

 

 

 

 

 

 

Derivative liability/bifurcated conversion option in connection with Auctus $400,000 loan on December 17, 2019

 

 

0

 

 

 

0

 

 

 

(29)

 

 

(29)

Total long-term liabilities at fair value

 

$0

 

 

$-

 

 

$(29)

 

$(29)
 Fair Value at September 30, 2017

 

 

 

 

        

 

Fair Value at December 31, 2020

  Level 1   Level 2   Level 3   Total 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

                

 

 

 

 

 

 

 

 

 

Warrants issued in connection with Distributor Debt $—    $—    $(114)  (114)
Warrants issued in connection with Senior Secured Debt  —     —     (1,720)  (1,720)

 

0

 

0

 

(2,203)

 

(2,203)
                

Derivative liability/bifurcated conversion option in connection with Auctus $1,100,000 loan on December 17, 2019

 

 

0

 

 

 

-

 

 

 

(25)

 

 

(25)
Total long-term liabilities at fair value $—    $—    $(1,834)  (1,834)

 

$0

 

 

$0

 

 

$(2,228)

 

$(2,228)
                
                

 

12

  

 

Fair Value at December 31, 2016

         
   Level 1   Level 2   Level 3   Total 
                 
Warrants issued in connection with Distributor Debt $—    $—    $(114) $(114)
Warrants issued in connection with Senior Secured Debt  —     —     (1,306)  (1,306)
                 
            Total long-term liabilities at fair value $—    $—    $(1,420) $(1,420)
                 

The following is a summary of changes to Level 3 instruments during the ninesix months ended SeptemberJune 30, 2017:2021:

    

 

Fair Value Measurements Using Significant Unobservable

Inputs (Level 3)

   Series C Warrants   Series B Warrants   Senior Secured Debt   Distributor Debt   Total 
                     
                     
Balance, December 31, 2016 $—    $—    $(1,306) $(114) $(1,420)
Warrants issued during the period  —     —     (55)  —     (55)
Change in fair value during the period  —     —     (359)  —     (359)
                     
Balance, September 30, 2017 $—    $—    $(1,720) $(114) $(1,834)
                     

 

 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

 

 

 

Senior Secured Debt

 

 

Derivative

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

$(2,203)

 

$(25)

 

$(2,228)

Change in the terms of warrants previously recorded as a liability and now reclassified to equity

 

 

1,755

 

 

 

0

 

 

 

1,755

 

Change in value due to warrants expiring during the year

 

 

448

 

 

 

0

 

 

 

448

 

Extinguishment of derivative liability due to payoff of $700,000 loan to Auctus

 

 

 

 

 

 

84

 

 

 

84

 

Change in fair value during the year

 

 

0

 

 

 

(88)

 

 

(88)

Balance, June 30, 2021

 

$0

 

 

$(29)

 

$(29)

 

As of SeptemberJune 30, 2017,2021, the fair value of warrants was approximately $1,834,000.nil and the fair value of the derivative liability was approximately $29,000. A net change of approximately $359,000$2.2 million has been recorded to the accompanying statement of operations for the ninesix months ended SeptemberJune 30, 2017.2021. As of December 31, 2020, the fair value of warrants was approximately $2.2 million and the fair value of the derivative liability was $25,000.

17

Table of Contents

4. STOCKHOLDERS’ DEFICIT

Common Stock

 

The Company has authorized 1,000,000,0003,000,000,000 shares of common stock with $0.001 par value, of which 9,252,88913,296,880 were issued and outstanding as of SeptemberJune 30, 2017.2021. As of December 31, 2016,2020, there were 1,000,000,0003,000,000,000 authorized shares of common stock, of which 668,65113,138,282 were issued and outstanding.

 

A 1:800 reverse stock split of all of our issued and outstanding common stock was implemented on November 7, 2016. As a result of the reverse stock split, every 800 shares of issued and outstanding common stock was converted into 1 share of common stock. All fractional shares created by the reverse stock split were rounded to the nearest whole share. The number of authorized shares of common stock did not change. On February 24, 2016, the Company had also implemented a 1:100 reverse stock split of its issued and outstanding common stock. The number of the authorized shares did not change.

For the ninesix months ended SeptemberJune 30, 2017,2021, the Company issued 8,584,238158,598 shares of common stock as listed below:

 

Shares issued for payments of Series C Preferred Stock ConversionsD dividends

2,475,095

60,598

Series C Preferred Stock Dividends

Shares issued for payment of finder fee

1,195,800

98,000

Issuance of shares due to commitment in Debt agreement

Issued during the six months ended June 30, 2021

50,000

158,598

Convertible Debt Conversions4,863,343
                                                     Total8,584,238

 

Summary table of common stock share transactions:

Balance at December 31, 2020

13

13,138,282

Issued in 2021

 

158,598

Balance at June 30, 2021

13,296,880

Investments

During 2021, the Company received 10% debenture unit investments in the amount of $1,130,000 and incurred fees due on these debentures of $86,400. The Company also issued the finders 413,600 warrants for the Company’s common stock shares. These investors received a total of 1,130,000 warrants for common stock shares. The debentures are convertible into 2,260,000 of the Company’s common stock shares.

During 2021, the Company received equity investments in the amount of $2,114,000 and incurred fees due on these investments of $139,000. The Company also issued the finders 98,000 of the Company’s common stock shares and 643,700 warrants for the Company’s common stock shares. These investors received a total of 2,114 Series F and Series F-2 preferred stock (if the Investor elects to convert their Series F or Series F-2 preferred stock, each Series F or Series F-2 preferred stock shares converts into 4,000 shares of the Company’s common stock shares).

During 2021, the Company finalized an investment by Power Up Lending Group Ltd. Power Up invested $132,000, net to the Company is $125,000, for 153,000 shares of Series G preferred stock. As of June 30, 2021, 91,000 of the Series G preferred stock was redeemed and the Company has a remaining balance of 62,000 Series G preferred stock.

During 2020, the Company received equity investments in the amount of $1,735,500 and incurred fees due on these investments of $96,985. The Company also issued the finders 67,000 warrants for the Company’s common stock shares. These investors received a total of 1,736 Series E preferred stock (if the Investor elects to convert their Series E preferred stock, each Series E preferred stock shares converts into 4,000 shares of the Company’s common stock shares).

During January and April 2020, the Company received equity investments in the amount of $128,000. These investors received a total of 256,000 common stock shares and 256,000 warrants issued to purchase common stock shares at a strike price of $0.25, 256,000 warrants to purchase common stock shares at a strike price of $0.75 and 128 Series D preferred stock (if the Investor elects to convert their Series D preferred stock, each Series D preferred stock shares converts into 3,000 shares of the Company’s common stock shares). Of the amount invested $38,000 was from related parties.

Debt Exchanges - 2021

 

On January 22, 2017,8, 2021, the Company entered into a licensemade the final payment of $750,000 out of the total $1,500,000 as required by this exchange agreement with Shandong Yaohua Medical Instrument Corporation, or SMI, pursuant to whichGPB. On June 30, 2021, the Company granted SMI an exclusive global license to manufacture the LuViva device and related disposables (subject to a carve-out for manufacture in Turkey) and exclusive distribution rights in the Peoples Republic of China, Macau, Hong Kong and Taiwan. In exchange for the license, SMI will pay a $1.0 million licensing fee, payable in five installments through November 2017, as well as a royalty on each disposable sold in the territories. As of September 30, 2017, SMI had paid $750,000. SMI will also underwrite the cost of securing approval of LuViva with the Chinese Food and Drug Administration, or CFDA. Pursuant to the SMI agreement, SMI must become capable of manufacturing LuVivaissued 2,236 series F-2 preferred stock shares in accordance with ISO 13485 for medical devices by the second anniversaryterms of the SMI agreement or else forfeit the license. During 2017, SMI must purchase no fewer than ten devices (with up to two devices pushed to 2018 if there is a delay in obtaining approval from the CFDA)(see NOTE 10: CONVERTIBLE DEBT). In the three years following CFDA approval, SMI must purchase a minimum of 3,500 devices (500 in the first year, 1,000 in the second, and 2,000 in the third) or else forfeit the license. As manufacturer of the devices and disposables, SMI will be obligated to sell each to us at costs no higher than our current costs. As partial consideration for, and as a condition to, the license, and to further align the strategic interests of the parties,

On February 19, 2021, the Company agreed to issue $1.0 millionexchanged $100,000 and $85,000 of long-term debt for Dr. Cartwright and Dr. Faupel in exchange for 100 and 85 shares of its common stock to SMI, in five installments through October 2017, at a price per share equal to the lesser of the average closing price for the five days prior to issuance and $1.25. These shares have not been issued as of September 30, 2017.Series F-2 Preferred Stock, respectively.

 

In order to facilitateOn March 10, 2021, the SMI agreement, immediately prior to its executionCompany exchanged $88,000 in accrued consulting fees for Mr. Blumberg for 88 Series F-2 preferred stock shares.

On March 22, 2021, the Company entered into an exchange agreement with Shenghuo Medical, LLC, regarding its previous license to Shenghuo (see Note 7, CommitmentsRichard Fowler. As of December 31, 2020, the Company owed Mr. Fowler $546,214 ($412,624 in deferred salary and Contingencies)$133,590 in accrued interest). Under the termsThe Company exchanged $50,000 of the new agreement, Shenghuo agreed to relinquish its manufacturing licenseamount owed of $546,214 for 50 Series F-2 Preferred Shares (convertible into 200,000 common stock shares), a $150,000 unsecured note and its distribution rights in SMI’s territories, and to waive its rights under the original Shenghuo agreement, all for as long as SMI performs under the SMI agreement. As consideration,Mr. Fowler remains on the Company agreedhealth insurance plan. The note accrues interest at the rate of 6% (18% in the event of default) beginning on March 22, 2022 and will be payable in monthly installments of $3,600 for four years, with the first payment being due on March 15, 2022. The effective interest rate of the note is 3.0%. Mr. Fowler also has a short-term note for $26,400 and $18,718 in accrued interest. Mr. Fowler forgave $86,554 and may forgive up to split with Shenghuo the licensing fees and net royalties from SMI that$259,661 if the Company complies with the repayment plan described above.

18

Table of Contents

Debt Exchanges - 2020

On January 8, 2020, the Company exchanged $2,064,366 in debt for several equity instruments (noted below) that were determined to have a total fair value of $2,065,548, resulting in a loss on extinguishment of debt of $1,183 which is recorded in other income (expense) on the accompanying consolidated statements of operations. The Company also issued 6,957,013 warrants to purchase common stock shares; with exercise prices of $0.25, $0.75 and $0.20. In addition, one of the investors forgave approximately $29,000 of debt, which was recorded as a gain for extinguishment of debt.

On June 3, 2020, the Company exchanged $328,422 in debt from Auctus, (summarized in footnote 10: Convertible Notes), for 500,000 common stock shares and 700,000 warrants to purchase common stock shares. The fair value of the common stock shares was $250,000 (based on a $0.50 fair value for the Company’s stock) and of the warrants to purchase common stock shares was $196,818 (based on a $0.281 black scholes fair valuation). This resulted in a net loss on extinguishment of debt of $118,396 ($446,818 fair value less the $328,422 of exchanged debt).

On June 30, 2020, the Company exchanged $125,000 in debt (during June 2020, $125,000 in payables had been converted into short-term debt) from Mr. James Clavijo, for 500,000common stock shares and 250,000 warrants to purchase common stock shares. The fair value of the common stock shares was $250,000 (based on a $0.50 fair value for the Company’s stock) and of the warrants to purchase common stock shares was $99,963 (based on a $0.40 black scholes fair valuation). This resulted in a net loss on extinguishment of debt of $224,963 ($349,963 fair value less the $125,000 of exchanged debt). After the exchange transaction a balance was due to Mr. Clavijo of $10,213 which was paid.

On July 9, 2020, the Company entered into an exchange agreement with Mr. Bill Wells (one of its former employees) for an outstanding debt to him of $220,000. In lieu of agreeing to dismiss approximately half of what is owed by the Company, Mr. Wells will receive under the SMI agreement. Shouldfollowing: (i) cash payments of $20,000 within 60 days of the SMI agreement be terminated,signing of the agreement; cash payments over time in the amount of $90,000 in the form of an unsecured note with the Company to be executed within 30 days of a new financing(s) totaling at least $3.0 million. The note shall bear interest of 6.0% and mature over 18 months; (ii) 66,000 common share stock options that vest at a rate of 3,667 per month and have agreeda $0.49 exercise price (if two consecutive payments in (iii) are not made the stock options will be canceled and a cash payment will be required; and (iv) the total amount of forgiveness by creditor of approximately $110,000 shall be prorated according to re-issueamount paid. During the original licenseyear ended December 31, 2020, the Company made a payment of $20,000; this payment allowed the Company to Shenghuo underreduce $40,000 in debt, with the original terms. corresponding $20,000 difference recorded as a gain.

The following table summarizes the 2020 debt exchanges:

 

 

Total Debt and Accrued Interest

 

 

Total Debt

 

 

Total Accrued Interest

 

 

Common Stock Shares

 

 

Warrants (Exercise $0.25)

 

 

Warrants (Exercise $0.75)

 

 

Warrants (Exercise $0.20)

 

 

Warrants (Exercise $0.15)

 

 

Warrants (Exercise $0.50)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aquarius

 

$145,544

 

 

$107,500

 

 

$38,044

 

 

 

291,088

 

 

 

145,544

 

 

 

145,544

 

 

 

-

 

 

 

-

 

 

 

-

 

K2 Medical (Shenghuo)3

 

 

803,653

 

 

 

771,927

 

 

 

31,726

 

 

 

1,905,270

 

 

 

704,334

 

 

 

704,334

 

 

 

496,602

 

 

 

-

 

 

 

-

 

Mr. Blumberg

 

 

305,320

 

 

 

292,290

 

 

 

13,030

 

 

 

1,167,630

 

 

 

119,656

 

 

 

119,656

 

 

 

928,318

 

 

 

-

 

 

 

-

 

Mr. Case

 

 

179,291

 

 

 

150,000

 

 

 

29,291

 

 

 

896,456

 

 

 

-

 

 

 

-

 

 

 

896,456

 

 

 

-

 

 

 

-

 

Mr. Grimm

 

 

51,110

 

 

 

50,000

 

 

 

1,110

 

 

 

255,548

 

 

 

-

 

 

 

-

 

 

 

255,548

 

 

 

-

 

 

 

-

 

Mr. Gould

 

 

111,227

 

 

 

100,000

 

 

 

11,227

 

 

 

556,136

 

 

 

-

 

 

 

-

 

 

 

556,136

 

 

 

-

 

 

 

-

 

Mr. Mamula

 

 

15,577

 

 

 

15,000

 

 

 

577

 

 

 

77,885

 

 

 

-

 

 

 

-

 

 

 

77,885

 

 

 

-

 

 

 

-

 

Dr. Imhoff2

 

 

400,417

 

 

 

363,480

 

 

 

36,937

 

 

 

1,699,255

 

 

 

100,944

 

 

 

100,944

 

 

 

1,497,367

 

 

 

-

 

 

 

-

 

Ms. Rosenstock1

 

 

50,000

 

 

 

50,000

 

 

 

-

 

 

 

100,000

 

 

 

50,000

 

 

 

50,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Mr. James2

 

 

2,286

 

 

 

2,000

 

 

 

286

 

 

 

7,745

 

 

 

1,227

 

 

 

1,227

 

 

 

5,291

 

 

 

-

 

 

 

-

 

Auctus

 

 

328,422

 

 

 

249,119

 

 

 

79,303

 

 

 

500,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

700,000

 

 

 

-

 

Mr. Clavijo

 

 

125,000

 

 

 

125,000

 

 

 

-

 

 

 

500,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

500,000

 

Mr. Wells4

 

 

220,000

 

 

 

220,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$2,737,847

 

 

$2,496,316

 

 

$241,531

 

 

 

7,957,013

 

 

 

1,121,705

 

 

 

1,121,705

 

 

 

4,713,603

 

 

 

700,000

 

 

 

500,000

 

1Ms. Rosenstock also forgave $28,986 in debt to the Company.

2Mr. Imhoff and Mr. James are members of the board of directors and therefore related parties.

3The Company’s COO and director, Mark Faupel, is a shareholder of Shenghuo, as well as Dr. John Imhoff,and a director and anotherformer director, Richard Blumberg, is a managing member of Shenghuo.

4Mr. Wells will also receive 66,000 common share stock options; the details of which are explained above.

19

Table of Contents

Preferred Stock

 

The Company has authorized 5,000,000 shares of preferred stock with a $.001 par value. The board of directors has the authority to issue these shares and to set dividends, voting and conversion rights, redemption provisions, liquidation preferences, and other rights and restrictions.

Series C Convertible Preferred Stock

The board of directors designated 525,000 shares of preferred stock redeemable convertible preferred stock, none of which remain outstanding, 33,000 shares of preferred stock as Series B Preferred Stock, none of which remain outstanding, 9,000 shares of preferred stock as Series C Convertible Preferred Stock, of which 1,177 and 1,643 were issued and outstanding at September 30, 2017 and December 31, 2016, respectively, and 20,250 shares of preferred stock as Series C1 Convertible(the “Series C Preferred Stock, of which 4,312 shares were issued and outstanding at September 30, 2017 and December 31, 2016.

Series B Convertible Preferred Stock

Holders of the Series B Preferred Stock were entitled to quarterly dividends at an annual rate of 10.0%, payable in cash or, subject to certain conditions, common stock, at the Company’s option.

The Series B Preferred Stock were issued with Tranche A warrants to purchase 24 shares of common stock and Tranche B warrants purchasing 7,539 shares of common stock, at an exercise price of $8,364 and $75 per share, respectively.

At December 31, 2015, as a result of the operation of certain anti-dilution provisions, the Tranche B warrants were convertible into 1 shares of common stock. These warrants were re-measured based upon their fair value each reporting period and classified as a liability on the Balance Sheet. Between June 13, 2016 and June 14, 2016, the Company entered into various agreements with holders of the Company’s “Series B Tranche B” warrants, pursuant to which each holder separately agreed to exchange the warrants for either (1) shares of common stock equal to 166% of the number of shares of common stock underlying the surrendered warrants, or (2) new warrants exercisable for 200% of the number of shares underlying the surrendered warrants, but without certain anti-dilution protections included with the surrendered warrants.

Series C Convertible Preferred Stock

On June 29, 2015, the Company entered into a securities purchase agreement with certain accredited investors, including John Imhoff and Mark Faupel, members of the Board, for the issuance and sale of an aggregate of 6,737 shares of Series C convertible preferred stock, at a purchase price of $750 per share and a stated value of $1,000 per share. On September 3, 2015 the Company entered into an interim agreement amending the securities purchase agreement to provide for certain of the investors to purchase an additional aggregate of 1,166 shares. Total cash and non-cash expenses were valued at $853,000, resulting in net proceeds of $3,698,000.

14

Stock”). Pursuant to the Series C certificate of designations, shares of Series C preferred stock are convertible into common stock by their holder at any time and may be mandatorily convertible upon the achievement of specified average trading prices for the Company’s common stock. At SeptemberJune 30, 2017,2021 and December 31, 2020, there were 1,177286 shares outstanding with a conversion price of $0.0299$0.50 per share, such that each share of Series C preferred stock would convert into approximately 31,4922,000 shares of the Company’s common stock; for a total convertible of 572,000 common stock shares, subject to customary adjustments, including for any accrued but unpaid dividends and pursuant to certain anti-dilution provisions, as set forth in the Series C certificate of designations. The conversion price will automatically adjust downward to 80% of the then-current market price of the Company’s common stock 15 trading days after any reverse stock split of the Company’s common stock, and 5 trading days after any conversions of the Company’s outstanding convertible debt.

 

Holders of the Series C preferred stock are entitled to quarterly cumulative dividends at an annual rate of 12.0% until 42 months after the original issuance date (the “Dividend End Date”), payable in cash or, subject to certain conditions, the Company’s common stock. In addition, upon conversion of the Series C preferred stock prior to the Dividend End Date, the Company will also pay to the converting holder a “make-whole payment” equal to the amountnumber of unpaid dividends through the Dividend End Date on the converted shares. At SeptemberJune 30, 2017,2021 and December 31, 2020, the “make-whole payment” for a converted share of Series C preferred stock would convert to 14,030200 shares of the Company’s common stock. The Series C preferred stock generally has no voting rights except as required by Delaware law. Upon the Company’s liquidation or sale to or merger with another corporation, each share will be entitled to a liquidation preference of $1,000, plus any accrued but unpaid dividends.

In addition, the purchasers of the Series C preferred stock received, on a pro rata basis, warrants exercisable to purchase an aggregate of approximately 150 shares1 share of Company’s common stock. The warrants contain anti-dilution adjustments in the event that the Company issues shares of common stock, or securities exercisable or convertible into shares of common stock, at prices below the exercise price of such warrants. As a result of the anti-dilution protection, the Company is required to account for the warrants as a liability recorded at fair value each reporting period. At SeptemberJune 30, 2017,2021 and December 31, 2020, the exercise price per share was $640.$512,000.

 

On May 23, 2016, an investor canceled certain of these warrants, exercisable into 903 shares of common stock. The same investor also transferred certain of these warrants, exercisable for 150 shares of common stock, to two investors who also had participated in the 2015 Series C financing.

Series C1 Convertible Preferred Stock

The board designated 20,250 shares of preferred stock as Series C1 Preferred Stock, of which 1,050 shares were issued and outstanding at June 30, 2021 and December 31, 2020. In addition, some holders separately agreed to exchange each share of the Series C1 Preferred Stock held for one (1) share of the Company’s newly created Series C2 Preferred Stock. In total, for 3,262.25 shares of Series C1 Preferred Stock to be surrendered, the Company issued 3,262.25 shares of Series C2 Preferred Stock. At June 30, 2021 and December 31, 2020, shares of Series C2 had a conversion price of $0.50 per share, such that each share of Series C preferred stock would convert into approximately 2,000 shares of the Company’s common stock.

Between April 27, 2016 and May 3, 2016, the Company entered into various agreements with certain holders of Series C preferred stock, including directors John Imhoff and Mark Faupel, pursuant to which those holders separately agreed to exchange each share of Series C preferred stock held for 2.25 shares of the Company’s newly created Series C1 preferred stockPreferred Stock and 12 (9,600 pre-split) shares of the Company’s common stock (the “Series C Exchanges”). In connection with the Series C Exchanges, each holder also agreed to roll over the $1,000 stated value per share of the holder’s shares of Series C1 preferred stockPreferred Stock into the next qualifying financing undertaken by the Company on a dollar-for-dollar basis and, except in the event of an additional $50,000 cash investment in the Company by the holder, to execute a customary “lockup” agreement in connection with the financing. In total, for 1,916 shares of Series C preferred stock surrendered, the Company issued 4,312 shares of Series C1 preferred stockPreferred Stock and 22,99629 shares of common stock.

On August 31, 2018, 3,262.25 shares of Series C1 Preferred Stock were surrendered, and the Company issued 3,262.25 shares of Series C2 Preferred Stock.

At SeptemberJune 30, 2017,2021 and December 31, 2020, there were 4,3121,049.25 shares outstanding with a conversion price of $0.0299$0.50 per share, such that each share of Series CC1 preferred stock would convert into approximately 31,4922,000 shares of the Company’s common stock.stock; for a total convertible of 2,098,500 common stock shares.

The Series C1 preferred stock has terms that are substantially the same as the Series C preferred stock, except that the Series C1 preferred stock does not pay dividends (unless and to the extent declared on the common stock) or at-the-market “make-whole payments” and, while it has the same anti-dilution protections afforded the Series C preferred stock, it does not automatically reset in connection with a reverse stock split or conversion of our outstanding convertible debt.

 

20

Table of Contents

Series C2 Convertible Preferred Stock

On August 31, 2018, the Company entered into agreements with certain holders of the Company’s Series C1 Preferred Stock, including the chairman of the Company’s board of directors, and the Chief Operating Officer and a director of the Company pursuant to which those holders separately agreed to exchange each share of the Series C1 Preferred Stock held for one (1) share of the Company’s newly created Series C2 Preferred Stock. In total, for 3,262.25 shares of Series C1 Preferred Stock to be surrendered, the Company issued 3,262.25 shares of Series C2 Preferred Stock. At June 30, 2021 and December 31, 2020, shares of Series C2 had a conversion price of $0.50 per share, such that each share of Series C preferred stock would convert into approximately 2,000 shares of the Company’s common stock; for a total convertible of 6,524,500 common stock shares.

The terms of the Series C2 Preferred Stock are substantially the same as the Series C1 Preferred Stock, except that (i) shares of Series C1 Preferred Stock may not be convertible into the Company’s common stock by their holder for a period of 180 days following the date of the filing of the Certificate of Designation (the “Lock-Up Period”); (ii) the Series C2 Preferred Stock has the right to vote as a single class with the Company’s common stock on an as-converted basis, notwithstanding the Lock-Up Period; and (iii) the Series C2 Preferred Stock will automatically convert into that number of securities sold in the next Qualified Financing (as defined in the Exchange Agreement) determined by dividing the stated value ($1,000 per share) of such share of Series C2 Preferred Stock by the purchase price of the securities sold in the Qualified Financing.

Series D Convertible Preferred Stock

The Board designated 6,000 shares of preferred stock as Series D Preferred Stock, 763 of which remain outstanding. On January 8, 2020, the Company entered into a Stock Purchase Agreement with certain accredited investors (“the Series D Investors”) pursuant to all obligations under the Series D Certificate of Designation. The Series D Investors included the Chief Executive Officer, Chief Operating Officer and a director of the Company. In total, for $763,000 the Company issued 763 shares of Series D Preferred Stock, 1,526,000 common stock shares, 1,526,000common stock warrants, exercisable at $0.25, and 1,526,000 common stock warrants, exercisable at $0.75. Each Series D Preferred Stock is convertible into 3,000 common stock shares. The Series D Preferred Stock will have cumulative dividends at the rate per share of 10% per annum. The stated value and liquidation preference on the Series D Preferred Stock is $763. The 763 Series D Preferred Shares are convertible into debt at the option of the holder during a prescribed time period. If the Series D Preferred Shares are converted, the Series D preferences are surrendered and the debt is then secured by the Company’s assets. As of June 30, 2021, none of the 763 Series E Preferred Shares have been converted to secured debt.

Each share of Series D Preferred is convertible, at any time for a period of 5 years after issuance, into that number of shares of Common Stock, determined by dividing the Stated Value by $0.25, subject to certain adjustments set forth in the Series D Certificate of Designation (the “Series D Conversion Price”). The conversion of Series D Preferred is subject to a 4.99% beneficial ownership limitation, which may be increased to 9.99% at the election of the holder of the Series D Preferred. If the average of the VWAPs (as defined in the Series D Certificate of Designation) for any consecutive 5 trading day period (“Measurement Period”) exceeds 200% of the then Series D Conversion Price and the average daily trading volume of the Common Stock on the primary trading market exceeds 1,000 shares per trading day during the Measurement Period (subject to adjustments), the Company may redeem the then outstanding Series D Preferred, for cash in an amount equal to aggregate Stated Value then outstanding plus accrued but unpaid dividends.

On January 8, 2020, the Company also entered into a Registration Rights Agreement (the “Series D Registration Rights Agreement “) with the Series D Investors pursuant to which the Company agreed to file with the SEC, a registration statement on a Form S-3 (or on other appropriate form if a Form S-3 is not available) covering the Common Stock issuable upon conversion of the Series D Warrants within 90 days of the date of the Registration Rights Agreement and cause such registration statement to be declared effective within 120 days of the date of the Registration Rights Agreement. All reasonable expenses related to such registration shall be borne by the Company.

During the six months ended June 30, 2021, the Company issued 60,598 common stock shares for the payment of Series D Preferred Stock dividends accrued. As of June 30, 2021, the Company had accrued dividends of $14,306.

Series E Convertible Preferred Stock

The Board designated 6,000 shares of preferred stock as Series E Preferred Stock, 1,736 of which remain outstanding. During year ended December 31, 2020, the Company entered into a Stock Purchase Agreement with certain accredited investors (“the Series E Investors”). In total, for $1,736,000 the Company issued 1,736 shares of Series E Preferred Stock. Each Series E Preferred Stock is convertible into 4,000 common stock shares. The Series E Preferred Stock will have cumulative dividends at the rate per share of 8% per annum. The stated value and liquidation preference on the Series E Preferred Stock is $1,736. The Company incurred fees due on these investments of $91,895.

Each share of Series E Preferred is convertible, at any time for a period of 5 years after issuance, into that number of shares of Common Stock, determined by dividing the Stated Value by $0.25, subject to certain adjustments set forth in the Series E Certificate of Designation (the “Series E Conversion Price”). The conversion of Series E Preferred is subject to a 4.99% beneficial ownership limitation, which may be increased to 9.99% at the election of the holder of the Series E Preferred. If the average of the VWAPs (as defined in the Series E Certificate of Designation) for any consecutive 5 trading day period (“Measurement Period”) exceeds 200% of the then Series E Conversion Price and the average daily trading volume of the Common Stock on the primary trading market exceeds 1,000 shares per trading day during the Measurement Period (subject to adjustments), the Company may redeem the then outstanding Series E Preferred, for cash in an amount equal to aggregate Stated Value then outstanding plus accrued but unpaid dividends. As of June 30, 2021, the Company had not issued shares as payment of Series E Preferred Stock dividends. As of June 30, 2021, the Company had accrued dividends of $136,667.

21

Table of Contents

Series F Convertible Preferred Stock

As provided in other disclosures, the Company was oversubscribed for its Series F Convertible Preferred Stock. This required the Company to file an additional Certificate of Designation for Series F-2 Convertible Preferred Stock with substantially the same terms as the Series F Convertible Preferred Stock. The Board designated 1,500 shares of preferred stock as Series F Preferred Stock, 1,421 of which are issued and outstanding. During 2021, the Company entered into a Stock Purchase Agreement with certain accredited investors (“the Series F Investors”). In total, for $1,421,000 the Company issued 1,421 shares of Series F Preferred Stock. Each Series F Preferred Stock is convertible into 4,000 common stock shares. The Series F Preferred Stock will have cumulative dividends at the rate per share of 6% per annum. The stated value and liquidation preference on the Series F Preferred Stock is $1,421.

Each share of Series F Preferred is convertible, at any time for a period of 5 years after issuance, into that number of shares of Common Stock, determined by dividing the Stated Value by $0.25, subject to certain adjustments set forth in the Series F Certificate of Designation (the “Series F Conversion Price”). The conversion of Series F Preferred is subject to a 4.99% beneficial ownership limitation, which may be increased to 9.99% at the election of the holder of the Series F Preferred. If the average of the VWAPs (as defined in the Series F Certificate of Designation) for any consecutive 5 trading day period (“Measurement Period”) exceeds 200% of the then Series F Conversion Price and the average daily trading volume of the Common Stock on the primary trading market exceeds 1,000 shares per trading day during the Measurement Period (subject to adjustments), the Company may redeem the then outstanding Series F Preferred, for cash in an amount equal to aggregate Stated Value then outstanding plus accrued but unpaid dividends. As of June 30, 2021, the Company had not issued shares as payment of Series F Preferred Stock dividends. As of June 30, 2021, the Company had accrued dividends of $22,659.

Series F-2 Convertible Preferred Stock

The Board designated 5,000 shares of preferred stock as Series F-2 Preferred Stock, 3,237 of which are issued and outstanding. During 2021, the Company entered into a Stock Purchase Agreement with certain accredited investors (“the Series F-2 Investors”). In total, for $678,000 the Company issued 678 shares of Series F-2 Preferred Stock. In addition, the Company exchanged outstanding debt of $2,559,000 for 2,559 shares of Series F-2 Preferred Stock. Each Series F-2 Preferred Stock is convertible into 4,000 common stock shares. The Series F-2 Preferred Stock will have cumulative dividends at the rate per share of 6% per annum. The stated value and liquidation preference on the Series F-2 Preferred Stock is $3,339. Below is a summary of the debt exchanges.

On January 8, 2021, the Company made the final payment of $750,000 out of the total $1,500,000 as required by this exchange agreement with GPB. On February 24, 2021, the Company agreed to issue 2,236 Series F-2 preferred stock shares in accordance with the terms of the agreement (see NOTE 10: CONVERTIBLE DEBT).

On February 19, 2021, the Company exchanged $100,000 and $85,000 of long-term debt for Dr. Cartwright and Dr. Faupel in exchange for 100 and 85 shares of Series F-2 Preferred Stock, respectively.

On March 10, 2021, the Company exchanged $88,000 in accrued consulting fees for Mr. Blumberg 88 shares of Series F-2 preferred stock shares.

On March 22, 2021, the Company exchanged $50,000 of the amount owed of $546,214 for 50 shares of Series F-2 Preferred Shares (convertible into 200,000 common stock shares), a $150,000 unsecured note and Mr. Fowler will remain on our health insurance plan. Mr. Fowler forgave $86,554 and may forgive up to $259,661 if the Company complies with the repayment plan.

Each share of Series F-2 Preferred is convertible, at any time for a period of 5 years after issuance, into that number of shares of Common Stock, determined by dividing the Stated Value by $0.25, subject to certain adjustments set forth in the Series F-2 Certificate of Designation (the “Series F-2 Conversion Price”). The conversion of Series F-2 Preferred is subject to a4.99% beneficial ownership limitation, which may be increased to 9.99% at the election of the holders of the Series F-2 Preferred. If the average of the VWAPs (as defined in the Series F-2 Certificate of Designation) for any consecutive 5 trading day period (“Measurement Period”) exceeds 200% of the then Series F-2 Conversion Price and the average daily trading volume of the Common Stock on the primary trading market exceeds 1,000 shares per trading day during the Measurement Period (subject to adjustments), the Company may redeem the then outstanding Series F-2 Preferred, for cash in an amount equal to aggregate Stated Value then outstanding plus accrued but unpaid dividends. As of June 30, 2021, the Company had not issued shares as payment of Series F-2 Preferred Stock dividends. As of June 30, 2021, the Company had accrued dividends of $51,031.

22

Table of Contents

Powerup (Series G Convertible Preferred Stock)

During January 2021, the Company finalized an investment by Power Up Lending Group Ltd. Power Up invested $78,500, net to the Company is $75,000, for 91,000 shares of Series G preferred stock with additional tranches of financing up to $925,000 in the aggregate over the terms of the Series G preferred stock. Series G will be non-voting on any matters requiring shareholder vote. The Series G Preferred Stock will have cumulative dividends at the rate per share of 8% per annum. At any time during the period indicated below, after the date of the issuance of shares of Series G preferred stock, the Company will have the right, at the Company’s option, to redeem all of the shares of Series G preferred stock by paying an amount equal to: (i) the number of shares of Series G preferred stock multiplied by then stated value (including accrued dividends); (ii) multiplied by the corresponding percentage as follows: Day 1-60, 105%; Day 61-90, 110%; Day 91-120, 115%; and Day 121-180, 122%. After the expiration of the 180 days following the issuance date, except for mandatory redemption, the Company shall have no right to redeem the Series G preferred stock. Mandatory redemption occurs within 24 months. In addition, if the Company does not redeem the Series G preferred stock then Power Up will have the option to convert to common stock shares. The variable conversion price will be the value equal to a discount of 19% off of the trading price; which is calculated as the average of the three lowest closing bid prices over the last fifteen trading days. The conversion of Series G Preferred is subject to a 4.99% beneficial ownership limitation, which may be increased to 9.99% at the election of the holder of the Series G Preferred. The Company has redeemed all of the Series G preferred stock and the balance is paid.

During February 2021, the Company finalized an investment by Power Up Lending Group Ltd. Power Up invested $53,500, net to the Company is $50,000, for 62,000 shares of Series G preferred stock with additional tranches of financing up to $925,000 in the aggregate over the terms of the Series G preferred stock. Series G will be non-voting on any matters requiring shareholder vote. The Series G Preferred Stock will have cumulative dividends at the rate per share of 8% per annum. At any time during the period indicated below, after the date of the issuance of shares of Series G preferred stock, the Company will have the right, at the Company’s option, to redeem all of the shares of Series G preferred stock by paying an amount equal to: (i) the number of shares of Series G preferred stock multiplied by then stated value (including accrued dividends); (ii) multiplied by the corresponding percentage as follows: Day 1-60, 105%; Day 61-90, 110%; Day 91-120, 115%; and Day 121-180, 122%. After the expiration of the 180 days following the issuance date, except for mandatory redemption, the Company shall have no right to redeem the Series G preferred stock. Mandatory redemption occurs within 24 months. In addition, if the Company does not redeem the Series G preferred stock then Power Up will have the option to convert to common stock shares. The variable conversion price will be the value equal to a discount of 19% off of the trading price; which is calculated as the average of the three lowest closing bid prices over the last fifteen trading days. The conversion of Series G Preferred is subject to a 4.99% beneficial ownership limitation, which may be increased to 9.99% at the election of the holder of the Series G Preferred.

Due to the mandatory redemption feature of the Series G preferred stock, the total amount of proceeds of $125,000 was recorded as a liability. On June 4, 2021, the Company redeemed the January 2021 investment of $75,000 for $114,597, this $39,597 difference was recorded as interest expense. As of June 30, 2021, the amount outstanding was $50,000 and is presented as a liability. As of June 30, 2021, the Company has also accrued dividends of $1,915.

Warrants

 

The following table summarizes transactions involving the Company’s outstanding warrants to purchase common stock for the quartersix months ended SeptemberJune 30, 2017:

15

2021:

 

Warrants

(Underlying Shares)

Outstanding, January 1, 20172021

4,349,76228,324,275

Issuances

3,437,300

Canceled / Expired

(1,729,662)

Exercised

-

Outstanding, June 30, 2021

30,031,913

 
Issuances82,476,45123
Canceled / Expired—  

Exercised—  Table of Contents
Outstanding, September 30, 201786,826,213

 

The Company had the following shares reserved for the warrants as of SeptemberJune 30, 2017:2021:

 

Warrants
(Underlying Shares)

 

Exercise Price

Expiration Date

23(1)$8,368.00 per shareMay 23, 2018
7,538(2)$75.00 per shareJune 14, 2021
3(3)$40,000.00 per shareApril 23, 2019
7(4)$36,000.00 per shareMay 22, 2019
4(5)$30,400.00 per shareSeptember 10, 2019
2(6)$36,864.80 per shareSeptember 27, 2019
9(7)$22,504.00 per shareDecember 2, 2019
105(8)$7,200.00 per shareDecember 2, 2020
105(9)$8,800.00 per shareDecember 2, 2020
25(11)$20,400.00 per shareMarch 30, 2018
22(12)$9,504.00 per shareJune 29, 2020
145(10)$640.00 per shareJune 29, 2020
150(11)$640.00 per shareSeptember 4, 2020
362(12)$640.00 per shareSeptember 21, 2020
6(13)$9,504.00 per shareSeptember 4, 2020
1(14)$640.00 per shareOctober 23, 2020
6(15)$9,504.00 per shareOctober 23, 2020
82,614,942(16)$0.017 per shareJune 14, 2021
3,965,519(17)$0.017 per shareFebruary 21, 2021
17,239(18)$13.92 per shareJune 6, 2021
200,000(19)$0.67 per shareFebruary 13, 2022
20,000(20)$0.18 per shareMay 16, 2022
86,826,213   

Warrants
(Underlying Shares)

 

 

Exercise Price

 

Expiration Date

 

7,185,000

 

(1)

$0.20 per share

 

February 12, 2023

 

325,000

 

(2)

$0.18 per share

 

April 4, 2022

 

215,000

 

(3)

$0.25 per share

 

July 1, 2022

 

100,000

 

(4)

$0.25 per share

 

September 1, 2022

 

7,500,000

 

(5)

$0.20 per share

 

December 17, 2024

 

250,000

 

(6)

$0.16 per share

 

March 31, 2025

 

2,597,705

 

(7)

$0.25 per share

 

December 30, 2022

 

2,597,705

 

(8)

$0.75 per share

 

December 30, 2022

 

4,713,603

 

(9)

$0.20 per share

 

December 30, 2022

 

59,600

 

(10)

$0.25 per share

 

April 23, 2023

 

50,000

 

(11)

$0.25 per share

 

December 30, 2022

 

50,000

 

(12)

$0.75 per share

 

December 30, 2022

 

700,000

 

(13)

$0.15 per share

 

May 21, 2023

 

250,000

 

(14)

$0.50 per share

 

June 23, 2023

 

1,000

 

(15)

$0.50 per share

 

August 10, 2022

 

1,250,000

 

(16)

$0.25 per share

 

February 22, 2023

 

196,000

 

(17)

$0.25 per share

 

March 3, 2024

 

239,950

 

(18)

$0.25 per share

 

May 5, 2024

 

207,750

 

(19)

$0.50 per share

 

May 5, 2024

 

1,130,000

 

(20)

$0.80 per share

 

May 17, 2023

 

200,000

 

(21)

$0.50 per share

 

May 31, 2023

 

63,600

 

(22)

$0.80 per share

 

May 31, 2023

 

150,000

 

(23)

$0.50 per share

 

May 31, 2024

 

30,031,913

 

 

 

 

 

 

(1)

(1)Issued

Exchanged in June 2015 in exchange for warrants originallyJanuary 2020 from amount issued as part of a May 2013 private placement.

(2)Issued in June 2015 in exchange for warrants originally issued as part of a May 2013 private placement.
(3)Issued to a placement agent in conjunction with an April 2014 private placement.
(4)Issued to a placement agent in conjunction with a September 2014 private placement.
(5)Issued as part of a September 2014 Regulation S offering.
(6)Issued to a placement agent in conjunction with a 2014 public offering.
(7)Issued in June 2015 in exchange for warrants originally issued as part of a 2014 public offering.
(8)Issued as part of a March 2015 private placement.
(9)Issued to a placement agent in conjunction with a June 2015 private placement.
(10)Issued as part of a June 2015 private placement.
(11)    Issued as part of a June 2015 private placement.
(12)Issued as part of a June 2015 private placement.
(13)Issued to a placement agent in conjunction with a June 2015 private placement.
(14)Issued as part of a June 2015 private placement.
(15)Issued to a placement agent in conjunction with a June 2015 private placement.
(16)Issued as part of a February 2016 private placement.placement with senior secured debt holder

(17)

(2)

Issued to investors for a loan in April 2019

(3)

Issued to investors for a loan in July 2019

(4)

Issued to investors for a loan in September 2019

(5)

Issued to investors for a loan in December 2019

(6)

Issued to investors for a loan in January 2020

(7)

Issued to investors as part of Series D Preferred Stock Capital raise in December 2020

(8)

Issued to investors as part of Series D Preferred Stock Capital raise in December 2020

(9)

Issued to investors as part of Series D Preferred Stock Capital raise in December 2020

(10)

Issued to a placement agentconsultant for services in conjunction withApril 2020

(11)

(12)

(13)

(14)

(15)

(16)

Issued to an investor as part of Series D Preferred Stock Capital raise in April 2020

Issued to an investor as part of Series D Preferred Stock Capital raise in April 2020

Issued to an investor for a loan in May 2020

Issued to an investor in exchange of debt in June 2020

Issued to a consultant for services in August 2020

Issued to a consultant (director) in February 2016 private placement.2021

(17)

Issued to a consultant for Series F Preferred Stock Capital raise in March 2021

(18)

Issued to a consultant for Series F and Series F-2 Preferred Stock Capital raise in May 2021

(19)

Issued pursuant to a strategic license agreement.

Issued as part of a February 2017 private placement.consultant for Series F and Series F-2 Preferred Stock Capital raise in May 2021

(20)

Issued as part of ato investors for 10% Debentures raise in May 2017 private placement.2021

(21)

Issued to a consultant for 10% Debentures raise in May 2021

(22)

Issued to a consultant for 10% Debentures raise in May 2021

(23)

Issued to a consultant for 10% Debentures raise in May 2021

 

16

AllFootnote (1) - On January 16, 2020, the Company entered into an exchange agreement with GPB. This exchange agreement canceled the existing outstanding warrant agreements provide for anti-dilution adjustments in the event of certain mergers, consolidations, reorganizations, recapitalizations, stock dividends, stock splits or other changes in the Company’s corporate structure; except for (9). In addition, warrants, which were subject to footnotes (2)anti-dilution and (10)-(12), (14), and (16) – (19) in the table above are subjectratchet provisions, to “lower price issuance” anti-dilution provisions that automatically reduce the exercise price of the warrants (and, in the cases of warrants subject to footnote (2), (16) and (17) in the table above, increase the number ofpurchase 35,937,500 shares of common stock issuable upon exercise), toat an exercise price of $0.04 per share and resulted in the offering price in a subsequent issuance of the Company’s common stock, unless such subsequent issuance is exempt under the terms of the warrants.

The warrants subject to footnote (2) are subject to a mandatory exercise provision. This provision permits the Company, subject to certain limitations, to require exercise of such warrants at any time following (a) the date that is the 30th day after the later of the Company’s receipt of an approvable letter from the U.S. FDA for LuViva and the date on which the common stock achieves an average market price for 20 consecutive trading days of at least $1,040.00 with an average daily trading volume during such 20 consecutive trading days of at least 250 shares, or (b) the date on which the average market price of the common stock for 20 consecutive trading days immediately prior to the date the Company delivers a notice demanding exercise is at least $129,600.00 and the average daily trading volume of the common stock exceeds 250 shares for such 20 consecutive trading days. If these warrants are not timely exercised upon demand, they will expire. Upon the occurrence of certain events, the Company may be required to repurchase these warrants, as well as the warrants subject to footnote (2) in the table above.

The warrants subject to footnote (5) in the table above are also subject to a mandatory exercise provision. This provision permits the Company, subject to certain limitations; to require the exercise of such warrants should the average trading price of its common stock over any 30 consecutive day trading period exceed $92.16.

The warrants subject to footnote (7) in the table above are also subject to a mandatory exercise provision. This provision permits the Company, subject to certain limitations, to require exercise of 50% of the then-outstanding warrants if the trading price of its common stock is at least two times the initial warrant exercise price for any 20-day trading period. Further, in the event that the trading price of the Company’s common stock is at least 2.5 times the initial warrant exercise price for any 20-day trading period, the Company will have the right to require the immediate exercise of 50% of the then-outstanding warrants. Any warrants not exercised within the prescribed time periods will be canceled to the extent of the number of shares subject to mandatory exercise.

The holders of the warrants subject to footnote (2) in the table above have agreed to surrender the warrants, upon consummation of a qualified public financing, for new warrants exercisable for 200% of the number of shares underlying the surrendered warrants, but without certain anti-dilution protections included with the surrendered warrants.

Series B Tranche B Warrants

As discussed in Note 3, Fair Value Measurements, between June 13, 2016 and June 14, 2016, the Company entered into various agreements with holders of the Company’s “Series B Tranche B” warrants, pursuant to which each holder separately agreed to exchange the warrants for either (1)purchase 7,185,000 shares of common stock equal to 166%at a price of the number of shares of common stock underlying the surrendered warrants, or (2) new warrants exercisable for 200% of the number of shares underlying the surrendered warrants, but without certain anti-dilution protections included with the surrendered warrants. In total, for surrendered warrants then-exercisable for an aggregate of 1,185,357 shares of common stock (but subject to exponential increase upon operation of certain anti-dilution provisions), the Company issued or is obligated to issue 16,897 shares of common stock and new warrants that, if exercised as of the date hereof, would be exercisable for an aggregate of 216,707 shares of common stock. As of September 30, 2017, the Company had issued 14,766 shares of common stock and rights to common stock shares for 2,131. In certain circumstances, in lieu of presently issuing all of the shares (for each holder that opted for shares of common stock), the Company and the holder further agreed that the Company will, subject to the terms and conditions set forth in the applicable warrant exchange agreement, from time to time, be obligated to issue the remaining shares to the holder. No additional consideration will be payable in connection with the issuance of the remaining shares. The holders that elected to receive shares for their surrendered warrants have agreed that they will not sell shares on any trading day in an amount, in the aggregate, exceeding 20% of the composite aggregate trading volume of the common stock for that trading day. The holders that elected to receive new warrants will be required to surrender their old warrants upon consummation of the Company’s next financing resulting in net cash proceeds to the Company of at least $1 million.$0.20 per share. The new warrants will have an initialfixed exercise price equal toprices of $0.20. On January 8, 2021, the exercise priceCompany met the requirement by making the final payment of $750,000 as required by the surrendered warrants as of immediately prior to consummation ofexchange agreement with GPB, which canceled the financing, subject to customary “downside price protection” for as long as the Company’s common stock is not listed on a national securities exchange, and will expire five years from the date of issuance.previously issued warrants.

 

17

5. STOCK OPTIONS

 

On July 14, 2020, the Company granted 1,800,000 stock options to employees and consultants. The Company’s 1995new Stock Plan (the “Plan”) has expired pursuant to its terms, so zero shares remained available for issuance at September 30, 2017. The Plan allowedallows for the issuance of incentive stock options, nonqualified stock options, and stock purchase rights. The exercise price of options was determined by the Company’s board of directors, but incentive stock options were granted at an exercise price equal to the fair market value of the Company’s common stock as of the grant date. Options historically granted have generally become exercisable afterover four years and expire ten years from the date of grant. The plan provides for stock options to be granted up to 10% of the outstanding common stock shares.

 

24

Table of Contents

As

Outstanding stock options as of SeptemberJune 30, 2017, the Company has issued and outstanding options to purchase a total of 118 shares of common stock pursuant to the Plan, at a weighted average exercise price of $37,049 per share.2021 are as follows:

 

The fair value of stock options are estimated using the Black-Scholes option pricing model. No options were issued during the period ended September 30, 2017.

Stock options vested

892,977

Stock options unvested

932,023

Total stock options granted at June 30, 2021

1,825,000

 

Stock option activity for Septemberthe six months ended June 30, 20172021 is as follows:

  2017 
    Weighted Average 
  Shares Exercise Price 
Outstanding at beginning of year  125  $37,920 
   Options granted  -  $- 
   Options exercised  -  $- 
   Options expired/forfeited  (7) $55,200 
Outstanding at end of the period  118  $37,049 

 

 

Shares

 

 

Weighted Average Exercise Price

 

 

 

 

 

 

 

 

Outstanding at beginning of year

 

 

1,800,000

 

 

$0.49

 

Options granted

 

 

25,000

 

 

 

0.49

 

Options exercised

 

 

-

 

 

 

-

 

Options expired/forfeited

 

 

-

 

 

 

-

 

Outstanding at end of the period

 

 

1,825,000

 

 

$0.49

 

 

6. LITIGATION AND CLAIMS

 

From time to time, the Company may be involved in various legal proceedings and claims arising in the ordinary course of business. Management believes that the dispositions of these matters, individually or in the aggregate, are not expected to have a material adverse effect on the Company’s financial condition. However, depending on the amount and timing of such disposition, an unfavorable resolution of some or all of these matters could materially affect the future results of operations or cash flows in a particular period.year.

 

As of SeptemberJune 30, 20172021, and December 31, 2016,2020, there was no accrual recorded for any potential losses related to pending litigation.

 

7. COMMITMENTS AND CONTINGENCIES

 

Operating Leases

In December 2009, the Company moved its offices, which comprise its administrative, research and development, marketing and production facilities to 5835 Peachtree Corners East, Suite B, Peachtree Corners, Georgia 30092. The Company leases 12,835 square feet.

On October 27, 2020, the Company amended the lease of its offices in Norcross, Georgia. The Company has extended the lease for sixty-two (62) months. The lease will begin on April 1, 2021 and end on May 31, 2026. Monthly rents for the one-year periods beginning on April 1, 2021 and ending on May 31, 2026 are: $8,824, $9,091, $9,370, $9,648, $9,936, and $10,236. Also, the Company will pay any additional rent for the Company’s proportionate share of basic costs and all other charges when due and payable under the lease. These costs are accounted for as variable costs and are not determinable at the lease commencement date and are not included in the measurement of the lease asset and liabilities. The landlord will abate the rent for the first two months. In addition, the Company will have a five-year renewal option effective June 1, 2026. The rent for the renewal option will be based upon prevailing market rate and shall escalate by three percent (3%). As of June 30, 2021, the right of use asset calculated for the amended lease was $403,014.

 

The Company leases approximately 23,000 square feet under arecognizes lease that expired in June 2017. The Company occupies the spaceexpense on a month to monthstraight-line basis over the estimated lease term and combine lease and non-lease components. Future minimum rental basis. The fixed monthly lease expense is approximately $15,000 plus common charges.payments at June 30, 2021 under non-cancellable operating leases for office space and equipment are as follows (in thousands):

 

Year

 

Amount

 

2021

 

$62

 

2022

 

 

108

 

2023

 

 

112

 

2024

 

 

115

 

2025

 

 

118

 

Thereafter

 

 

50

 

Total

 

 

565

 

Less: Interest

 

 

146

 

Present value of lease liability

 

$419

 

Related Party Contracts

 

On June 5, 2016, the Company entered into a license agreement with Shenghuo Medical, LLC pursuant to which the Company granted Shenghuo an exclusive license to manufacture, sell and distribute LuViva in Taiwan, Brunei Darussalam, Cambodia, Laos, Myanmar, Philippines, Singapore, Thailand, and Vietnam. The Company’s COO and director, Mark Faupel, is a shareholder of Shenghuo, as well as Dr. John Imhoff, a director and another director, Richard Blumberg, is a managing member of Shenghuo. Shenghuo was already the Company’s exclusive distributor in China, Macau and Hong Kong, and the license extended to manufacturing in those countries as well. Under the terms of the license agreement, once Shenghuo was capable of manufacturing LuViva in accordance with ISO 13485 for medical devices, Shenghuo would pay the Company a royalty equal to $2.00 or 20% of the distributor price (subject to a discount under certain circumstances), whichever is higher, per disposable distributed within Shenghuo’s exclusive territories. In connection with the license grant, Shenghuo was to underwrite the cost of securing approval of LuViva with Chinese Food and Drug Administration. At its option, Shenghuo also would provide up to $1.0 million in furtherance of the Company’s efforts to secure regulatory approval for LuViva from the U.S. Food and Drug Administration, in exchange for the right to receive payments equal to 2% of the Company’s future sales in the United States, up to an aggregate of $4.0 million. Pursuant to the license agreement, Shenghuo had the option to have a designee appointed to the Company’s board of directors (director(current director Richard Blumberg is thatthe designee). As partial consideration for, and as a condition to, the license, and to further align the strategic interests of the parties, the Company agreed to issue a convertible note to Shenghuo, in exchange for an aggregate cash investment of $200,000. The note will provide for a payment to Shenghuo of $300,000, expected to be due within 90 days from issuance and consummation of any capital raising transaction by the Company with net cash proceeds of at least $1.0 million. The note will accrue interest at 20% per year on any unpaid amounts due after that date. The note will be convertible into shares of the Company’s common stock at a conversion price per share of $13.92, subject to customary anti-dilution adjustment. The note will be unsecured, and is expected to provide for customary events of default. The Company will also issue Shenghuo a five-year warrant exercisable immediately for approximately 21,549 shares of common stock at an exercise price equal to the conversion price of the note, subject to customary anti-dilution adjustment. On January 22, 2017, the Company entered into a license agreement with SMI, pursuant to which the Company granted SMI an exclusive global license to manufacture the LuViva device and related disposables (subject to a carve-out for manufacture in Turkey) and exclusive distribution rights in the Peoples Republic of China, Macau, Hong Kong and Taiwan. In order to facilitate the SMI agreement, immediately prior to its execution the Company entered into an agreement with Shenghuo regarding its previous license to Shenghuo. Under the terms of the new agreement, Shenghuo agreed to relinquish its manufacturing license and its distribution rights in SMI’s territories, and to waive its rights under the original Shenghuo agreement, all for as long as SMI performs under the SMI agreement.

 
1825

Table of Contents

 

On September 6, 2016, the Company entered into a royalty agreement with one of its directors, John Imhoff, and another stockholder, Dolores Maloof, pursuant to which the Company sold to them a royalty of future sales of single-use cervical guides for LuViva. Under the terms of the royalty agreement, and for consideration of $50,000, the Company will pay them an aggregate perpetual royalty initially equal to $0.10, and from and after October 2, 2016, equal to $0.20, for each disposable that the Company sells (or that is sold by a third party pursuant to a licensing arrangement with the Company).

See also Note 8, Notes Payable,

On January 22, 2020, the Company entered into a promotional agreement with respecta related party, which is partially owned by Mr. Blumberg, to certain short-term notes payable issuedprovide investor and public relations services for a period of two years. As compensation for these services, the Company will issue a total of 5,000,000 warrants, broken into four tranches of 1,250,000. The warrants have a strike price of $0.25 and are subject to certainvesting based upon the close of the Company’s officersSeries D offering and directors.a minimum share price based on the 30-day VWAP. If the minimum share price per the terms of the agreement is not achieved, the warrants will expire three years after the issuance date. The warrants were valued using the Black Scholes model on the grant date of January 22, 2020, which resulted in a total fair value of $715,000. The Company did not appropriately expense the services received in connection with this agreement in 2020. The Company booked consulting expenses of $397,222 for the quarter ended June 30, 2021, which includes twelve months of expense for the year ended December 31, 2020. If the Company had properly accounted for the straight-line expensing of these services in 2020, net loss would have increased by $318,000 for a total net loss of $719,000 for the year ended December 31, 2020 and accumulated deficit would have increased to $140.2 million as of December 31, 2020. Unrecognized consulting expense to be recognized under this agreement is $238,534 as of June 30, 2021.

 

On March 10, 2021, the Company entered into a consulting agreement with Richard Blumberg. As a result of the consulting agreement Mr. Blumberg provided $350,000, which was recorded to subscription receivable, to the Company in exchange for the following: (1) on September 26, 2021, 900,000 3-year warrants with an exercise price of $0.30 and 400,000 common stock shares; (2) on March 26, 2022, 900,000 3-year warrants with an exercise price of $0.40 and 400,000 common stock shares; (3) on September 26, 2022, 900,000 3-year warrants with an exercise price of $0.50 and 400,000 common stock shares; and (4) on March 26, 2023, 900,000 3-year warrants with an exercise price of $0.60 and 400,000 common stock shares.

Other Commitments

On July 24, 2019, Shandong Yaohua Medical Instrument Corporation (“SMI”), agreed to modify its existing agreement. Under the terms of this modification, the Company agreed to grant (1) exclusive manufacturing rights, excepting the disposable cervical guides for the Republic of Turkey, and the final assembly rights for Hungary, and (2) exclusive distribution and sales for LuViva in jurisdictions, subject to the following terms and conditions. First, SMI shall complete the payment for parts, per the purchase order, for five additional LuViva devices. Second, in consideration for the $885,144 that the Company received, SMI will receive 12,147 common stock shares. Third, SMI shall honor all existing purchase orders it has executed to date with the Company, in order to maintain jurisdiction sales and distribution rights. If SMI needs to purchase cervical guides then it will do so at a cost including labor, plus ten percent markup. The Company will provide 200 cervical guides at no cost for the clinical trials. Fourth, the Company and SMI will make best efforts to sell devices after CFDA approval. With an initial estimate of year one sales of 200 LuViva devices; year two sales of 500 LuViva devices; year three sales of 1,000 LuViva devices; and year four sales of 1,250 LuViva devices. Fifth, SMI shall pay for entire costs of securing approval of LuViva with the Chinese FDA. Sixth, SMI shall arrange, at its sole cost, for a manufacturer in China to build tooling to support manufacture. In addition, SMI retains the right to manufacture for China, Hong Kong, Macau and Taiwan, where SMI has distribution and sales rights. For each single-use cervical guide sold by SMI in the jurisdictions, SMI shall transfer funds to escrow agent at a rate of $1.90 per device chip. If within 18 months of the license’s effective date, SMI fails to achieve commercialization of LuViva in China, SMI shall no longer have any rights to manufacture, distribute or sell LuViva. Commercialization is defined as: filing an application with the Chinese FDA for the approval of LuViva; any assembly or manufacture of the devices or disposables that begins in China; and purchase of at least 10 devices and disposables for clinical evaluations and regulatory use and or sales in the jurisdictions. On March 5, 2020 the Company had recorded an accrued liability for SMI of $692,335, which was reclassified to additional paid in capital and 12,147 common stock shares.

Contingencies

Based on the current outbreak of the Coronavirus SARS-CoV-2, the pathogen responsible for COVID-19, which has already had an impact on financial markets, there could be additional repercussions to the Company’s operating business, including but not limited to, the sourcing of materials for product candidates, manufacture of supplies for preclinical and/or clinical studies, delays in clinical operations, which may include the availability or the continued availability of patients for trials due to such things as quarantines, conduct of patient monitoring and clinical trial data retrieval at investigational study sites.

26

Table of Contents

The future impact of the outbreak is highly uncertain and cannot be predicted, and the Company cannot provide any assurance that the outbreak will not have a material adverse impact on the Company’s operations or future results or filings with regulatory health authorities. The extent of the impact to the Company, if any, will depend on future developments, including actions taken to contain the coronavirus.

8. NOTES PAYABLE

 

Notes Payable in Default

 

At SeptemberJune 30, 20172021 and December 31, 2016,2020, the Company maintained notes payable and accrued interest to both related and non-related parties totaling $689,000approximately $308,000 and $1,008,000,$329,000, respectively. These notes are short term, straight-line amortizing notes. The notes carry annual interest rates between 0% and 10% and have default rates as high as 20%. The Company is accruing interest at the default rate of 18.0% on loan to Mr. Mermelstein. As described in Note 4: STOCKHOLDERS’ DEFICIT, certain notes payable in default outstanding had been exchanged for equity and cash as described in the note.

During 2021, notes payable of $1,000 due to Dr. Cartwright were paid off and notes payable of $26,000 due to Mr. Fowler were brought current and not in default. The note payable to GPB was exchanged as part of the exchange as described in Note 10: CONVERTIBLE DEBT.

The following table summarizes the Notes payable in default, including related parties:

 

 

June 30, 2021

 

 

December 31, 2020

 

Mr. Mermelstein

 

$308

 

 

$285

 

Dr. Cartwright

 

 

0

 

 

 

1

 

Mr. Fowler

 

 

0

 

 

 

26

 

GPB

 

 

0

 

 

 

17

 

Notes payable in default

 

$308

 

 

$329

 

The notes payable to related parties was nil of the $308,000 balance at June 30, 2021 and $27,000 of the $329,000 balance at December 31, 2020.

Short Term Notes Payable

At June 30, 2021 and December 31, 2020, the Company maintained short term notes payable to both related and non-related parties totaling $65,000 and $96,000, respectively. These notes are short term, straight-line amortizing notes. The notes carry annual interest rates between 5% and 10% and have default rates as high a 16.5%19%.

 

Short Term Notes PayableDuring 2019, the Company issued promissory notes to Mr. Cartwright and Mr. Faupel, in the amounts of approximately $41,000 and $5,000, respectively. The notes were initially issued with 0% interest, however interest increased to 6.0% interest 90 days after the Company received $1,000,000 in financing proceeds.

 

At September 30, 2017 and December 31, 2016,On July 4, 2020, the Company maintained short termentered into a premium finance agreement to finance its insurance policies totaling $109,000. The note requires monthly payments of $11,299, including interest at 4.968% and matured in April 2021. As of June 30, 2021, the balance was paid.

On December 21, 2016 and January 19, 2017, the Company issued promissory notes payableto Mr. Fowler, in the amounts of approximately $26,400 and accrued interest to both related and non-related parties totaling $820,000 and $197,000, respectively. These notes are short term, straight-line amortizing notes.of $18,718. This note carries a monthly payment of $3,850. The notes carry annualwere initially issued with 0% interest rates between 5% and 10%then went into default with an interest rate of 18%. As part of the March 22, 2021, exchange agreement these notes were brought current and will accrue interest at 6%. As of June 30, 2021 the outstanding balance was $19,508 (At December 31, 2020 this note was recorded in the Notes payable in default section of the Balance Sheet).

 

The following table summarizes the Short-term notes payable, including related parties:

 

 

June 30, 2021

 

 

December 31, 2020

 

Dr. Cartwright

 

$41

 

 

$46

 

Dr. Faupel

 

 

5

 

 

 

5

 

Mr. Fowler

 

 

19

 

 

 

0

 

Premium Finance (insurance)

 

 

0

 

 

 

45

 

Short-term notes payable, including related parties

 

$65

 

 

$96

 

27

Table of Contents

The short-term notes payable past due to related parties was $65,000 at June 30, 2021 and $51,000 of the $96,000 balance at December 31, 2020.

Troubled Debt Restructuring

During the six months ended June 30, 2020, the debt extinguished for Notes Payable was $1,808,712 this debt was exchanged for common stock shares and warrants as described in the Notes to the financial statements. The Company determined that these notes had a total fair value of $2,235,811, resulting in a loss on extinguishment of debt of $427,099 which is recorded in other income (expense) on the accompanying consolidated statements of operations. Included in that total was an amount that an investor forgave of approximately $29,000 of debt, which was recorded as a gain for extinguishment of debt. This debt extinguished met the criteria for troubled debt. The basic criteria are that the borrower is troubled, i.e., they are having financial difficulties, and a concession is granted by the creditor. Due to the Company being in default on several of its loans the debt is considered troubled debt.

9. SHORT-TERM CONVERTIBLE DEBT

 

Related Party Convertible Note Payable – Short-Term

 

On June 5, 2016, the Company entered into a license agreement with a distributor pursuant to which the Company granted the distributor an exclusive license to manufacture, sell and distribute the Company’s LuViva Advanced Cervical Cancer device and related disposables in Taiwan, Brunei Darussalam, Cambodia, Laos, Myanmar, Philippines, Singapore, Thailand, and Vietnam. The distributor was already the Company’s exclusive distributor in China, Macau and Hong Kong, and the license will extend to manufacturing in those countries as well.

 

As partial consideration for, and as a condition to, the license, and to further align the strategic interests of the parties, the Company agreed to issue a convertible note to the distributor, in exchange for an aggregate cash investment of $200,000. The note will provide for a payment to the distributor of $240,000, due upon consummation of any capital raising transaction by the Company within 90 days and with net cash proceeds of at least $1.0 million. As of September 30, 2017,December 31, 2019, the Company had a note due of $400,817. The$512,719. As of December 31, 2020, the note will accrue interest at 20% per year on any unpaid amounts due after that date. The note will be convertible intohad been exchanged for common stock shares and warrants. This was part of the Company’sexchange made on January 8, 2020, for $790,544 of debt outstanding for: 1,905,270 common stock shares issued on March 23, 2020; 496,602 warrants issued to purchase common stock shares at a conversionstrike price per share of $13.92, subject$0.20; 692,446 warrants issued to customary anti-dilution adjustment. The note will be unsecured, and is expected to provide for customary events of default. The Company will also issue the distributor a five-year warrant exercisable immediately for 17,239 shares ofpurchase common stock shares at an exercise price equal to the conversiona strike price of the note, subject$0.25; and 692,446 warrants issued to customary anti-dilution adjustment.purchase common stock shares at a strike price of $0.75.

 

Short-term Convertible Notes Payable

 

19

Convertible Note Payable – Short-TermAuctus

 

On February 13, 2017,December 17, 2019, the Company entered into a securities purchase agreement and convertible note with Auctus Fund, LLC for the issuance and sale to Auctus of $170,000 in aggregate principal amount of a 12%Auctus. The convertible promissory note for an aggregate purchase price of $156,400 (representing a $13,600 original issue discount). On February 13, 2017, the Company issued the note to Auctus. Pursuant to the purchase agreement, the Company also issued to Auctus will be for a warrant exercisable to purchase an aggregatetotal of 200,000 shares$2.4 million. The first tranche of the Company’s common stock. The warrant is exercisable at any time, at an exercise price per share equal to $0.77 (110% of the closing price of the common stock on the day prior to issuance), subject to certain customary adjustments$700,000 was received in December 2019 and price-protection provisions contained in the warrant. The warrant has a five-year term. The note matured nine months from the date of issuancematures December 17, 2021 and in addition to the original issue discount, accrues interest at a rate of 12% per year.ten percent (10%) . The Company could havenote may not be prepaid the note, in whole or in part for 115%except as otherwise explicitly allowed. Any amount of outstanding principal andor interest until 30 days from issuance, for 125% of outstanding principal andon the note which is not paid when due shall bear interest at any time from 31the rate of the lessor of 24% or the maximum permitted by law (the “default interest”). The variable conversion prices shall equal the lesser of: (i) the lowest trading price on the issue date, and (ii) the variable conversion price. The variable conversion price shall mean 95% multiplied by the market price (the market price means the average of the five lowest trading prices during the period beginning on the issue date and ending on the maturity date), minus $0.04 per share, provided however that in no event shall the variable conversion price be less than $0.15. If an event of default under this note occurs and/or the note is not extinguished in its entirety prior to 60 days from issuance, and for 130%December 17, 2020 the $0.15 price shall no longer apply.

In connection with the first tranche of outstanding principal and interest$700,000, the Company issued to 7,500,000 warrants to purchase common stock at any time from 61 days from issuance to 180 days from issuance. After six months froman exercise price of $0.20. The fair value of the warrants at the date of issuance was $745,972 and was $635,000 allocated to the warrant liability and a loss of $110,972 was recorded at the date of issuance for the amount of the fair value in excess of the net proceeds received of $635,000. The $700,000 proceeds were received net of debt issuance costs of $65,000 (net proceeds of $635,000, after administrative and legal expenses Company received $570,000). The Company used $65,000 of the proceeds to make a partial payment of the $89,250 convertible promissory note issued on July 3, 2018 to Auctus. The Company made a $700,000 payment on June 1, 2021, which resulted in a prepayment penalty of $350,000 being assessed to the Company. The Company recorded this prepayment penalty as interest expense. Interest will not be assessed on the prepayment penalty. As of June 30, 2021 and December 31, 2020, $350,000 and $700,000, respectively, remained outstanding. As of June 30, 2021, accrued interest was paid in full and at December 31, 2020 $73,889 remained outstanding. Further, as June 30, 2021 and December 31, 2020, the Company had unamortized debt issuance costs of $0 and $31,146, respectively and an unamortized debt discount on warrants of $0, and $304,271, respectively and providing a net balance of $350,000 and $364,583, respectively.

28

Table of Contents

On May 27, 2020, the Company received the second tranche in the amount of $400,000, from the December 17, 2019 securities purchase agreement and convertible note with Auctus. The net amount paid to the Company was $313,000 This second tranche is part of the convertible note issued to Auctus for a total of $2.4 million of which $700,000 has already been provided by Auctus. The notes maturity date is December 17, 2021 and an interest rate of ten percent (10%) . The note may convert the note, at any time,not be prepaid in whole or in part into sharesexcept as otherwise explicitly allowed. Any amount of principal or interest on the note which is not paid when due shall bear interest at the rate of the Company’s common stock, at alessor of 24% or the maximum permitted by law (the “default interest”). The variable conversion prices shall equal the lesser of: (i) the lowest trading price on the issue date, and (ii) the variable conversion price. The variable conversion price equal toshall mean 95% multiplied by the lower of themarket price offered in the Company’s next public offering or a 40% discount to(the market price means the average of the twofive lowest trading prices of the common stock during the 20 trading days prior toperiod beginning on the issue date and ending on the maturity date), minus $0.04 per share, provided however that in no event shall the variable conversion subject to certain customary adjustments and price-protection provisions contained in the note. The note includes customary events of default provisions and a default interest rate of 24% per year. Upon the occurrence ofprice be less than $0.15. If an event of default Auctus may require the Company to redeemunder this note occurs and/or the note (or convert it into sharesis not extinguished in its entirety prior to December 17, 2020 the $0.15 price shall no longer apply. The last tranche of common stock) at 150%$1.3 million will be received within 60 days of the outstanding principal balance plus accrued and unpaid interest. In connection with the transaction, the Company agreed to reimburse Auctus for $30,000 in legal and diligence fees, of which we paid $10,000 in cash and $20,000 in restricted shares of common stock, valued at $0.40 per share (a 42.86% discount to the closing price of the common stock on the day prior to issuance). The Company allocated proceeds of $90,000 to the warrants and common stock issued in connection with the financing. As of September 30, 2017, the Company has net debt of $124,601 including unamortized debt issuance costs of $6,653, unamortized original issue discount of $2,192, and unamortized discount related to common stock and warrants of $19,074.

On May 17, 2017, the Company entered into a securities purchase agreement with Eagle Equities, LLC, providing for the purchase by Eagle of two convertible redeemable notes in the aggregate principal amount of $88,000, with the first note being in the amount of $44,000, and the second note being in the amount of $44,000. The first note was fully funded on May 19, 2017, upon which the Company received $40,000 of net proceeds (net of a 10% original issue discount). The second note has not been issued and will initially be paid for by the issuance of an offsetting $40,000 secured note issued by Eagle. Eagle is required to pay the principal amount of its secured note in cash and in full prior to executing any conversions under the second note the Company issued. The notes bear an interest rate of 8%, and are due and payable on May 17, 2018. The notes may be converted by Eagle at any time after five months from issuance into shares of our common stock (as determined in the notes) calculated at the time of conversion, except for the second note, which also requires full payment by Eagle of the secured note it issued to us before conversions may be made.S-1 registration statement becoming effective. The conversion price of the notes will be equalat market value with a minimum conversion amount of $0.15. In addition, as part of this transaction the Company was required to 60%pay a 2.0% fee to a registered broker-dealer. As of June 30, 2021 and December 31, 2020, $400,000 remained outstanding and accrued interest of $44,333 and $24,222, respectively. Further, as of June 30, 2021 and December 31, 2020, the Company had unamortized debt issuance costs of $30,336 and $47,086, providing a net balance of $369,664 and $352,914. As of June 30, 2021 the bifurcated/derivative liability was $28,800.

The total outstanding balance for the first two tranches outstanding as of June 30, 2021 and December 31, 2020, was approximately $400,000 and $1,100,000, respectively.

In addition, the Company determined that the conversion option needed to be bifurcated from the debt arrangement and will be valued at fair value each reporting period. The initial value at the date of issuance deemed to be $0 due to the presence of the lowest trading price$0.15 floor price.

The following table summarizes the Short-term Convertible Notes Payable (including debt in default):

 

 

June 30, 2021

 

 

December 31, 2020

 

Auctus Tranche 2 (December 17, 2019 note)

 

$400

 

 

$400

 

Auctus prepayment penalty (December 17, 2019 note)

 

 

350

 

 

 

0

 

Auctus Tranche 1 (December 17, 2019 note)

 

 

0

 

 

 

700

 

Auctus (March 31, 2020 note)

 

 

0

 

 

 

113

 

Debt discount and issuance costs to be amortized

 

 

(30)

 

 

(262)

Convertible notes payable – short-term

 

$720

 

 

$951

 

Troubled Debt Restructuring

The prepayment penalty to Auctus was recorded as debt extinguished for Short-term Convertible Notes Payable. This prepayment penalty resulted in a loss of $350,000. This debt extinguished met the criteria for troubled debt. The basic criteria are that the borrower is troubled, i.e., they are having financial difficulties, and a concession is granted by the creditor. Due to the Company being in default on several of its loans the debt is considered troubled debt.

During 2021, the prepayment penalty to Auctus was recorded as debt extinguished for Short-term Convertible Notes Payable. This prepayment penalty resulted in a loss of $350,000. In addition, the gain recognized for the extinguishment of the common stockderivative liability due to the payoff of the $700,000 loan to Auctus of $84,000 was recorded. This debt extinguished met the criteria for troubled debt. The basic criteria are that the 20 prior trading days includingborrower is troubled, i.e., they are having financial difficulties, and a concession is granted by the day upon whichcreditor. Due to the Company receive a noticebeing in default on several of conversion. Theits loans the debt is considered troubled debt.

10. CONVERTIBLE DEBT

Short-term convertible notes may be prepaidpayable

Senior Secured Promissory Note

As of June 30, 2021, all Senior Secured debt due to GPB had been exchanged for 2,236 Series F-2 preferred stock shares in accordance with the terms set forth inof the notes.January 15, 2020 exchange agreement. In addition, the common stock purchase warrant exercise price had been adjusted to $0.20 and the number of common stock shares exchangeable for was 7,185,000. The notes also contain certain representations, warranties, covenants and events of default including ifexchange agreement was subject to the Company are delinquent in our periodic report filings with the SEC, and increases in the amount of the principal and interest rates under the notes in the event of such defaults. In the event of default, at Eagle’s option and in its sole discretion, Eagle may consider the notes immediately due and payable. As of September 30, 2017, the Company has net debt of $37,800, including unamortized original issue discount of $1,771, unamortized and debt issuance costs of $4,429.

On May 17, 2017, the Company entered into a securities purchase agreement with Adar Bays, LLC, providing for the purchase by Adar of two convertible redeemable notes in the aggregate principal amount of $88,000, with the first note being in the amount of $44,000, and the second note being in the amount of $44,000. The first note was fully funded on May 19, 2017, uponmeeting repayment conditions, which the Company received $40,000did. Those conditions involved in part the repayment of net proceeds (net$450,000, $100,000 and $950,000 for the completion of a 10% original issue discount). The second note has not been issued and will initially be paid for by the issuance of an offsetting $40,000 secured note issued by Adar. Adar is required to pay the principal amount of its secured note in cash and in full prior to executing any conversions under the second noteeach Auctus financing tranche. Further on September 2, 2020, the Company issued. The notes bear an interest ratemade a payment of 8%, and are due and payable on May 17, 2018. The notes may be converted by Adar at any time after five months from issuance into shares of our common stock (as determined in the notes) calculated at the time of conversion, except for the second note,$50,000, which also requires full payment by Adar of the secured note it issued to us before conversions may be made. The conversion price of the notes will be equal to 60% of the lowest trading price of the common stock for the 20 prior trading days including the day upon whichprovided the Company receive a notice of conversion. The notes may be prepaid in accordance withfour-month forbearance as well as paying and additional $150,000 to reduce the terms set forth in the notes. The notes also contain certain representations, warranties, covenants and events of default including ifbalance outstanding at that time. On January 8, 2021, the Company are delinquent in our periodic report filings withmade the SEC, and increases in the amountfinal payment of the principal and interest rates under the notes in the event of such defaults. In the event of default, at Adar’s option and in its sole discretion, Adar may consider the notes immediately due and payable. As of September 30, 2017, the Company has net debt of $37,800, including unamortized original issue discount of $1,771, unamortized and debt issuance costs of $4,429.

20

On May 18, 2017, the Company entered into a securities purchase agreement with GHS Investments, LLC, an existing investor, providing for the purchase$750,000 as required by GHS of a convertible promissory note in the aggregate principal amount of $66,000, for $60,000 in net proceeds (representing a 10% original issue discount). The transaction closed on May 19, 2017. The note matures upon the earlier of our receipt of $100,000 from revenues, loans, investments, or any other means (other than the Eagle and Adar bridge financings) and December 31, 2017. In addition to the 10% original issue discount, the note accrues interest at a rate of 8% per year. The Company may prepay the note, in whole or in part, for 110% of outstanding principal and interest until 30 days from issuance, for 120% of outstanding principal and interest at any time from 31 to 60 days from issuance and for 140% of outstanding principal and interest at any time from 61 days to 180 days from issuance. The note may not be prepaid after 180 days. After six months from the date of issuance, the note will become convertible, at any time thereafter, in whole or in part, at the holder’s option, into shares of our common stock, at a conversion price equal to 60% of the lowest trading price during the 25 trading days prior to conversion. The note includes customary event of default provisions and a default interest rate of the lesser of 20% per year or the maximum amount permitted by law. Upon the occurrence of an event of default, the holder of the note may require us to redeem the note (or convert it into shares of common stock) at 150% of the outstanding principal balance. As of September 30, 2017, the Company has net debt of $59,515, including unamortized original issue discount of $2,431, unamortized and debt issuance costs of $4,053.

On August 18, 2017, the Company entered into a securities purchase agreement with Power Up Lending Group Ltd., providing for the purchase by Power Up from the Company of a convertible note in the aggregate principal amount of $53,000. The note bears an interest rate of 12%, and is due and payable on May 19, 2018. The note may be converted by Power Up at any time after 180 days from issuance into shares of Company’s common stock at a conversion price equal to 58% of the average of the lowest two day trading prices of the common stock during the 15 trading days prior to conversion. The note may be prepaid in accordance with its terms, at premiums ranging from 15% to 40%, depending on the time of prepayment. The note contains certain representations, warranties, covenants and events of default, including if the Company is delinquent in its periodic report filings with the SEC, and provides for increases in principal and interest in the event of such defaults. As of September 30, 2017, the Company has a net debt of $42,040, including unamortized debt issuance costs of $10,960.

On October 12, 2017, the Company issued an additional note to Power Up, on substantially identical terms, in the aggregate principal amount of $53,000, due and payable on July 20, 2018. See Note 12, Subsequent Events.

On December 28, 2016, the Company entered into a securities purchase agreement with an investor for the issuance and sale to investor of up to $330,000 in aggregate principal amount of 10% original issuance discount convertible promissory notes, for an aggregate purchase price of $300,000. On that date, the Company issued to the investor a note in the principal amount of $222,000, for a purchase price of $200,000. The note matures six months from their date of issuance and, in addition to the 10% original issue discount, accrue interest at a rate of 10% per year. The Company may prepay the notes, in whole or in part, for 115% of outstanding principal and interest until 30 days from issuance, for 125% of outstanding principal and interest at any time from 31 to 60 days from issuance, and for 130% of outstanding principal and interest at any time from 61 days from issuance until immediately prior to the maturity date. After six months from the date of issuance (i.e., if the Company fails to repay all principal and interest due under the notes at the maturity date), the investor may convert the notes, at any time, in whole or in part, into shares of the Company’s common stock, at a conversion price equal to 60% of the lowest volume weighted average price of our common stock during the 20 trading days prior to conversion, subject to certain customary adjustments and anti-dilution provisions contained in the note.

As of September 30, 2017, the Company has fully amortized debt issuance costs $30,000 and original issue discount of $22,000. As of September 30, 2017, the balance due to the investor for the December 28, 2016 note, is $111,240.

21

10.  CONVERTIBLE DEBT IN DEFAULT

Secured Promissory Note.

On September 10, 2014, the Company sold a secured promissory note to an accredited investor with an initial principal amount of $1,275,000, for a purchase price of $700,000 (an original issue discount of $560,000). The Company may prepay the note at any time. The note is secured by the Company’s current and future accounts receivable and inventory, pursuant to a security agreement entered into in connection with the sale. On March 10, 2015, May 4, 2015, June 1, 2015, June 16, 2015, June 29, 2015, January 21, 2016, January 29, 2016, and February 12, 2016 the Company amended the terms of the note to extend the maturity ultimately until August 31, 2016. During the extension, interest accrues on the note at a rate of the lesser of 18% per year or the maximum rate permitted by applicable law. On February 11, 2016, the Company consented to an assignment of the note to two accredited investors. In connection with the assignment, the holders waived an ongoing event of default under the notes related to the Company’s minimum market capitalization, and agreed to eliminate the requirement going forward. Pursuant to the terms of the amended note, the holder may convert the outstanding balance into shares of common stock at a conversion price per share equal to the lower of (1) $25.0 or (2) 75% of the lowest daily volume weighted average price of the common stock during the five days prior to conversion. If the conversion price at the time of any conversion is lower than $15.00, the Company has the option of delivering the conversion amount in cash in lieu of shares of common stock. On March 7, 2016, the Company further amended the note to eliminate the volume limitations on sales of common stock issued or issuable upon conversion. On July 13, 2016, the Company consented to the assignment by one of the accredited investors of its portion of the note of to a third accredited investor.

The balance due on the note was $184,997 and $530,691 at September 30, 2017 and December 31, 2016, respectively. The balance was reduced by $306,863 as part of a debt restructuring on December 7, 2016.

Total debt issuance costs as originally capitalized were approximately $130,000. This amount was amortized over nine months and was fully amortized as of December 31, 2015. The original issue discount of $560,000 was fully amortized as of December 31, 2015.

On November 2, 2016, the Company entered into a lockup andthis exchange agreement with GHS Investments, LLC, holder of approximately $221,000 in outstanding principal amount of the Company’s secured promissory note and all of the outstanding shares of the its Series C preferred stock. Pursuant to the agreement, upon the effectiveness of the 1:800 reverse stock split and continuing for 45 days after, GHS and its affiliates were prohibited from converting any portion of the secured promissory note or any of the shares of Series C preferred stock or selling any of the Company’s securities that they beneficially owned. The Company agreed that, upon consummation of its next financing, the Company would use $260,000 of net cash proceeds first, to repay GHS’s portion of the secured promissory note and second, with any remaining amount from the $260,000, to repurchase a portion of GHS’s shares of Series C preferred stock. In addition, GHS has agreed to exchange the stated value per share (plus any accrued but unpaid dividends) of its remaining shares of Series C preferred stock for new securities of the same type that the Company separately issue in the next qualifying financing it undertakes, on a dollar-for-dollar basis in a private placement exchange.GPB.

 

29

Senior Secured Promissory Note

Table of Contents

 

On February 11,12, 2016, the Company entered into a securities purchase agreement with GPB Debt Holdings II LLC (“GPB”) for the issuance and sale on February 12, 2016 of $1.4375 million in aggregate principal amount of a $1,437,500 senior secured convertible note for an aggregate purchase price of $1.15 million (a 20%$1,029,000 (representing an original issue discount of $287,500)$287,500 and a discount for debt issuance costs paid at closing of $121,000 for a total of $408,500. In addition, GPB received a warrant exercisable to purchase an aggregate of approximately 2,246 shares of the Company’s common stock. The Company allocated proceeds totaling $359,555 to the fair value of the warrants at issuance. This was recorded as an additional discount on the debt. The convertible note matures on the second anniversary of issuance and, in addition to the 20% original issue discount, accrues interest at a rate of 17% per year. The Company is required to pay monthly interest coupons and beginning nine months after issuance, the Company is required to pay amortized quarterly principal payments. If the Company does not receive, on or before the first anniversary after issuance, an aggregate of at least $3.0 million from future equity or debt financings or non-dilutive grants, then the holder will have the option of accelerating the maturity date to the first anniversary of issuance. The Company may prepay the convertible note, in whole or in part, without penalty, upon 20 days’ prior written notice. Subject to resale restrictions under Federal securities laws and the availability of sufficient authorized but unissued shares of the Company’s common stock, the convertible note is convertible at any time, in whole or in part, at the holder’s option, into shares of the Company’s common stock, at a conversion price equal to the lesser of $0.80 per share or 70% of the average closing price per share for the five trading days prior to issuance, subject to certain customary adjustments and anti-dilution provisions contained in the convertible note.$121,000). On May 28, 2016, the balance of the note was increased by $87,500 for a total principal balance of $1,525,000. On December 7, 2016, the Company entered into an exchange agreement with GPB and as a result the principal balance increased by a transfer $312,500 (see – “Senior Secured Promissory Note”) for a total principal balance of $1,837,500.

In connection with the transaction, on February 12, 2016, the Company and GPB entered into a four-year consulting agreement, pursuant to which the investor will provide management consulting services to the Company in exchange for an additional $87,500a royalty payment, payable quarterly, equal to 3.85% of the Company’s revenues from the sale of products. As of June 30, 2021 and December 31, 2020, and 2019, GPB had earned approximately $35,000 in cash from GPB to the Company, the principal balance was increased by the same amount. The Company is currently in default as theyroyalties that are past dueunpaid. Based on the required monthly interest payments. In the eventexchange agreement GPB will no longer earn royalties.

As of default, the Company shall accrue interest at a rate the lesser of 22% or the maximum permitted by law. The Company has accrued $117,000 for past due interest payments at December 31, 2016. Upon the occurrence of an event of default, the holder may require the Company to redeem the convertible note at 120% of the outstanding principal balance (but as of September 30, 2017, had not done so). As of September 30, 2017,2020, the balance due on the convertible debt was $2,136,863 as$1,709,414, consisting of principal of $1,362,384 and a prepayment penalty of $347,030. Interest accrued on the Company has fully amortized debt issuance costs of $47,675note total $1,233,637 at December 31, 2020, and is included in accrued expenses on the debt discount of $768,055 and recorded a 20% penalty totaling $305,000. In addition, the Company has accrued $253,701 of interest expense. The convertible note is secured by a lien on all of the Company’s assets, including its intellectual property, pursuant to a security agreement entered into by the Company and GPB.

22

The warrant is exercisable at any time, pending availability of sufficient authorized but unissued shares of the Company’s common stock, at an exercise price per share equal to the conversion price of the convertible note, subject to certain customary adjustments and anti-dilution provisions contained in the warrant. The warrant has a five-year term. As of September 30, 2017, the exercise price had been adjusted to $0.017 and the number of common stock shares exchangeable for was 82,614,943. As of September 30, 2017, the effective interest rate considering debt costs was 29%.accompanying consolidated balance sheet.

 

The Company used a placement agent in connection with the transaction. For its services, the placement agent received a cash placement fee equal to 4% of the aggregate gross proceeds from the transaction and a warrant to purchase shares of common stock equal to an aggregate of 6% of the total number of shares underlying the securities sold in the transaction, at an exercise price equal to, and terms otherwise identical to, the warrant issued to the investor. Finally, the Company agreed to reimburse the placement agent for its reasonable out-of-pocket expenses. The warrants issued to that placement agent had expired during the six months ended June 30, 2021.

 

In connection with the transaction, on February 12, 2016, the Company and GPB entered into a four-year consulting agreement, pursuant to which the investor will provide management consulting services to the Company in exchange for a royalty payment, payable quarterly, equal to 3.5% of the Company’s revenues from the sale of products. As of September 30, 2017, GPB had earned approximately $28,000 in royalties.Other Convertible Debt

 

Debt Restructuring.GHS

 

On December 7, 2016,Effective May 19, 2017, the Company entered into an exchangea securities purchase agreement with GPB with regard toGHS for the $1,525,000 in outstanding principal amountpurchase of senior secureda $66,000 convertible note originally issued to GPB on February 11, 2016, and the $306,863 in outstanding principal amount of the Company’s secured promissory note that GPB holds (see “—Secured Promissory Note”)for the purchase of $60,000 in net proceeds (representing a 10% original issue discount of $6,000). Pursuant to the exchange agreement, upon completion of the next financing resulting in at least $1 million in cash proceeds, GPB will exchange both securities for a new convertible note in principal amount of $1,831,863. The new convertible note will mature on the second anniversary of issuance and will accrueaccrued interest at a rate of 19%8% per year. The Company will pay monthly interest coupons and, beginning one year after issuance, will pay amortized quarterly principal payments. Subject to resale restrictions under Federal securities laws anduntil it matured in December 31, 2017. Beginning February 2018, the availability of sufficient authorized but unissued shares of the Company’s common stock, the newnote is convertible, note will be convertible at any time, in whole or in part, at the holder’s option, into shares of the Company’s stock at a conversion price equal to 60% of the lowest trading price during the 25 trading days prior to conversion. Upon the occurrence of an event of default, the note will bear interest at a rate of 20% per year and the holder of the note may require the Company to redeem or convert the note at 150% of the outstanding principal balance. GHS converted $12,700 of principal and accrued interest during the year ended December 31, 2019. On December 16, 2020, the Company paid $25,000 on the note balance. At June 30, 2021 the note was paid in full. On December 31, 2020, the balance due on this note was $63,520 including a default penalty of $37,926. Interest accrued on the note totaled $17,816, at December 31, 2020 and is included in accrued expenses on the accompanying consolidated balance sheet.

Effective May 17, 2018, the Company entered into a securities purchase agreement with GHS for the purchase of a convertible promissory note with a principal of $9,250 for a purchase price of $7,500 (representing an original issue discount of $750 and debt issuance costs of $1,000). The note accrued interest at a rate of 8% per year until its matured June 17, 2019. Beginning February 2018, the note is convertible, in whole or in part, at the holder’s option, into shares of the Company’s stock at a conversion price equal to 70% of the lowest trading price during the 25 trading days prior to conversion (if the note cannot be converted due to Depository Trust Company freeze then rate decreases to 60%). Upon the occurrence of an event of default, the note will bear interest at a rate of 20% per year and the holder of the note may require the Company to redeem or convert the note at 150% of the outstanding principal balance. As of June 30, 2021, the note was paid in full. At December 31, 2020, the balance due on this note was $14,187, including a default penalty of $4,937. Interest accrued on the note totaled $5,006 at December 31, 2020, and is included in accrued expenses on the accompanying consolidated balance sheet.

Effective June 22, 2018, the Company entered into a securities purchase agreement with GHS for the purchase of a $68,000 convertible promissory note for a purchase price of $60,000 (representing an original issue discount of $6,000 and debt issuance costs of $2,000). At issuance, the Company recorded a $29,143 beneficial conversion feature, which was fully amortized at December 31, 2019. The accrued interest at a rate of 10% per year until it matured on June 22, 2019. Beginning May 2019, the note is convertible, in whole or in part, at the holder’s option, into shares of the Company’s stock at a conversion price equal to 70% of the lowest trading price during the 25 trading days prior to conversion (if the note cannot be converted due to Depository Trust Company freeze then rate decreases to 60%). Upon the occurrence of an event of default, the note will bear interest at a rate of 20% per year and the holder of the note may require the Company to redeem or convert the note at 150% of the outstanding principal balance. At June 30, 2021 the note was paid in full. At December 31, 2020, the balance due on this note was $103,285 and includes a default penalty of $35,285. Interest accrued on the note totals $0 and $39,644 at June 30, 2021 and December 31, 2020, respectively, and is included in accrued expenses on the accompanying consolidated balance sheet.

30

Table of Contents

Auctus

On May 22, 2020, the Company entered into an exchange agreement with Auctus. Based on this agreement the Company exchanged three outstanding notes, in the amounts of $150,000, $89,250, and $65,000 for a total amount $328,422 of debt outstanding, as well as any accrued interest and default penalty, for: $160,000 in cash payments (payable in monthly payments of $20,000), converted a portion of the notes pursuant to original terms of the notes into 500,000 restricted common stock shares (shares were issued on June 3, 2020); and 700,000 warrants issued to purchase common stock shares at a strike price of $0.15. The fair value of the common stock shares was $250,000 (based on a $0.50 fair value for the Company’s stock) and of the warrants to purchase common stock shares was $196,818 (based on a $0.281 black scholes fair valuation). During the year ended December 31, 2020, the Company paid $100,000 to reduce the outstanding balance. As of June 30, 2021, the balance was paid in full. At December 31, 2020, a balance of $40,000 remained to be paid for these exchanged loans.

Auctus notes exchanged in the May 22, 2020 transaction

Effective March 20, 2018, the Company entered into a securities purchase with Auctus Fund, LLC (“Auctus”) for the issuance of a $150,000 convertible promissory note and warrants exercisable for 4,262 shares of the Company’s common stock. At issuance, the Company recorded a $97,685 beneficial conversion feature, which was fully amortized at December 31, 2018. The warrants are exercisable at any time, at an exercise price equal to $0.04 per share, subject to certain customary adjustments and price-protection provisions contained in the warrant. The warrants have a five-year term. The note accrued interest at a rate of 12% per year until it matured in December 2018. Beginning December 2018, the note is convertible, in whole or in part, at the holder’s option, into shares of the Company’s stock at a conversion price equal to 60% of the lowest trading price during the 20 trading days prior to conversion. Upon the occurrence of an event of default, the note will bear interest at a rate of 24% per year and the holder of the note may require the Company to redeem or convert the note at 150% of the outstanding principal balance. On May 22, 2020, the default penalty and outstanding interest was exchanged as described in the preceding paragraph. As of June 30, 2021, the note was paid in full. During the year ended December 31, 2020, the Company paid $100,000 to reduce the outstanding balance. As of December 31, 2020, a balance of $40,000 remained to be paid for these exchanged loans.

Convertible Notes in default

On March 31, 2020, we entered into a securities purchase agreement with Auctus Fund, LLC for the issuance and sale to Auctus of $112,750 in aggregate principal amount of a 12% convertible promissory note. On June 30, 2020, we issued the note to Auctus and issued 250,000 five-year common stock warrants at an exercise price of $0.16. On April 3, 2020, we received net proceeds of $100,000. The note matured on January 26, 2021 and accrues interest at a rate of 12% per year. We may not prepay the note, in whole or in part. After the 90th calendar day after the issuance date, and ending on the later of maturity date and the date of payment of the default amount, Auctus may convert the note, at any time, in whole or in part, provided such conversion does not provide Auctus with more than 4.99% of the outstanding common share stock. The conversion may be converted into shares of the our common stock, at a conversion price equal to the lesser of: (i) the lowest Trading Price during the twenty-five (25) trading day period on the last trading prior to the issue date and (ii) the variable conversion price offered in(55% multiplied by the qualifying financing that triggersmarket price, market price means the exchange, subjectlowest trading price for the common stock during the twenty-five (25) trading day period ending on the latest complete trading day prior to certainthe conversion date. Trading price is the lowest trade price on the trading market as reported. The note includes customary adjustments and anti-dilution provisions contained in the new convertible note. The new convertible note will include customary eventevents of default provisions and a default interest rate of 24% per year. As of June 30, 2021 and December 31, 2020, the lessernote outstanding was $168,561(which includes a default penalty of 21% or$55,811) and $112,750, respectively. In addition, as of June 30, 2021 and December 31, 2020, unamortized debt issuance costs of $0 and $5,100 and interest of $16,656 and $10,260 are included in accrued expenses on the maximum amount permitted by law. Uponaccompanying consolidated balance sheet, respectively.

The following table summarizes the occurrenceConvertible notes (including debt in default):

 

 

June 30, 2021

 

 

December 31, 2020

 

GPB

 

$0

 

 

$-

 

 

$1,709

 

 

$1,709

 

GHS

 

 

0

 

 

 

 

 

 

 

64

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

103

 

 

 

181

 

Auctus

 

 

169

 

 

 

169

 

 

 

-

 

 

 

40

 

Convertible notes, past due (including debt in default)

 

 

 

 

 

$169

 

 

 

 

 

 

$1,930

 

As of an eventJune 30, 2021, the outstanding balances were $168,561 for debt in default for Auctus. At December 31, 2021 the balance of default, GPB will be entitled to require$1,930,000 was past due.

Troubled Debt Restructuring

During 2021, the Company restructured debt with GPB resulting in the exchange of $1,709,000 of convertible debt. This debt restructure met the criteria for troubled debt. The basic criteria are that the borrower is troubled, i.e., they are having financial difficulties, and a concession is granted by the creditor.

31

Table of Contents

11. LONG-TERM DEBT

Long-term Debt – Related Parties

On July 24, 2019, Dr. Faupel and Mr. Cartwright agreed to redeem the new convertible note at 120% of the outstanding principal balance. The new convertible note will be secured by a lien on all of the Company’s assets, including its intellectual property, pursuantan addendum to the securitydebt restructuring exchange agreement entered into byand to modify the Company and GPB in connection with the issuanceterms of the original senior secured convertible note. As an inducementexchange agreement. Under this modification Dr. Faupel and Mr. Cartwright agreed to GPBextend the note to enter into these transactions,be due in full on the third anniversary of that agreement. The modification also included simple interest at a 6% rate, with the principal and accrued interest due in total at the date of maturity or February 18, 2023.

During the quarter ended September 30, 2018, the Company entered into an exchange agreement dated July 14, 2018, Dr Faupel, agreed to increaseexchange outstanding amounts due to him for loans, interest, bonus, salary and vacation pay in the royalty payable to GPB pursuant to its consulting agreement with us from 3.5% to 3.85%amount of revenues from the sales$661,000 for a $207,000 promissory note dated September 4, 2018. As a result of the Company’s products.exchange agreement, the Company recorded a gain for extinguishment of debt of $199,000 and a capital contribution of $235,000 during the year ended December 31, 2018. The resulting difference of $20,000 was recorded to accrued interest. In the July 20, 2018 exchange agreement, Dr, Cartwright, agreed to exchange outstanding amounts due to him for loans, interest, bonus, salary and vacation pay in the amount of $1,621,000 for a $319,000 promissory note dated September 4, 2018. As a result of the exchange agreement, the Company recorded a gain for extinguishment of debt of $840,000 and a capital contribution of $432,000 during the year ended December 31, 2018. The resulting difference of $30,000 was recorded to accrued interest and elimination of debt.

 

On August 7, 2017,February 19, 2021, the Company entered into a forbearancenew promissory note replacing the original note from September 4, 2018, with Mark Faupel and Gene Cartwright. For Dr. Cartwright the principal amount on the new note was $267,085, matures on February 18, 2023, and will accrue interest at a rate of 6%. For Dr. Faupel the principal amount on the new note was $153,178, matures on February 18, 2023, and will accrue interest at a rate of 6%.

On February 19, 2021, the Company exchanged $100,000 and $85,000 of long-term debt for Dr. Cartwright and Dr. Faupel in exchange for 100 and 85 shares of Series F-2 Preferred Stock, respectively.

The table below summarizes the detail of the exchange agreement:

For Dr. Faupel:

Salary

 

$134

 

Bonus

 

 

20

 

Vacation

 

 

95

 

Interest on compensation

 

 

67

 

Loans to Company

 

 

196

 

Interest on loans

 

 

149

 

Total outstanding prior to exchange

 

$661

 

Amount forgiven

 

 

(454)

Total Interest accrued through December 31, 2020

 

 

29

 

Balance outstanding at December 31, 2020

 

$236

 

Exchange for Series F-2 Preferred Stock

 

 

(85)

Interest accrued through June 30, 2021

 

 

7

 

Balance outstanding at June 30, 2021

 

$158

 

For Dr. Cartwright:

Salary

 

$337

 

Bonus

 

 

675

 

Interest on compensation

 

 

528

 

Loans to Company

 

 

196

 

Interest on loans

 

 

149

 

Total outstanding prior to exchange

 

$1,621

 

Amount forgiven

 

 

(1,302)

Total Interest accrued through December 31, 2020

 

 

45

 

Balance outstanding at December 31, 2020

 

$364

 

Exchange for Series F-2 Preferred Stock

 

 

(100)

Interest accrued through June 30, 2021

 

 

7

 

Balance outstanding at June 30, 2021

 

$271

 

32

Table of Contents

On March 22, 2021, the Company entered into an exchange agreement with GPB,Richard Fowler. As of December 31, 2020, the Company owed Mr. Fowler $546,214 ($412,624 in deferred salary and $133,590 in accrued interest). The Company exchanged $50,000 of the amount owed of $546,214 for 50 share of Series F-2 Preferred Shares (convertible into 200,000 common stock shares), and a $150,000 unsecured note and Mr. Fowler remains on the Company’s health insurance plan. The note accrues interest at the rate of 6% (18% in the event of default) beginning on March 22, 2022 and is payable in monthly installments of $3,580 for four years, with regardthe first payment being due on March 15, 2022. The effective interest rate of the note is 3.0%. Mr. Fowler also has a short-term note for $26,400 and $18,718 in accrued interest. Mr. Fowler forgave $86,554 and may forgive up to $259,661 if the Company complies with the repayment plan described above.

Future debt obligations which are recorded in the Long-term debt-related parties includes: $271,000, $158,000 and $150,000 for a total of $579,000 for Dr. Cartwright, Dr. Faupel, and Mr. Fowler, respectively. Future debt obligations at June 30, 2021 for Long-term Debt – Related Parties are as follows (in thousands):

Year

 

Amount

 

2021

 

$0

 

2022

 

 

0

 

2023

 

 

462

 

2024

 

 

43

 

2025

 

 

43

 

Thereafter

 

 

31

 

Totals

 

$579

 

Long-term debt

On May 4, 2020, the Company received a loan from the Small Business Administration (SBA) pursuant to the senior secured convertible note. Under the forbearance agreement, GPB has agreed to forbear from exercising certain of its rights and remedies (but not waive such rights and remedies), arisingPaycheck Protection Program (PPP) as a resultpart of the Company’s failure to payCoronavirus Aid, Relief, and Economic Security Act (CARES Act) in the monthlyamount of $50,184. The loan bears interest dueat a rate of 1.00%, and owing onmatures in 24 months, with the note. In consideration for the forbearance, the Company agreed to waive, release,principal and discharge GPB from all claims against GPB based on facts existing on or beforeinterest payments being deferred until the date of forgiveness with interest accruing, then converting to monthly principal and interest payments, at the forbearance agreementinterest rate provided herein, for the remaining eighteen (18) months. Lender will apply each payment first to pay interest accrued to the day Lender received the payment, then to bring principal current, and will apply any remaining balance to reduce principal. Payments must be made on the same day as the date of this Note in connection withthe months they are due. Lender shall adjust payments at least annually as needed to amortize principal over the remaining term of the Note. Under the provisions of the PPP, the loan amounts will be forgiven as long as: the loan proceeds are used to cover payroll costs, and most mortgage interest, rent, and utility costs over a 24-week period after the loan is made; and employee and compensation levels are maintained. In addition, payroll costs are capped at $100,000 on an annualized basis for each employee. Not more than 40% of the forgiven amount may be for non-payroll costs. As of June 30, 2021 and December 31, 2020, the outstanding balance was $24,331 (this amount is recorded in current portion of long-term debt) and $50,477, including $331 and $293 in accrued interest, respectively. The Company was notified that the application for loan forgiveness was approved in the amount of $23,742 in principal and $234 in interest. The Company is planning on appealing the amount forgiven.

Long-term convertible debt

10% Senior Unsecured Convertible Debenture

On May 17, 2021, the Company issued 10% Senior Unsecured convertible debentures to investors, which mature on May 17, 2024 (the “Maturity Date”). The Company subscribed $1,130,000 of the $1,000 convertible debentures. The terms of the debentures are as follows: 1) the principal amount of some or all of the convertible debentures and accrued interest are convertible into common stock shares at the holder’s option, at a price of $0.50 per common stock share (the “conversion price”), subject to adjustment in certain events, at any time prior to maturity date; 2) upon successful uplist to a U.S. National Exchange, the note orwill automatically convert into the dealings betweenuplisting financing; 3) each debenture unit will have a right to 1,000 warrants for common stock shares, warrants have an exercise price of $0.80 and an expiration date of May 17, 2023; 4) if a Change of Control (as defined in the Convertible Debenture Certificate) occurs prior to the Maturity Date, unless the holder elects in writing to convert the Convertible Debentures into common shares, the Company will repay in cash upon the closing of such Change of Control all outstanding principal and GPB, oraccrued interest under each Convertible Debenture plus a Change of Control premium equal to an additional 3% of the Company’s equity holders and GPB, in connection with the note. Pursuantoutstanding principal sum under such Convertible Debenture. Prior to the forbearance agreement,closing of an Change of Control, in lieu of repayment as set forth in the Companypreceding sentence, the holder has reaffirmed its obligationsthe right to elect in writing to convert, effective immediately prior to the effective date of such Change of Control, all outstanding principal and accrued Interest under the note and related documents and executedConvertible Debentures into common shares at the Conversion Price; 5) Subject to a confessionholder’s option of judgment regardingelecting conversion prior to the amount due underRedemption Date (as such term is defined below), on or after the note, which GPB may file upon any future eventdate that is 24 months from the Closing Date if the daily volume weighted average trading price of default by the Company. During the forbearancecommon shares is $1.50 per common share or more for each trading day over a 30 consecutive trading day period, the Company must continuemay, at any time and from time to comply willtime thereafter (the “Redemption Date”), at its option, redeem all, the terms, covenants, and provisionsor any portion of the noteConvertible Debentures for either: (i) a cash payment (in the form of a certified cheque or bank draft) that is equal to all outstanding principal and related documents.accrued interest under each Convertible Debenture up to the Redemption Date; or (ii) by issuing and delivering common shares to the holders of Convertible Debentures at a deemed price of US$0.50 per common share that is equal to all outstanding principal and accrued interest under each Convertible Debenture up to the Redemption Date, or any combination of (i) or (ii), upon not less than 30 days and not more than 60 days prior written notice in the manner provided in the Debenture Certificate, to the holder of Convertible Debentures.

33

Table of Contents

At June 30, 2021, the balance due on the 10% Senior Secured Convertible Debenture was $1,130,000 and accrued interest of $14,103. At June 30, 2021, the Company had also recorded a bond payable discount of $375,000, leaving a net balance of $755,000. At June 30, 2021, the Company had unamortized debt issuance costs of $83,520, for a net balance of $341,597.

 

23

Troubled Debt Restructuring

 

11.The debt extinguished for Dr. Cartwright, Mr. Fowler and Dr. Faupel meet the criteria for troubled debt. The basic criteria are that the borrower is troubled, i.e., they are having financial difficulties, and a concession is granted by the creditor. Due to the Company being in default on several of its loans the debt is considered troubled debt. During the six months ended June 30, 2021, the Company recorded a gain of $86,554 for Mr. Fowler’s debt exchange.

12. INCOME (LOSS) PER COMMON SHARE

 

Basic net income (loss) per share attributable to common stockholders, amounts are computed by dividing the net income (loss) plus preferred stock dividends and deemed dividends on preferred stock by the weighted average number of shares outstanding during the period.year.

 

Diluted net income (loss) per share attributable to common stockholders amounts are computed by dividing the net income (loss) plus preferred stock dividends, deemed dividends on preferred stock, after-tax interest on convertible debt and convertible dividends by the weighted average number of shares outstanding during the period,year, plus Series C, Series D, Series E, Series F and Series F-2 convertible preferred stock, Series G preferred stock, convertible debt, convertible preferred dividends and warrants convertible into common stock shares.

 

DilutedThe following table sets forth pertinent data relating to the computation of basic and diluted net loss per share attributable to common shareholders.

In thousands

 

June 30,

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Net loss

 

$(1,871)

 

$(4,049)

Basic weighted average number of shares outstanding

 

 

13,226

 

 

 

8,463

 

Net loss per share (basic)

 

$(0.14)

 

$(0.48)

Diluted weighted average number of shares outstanding

 

 

13,226

 

 

 

8,463

 

Net loss per share (diluted)

 

$(0.14)

 

$(0.48)

 

 

 

 

 

 

 

 

 

Dilutive equity instruments (number of equivalent units):

 

 

 

 

 

 

 

 

Stock options

 

 

-

 

 

 

-

 

Preferred stock

 

 

18,316

 

 

 

-

 

Convertible debt

 

 

1,281

 

 

 

31,228

 

Warrants

 

 

17,869

 

 

 

5,341

 

Total Dilutive instruments

 

 

37,466

 

 

 

36,569

 

34

Table of Contents

For period of net loss, basic and diluted earnings per share isare the same as the assumed exercise of warrants and the conversion of convertible debt are anti-dilutive.

Troubled Debt Restructuring

As provided in the preceding footnotes, several transactions met the basic net loss per common share sincecriteria for troubled debt, which are that the borrower is troubled, i.e., they are having financial difficulties, and a concession is granted by the creditor. Due to the Company being in default on several of its loans the debt is considered troubled debt. As of June 30, 2021, the total troubled debt restructuring was operating in$179,000, since this amount has already been recorded as a loss positionon extinguishment of debt the loss would not have any impact on the per share calculation. As of June 30, 2020, the troubled debt restructuring for 2017Convertible Debt, based on the reduction in warrants outstanding would have an effect on the Company’s diluted earnings per share calculation for June 30, 2020, but not on the basic earnings per share calculation. However, for the six months ended June 30, 2020 the basic and 2016.diluted earnings per share would have remained the same as the Company had a loss.

 

12.13. SUBSEQUENT EVENTS

 

On October 12, 2017,July 22, 2021 the Company entered intoheld its 2021 Annual Meeting of Stockholders. At this meeting the following proposals were approved: (1) the election of the director-nominees (the “Directors”) of the Company’s board of directors (the “Board”); (2) the ratification of the appointment of UHY LLP as the Company’s independent registered public accounting firm; (3) an amendment to the Restated Certificate of Incorporation, as amended (the “Certificate of Incorporation”), to enable a securities purchase agreement with Power Up Lending Group Ltd. (“Power Up”), providing forpotential reverse split of the purchase by Power Up from the Company of a convertible note in the aggregate principal amount of $53,000. The note bears an interest rate of 12%,issued and is due and payable on July 20, 2018. The note may be converted by Power Up at any time after 180 days from issuance intooutstanding shares of Common Stock at a ratio of up to 1-for-20, with such ratio to be determined at the sole discretion of the Board and with such reverse split to be effected at such time and date on or before December 31, 2021, if at all, as determined by the Board in its sole discretion (the “Reverse Split Proposal”); (4)the adoption of an amendment to the Certificate of Incorporation, to, among other things, decrease the Company’s authorized common stock at a conversion price equalfrom 3,000,000,000 shares to 58%500,000,000 shares (the “Charter Proposal”); (5) the adoption of an amendment to the Company’s Certificate of Designation of the averageSeries F preferred stock to increase the number of authorized shares from 1,500 to 4,000 with such increase to be determined at the sole discretion of the lowest two day trading pricesBoard and with such increase to be effected at such time and date on or before December 31, 2021, if at all, as determined by the Board in its sole discretion (the “Series F Increase”); (6) the approval, on an advisory basis, of the common stock duringcompensation of our named executive officers (“Compensation of Executive Officers”); and (7) approval of the 15 trading days prior to conversion. The note may be prepaid in accordance with its terms, at premiums ranging from 15% to 40%, dependingfrequency of conducting future stockholder advisory votes on the timecompensation of prepayment. The note contains certain representations, warranties, covenants and events of default, including ifnamed executive officers, the Company is delinquent in its periodic report filings with the SEC, and provides for increases in principal and interest in the event of such defaults.options being one year, two years or three years (“Frequency Proposal”).

35

Table of Contents

 

 

24


ITEM 2. MANAGEMENT'SMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Statements in this report which express "belief," "anticipation"“belief,” “anticipation” or "expectation,"“expectation,” as well as other statements which are not historical facts, are forward-looking statements. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results or anticipated results, including those that may be set forth under "Risk Factors"“Risk Factors” below and elsewhere in this report, as well as in our annual report on Form 10-K for the year ended December 31, 20162020 and subsequently filed quarterly reports on Form 10-Q. Examples of these uncertainties and risks include, but are not limited to:

 

·

access to sufficient debt or equity capital to meet our operating and financial needs;

·

the extent of dilution of the holdings of our existing stockholders upon the issuance, conversion or exercise of securities issued as part of our capital raising efforts;

·

the extent to which certain debt holders may call the notes to be paid;

·

the effectiveness and ultimate market acceptance of our products and our ability to generate sufficient sales revenues to sustain our growth and strategy plans;

·

whether our products in development will prove safe, feasible and effective;

·

whether and when we or any potential strategic partners will obtain required regulatory approvals in the markets in which we plan to operate;

·

our ability to stay current and make upgrades to our products as technology continuously changes;

·our abilityneed to achieve manufacturing scale-up in a timely manner, and our need to provide for the efficient manufacturing of sufficient quantities of our products;

·

the lack of immediate alternate sources of supply for some critical components of our products;

·

our ability to establish and protect the proprietary information on which we base our products, including our patent and intellectual property position;

·

Based on the current outbreak of the Coronavirus SARS-CoV-2, the pathogen responsible for COVID-19, which has already had an impact on financial markets, there could be additional repercussions in our operating business, including but not limited to, the sourcing of materials for product candidates, manufacture of supplies for preclinical and/or clinical studies, delays in clinical operations, which may include the availability or the continued availability of patients for trials due to such things as quarantines, conduct of patient monitoring and clinical trial data retrieval at investigational study sites;

·

The future impact of the outbreak is highly uncertain and cannot be predicted, and we cannot provide any assurance that the outbreak will not have a material adverse impact on our operations or future results or filings with regulatory health authorities. The extent of the impact, if any, we will depend on future developments, including actions taken to contain the coronavirus;

·

the need to fully develop the marketing, distribution, customer service and technical support and other functions critical to the success of our product lines;

·

the dependence on potential strategic partners or outside investors for funding, development assistance, clinical trials, distribution and marketing of some of our products; and

·

other risks and uncertainties described from time to time in our reports filed with the SEC.

 

The following discussion should be read in conjunction with our financial statements and notes thereto included elsewhere in this report.

OVERVIEW

 

We are a medical technology company focused on developing innovative medical devices that have the potential to improve healthcare. Our primary focus is the sales and marketing of our LuViva® Advanced Cervical Scan non-invasive cervical cancer detection device. The underlying technology of LuViva primarily relates to the use of biophotonics for the non-invasive detection of cancers. LuViva is designed to identify cervical cancers and precancers painlessly, non-invasively and at the point of care by scanning the cervix with light, then analyzing the reflected and fluorescent light.

 

LuViva provides a less invasive and painless alternative to conventional tests for cervical cancer screening and detection. Additionally, LuViva improves patient well-being not only because it eliminates pain, but also because it is convenient to use and provides rapid results at the point of care. We focus on two primary applications for LuViva: first, as a cancer screening tool in the developing world, where infrastructure to support traditional cancer-screening methods is limited or non-existent, and second, as a triage following traditional screening in the developed world, where a high number of false positive results cause a high rate of unnecessary and ultimately costly follow-up tests.

 

We are a Delaware corporation, originally incorporated in 1992 under the name “SpectRx, Inc.,” and, on February 22, 2008, changed our name to Guided Therapeutics, Inc. At the same time, we renamed our wholly owned subsidiary, InterScan, which originally had been incorporated as “Guided Therapeutics.”

 

Since our inception, we have raised capital through the public and private sale of debt and equity, funding from collaborative arrangements, and grants.

 

36

Table of Contents

Our prospects must be considered in light of the substantial risks, expenses and difficulties encountered by entrants into the medical device industry. This industry is characterized by an increasing number of participants, intense competition and a high failure rate. We have experienced netoperating losses since our inception and, as of SeptemberJune 30, 2017,2021 we hadhave an accumulated deficit of approximately $131.3$141.8 million. To date, we have engaged primarily in research and development efforts and the early stages of marketing our products. We do not have significant experience in manufacturing, marketing or selling our products. We may not be successful in growing sales for our products. Moreover, required regulatory clearances or approvals may not be obtained in a timely manner, or at all. Our products may not ever gain market acceptance and we may not ever generate significant revenues or achieve profitability. The development and commercialization of our products requires substantial development, regulatory, sales and marketing, manufacturing and other expenditures. We expect our operating losses to continue through at leastfor the end of 2017foreseeable future as we continue to expend substantial resources to complete commercialization of our products, obtain regulatory clearances or approvals, build our marketing, sales, manufacturing and finance capabilities, and conduct further research and development.

25

Our product revenues to date have been limited. In 2016,2020, the majority of our revenues were from the sale of components of our LuViva devices and disposables. We expect that the majority of our revenue in 20172021 will be derived from revenue from the sale of LuViva devices and disposables.

 

Reverse Stock Split: On November 7, 2016,Current Demand for LuViva

Based on discussions with our distributors, we currently hold and expect to generate additional purchase orders for approximately $0.5 to $1.0 million in LuViva devices and disposables in 2021 and expect those purchase orders to result in actual sales of $0.2 to $0.5 million in 2021, representing what we view as current demand for our products. We cannot be assured that we will generate all or any of these additional purchase orders, or that existing orders will not be canceled by the Company implementeddistributors or that parts to build product will be available to meet demand, such that existing orders will result in actual sales. Because we have a 1:800 reverse stock splitshort history of allsales of our issuedproducts, we cannot confidently predict future sales of our products beyond this time frame and outstanding common stock. As a resultcannot be assured of the reverse stock split, every 800 shares of issued and outstanding common stock was converted into 1 share of common stock. All fractional shares created by the reverse stock split were rounded to the nearest whole share. The number of authorized shares of common stock did not change. The reverse stock split decreased the Company’s issued and outstanding shares of common stock from 453,694,400 shares of Common Stock to 570,707 shares as of that date. See Note 4, Stockholders’ Deficit. Unless otherwise specified, all per share amounts are reported on a post-stock split basis, as of September 30, 2017. On February 24, 2016, the Company had also implemented a 1:100 reverse stock split of its issued and outstanding common stock. 

RECENT DEVELOPMENTS

On October 12, 2017, we entered into a securities purchase agreement with Power Up Lending Group Ltd., providing for the purchase by Power Up from us of a convertible note in the aggregate principalany particular amount of $53,000. The note bears an interest rate of 12%, and is due and payable on July 20, 2018. The note may be converted by Power Up atsales. Accordingly, we have not identified any time after 180 days from issuance into sharesparticular trends with regard to sales of our common stock at a conversion price equal to 58% of the average of the lowest two day trading prices of the common stock during the 15 trading days prior to conversion. The note may be prepaid in accordance with its terms, at premiums ranging from 15% to 40%, depending on the time of prepayment. The note contains certain representations, warranties, covenants and events of default, including if we are delinquent in our periodic report filings with the SEC, and provides for increases in principal and interest in the event of such defaults.products.

CRITICAL ACCOUNTING POLICIES

 

Our material accounting policies, which we believe are the most critical to an investors understanding of our financial results and condition, are discussed below. Because we are still early in our enterprise development, the number of these policies requiring explanation is limited. AsWhen we begin to generate increased revenue from different sources, we expect that the number of applicable policies and complexity of the judgments required will increase.

 

Revenue Recognition: WeASC 606 Revenue from Contracts with Customers establishes a single and comprehensive framework which sets out how much revenue is to be recognized, and when. The core principle is that a vendor should recognize revenue from contracts onto depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the vendor expects to be entitled in exchange for those goods or services. Revenue will now be recognized by a straight line basis,vendor when control over the termsgoods or services is transferred to the customer. In contrast, Revenue based revenue recognition around an analysis of the transfer of risks and rewards; this now forms one of a number of criteria that are assessed in determining whether control has been transferred. The application of the core principle in ASC 606 is carried out in five steps: Step 1 – Identify the contract with a customer: a contract is defined as an agreement (including oral and implied), between two or more parties, that creates enforceable rights and obligations and sets out the criteria for each of those rights and obligations. The contract needs to have commercial substance and it is probable that the entity will collect the consideration to which it will be entitled. Step 2 – Identify the performance obligations in the contract: a performance obligation in a contract is a promise (including implicit) to transfer a good or service to the customer. Each performance obligation should be capable of being distinct and is separately identifiable in the contract. WeStep 3 – Determine the transaction price: transaction price is the amount of consideration that the entity can be entitled to, in exchange for transferring the promised goods and services to a customer, excluding amounts collected on behalf of third parties. Step 4 – Allocate the transaction price to the performance obligations in the contract: for a contract that has more than one performance obligation, the entity will allocate the transaction price to each performance obligation separately, in exchange for satisfying each performance obligation. The acceptable methods of allocating the transaction price include adjusted market assessment approach, expected cost plus a margin approach, and, the residual approach in limited circumstances. Discounts given should be allocated proportionately to all performance obligations unless certain criteria are met and reallocation of changes in standalone selling prices after inception is not permitted. Step 5 – Recognize revenue as and when the entity satisfies a performance obligation: the entity should recognize revenue from grants based on the grant agreement, at thea point in time, the expenses are incurred. Revenue from the saleexcept if it meets any of the Company’s products is recognized upon shipmentthree criteria, which will require recognition of such productsrevenue over time: the entity’s performance creates or enhances an asset controlled by the customer, the customer simultaneously receives and consumes the benefit of the entity’s performance as the entity performs, and the entity does not create an asset that has an alternative use to its customers.the entity and the entity has the right to be paid for performance to date.

Valuation of Deferred Taxes: We account for income taxes in accordance with the liability method. Under the liability method, we recognize deferred assets and liabilities based upon anticipated future tax consequences attributable to differences between financial statement carrying amounts of assets and liabilities and their respective tax bases. We establish a valuation allowance to the extent that it is more likely than not that deferred tax assets will not be utilized against future taxable income.

37

Table of Contents

Valuation of Equity Instruments Granted to Employee, Service Providers and Investors: On the date of issuance, the instruments are recorded at their fair value as determined using either the Black-Scholes valuation model or Monte Carlo Simulation model. See Note 3

Beneficial Conversion Features of Convertible Securities: Conversion options that are not bifurcated as a derivative pursuant to ASC 815 and not accounted for as a separate equity component under the cash conversion guidance are evaluated to determine whether they are beneficial to the consolidated financial statements accompanying this report for the assumptions usedinvestor at inception (a beneficial conversion feature) or may become beneficial in the Black-Scholes valuation.

future due to potential adjustments. The beneficial conversion feature guidance in ASC 470-20 applies to convertible stock as well as convertible debt which are outside the scope of ASC 815. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as a dividend over either the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the dividend must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.

 

26

Allowance for Accounts Receivable: We estimate losses from the inability of our customersdistributors to make required payments and periodically review the payment history of each of our customers,distributors, as well as their financial condition, and revise our reserves as a result.

Inventory Valuation: All inventories are stated at lower of cost or net realizable value, with cost determined substantially on a “first-in, first-out” basis. Selling, general, and administrative expenses are not inventoried, but are charged to expense when purchased. To the extent market value is less than our cost or net realizable value, a valuation reserve is established.

RESULTS OF OPERATIONS

 

COMPARISON OF THE THREE MONTHS ENDED SEPTEMBERJUNE 30, 20172021 AND 20162020

 

Sales Revenue, Cost of Sales and Gross LossProfit from Devices and Disposables:Disposables: Revenues from the sale of LuViva devices and disposables for the three months ended SeptemberJune 30, 20172021 and 2016 were $33,000 and $95,000, respectively. Revenues decreased by approximately $62,000, or 65% from the same period in 2016. The decrease was due to a lack of funding to support sales and marketing efforts. Related costs of sales2020 were approximately $97,000$2,000 and $85,000nil, respectively. Revenues for the three months ended SeptemberJune 30, 20172021 were $2,000 higher when compared to the same period in 2020, due to no sales activity in 2020. Related cost of sales was approximately $0 and 2016,$6,000 in the three months ended June 30, 2021 and 2020, respectively. Cost of sales for the three months ended June 30, 2021, were $6,000 lower when compared to the same period in 2020, due to inventory write off in 2020 This resulted in a gross lossprofit of approximately $64,000$2,000 on the sales of devices and disposables for the three months ended SeptemberJune 30, 2017,2021 compared with a gross profitloss of approximately $10,000$6,000 for the same period in 2016.2020.

 

Research and Development Expenses:Expenses: Research and development expenses for the three months ended SeptemberJune 30, 20172021, decreased to approximately $69,000,$20,000, from approximately $87,000 for$55,000 to the same period in 2016.2020. The decrease of approximately $18,000,$35,000, or 21%64%, was primarily due to decreasesa reduction in research and development clinical costs and payroll expenses for cost reduction plans.expenses.

 

Sales and Marketing Expenses: Sales and marketing expenses for the three months ended SeptemberJune 30, 20172021, decreased to approximately $37,000,$30,000, from approximately $92,000 for$37,000 to the same period in 2016.2020. The decrease of approximately $55,000,$7,000, or 60%16%, was primarily due to Company-wide expense reductiona decrease in sales and cost savings efforts.marketing rent and storage related expenses.

 

General and Administrative Expenses:Expense: General and administrative expenses for the three months ended SeptemberJune 30, 20172021, increased to approximately $1,169,000, from approximately $510,000$513,000, compared to $271,000 for the same period in 2016.2020. The increase of approximately $659,000,$242,000, or 129%89%, was primarily related to other professional feehigher consulting expenses and bad debt expenses incurred duringof $228,000 for warrants issued to finders in the same period and payments required for financing agreements.capital raises.

 

Other Income (Expense):Income: Other income for the three months ended SeptemberJune 30, 2017 was2021, decreased to approximately $3,000,$27,000, compared to other income of $24,000$50,000 for the same period in 2016.2020. The decrease of $23,000 or 47% was primarily the result of $26,000 in write off of accrued salaries.

Interest Expense:Interest expense for the three months ended SeptemberJune 30, 20172021 increased to approximately $268,000,$315,000, compared to $226,000$308,000 for the same period in 2016.2020. The increase of approximately $42,000,$7,000, or 19%2%, was primarily duerelated to amortization of debt discount, debt issuance costs and penalty on event of default of convertible loan that were lowerhigher interest payments in 2021 compared to the same period in 2016.2020.

 

Fair ValueLoss/Gain from extinguishment of Warrants Expense: Fair valuedebt: Loss from extinguishment of warrants recoverydebt for the three months ended SeptemberJune 30, 2017 increased2021 decreased to approximately a negative $761,000,$185,000, compared to $670,000a loss from extinguishment of debt of $343,000 for the same period in 2016.2020. The decrease of approximately $1,431,000,$158,000, or 213%46%, was primarily related to a $350,000 prepayment penalty recorded, gain from debt extinguished in 2021 compared to a loss on debt extinguished in 2020, a gain from the extinguishment of the derivative liability and $24,000 in forgiveness of PPP loan.

38

Table of Contents

Change in Fair Value of Warrants: Change in fair value of warrants for the three months ended June 30, 2021, decreased to approximately nil compared to $5,779,000 for the same period in 2020. The decrease of approximately $5,779,000, or 100% was primarily due to an increase in the significantnumber of common stock warrants outstanding, the exchange of common stock warrants for fixed price common stock warrants, the exchange of debt and for favorable changes in warrant conversion prices.prices and increase in stock price in the three months ended June 30, 2020.

 

Net loss:loss: Net loss attributable to common stockholders wasdecreased to approximately $2,417,000,$1,159,000, or $0.35$0.09 per share, for the three months ended SeptemberJune 30, 2017, compared to $390,000,2021, from a net loss of $6,766,000, or $1.36$0.57 per share, for the same period in 2016.2020. The increasedecrease in the net loss of $2,027,000,$5,550,000, or 520%,83% was for reasons outlined above.

There was no income tax benefit recorded for the three months ended June 30, 2021 or 2020, due to recurring net operating losses.

COMPARISON OF THE NINESIX MONTHS ENDED SEPTEMBERJUNE 30, 20172021 AND 20162020

 

Sales Revenue, Cost of Sales and Gross LossProfit from Devices and Disposables:Disposables: Revenues from the sale of LuViva devices and disposables for the ninesix months ended SeptemberJune 30, 20172021 and 20162020 were $137,000approximately $2,000 and $486,000,nil, respectively. Revenues decreased by approximately $349,000, or 72%, fromfor the six months ended June 30, 2021 were $2,000 higher when compared to the same period in 2016. The decrease was2020, due to a lack of funding to supportno sales and marketing efforts.activity in 2020. Related costscost of sales werewas approximately $195,000$0 and $185,000 for$6,000 in the ninesix months ended SeptemberJune 30, 20172021 and 2016,2020, respectively. CostsCost of sales for the ninesix months ended SeptemberJune 30, 20172021, were approximately $10,000, or 5% higher than$6,000 lower when compared to the same period in 2016.2020, due to inventory write off in 2021. This resulted in a gross lossprofit of approximately $58,000$2,000 on the sales of devices and disposables for the ninesix months ended SeptemberJune 30, 2017,2021 compared with a gross profitloss of approximately $301,000$6,000 for the same period in 2016.2020.

 

27

Research and Development Expenses:Expenses: Research and development expenses for the ninesix months ended SeptemberJune 30, 20172021, decreased to approximately $251,000,$36,000, from approximately $525,000 for$80,000 to the same period in 2016.2020. The decrease of approximately $274,000,$44,000, or 52%55%, was primarily due to decreasesa reduction in research and development clinical costs and payroll expenses for cost reduction plans.

expenses.

 

Sales and Marketing Expenses: Sales and marketing expenses for the ninesix months ended SeptemberJune 30, 20172021, decreased to approximately $187,000,$66,000, from approximately $295,000 for$71,000 to the same period in 2016.2020. The decrease of approximately $108,000,$5,000, or 37%7%, was primarily due to Company-wide expense reductiona decrease in sales and cost savings efforts.marketing rent and storage related expenses.

 

General and Administrative Expenses:Expense: General and administrative expenses for the ninesix months ended SeptemberJune 30, 2017 decreased2021, increased to approximately $1,894,000, from approximately $2,187,000$1,340,000, compared to $453,000 for the same period in 2016.2020. The decrease,increase of approximately $293,000,$887,000, or 13%196%, was primarily related to higher compensation expenses incurred during the same period and the recording of a charge of $398,000 for warrants issued to Mr. Blumberg for consulting services and consulting expenses of $228,000 for warrants issued to finders in the capital raises.

Other Income: Other income for the six months ended June 30, 2021 decreased to approximately $27,000, compared to $51,000 for the same period in 2020. In the six months ended June 30, 2021 the amounts were primarily the result of $26,000 in write off of accrued salaries.

Interest Expense: Interest expense for the six months ended June 30, 2021 decreased to approximately $456,000, compared to $594,000 for the same period in 2020. The increase of approximately $138,000, or 23%, was primarily related to lower compensation and option expenses incurred duringinterest payments for the six months ended June 30, 2021 compared to the same period.period in 2020.

 

Other Income (Expense): Other incomeChange in fair value of derivative liability: Change in fair value of derivative liability for the ninethree months ended September 30, 2017 was2021 increased to approximately $18,000,$88,000, compared to other income of $67,000nil for the same period in 2016, a decrease2020. The increase of $49,000approximately $88,000, or 73%.100%, was primarily related to the change in the value of the derivative liability.

Interest Expense:  Interest expense

Loss/Gain from extinguishment of debt: Loss from extinguishment of debt for the ninesix months ended SeptemberJune 30, 20172021 decreased to approximately $814,000,a loss of $185,000, compared to $1,597,000a loss of $316,000 for the same period in 2016.2020. The decrease of approximately $783,000,$131,000, or 49%41%, was primarily duerelated to amortizationa $350,000 prepayment penalty recorded, gain from debt extinguished in 2021 compared to a loss on debt extinguished in 2020, a gain from the extinguishment of debt discount, debt issuance coststhe derivative liability and penalty on event$24,000 in forgiveness of default of convertible loan that were lower for same period in 2016.PPP loan.

 

Change in Fair Value of Warrants Expense:Warrants: Fair value of warrants recovery for the ninesix months ended SeptemberJune 30, 2017 decreased2021, increased to a negative $359,000,approximately $448,000 compared to $2,276,000change in fair value of warrants of $2,551,000 for the same period in 2016.2020. The decrease of approximately $2,635,000,($2,999,000), or 102%,118% was primarily due to the recording of the debt exchange for the debt to GPB and the elimination of the warrant liability and due to favorable significant changes in warrant conversion prices.prices and increase in stock price in the six months ended June 30, 2020.

 

39

Table of Contents

Net loss:loss/ Income: Net loss attributable to common stockholders wasincreased to approximately $3,761,000,$1,871,000, or $1.43$0.14 per share, for the ninesix months ended SeptemberJune 30, 2017, compared to $2,901,000,2021, from a net loss of $4,049,000, or $25.52$0.48 per share, for the same period in 2016.2020. The increasedecrease in the net loss of $860,000,$2,178,000, or 30%,54% was for reasons outlined above.

 

There was no income tax benefit recorded for the six months ended June 30, 2021 or 2019, due to recurring net operating losses.

LIQUIDITY AND CAPITAL RESOURCES

 

Since our inception, we have raised capital through the public and private sale of debt and equity, funding from collaborative arrangements, and grants. At SeptemberJune 30, 2017,2021, we had cash of approximately $74,000$0.9 million and a negative working capital of approximately $10.6$4.0 million.

 

Our major cash flows for the quartersix months ended SeptemberJune 30, 20172021 consisted of cash out-flows of $481,000$1.0 million from operations, including approximately $3,545,000$1.7 million of net loss, and a net change from financing activities of $541,000,$1.7 million, which primarily represented the proceeds received from proceedsissuance of preferred stock, long-term debt and exchanged outstanding debt.

Capital resources for 2021

During 2021, we received 10% debenture unit investments in the amount of $1,130,000. These investors received a total of 1,130,000 warrants for common stock shares. The debentures are convertible into 2,260,000 of our common stock shares.

During 2021, we received equity investments in the amount of $2,114,000. These investors received a total of 2,114 Series F and Series F-2 preferred stock (if the Investor elects to convert their Series F or Series F-2 preferred stock, each Series F or Series F-2 preferred stock share converts into 4,000 shares of our common stock shares).

During 2021, we finalized an investment by Power Up Lending Group Ltd. Power Up invested $132,000, net to us is $125,000, for 153,000 shares of Series G preferred stock.

Capital resources for 2020

During 2020, we received equity investments in the amount of $1,735,500. These investors received a total of 1,735.5 Series E preferred stock (if the Investor elects to convert their Series E preferred stock, each Series E preferred stock shares converts into 4,000 shares of our common stock shares).

During January and April 2020, we received equity investments in the amount of $128,000. These investors received a total of 256,000 common stock shares and 256,000 warrants issued to purchase common stock shares at a strike price of $0.25, 256,000 warrants to purchase common stock shares at a strike price of $0.75 and 128 Series D preferred stock (if the Investor elects to convert their Series D preferred stock, each Series D preferred stock shares converts into 3,000 shares of our common stock shares). Of the amount invested $38,000 was from debt financing.related parties.

 

On AugustJanuary 6, 2020, we entered into an exchange agreement with Jones Day. Upon making a payment of $175,000, which had not yet occurred, we will exchange $1,744,768 of debt outstanding for: $175,000, an unsecured promissory note in the amount of $550,000; due 13 months form the date of issuance, that may be called at any time prior to maturity upon a payment of $150,000; and an unsecured promissory note in the principal amount of $444,768, bearing an annualized interest rate of 6.0% and due in four equal annual installments beginning on the second anniversary of the date of issuance.

On January 8, 2020, we exchanged $2,064,366 in debt for several equity instruments (noted below) that were determined to have a total fair value of $2,065,548, resulting in a loss on extinguishment of debt of $1,183 which is recorded in other income (expense) on the accompanying consolidated statements of operations. We also issued 6,957,013 warrants to purchase common stock shares; with exercise prices of $0.25, $0.75 and $0.20.

On June 3, 2020, we exchanged $328,422 in debt from Auctus, (summarized in footnote 10: Convertible Notes), for 500,000 common stock shares and 700,000 warrants to purchase common stock shares. The fair value of the common stock shares was $250,000 (based on a $0.50 fair value for our stock) and of the warrants to purchase common stock shares was $196,818 (based on a $0.281 black scholes fair valuation). This resulted in a net loss on extinguishment of debt of $118,396 ($446,818 fair value less the $328,422 of exchanged debt).

On June 30, 2020, we exchanged $125,000 in debt (during June 2020, $125,000 in payables had been converted into short-term debt) from Mr. James Clavijo, for 500,000 common stock shares and 250,000 warrants to purchase common stock shares. The fair value of the common stock shares was $250,000 (based on a $0.50 fair value for our stock) and of the warrants to purchase common stock shares was $99,963 (based on a $0.40 black scholes fair valuation). This resulted in a net loss on extinguishment of debt of $224,963 ($349,963 fair value less the $125,000 of exchanged debt). After the exchange transaction a balance was due Mr. Clavijo of $10,213 which was paid.

40

Table of Contents

On July 9, 2020, we entered into an exchange agreement with Mr. Bill Wells (one of its former employees). In lieu of agreeing to dismiss approximately half of what is owed or $220,000, Mr. Wells will receive the following: (i) cash payments of $20,000 within 60 days of the signing of the agreement; cash payments over time in the amount of $90,000 in the form of an unsecured note to be executed within 30 days of a new financing(s) totaling at least $3.0 million. The note shall bear interest of 6.0% and mature over 18 2017,months; (iii) 66,000 common share stock options that vest at a rate of 3,667 per month and have a $0.49 exercise price (if two consecutive payments in (ii) are not made the stock options will be canceled and a cash payment will be required; and (iv) the total amount of forgiveness by creditor of approximately $110,000 shall be prorated according to amount paid.

The following table summarizes the debt exchanges:

 

 

Total Debt and Accrued Interest

 

 

Total Debt

 

 

Total Accrued Interest

 

 

Common Stock Shares

 

 

Warrants (Exercise $0.25)

 

 

Warrants (Exercise $0.75)

 

 

Warrants (Exercise $0.20)

 

 

Warrants (Exercise $0.15)

 

 

Warrants (Exercise $0.50)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aquarius

 

$145,544

 

 

$107,500

 

 

$38,044

 

 

 

291,088

 

 

 

145,544

 

 

 

145,544

 

 

 

-

 

 

 

-

 

 

 

-

 

K2 Medical (Shenghuo)3

 

 

803,653

 

 

 

771,927

 

 

 

31,726

 

 

 

1,905,270

 

 

 

704,334

 

 

 

704,334

 

 

 

496,602

 

 

 

-

 

 

 

-

 

Mr. Blumberg

 

 

305,320

 

 

 

292,290

 

 

 

13,030

 

 

 

1,167,630

 

 

 

119,656

 

 

 

119,656

 

 

 

928,318

 

 

 

-

 

 

 

-

 

Mr. Case

 

 

179,291

 

 

 

150,000

 

 

 

29,291

 

 

 

896,456

 

 

 

-

 

 

 

-

 

 

 

896,456

 

 

 

-

 

 

 

-

 

Mr. Grimm

 

 

51,110

 

 

 

50,000

 

 

 

1,110

 

 

 

255,548

 

 

 

-

 

 

 

-

 

 

 

255,548

 

 

 

-

 

 

 

-

 

Mr. Gould

 

 

111,227

 

 

 

100,000

 

 

 

11,227

 

 

 

556,136

 

 

 

-

 

 

 

-

 

 

 

556,136

 

 

 

-

 

 

 

-

 

Mr. Mamula

 

 

15,577

 

 

 

15,000

 

 

 

577

 

 

 

77,885

 

 

 

-

 

 

 

-

 

 

 

77,885

 

 

 

-

 

 

 

-

 

Dr. Imhoff2

 

 

400,417

 

 

 

363,480

 

 

 

36,937

 

 

 

1,699,255

 

 

 

100,944

 

 

 

100,944

 

 

 

1,497,367

 

 

 

-

 

 

 

-

 

Ms. Rosenstock1

 

 

50,000

 

 

 

50,000

 

 

 

-

 

 

 

100,000

 

 

 

50,000

 

 

 

50,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Mr. James2

 

 

2,286

 

 

 

2,000

 

 

 

286

 

 

 

7,745

 

 

 

1,227

 

 

 

1,227

 

 

 

5,291

 

 

 

-

 

 

 

-

 

Auctus

 

 

328,422

 

 

 

249,119

 

 

 

79,303

 

 

 

500,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

700,000

 

 

 

-

 

Mr. Clavijo

 

 

125,000

 

 

 

125,000

 

 

 

-

 

 

 

500,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

500,000

 

Mr. Wells4

 

 

220,000

 

 

 

220,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$2,737,847

 

 

$2,496,316

 

 

$241,531

 

 

 

7,957,013

 

 

 

1,121,705

 

 

 

1,121,705

 

 

 

4,713,603

 

 

 

700,000

 

 

 

500,000

 

1 Ms. Rosenstock also forgave $28,986 in debt.

2 Mr. Imhoff and Mr. James are members of the board of directors and therefore related parties.

3 Our COO and director, Mark Faupel, is a shareholder of Shenghuo, and a former director, Richard Blumberg, is a managing member of Shenghuo.

4 Mr. Wells will also receive 66,000 common share stock options; the details of which are explained above.

On January 16, 2020, we entered into an exchange agreement with GPB. Under the terms of this exchange agreement, we will exchange $3,360,811 of debt outstanding as of December 12, 2019 for the following: (1) a cash payment of $1,500,000, (2) 7,185,000 warrants to purchase common stock, previously outstanding, would be exchanged for new warrants to purchase common stock shares at a strike price of $0.20 and (3) a certain amount of preferred stock shares for the remaining balance outstanding upon the final exchange date. On January 8, 2021, we made the final payment of $750,000 out of the total $1,500,000 as required by this exchange agreement with GPB. On March 31, 2021, we issued 2,236 series F-2 preferred stock shares in accordance with the terms of the agreement.

On March 31, 2020, we entered into a securities purchase agreement with Power Up Lending Group Ltd., providingAuctus Fund, LLC for the purchase by Power Up from usissuance and sale to Auctus of a convertible note$112,750 in the aggregate principal amount of $53,000.a 12% convertible promissory note. On March 31, 2020, we issued the note to Auctus and issued 250,000 five-year common stock warrants at an exercise price of $0.16. On April 3, 2020, we received net proceeds of $100,000. The note bearsmatured on January 26, 2021 and accrues interest at a rate of 12% per year. In default as of June 30, 2021.

On May 4, 2020, we received a loan from the Small Business Administration (SBA) pursuant to the Paycheck Protection Program (PPP) as part of the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) in the amount of $50,184. The Company was notified that the application for loan forgiveness was approved in the amount of $23,742 in principal and $234 in interest. The Company is planning on appealing the amount forgiven.

On May 20, 2020, the Company received a $70,000 loan from Mr. Blumberg, which was paid off in June 2020.

41

Table of Contents

On May 22, 2020, we entered into an exchange agreement with Auctus. Based on this agreement we exchanged three outstanding notes, in the amounts of $150,000, $89,250, and $65,000 for a total amount $304,250 of debt outstanding, as well as any accrued interest and default penalty, for: $160,000 in cash payments (payable in monthly payments of $20,000), converted a portion of the notes pursuant to original terms of the notes into 500,000 restricted common stock shares (shares were issued on June 3, 2020); and 700,000 warrants issued to purchase common stock shares with an exercise price of $0.15. The fair value of the common stock shares was $250,000 (based on a $0.50 fair value for our stock) and of the warrants to purchase common stock shares was $196,818 (based on a $0.281 black scholes fair valuation). This resulted in a net loss on extinguishment of debt of $118,396 ($446,818 fair value less the $328,422 of exchanged debt). As of June 30, 2021, the note had been paid off.

On May 27, 2020, we received the second tranche in the amount of $400,000, from the December 17, 2019, securities purchase agreement and convertible note with Auctus. The net amount paid to us was $313,000 This second tranche is part of the convertible note issued to Auctus for a total of $2.4 million of which $700,000 has already been provided by Auctus. The notes maturity date is December 17, 2021 and an interest rate of 12%, and is due and payableten percent (10%).

Contingencies

Based on May 19, 2018. The note may be converted by Power Up at any time after 180 days from issuance into shares of our common stock at a conversion price equal to 58%the current outbreak of the averageCoronavirus SARS-CoV-2, the pathogen responsible for COVID-19, which has already had an impact on financial markets, there could be additional repercussions in our operating business, including but not limited to, the sourcing of materials for product candidates, manufacture of supplies for preclinical and/or clinical studies, delays in clinical operations, which may include the availability or the continued availability of patients for trials due to such things as quarantines, conduct of patient monitoring and clinical trial data retrieval at investigational study sites.

The future impact of the lowest two-day trading prices of the common stock during the 15 trading days prior to conversion. The note may be prepaid in accordance with its terms, at premiums ranging from 15% to 40%, depending on the time of prepayment. The note contains certain representations, warranties, covenantsoutbreak is highly uncertain and events of default, including if we are delinquent in our periodic report filings with the SEC, and provides for increases in principal and interest in the event of such defaults. On October 12, 2017, we issued an additional note to Power Up, on substantially identical terms, in the aggregate principal amount of $53,000, due and payable on July 20, 2018.

We will be required to raise additional funds through public or private financing, additional collaborative relationships or other arrangements, as soon as possible. We cannot be certainpredicted, and we cannot provide any assurance that our existing and available capital resourcesthe outbreak will be sufficient to satisfy our funding requirements through the fourth quarter of 2017. We are evaluating various options to further reduce our cash requirements to operate at a reduced rate, as well as options to raise additional funds, including loans.

Generally, substantial capital will be required to develop our products, including completing product testing and clinical trials, obtaining all required U.S. and foreign regulatory approvals and clearances, and commencing and scaling up manufacturing and marketing our products. Any failure to obtain capital wouldnot have a material adverse effectimpact on our business, financial condition andoperations or future results or filings with regulatory health authorities. The extent of operations. Based on discussions with our customers, we expect to generate purchase orders for approximately $3 million to $4 million in LuViva devices and disposables in 2017, and expect those purchase orders to result in actual sales of $750,000 to $1 million in 2017, representing what we view as current demand for our products. We cannot be assured thatthe impact, if any, we will generate all or any of these additional purchase orders, or that existing orders will not be canceled bydepend on future developments, including actions taken to contain the customers or that parts to build product will be available to meet demand, such that existing orders will result in actual sales. Because we have a short history of sales of our products, we cannot confidently predict future sales of our products beyond this time frame, and cannot be assured of any particular amount of sales. Accordingly, we have not identified any particular trends with regard to sales of our products. We currently do not have cash on hand sufficient to build the inventory required to fill these orders, and material delays in product deliveries could result in canceled orders.

coronavirus.

 

28

Our financial statements have been prepared and presented on a basis assuming we will continue as a going concern. The above factors raise substantial doubt about our ability to continue as a going concern, as more fully discussed in Note 1 to the consolidated financial statements contained herein and in the report of our independent registered public accounting firm accompanying our financial statements contained in our annual report on Form 10-K for the year ended December 31, 2016.

Off-Balance Sheet Arrangements

 

We have no material off-balance sheet arrangements, no special purpose entities, and no activities that include non-exchange-traded contracts accounted for at fair value.

42

Table of Contents

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

The Company under the supervision and with the participation of management, including the Chief Executive Officer (principal executive officer) and the Chief Financial Officer (principal financial officer), evaluated the effectiveness of our “disclosure controls and procedures” (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)) as of September 30, 2017.2018. The controls and system currently used by the Company to calculate and record inventory is not operating effectively. Additionally, the Company lacks the resources to properly research and account for complex transactions. The combination of these controls deficiencies havehas resulted in a material weakness in our internal control over financial reporting.

Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) were not effective as of SeptemberJune 30, 20172021 to provide reasonable assurance that (1) information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and (2) information required to be disclosed by us in the reports we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures.

The effectiveness of any system of controls and procedures is subject to certain limitations, and, as a result, there can be no assurance that our controls and procedures will detect all errors or fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system will be attained.

Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended SeptemberJune 30, 20172021 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

43

Table of Contents

 

29

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

From time to time, the Company may be involved in various legal proceedings and claims arising in the ordinary course of business. Management believes that the disposition of these matters, individually or in the aggregate, is not expected to have a material adverse effect on the Company’s financial condition. See Note 6 to the financial statements.

 

ITEM 1A. RISK FACTORS

 

Please refer to Part I, Item 1A, “Risk Factors,” in our annual report on Form 10-K for the year ended December 31, 2016,2020, for information regarding factors that could affect our results of operations, financial condition and liquidity.

 

ITEM 2. UNREGISTERRED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

None

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

Not applicable.

 

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

Not applicable.

ITEM 6.  EXHIBITS

Exhibit NumberExhibit Description
 
4.112% Convertible Redeemable Note (Power Up Note) (incorporated by reference to Exhibit 4.1 to the current report on Form 8-K filed August 24, 2017)44
10.1Forbearance Agreement (GPB Debt Holdings II LLC) (incorporated by reference to Exhibit 10.1 to the current report on Form 8-K filed August 17, 2017)

10.2Table of Contents

ITEM 4. EXHIBITS

Exhibit Number

Securities Purchase Agreement, dated August 18, 2017, between the Company and Power Up Lending Group LTD (incorporated by reference to

Exhibit 10.1 to the current report on Form 8-K filed August 24, 2017)Description

31*

31*

Rule 13a-14(a)/15d-14(a) Certification

32*

Section 1350 Certification

101.1*

XBRL

______________ 

*Filed herewith

 

45

*Filed herewith

Table of Contents

 

30

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

GUIDED THERAPEUTICS, INC.

/s/ Gene S. Cartwright

By:Cartwright

 

By:

Gene S. Cartwright

President, Chief Executive Officer and

Acting Chief Financial Officer

 

Date:

August 18, 2021

November 20, 2017

 

 
31

46