UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM ~~10–Q~~10-Q

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

For the quarterly period ended June 30, ~~2021~~2022

☐

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

For the transition period from [ ] to [ ]

Commission file number: 000-55768

HealthLynked Corp.
(Exact name of registrant as specified in its charter)

Nevada		47-1634127
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)


1265 Creekside Parkway, Suite 302, Naples FL 34108
(Address of principal executive offices)

(800) 928-7144
(Registrant’s telephone number, including area code)


(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act: None.

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

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐

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

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of August ~~13, 2021,~~15, 2022, there were ~~230,503,875~~244,010,125 shares of the issuer’s common stock, par value $0.0001, outstanding.

TABLE OF CONTENTS

		PAGE NO.

PART I	FINANCIAL INFORMATION	1
Item 1	Financial Statements (Unaudited)	1
Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4435
Item 3	Quantitative and Qualitative Disclosures about Market Risk	5342
Item 4	Controls and Procedures	5342

Part II	OTHER INFORMATION	5443
Item 1	Legal Proceedings	5443
Item 1A	Risk Factors	5443
Item 2	Unregistered Sales of Equity Securities and Use of Proceeds	5443
Item 3	Defaults upon Senior Securities	5443
Item 4	Mine Safety Disclosure	5443
Item 5	Other Information	5443
Item 6	Exhibits	5443

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

HEALTHLYNKED CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

	June 30,			December 31,			June 30,			December 31,
	2021			2020			2022			2021
ASSETS	(Unaudited)						(Unaudited)
Current Assets
Cash	$	2,589,635		$	162,184		$	251,118		$	3,291,646
Accounts receivable, net of allowance for doubtful accounts of $13,972 and $13,972 as of June 30, 2021 and December 31, 2020, respectively		84,568			87,153
Accounts receivable, net of allowance for doubtful accounts of $-0- and $13,972 as of June 30, 2022 and December 31, 2021, respectively								90,081			86,287
Inventory		112,717			95,200			182,937			134,930
Prepaid expenses and other		51,445			59,003			74,633			137,630
Total Current Assets		2,838,365			403,540			598,769			3,650,493

Property, plant and equipment, net of accumulated depreciation of $231,878 and $177,457 as of June 30, 2021 and December 31, 2020, respectively		390,265			437,286
Intangible assets, net of accumulated amortization of $515,482 and $151,776 as of June 30, 2021 and December 31, 2020, respectively		5,238,056			5,601,762
Property, plant and equipment, net of accumulated depreciation of $338,448 and $283,512 as of June 30, 2022 and December 31, 2021, respectively								471,869			350,482
Intangible assets, net of accumulated amortization of $1,231,283 and $873,417 as of June 30, 2022 and December 31, 2021, respectively								4,522,255			4,880,121
Goodwill		1,148,105			1,148,105			1,480,238			1,148,105
ROU lease assets and deposits		718,176			435,855
Right of use lease assets								728,921			526,730
Deferred equity compensation and deposits								116,750			138,625

Total Assets	$	10,332,967		$	8,026,548		$	7,918,802		$	10,694,556

LIABILITIES AND SHAREHOLDERS’ EQUITY

Current Liabilities
Accounts payable and accrued expenses	$	869,944		$	1,891,749		$	971,993		$	790,843
Contract liabilities		70,847			89,425			37,636			72,838
Lease liability, current portion		296,638			150,251			385,745			288,966
Due to related party, current portion		300,600			300,600			300,600			300,600
Government and vendor notes payable, current portion		---			411,427
Convertible notes payable, net of original issue discount and debt discount of $-0- and $-0- as of June 30, 2021 and December 31, 2020, respectively		---			1,336,350
Notes payable, current portion								40,525			—
Liability-classified equity instruments, current portion								35,000			61,250
Contingent acquisition consideration, current portion		389,190			701,961			208,436			403,466
Total Current Liabilities		1,927,219			4,881,763			1,979,935			1,917,963

Long-Term Liabilities
Government and vendor notes payable, long term portion		450,000			722,508
Government notes payable, long term portion								450,000			450,000
Liability-classified equity instruments, long term portion								101,250			101,250
Contingent acquisition consideration, long term portion		1,276,339			798,479			237,780			782,224
Lease liability, long term portion		377,176			273,790			345,236			239,225

Total Liabilities		4,030,734			6,676,540			3,114,201			3,490,662

Shareholders’ Equity
Common stock, par value $0.0001 per share, 500,000,000 shares authorized, 228,776,097 and 187,967,881 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively		22,878			18,797
Series B convertible preferred stock, par value $0.001 per share, 20,000,000 shares authorized, 2,750,000 and -0- shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively		2,750			2,750
Common stock issuable, $0.0001 par value; 2,836,896 and 2,150,020 shares as of June 30, 2021 and December 31, 2020, respectively		407,833			262,273
Common stock, par value $0.0001 per share, 500,000,000 shares authorized, 239,080,428 and 237,893,473 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively								23,908			23,789
Series B convertible preferred stock, par value $0.001 per share, 20,000,000 shares authorized, 2,750,000 and 2,750,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively								2,750			2,750
Common stock issuable, $0.0001 par value; 1,207,472 and 719,366 shares as of June 30, 2022 and December 31, 2021, respectively								345,042			282,347
Additional paid-in capital		35,982,899			22,851,098			39,396,034			39,100,197
Accumulated deficit		(30,114,127	)		(21,784,910	)		(34,963,133	)		(32,205,189	)
Total Shareholders’ Equity		6,302,233			1,350,008			4,804,601			7,203,894

Total Liabilities and Shareholders’ Equity	$	10,332,967		$	8,026,548		$	7,918,802		$	10,694,556

See the accompanying notes to these Unaudited Condensed Consolidated Financial Statements

HEALTHLYNKED CORP.

~~HEALTHLYNKED CORP.~~

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(UNAUDITED)

	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended June 30,						Six Months Ended June 30,
	2021			2020			2021			2020			2022			2021			2022			2021
Revenue
Patient service revenue, net	$	1,470,550		$	1,111,090		$	2,984,926		$	2,448,030		$	1,431,776		$	1,470,550		$	2,807,461		$	2,984,926
Consulting and event revenue		71,864			50,420			159,519			50,420
Subscription, consulting and event revenue														86,296			71,864			170,514			159,519
Product revenue		168,206			---			350,869			---			130,459			168,206			277,428			350,869
Total revenue		1,710,620			1,161,510			3,495,314			2,498,450			1,648,531			1,710,620			3,255,403			3,495,314

Operating Expenses and costs
Operating Expenses and Costs
Practice salaries and benefits		903,032			555,086			1,566,969			1,320,207			816,398			903,032			1,534,471			1,566,969
Other practice operating expenses		511,004			521,022			1,241,788			1,084,713			639,119			511,004			1,201,770			1,241,788
Medicare shared savings expenses		197,463			64,236			408,970			64,236			237,149			197,463			464,878			408,970
Cost of product revenue		159,998			---			328,594			---			170,543			159,998			331,354			328,594
Selling, general and administrative expenses		1,147,478			646,309			2,513,615			1,157,285			1,255,511			1,147,478			2,590,651			2,513,615
Depreciation and amortization		206,469			24,874			418,127			49,660			208,912			206,469			412,802			418,127
Total Operating Expenses and Costs		3,125,444			1,811,527			6,478,063			3,676,101			3,327,632			3,125,444			6,535,926			6,478,063

Loss from operations		(1,414,824	)		(650,017	)		(2,982,749	)		(1,177,651	)		(1,679,101	)		(1,414,824	)		(3,280,523	)		(2,982,749	)

Other Income (Expenses)
Gain (loss) on extinguishment of debt		632,826			(428,435	)		(4,957,168	)		(896,372	)		—			632,826			—			(4,957,168	)
Change in fair value of debt		---			(155,667	)		(19,246	)		(119,702	)		—			—			—			(19,246	)
Amortization of original issue and debt discounts on notes payable and convertible notes		---			(172,951	)		---			(465,114	)
Change in fair value of derivative financial instruments		---			(13,672	)		---			726,683
Change in fair value of contingent acquisition consideration		274,611			(38,688	)		(361,089	)		(45,309	)		93,768			274,611			532,090			(361,089	)
Interest income (expense)		1,623			(58,418	)		(8,965	)		(120,599	)
Interest (expense) income														(4,488	)		1,623			(9,511	)		(8,965	)
Total other income (expenses)		909,060			(867,831	)		(5,346,468	)		(920,413	)		89,280			909,060			522,579			(5,346,468	)

Net loss before provision for income taxes		(505,764	)		(1,517,848	)		(8,329,217	)		(2,098,064	)		(1,589,821	)		(505,764	)		(2,757,944	)		(8,329,217	)

Provision for income taxes		---			---			---			---			—			—			—			—

Net loss	$	(505,764	)	$	(1,517,848	)	$	(8,329,217	)	$	(2,098,064	)	$	(1,589,821	)	$	(505,764	)	$	(2,757,944	)	$	(8,329,217	)

Deemed dividend - amortization of beneficial conversion feature and down round adjustment to warrants		(88,393	)		---			(176,786	)		---
Deemed dividend - amortization of beneficial conversion feature														(88,393	)		(88,393	)		(176,786	)		(176,786	)

Net loss to common stockholders	$	(594,157	)	$	(1,517,848	)	$	(8,506,003	)	$	(2,098,064	)
Net loss to common shareholders													$	(1,678,214	)	$	(594,157	)	$	(2,934,730	)	$	(8,506,003	)

Net loss per share to common stockholders, basic and diluted:
Net loss per share to common shareholders, basic and diluted:
Basic	$	(0.00	)	$	(0.01	)	$	(0.04	)	$	(0.02	)	$	(0.01	)	$	(0.00	)	$	(0.01	)	$	(0.04	)
Fully diluted	$	(0.00	)	$	(0.01	)	$	(0.04	)	$	(0.02	)	$	(0.01	)	$	(0.00	)	$	(0.01	)	$	(0.04	)

Weighted average number of common shares:
Basic		228,007,727			125,535,787			220,823,912			118,881,613			238,595,764			228,007,727			238,304,228			220,823,912
Fully diluted		228,007,727			125,535,787			220,823,912			118,881,613			238,595,764			228,007,727			238,304,228			220,823,912

See the accompanying notes to these Unaudited Condensed Consolidated Financial Statements

HEALTHLYNKED CORP.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)

THREE AND SIX MONTHS ENDED JUNE 30, ~~2021~~2022

(UNAUDITED)

Number of Shares Common Additional Total
Common Preferred Common Preferred Stock Paid-in Accumulated Shareholders’
Stock Stock Stock Stock Issuable Capital Deficit Equity (Deficit)
(#) (#) ($) ($) ($) ($) ($) ($)
Balance at December 31, 2020 187,967,881 2,750,000 18,797 2,750 262,273 22,851,098 (21,784,910 ) 1,350,008

Sales of common stock 14,793,864 --- 1,479 --- 2,981,367 --- 2,982,846
Fair value of warrants allocated to proceeds of common stock --- --- --- --- 1,406,515 --- 1,406,515
Conversion of convertible notes payable to common stock 13,538,494 --- 1,354 --- 4,060,194 --- 4,061,548
Fair value of warrants issued in connection with conversion and retirement of convertible notes payable --- --- --- --- --- 3,201,138 --- 3,201,138
Fair value of modifications of warrant expiration dates to extend convertible notes payable --- --- --- --- --- --- ---
Fair value of warrants issued for professional services --- --- --- --- --- 32,426 --- 32,426
Consultant and director fees payable with common shares and warrants 475,000 --- 48 --- 114,500 122,781 --- 237,329
Shares and options issued pursuant to employee equity incentive plan 240,310 --- 24 --- (14,956 ) 52,337 --- 37,405
Exercise of stock warrants 9,047,332 --- 905 --- 62,500 613,316 --- 676,721
Exercise of stock options 12,500 --- 1 --- 3,149 --- 3,150
Net loss --- --- --- --- --- --- (7,823,453 ) (7,823,453 )

Balance at March 31, 2021 226,075,381 2,750,000 22,608 2,750 424,317 35,324,321 (29,608,363 ) 6,165,633

Sales of common stock 374,177 --- 37 --- --- 177,642 --- 177,679
Fair value of warrants allocated to proceeds of common stock --- --- --- --- --- 82,320 --- 82,320
Fair value of warrants issued for professional services --- --- --- --- --- 3,603 --- 3,603
Consultant and director fees payable with common shares and warrants 93,492 --- 9 --- 68,807 17,990 --- 86,806
Shares and options issued pursuant to employee equity incentive plan 875,047 --- 88 --- (147,791 ) 211,358 --- 63,655
Exercise of stock warrants 1,225,000 --- 123 --- 62,500 152,378 --- 215,001
Exercise of stock options 133,000 --- 13 --- --- 13,287 --- 13,300
Net loss --- --- --- --- --- --- (505,764 ) (505,764 )

Balance at June 30, 2021 228,776,097 2,750,000 22,878 2,750 407,833 35,982,899 (30,114,127 ) 6,302,233

	Number of Shares								Common			Additional					Total Shareholders’
	Common		Preferred		Common		Preferred		Stock			Paid-in		Accumulated			Equity
	Stock		Stock		Stock		Stock		Issuable			Capital		Deficit			(Deficit)
	(#)		(#)		($)		($)		($)			($)		($)			($)
Balance at December 31, 2021		237,893,473		2,750,000		23,789		2,750		282,347			39,100,197		(32,205,189	)		7,203,894

Consultant and director fees payable with common shares and warrants		5,250		—		1		—		73,470			8,044		—			81,515
Shares and options issued to employees		133,000		—		13		—		(37,777	)		64,547		—			26,783
Exercise of stock options		1,394		—		—		—		—			—		—			—
Net loss		—		—		—		—		—			—		(1,168,123	)		(1,168,123	)

Balance at March 31, 2022		238,033,117		2,750,000		23,803		2,750		318,040			39,172,788		(33,373,312	)		6,144,069

Sales of common stock		66,667		—		7		—		—			8,270		—			8,277
Fair value of warrants allocated to proceeds of common stock		—		—		—		—		—			1,723		—			1,723
Shares issued in acquisition of AEU		871,633		—		79		—		—			103,725		—			103,804
Consultant and director fees payable with common shares and warrants		79,011		—		16		—		58,252			47,164		—			105,432
Shares and options issued to employees		30,000		—		3		—		(31,250	)		62,364		—			31,117
Net loss		—		—		—		—		—			—		(1,589,821	)		(1,589,821	)

Balance at June 30, 2022		239,080,428		2,750,000		23,908		2,750		345,042			39,396,034		(34,963,133	)		4,804,601

See the accompanying notes to these Unaudited Condensed Consolidated Financial Statements

HEALTHLYNKED CORP.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)

THREE AND SIX MONTHS ENDED JUNE 30, ~~2020~~2021

(UNAUDITED)

	Number of Shares				Common			Additional					Total			Number of Shares								Common			Additional					Total Shareholders’
	Common		Common		Stock			Paid-in		Accumulated			Shareholders’			Common		Preferred		Common		Preferred		Stock			Paid-in		Accumulated			Equity
	Stock		Stock		Issuable			Capital		Deficit			Deficit			Stock		Stock		Stock		Stock		Issuable			Capital		Deficit			(Deficit)
	(#)		($)		($)			($)		($)			($)			(#)		(#)		($)		($)		($)			($)		($)			($)
Balance at December 31, 2019		109,894,490		10,990		159,538			13,016,446		(16,029,654	)		(2,842,680	)
Balance at December 31, 2020																	187,967,881		2,750,000		18,797		2,750		262,273			22,851,098		(21,784,910	)		1,350,008

Sale of common stock		4,187,566		419		(59,000	)		407,181					348,600
Sales of common stock																	14,793,864		—		1,479		—					2,981,367		—			2,982,846
Fair value of warrants allocated to proceeds of common stock		---		---		---			88,833		---			88,833			—		—		—		—					1,406,515		—			1,406,515
Conversion of convertible notes payable to common stock		4,672,612		467		51,652			600,441		---			652,560			13,538,494		—		1,354		—					4,060,194		—			4,061,548
Fair value of warrants issued in connection with conversion and retirement of convertible notes payable																	—		—		—		—		—			3,201,138		—			3,201,138
Fair value of warrants issued for professional services																	—		—		—		—		—			32,426		—			32,426
Consultant and director fees payable with common shares and warrants		---		---		60,212			6,666		---			66,878			475,000		—		48		—		114,500			122,781		—			237,329
Shares and options issued pursuant to employee equity incentive plan		132,500		13		(7,161	)		45,724		---			38,576			240,310		—		24		—		(14,956	)		52,337		—			37,405
Exercise of stock warrants																	9,047,332		—		905		—		62,500			613,316		—			676,721
Exercise of stock options																	12,500		—		1		—					3,149		—			3,150
Net loss		---		---		---			---		(580,216	)		(580,216	)		—		—		—		—		—			—		(7,823,453	)		(7,823,453	)

Balance at March 31, 2020		118,887,168		11,889		205,241			14,165,291		(16,609,870	)		(2,227,449	)
Balance at March 31, 2021																	226,075,381		2,750,000		22,608		2,750		424,317			35,324,321		(29,608,363	)		6,165,633

Acquisition of Cura Health Management LLC		2,240,838		224		---			201,451		---			201,675
Sale of common stock		3,180,312		318		24,651			228,808		---			253,777
Sales of common stock																	374,177		—		37		—		—			177,642		—			177,679
Fair value of warrants allocated to proceeds of common stock		---		---		---			33,482		---			33,482			—		—		—		—		—			82,320		—			82,320
Conversion of convertible notes payable to common stock		6,669,320		667		(51,652	)		584,268		---			533,283
Fair value of warrants issued for professional services																	—		—		—		—		—			3,603		—			3,603
Consultant and director fees payable with common shares and warrants		111,110		11		34,705			8,989		---			43,705			93,492		—		9		—		68,807			17,990		—			86,806
Shares and options issued pursuant to employee equity incentive plan		163,027		16					39,397		---			39,413			875,047		—		88		—		(147,791	)		211,358		—			63,655
Exercise of stock warrants																	1,225,000		—		123		—		62,500			152,378		—			215,001
Exercise of stock options																	133,000		—		13		—		—			13,287		—			13,300
Net loss		---		---		---			---		(1,517,848	)		(1,517,848	)		—		—		—		—		—			—		(505,764	)		(505,764	)

Balance at June 30, 2020		131,251,775		13,125		212,945			15,261,686		(18,127,718	)		(2,639,962	)
Balance at June 30, 2021																	228,776,097		2,750,000		22,878		2,750		407,833			35,982,899		(30,114,127	)		6,302,233

See the accompanying notes to these Unaudited Condensed Consolidated Financial Statements

HEALTHLYNKED CORP.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(UNAUDITED)

	Six Months Ended June 30,						Six Months Ended June 30,
	2021			2020			2022			2021
Cash Flows from Operating Activities
Net loss	$	(8,329,217	)	$	(2,098,064	)	$	(2,757,944	)	$	(8,329,217	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		418,127			49,660			412,802			418,127
Stock based compensation, including amortization of prepaid fees		461,224			207,777
Amortization of original issue discount and debt discount on convertible notes		---			465,114
Change in fair value of derivative financial instruments		---			(726,683	)
Stock based compensation, including amortization of deferred equity compensation								261,722			461,224
Loss on extinguishment of debt		4,957,168			896,372			—			4,957,168
Change in fair value of debt		19,246			119,702			—			19,246
Change in fair value of contingent acquisition consideration		361,089			45,309			(532,090	)		361,089
Changes in operating assets and liabilities:
Accounts receivable		2,585			15,357			(3,794	)		2,585
Inventory		(17,517	)		(34,740	)		(48,008	)		(17,517	)
Prepaid expenses and deposits		(23,125	)		74,671			41,747			(23,125	)
ROU lease assets		50,447			159,508
Right of use lease assets								162,979			50,447
Accounts payable and accrued expenses		(90,489	)		(141,532	)		142,014			(90,489	)
Lease liability		(52,312	)		(156,082	)		(162,379	)		(52,312	)
Due to related party, current portion		---			32,211
Contract liabilities		(18,578	)		2,247			(35,201	)		(18,578	)
Net cash used in operating activities		(2,261,352	)		(1,089,173	)		(2,518,152	)		(2,261,352	)

Cash Flows from Investing Activities
Acquisition, net of cash acquired		---			(164,005	)		(300,916	)		—
Payment of contingent acquisition consideration		(196,000	)		(47,000	)		(207,384	)		(196,000	)
Acquisition of property and equipment		(7,399	)		(3,041	)		(23,564	)		(7,399	)
Net cash used in investing activities		(203,399	)		(214,046	)		(531,864	)		(203,399	)

Cash Flows from Financing Activities
Proceeds from sale of common stock		4,649,360			724,692			10,000			4,649,360
Proceeds from exercise of options and warrants		293,951			---			—			293,951
Proceeds from issuance of convertible notes		---			827,500
Repayment of convertible notes		---			(746,758	)
Proceeds from related party loans		---			149,000
Repayment of related party loans		---			(151,441	)
Proceeds from government loans		---			745,869
Repayment of vendor loans payable		(51,109	)		---
Repayment of notes payable								(512	)		(51,109	)
Net cash provided by financing activities		4,892,202			1,548,862			9,488			4,892,202

Net increase in cash		2,427,451			245,643
Net increase (decrease) in cash								(3,040,528	)		2,427,451
Cash, beginning of period		162,184			110,441			3,291,646			162,184

Cash, end of period	$	2,589,635		$	356,084		$	251,118		$	2,589,635

Supplemental disclosure of cash flow information:
Cash paid during the period for interest							$	1,126		$	232
Cash paid during the period for income tax							$	—		$	—
Schedule of non-cash investing and financing activities:
Fair value of shares issued as purchase price consideration							$	103,804		$	—
Common stock issuable issued during period							$	69,028		$	186,997
Fair value of liability-classified equity instruments cancelled (net of earned)							$	26,250		$	—
Recognition of operating lease: right of use asset and lease liability							$	284,905		$	—
Fair value of warrants issued for professional service							$	—		$	32,427
Incremental fair value of warrants modified to extend maturity date of convertible notes payable							$	—		$	126,502
Conversion of convertible note payable to common shares							$	—		$	4,061,549
Fair value of warrants issued in connection with conversion of convertible notes payable							$	—		$	3,074,637
Accrued liabilities relieved upon cashless exercise of warrants							$	—		$	614,221

~~(continued)~~

~~HEALTHLYNKED CORP.~~

~~CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS~~

~~(UNAUDITED)~~

Six Months Ended June 30,
2021 2020
Supplemental disclosure of cash flow information:
Cash paid during the period for interest $
232
$ 29,342
Cash paid during the period for income tax $ --- $ ---
Schedule of non-cash investing and financing activities:
Common stock issuable issued during period $ 186,997 $ 66,161
Fair value of warrants issued for professional service $ 32,427 $ ---
Incremental fair value of warrants modified to extend maturity date of convertible notes payable $ 126,502 $ ---
Conversion of convertible note payable to common shares $ 4,061,549 $ 1,082,770
Fair value of warrants issued in connection with conversion of convertible notes payable $ 3,074,637 $ ---
Accrued liabilities relieved upon cashless exercise of warrants $ 614,221 $ ---
Initial derivative liability and fair value of beneficial conversion feature and original issue discount allocated to proceeds of variable convertible notes payable
$
---

$
211,497

Adoption of lease obligation and ROU asset $ --- $ 43,297
Fair value of shares issued as acquisition consideration $ $ 201,675
Fair value of contingent acquisition consideration issued $ $ 1,057,785
Derivative liabilities written off with repayment of convertible notes payable $ --- $ 115,646
Derivative liabilities written off with conversion of convertible notes payable $ --- $ 103,073
Reduction in contingent acquisition consideration $ --- $ 200,328

See the accompanying notes to these Unaudited Condensed Consolidated Financial Statements

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 1 - BUSINESS AND BUSINESS PRESENTATION

HealthLynked Corp. (the “Company”) was incorporated in the State of Nevada on August 4, 2014. On September 2, 2014, the Company filed Amended and Restated Articles of Incorporation with the Secretary of State of Nevada setting the total number of authorized shares at 250,000,000 shares, which included up to 230,000,000 shares of common stock and 20,000,000 shares of “blank check” preferred stock. On February 5, 2018, the Company filed an Amendment to its Amended and Restated Articles of Incorporation with the Secretary of State of Nevada to increase the number of authorized shares of common stock to 500,000,000 shares.

~~As of June 30, 2021, the Company operated~~We currently operate in four distinct divisions: the Health Services Division, the Digital Healthcare Division, the ACO/MSO (Accountable Care Organization / Managed Service Organization) Division, and the Medical Distribution Division. The Health Services division is comprised of the operations of (i) Naples Women’s Center (“NWC”), a multi-specialty medical group including OB/GYN (both Obstetrics and Gynecology) and General Practice, (ii) Naples Center for Functional Medicine (“NCFM”), a Functional Medical Practice ~~acquired in April 2019 that is~~ engaged in improving the health of its patients through individualized and integrative health care, ~~and~~ (iii) Bridging the Gap Physical Therapy (“BTG”), a physical therapy practice in Bonita Springs, FL ~~opened in January 2020~~ that provides hands-on functional manual therapy techniques to speed patients’ recovery and manage pain without pain medication or ~~surgery.~~surgery, and (iv) Aesthetic Enhancements Unlimited (“AEU”), a patient service facility specializing in minimally and non-invasive cosmetic services acquired by the Company in May 2022. The Digital Healthcare division develops and operates an online personal medical information and record archive system, the “HealthLynked Network,” which enables patients and doctors to keep track of medical information via the Internet in a cloud-based system. The ACO/MSO Division is comprised of the ~~business acquired~~operations of Cura Health Management LLC (“CHM”) and its subsidiary ACO Health Partners LLC (“AHP”), which were acquired by the Company on May 18, 2020. CHM and AHP operate an Accountable Care Organization (“ACO”) and Managed Service Organization (“MSO”) that assists physician practices in providing coordinated and more efficient care to patients via the Medicare Shared Savings Program (“MSSP”) as administered by the Centers for Medicare and Medicaid Services (the “CMS”), which rewards providers for efficiency in patient care. The Medical Distribution Division is comprised of the operations of MedOffice Direct LLC (“MOD”), a virtual distributor of discounted medical supplies selling to both consumers and medical practices throughout the United ~~States acquired by the Company on October 19, 2020.~~States.

These unaudited condensed consolidated financial statements reflect all adjustments including normal recurring adjustments, which, in the opinion of management, are necessary to present fairly the financial position, results of operations and cash flows for the periods presented in accordance with the accounting principles generally accepted in the United States of America (“GAAP”). These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and notes thereto for the years ended December 31, ~~2020~~2021 and ~~2019,~~2020, respectively, which are included in the Company’s Form 10-K, filed with the United States Securities and Exchange Commission on ~~March 31, 2021.~~June 30, 2022. The Company assumes that the users of the interim financial information herein have read, or have access to, the audited consolidated financial statements for the preceding period, and that the adequacy of additional disclosure needed for a fair presentation may be determined in that context. The results of operations for the three and six months ended June 30, ~~2021~~2022 are not necessarily indicative of results for the entire year ending December 31, ~~2021.~~2022.

On a consolidated basis, the Company’s operations are comprised of the parent company, HealthLynked Corp., and its ~~six~~seven subsidiaries: NWC, NCFM, BTG, CHM, AHP, MOD and ~~MOD.~~AEU. All significant intercompany transactions and balances have been eliminated upon consolidation. In addition, certain amounts in the prior periods’ consolidated financial statements have been reclassified to conform to the current period presentation.

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES

A summary of the significant accounting policies applied in the presentation of the accompanying consolidated financial statements follows:

Basis of Presentation

The accompanying condensed consolidated financial statements have been prepared in conformity with ~~accounting principles generally accepted in the United States of America (“US GAAP”).~~GAAP.

All amounts referred to in the notes to the consolidated financial statements are in United States Dollars ($) unless stated otherwise.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Use of Estimates

The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect certain reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Accordingly, actual results could differ from those estimates. Significant estimates include assumptions about fair valuation of acquired intangible assets, cash flow and fair value assumptions associated with measurements of contingent acquisition consideration and impairment of intangible assets and goodwill, valuation of inventory, collection of accounts receivable, the valuation and recognition of stock-based compensation expense, valuation allowance for deferred tax assets, borrowing rate consideration for right-of-use (“ROU”) lease assets including related lease liability and useful life of fixed assets.

Revenue Recognition

Patient service revenue

Patient service revenue is earned for GYN services provided to patients at our NWC facility, functional medicine services provided to patients at our NCFM facility, and physical therapy services provided to patients at our BTG facility. Patient service revenue is reported at the amount that reflects the consideration to which the Company expects to be entitled in exchange for providing patient care. These amounts are due from patients and third-party payors (including health insurers and government programs) and include variable consideration for retroactive revenue adjustments due to settlement of audits, reviews, and investigations. Generally, the Company bills patients and third-party payors within days after the services are performed and/or the patient is discharged from the facility. Revenue is recognized as performance obligations are satisfied.

Performance obligations are determined based on the nature of the services provided by the Company. Revenue for performance obligations satisfied over time, which includes prepaid BTG physical therapy bundles for which performance obligations are satisfied over time as visits are incurred, is recognized based on actual charges incurred in relation to total expected charges. The Company believes that this method provides a faithful depiction of the transfer of services over the term of the performance obligation based on the inputs needed to satisfy the obligation. Revenue for performance obligations satisfied at a point in time, which includes all patient service revenue other than BTG physical therapy bundles, is recognized when goods or services are provided at the time of the patient visit, and at which time the Company ~~does~~is not ~~believe it is~~ required to provide additional goods or services to the patient.

The Company determines the transaction price based on standard charges for goods and services provided, reduced by contractual adjustments provided to third-party payors, discounts provided to uninsured patients in accordance with the Company’s policy, and/or implicit price concessions provided to uninsured patients. ~~The Company determines its estimates~~Estimates of contractual adjustments and discounts require significant judgment and are based on the Company’s current contractual agreements, its discount policies, and historical experience. The Company determines its estimate of implicit price concessions based on its historical collection experience with this class of patients. There were no material changes during the years ended December 31, 2022 or 2021 to the judgments applied in determining the amount and timing of patient service revenue.

Agreements with third-party payors typically provide for payments at amounts less than established charges. A summary of the payment arrangements with major third-party payors follows:

●

Medicare: Certain inpatient acute care services are paid at prospectively determined rates per discharge based on clinical, diagnostic and other factors. Certain services are paid based on cost-reimbursement methodologies subject to certain limits. Physician services are paid based upon established fee schedules. Outpatient services are paid using prospectively determined rates.

●

Medicaid: Reimbursements for Medicaid services are generally paid at prospectively determined rates per discharge, per occasion of service, or per covered member.

●

Other: Payment agreements with certain commercial insurance carriers, health maintenance organizations, and preferred provider organizations provide for payment using prospectively determined rates per discharge, discounts from established charges, and prospectively determined daily rates.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Laws and regulations concerning government programs, including Medicare and Medicaid, are complex and subject to varying interpretation. As a result of investigations by governmental agencies, various health care organizations have received requests for information and notices regarding alleged noncompliance with those laws and regulations, which, in some instances, have resulted in organizations entering into significant settlement agreements. Compliance with such laws and regulations may also be subject to future government review and interpretation as well as significant regulatory action, including fines, penalties, and potential exclusion from the related programs. There can be no assurance that regulatory authorities will not challenge the Company’s compliance with these laws and regulations, and it is not possible to determine the impact, if any, such claims or penalties would have upon the Company. In addition, the contracts the Company has with commercial payors also provide for retroactive audit and review of claims.

Settlements with third-party payors for retroactive adjustments due to audits, reviews or investigations are considered variable consideration and are included in the determination of the estimated transaction price for providing patient care. These settlements are estimated based on the terms of the payment agreement with the payor, correspondence from the payor and the Company’s historical settlement activity, including an assessment to ensure that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with the retroactive adjustment is subsequently resolved. Estimated settlements are adjusted in future periods as adjustments become known, or as years are settled or are no longer subject to such audits, reviews, and investigations.

The Company also provides services to uninsured patients, and offers those uninsured patients a discount, either by policy or law, from standard charges. The Company estimates the transaction price for patients with deductibles and coinsurance and from those who are uninsured based on historical experience and current market conditions. The initial estimate of the transaction price is determined by reducing the standard charge by any contractual adjustments, discounts, and implicit price concessions. Subsequent changes to the estimate of the transaction price are generally recorded as adjustments to patient service revenue in the period of the change. Patient services provided by NCFM, BTG and ~~BTG~~AEU are provided on a cash basis and not submitted through third party insurance providers. Contract liabilities related to prepaid BTG patient service revenue were ~~$43,752~~$26,249 and ~~$35,779~~$42,530 as of June 30, ~~2021~~2022 and December 31, ~~2020, respectively~~2021, respectively.

Medicare Shared Savings Revenue

The Company earns Medicare shared savings revenue based on performance of the population of patient lives for which it is accountable as an ACO against benchmarks established by the MSSP. Because the MSSP, which was formed in 2012, is relatively new and has limited historical experience, the Company cannot accurately predict the amount of shared savings that will be determined by CMS. Such amounts are determined annually when the Company is notified by CMS of the amount of shared savings earned. Accordingly, the Company recognizes Medicare shared savings revenue in the period in which the CMS notifies the Company of the exact amount of shared savings to be paid, which historically has occurred during the fiscal quarter ended September 30 for the program year ended December 31 of the previous year. ~~The Company was notified~~Because of the ~~amount~~timing of recognition of Medicare shared savings ~~and received payment for such savings in September 2020. Accordingly, the Company recognized~~revenue, no Medicare shared savings revenue ~~of $767,744~~was recognized in the year ended December 31, 2020. Based on the ACO operating agreements, the Company bears all costs of the ACO operations until revenue is recognized. At that point, the Company shares in up to 100% of the revenue to recover its costs incurred. No revenue Medicare Shared Savings revenue was earned during the three or six months ended June 30, ~~2021~~2022 or ~~2020.~~2021.

Consulting and Event Revenue

Also pursuant to ASC 606, the Company recognizes service revenue as services are provided, with any unearned but paid amounts recorded as a contract liability at each balance sheet date. Contract liabilities related to consulting revenue were ~~$25,000~~$-0- and ~~$47,864~~$25,000 as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. Event revenue, comprised of admission fees for summit events, is recognized when an event is held.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

Product Revenue

Revenue is derived from the distribution of medical products that are sourced from a third party. The Company recognizes revenue at a point in time when title transfers to customers and the Company has no further obligation to provide services related to such products, which occurs when the product ships. The Company is the principal in its revenue transactions and as a result revenue is recorded on a gross basis. The Company has determined that it controls the ability to direct the use of the product provided prior to transfer to a customer, is primarily responsible for fulfilling the promise to provide the product to its customer, has discretion in establishing prices, and ultimately controls the transfer of the product to the customer. Shipping and handling costs billed to customers are recorded in revenue. Contract liabilities related to product revenue were ~~$2,095~~$11,387 and ~~$5,782~~$5,308 as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. There were no contract assets as of June 30, ~~2021~~2022 or December 31, ~~2020.~~2021.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Sales are made inclusive of sales tax, where such sales tax is applicable. Sales tax is applicable on sales made in the state of Florida, where the Company has physical nexus. The Company has determined that it does not have economic nexus in any other states. The Company does not sell products outside of the United States.

The Company maintains a return policy that allows customers to return a product within a specified period of time prior to and subsequent to the expiration date of the product. The Company analyzes the need for a product return allowance at the end of each period based on eligible products. Product return allowance was ~~$4,070~~$7,694 and ~~$26,839 and~~$14,834 as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

Contract Liabilities

Contract liabilities represent payments from customers for consulting services, patient services and medical products that precede the Company’s service or product fulfillment performance obligation. The Company’s contract liabilities balance was ~~$70,847~~$37,636 and ~~$89,425~~$72,838 as of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

Provider shared savings expense

Provider shared savings expense represents the ongoing operating expenses of the ACO and annual payments made to the ACO’s participating ~~providers.~~providers from shared savings revenue payments received from CMS (the “Annual Provider Payment”). The pool of ~~provider shared savings expense paid to all participating providers,~~funds available for the Annual Provider Payment, as well as the amounts paid to each individual participating provider from the pool, is determined by ACO ~~management. Shared Savings expense~~management after an annual determination of Medicare shared savings revenue is made by CMS. Expenses related to ongoing operation of the ACO may be deducted from the Medicare shared savings revenue before determining the Annual Provider Payment. Such expenses are recognized in “Provider shared savings expense” as incurred.

Expense related to the Annual Provider Payment is recognized in the period in which the size of the ~~payment~~Annual Provider Payment pool is determined, which typically corresponds to the period in which the shared saving payment is received from CMS and shared savings revenue is recognized. This typically occurs in the second half of the year following the completion of the program year. Because of the timing of recognition of Medicare shared savings revenue, no expense related to Annual Provider Payment was recognized in the three or six months ended June 30, 2022 or 2021.

Cash and Cash Equivalents

For financial statement purposes, the Company considers all highly liquid investments with original maturities of ~~three~~six months or less to be cash and cash equivalents. Accounts at each institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. AtAs of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the Company had ~~$2,310,474~~$-0- and ~~$18,227~~$2,957,040 in excess of the FDIC insured limit, respectively.

Accounts Receivable

Trade receivables are carried at their estimated collectible amounts. Trade credit is generally extended on a short-term basis; thus trade receivables do not bear interest. Trade accounts receivable are periodically evaluated for collectability based on past collectability of the insurance companies, government agencies, and customers’ accounts receivable during the related period which generally approximates ~~48.2%~~48% of total billings. Trade accounts receivable are recorded at this net amount. As of ~~and~~ June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the Company’s gross patient services accounts receivable were ~~$189,425~~$96,469 and ~~$165,464,~~$193,363, respectively, and net patient services accounts receivable were ~~$84,568~~$46,305 and ~~$71,655,~~$86,287, respectively, based upon net reporting of accounts receivable. As of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the Company’s allowance of doubtful accounts was ~~$13,972~~$-0- and $13,972, respectively. ~~The Company also had $-0- and $15,498 accounts receivable related to amounts billed under consulting contracts as of and June 30, 2021 and December 31, 2020, respectively.~~

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

~~Leases~~

Leases

Upon transition under ASU 2016-02, the Company elected the suite of practical expedients as a package applied to all of its leases, including (i) not reassessing whether any expired or existing contracts are or contain leases, (ii) not reassessing the lease classification for any expired or existing leases, and (iii) not reassessing initial direct costs for any existing leases. For new leases, the Company will determine if an arrangement is or contains a lease at inception. Leases are included as ROU assets within other assets and ROU liabilities within accrued expenses and other liabilities and within other long-term liabilities on the Company’s consolidated balance sheets.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The Company’s leases do not provide an implicit rate. The Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The ROU asset also includes any lease payments made and excludes lease incentives. Lease expense for lease payments is recognized on a straight-line basis over the lease term. ~~The Company adopted ASU 2016-02 in the first quarter of 2019.~~ See Note 8 for more complete details on balances as of the reporting periods presented herein. ~~The adoption had no material impact on cash provided by or used in operating, investing or financing activities on the Company’s consolidated statements of cash flows.~~

Inventory

Inventory consisting of supplements, is stated at the lower of cost or net realizable value. Cost is determined by the first-in, first-out method. Outdated inventory is directly charged to cost of goods sold.

Goodwill and Intangible Assets

Goodwill is recognized as the excess cost of an acquired entity over the net amount assigned to assets acquired and liabilities assumed. Goodwill is not amortized, but rather tested for impairment on an annual basis and more often if circumstances require. Impairment losses are recognized whenever the implied fair value of goodwill is less than its carrying value.

The Company recognizes an acquired intangible apart from goodwill whenever the intangible arises from contractual or other legal rights, or whenever it can be separated or divided from the acquired entity and sold, transferred, licensed, rented or exchanged, either individually or in combination with a related contract, asset or liability. Such intangibles are amortized over their estimated useful lives unless the estimated useful life is determined to be indefinite. Amortizable intangible assets are being amortized primarily over useful lives of five years. The straight-line method of amortization is used as it has been determined to approximate the use pattern of the assets. Impairment losses are recognized if the carrying amount of an intangible that is subject to amortization is not recoverable from expected future cash flows and its carrying amount exceeds its fair value.

The Company also maintains intangible assets with indefinite lives, which are not amortized. These intangibles are tested for impairment on an annual basis and more often if circumstances require. Impairment losses are recognized whenever the implied fair value of these assets is less than their carrying value. No impairment charges were recognized in the three orand six months ended June 30, ~~2021~~2022 or ~~2020.~~2021.

Concentrations of Credit Risk

The Company’s financial instruments that are exposed to a concentration of credit risk are cash and accounts receivable. There are no patients/customers that represent 10% or more of the Company’s revenue or accounts receivable. Generally, the Company’s cash and cash equivalents are in checking accounts. The Company relies on a sole supplier for the fulfillment of substantially all of its product sales made through ~~MOD, which was acquired by the Company in October 2020.~~MOD.

Property and Equipment

Property and equipment are stated at cost. When retired or otherwise disposed, the related carrying value and accumulated depreciation are removed from the respective accounts and the net difference less any amount realized from disposition, is reflected in earnings. For consolidated financial statement purposes, property and equipment are recorded at cost and depreciated using the straight-line method over their estimated useful lives of 5 to 7 years. The cost of repairs and maintenance is expensed as incurred; major replacements and improvements are capitalized.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

The Company examines the possibility of decreases in the value of fixed assets when events or changes in circumstances reflect the fact that their recorded value may not be recoverable. The Company recognizes an impairment loss when the sum of expected undiscounted future cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s estimated fair value and its book value.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Convertible Notes

~~Convertible Notes~~

Convertible notes are regarded as compound instruments, consisting of a liability component and an equity component. The component parts of compound instruments are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortized cost basis until extinguished upon conversion or at the instrument’s maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognized as additional paid-in capital and included in equity, net of income tax effects, and is not subsequently remeasured. After initial measurement, they are carried at amortized cost using the effective interest method. Convertible notes for which the maturity date has been extended and that qualify for debt extinguishment treatment are recorded at fair value on the extinguishment date and then revalued at the end of each reporting period, with the change recorded to the statement of operations under “Change in Fair Value of Debt.”

Government Notes Payable

During 2020, the Company and certain of its subsidiaries received loans under the Paycheck Protection Program (the “PPP”). The PPP loans, administered by the U.S. Small Business Administration (the “SBA”), were issued under the Coronavirus Aid, Relief, and Economic Security Act, also known as the CARES Act. Pursuant to the terms of the PPP, principal amounts may be forgiven if loan proceeds are used for qualifying expenses as described in the CARES Act, including costs such as payroll, benefits, employer payroll taxes, rent and utilities. The Company accounts for forgiveness of government loans pursuant to FASB ASC 470, “Debt,” (“ASC 470”). Pursuant to ASC 470, loan forgiveness is recognized in earnings as a gain on extinguishment of debt when the debt is legally released by the lender.

~~Derivative Financial Instruments~~

The Company reviews the terms of convertible debt, equity instruments and other financing arrangements to determine whether there are embedded derivative instruments, including embedded conversion options that are required to be bifurcated and accounted for separately as a derivative financial instrument. Also, in connection with the issuance of financing instruments, the Company may issue freestanding options or warrants that may, depending on their terms, be accounted for as derivative instrument liabilities, rather than as equity. Derivative financial instruments are initially measured at their fair value. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported as charges or credits to income. To the extent that the initial fair values of the freestanding and/or bifurcated derivative instrument liabilities exceed the total proceeds received, an immediate charge to income is recognized, in order to initially record the derivative instrument liabilities at their fair value. The discount from the face value of convertible debt instruments resulting from allocating some or all of the proceeds to the derivative instruments is amortized over the life of the instrument through periodic charges to income.

The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period. If reclassification is required, the fair value of the derivative instrument, as of the determination date, is reclassified. Any previous charges or credits to income for changes in the fair value of the derivative instrument are not reversed. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument could be required within twelve months of the balance sheet date. The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

Fair Value of Assets and Liabilities

Fair value is the price that would be received from the sale of an asset or paid to transfer a liability (i.e. an exit price) in the principal or most advantageous market in an orderly transaction between market participants. In determining fair value, the accounting standards have established a three-level hierarchy that distinguishes between (i) market data obtained or developed from independent sources (i.e., observable data inputs) and (ii) a reporting entity’s own data and assumptions that market participants would use in pricing an asset or liability (i.e., unobservable data inputs). Financial assets and financial liabilities measured and reported at fair value are classified in one of the following categories, in order of priority of observability and objectivity of pricing inputs:

●

Level 1 – Fair value based on quoted prices in active markets for identical assets or liabilities;

●

Level 2 – Fair value based on significant directly observable data (other than Level 1 quoted prices) or significant indirectly observable data through corroboration with observable market data. Inputs would normally be (i) quoted prices in active markets for similar assets or liabilities, (ii) quoted prices in inactive markets for identical or similar assets or liabilities or (iii) information derived from or corroborated by observable market data;

●

Level 3 – Fair value based on prices or valuation techniques that require significant unobservable data inputs. Inputs would normally be a reporting entity’s own data and judgments about assumptions that market participants would use in pricing the asset or liability.

The fair value measurement level for an asset or liability is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques should maximize the use of observable inputs and minimize the use of unobservable inputs.

~~Prior to January 1, 2020, the~~The Company ~~utilized the closed-form Black-Scholes~~utilizes a binomial lattice option pricing model to estimate the fair value of options, warrants, beneficial conversion features and other Level 3 financial assets and liabilities. ~~Effective January 1, 2020, the Company changed to a binomial lattice option pricing model.~~ The Company believes that the binomial lattice model results in ~~a better~~the best estimate of fair value because it embodies all of the requisite assumptions (including the underlying price, exercise price, term, volatility, and risk-free interest-rate) necessary to ~~fair~~fairly value these instruments and, unlike less sophisticated models like the Black-Scholes model, it also accommodates assumptions regarding investor exercise behavior and other market conditions that market participants would likely consider in negotiating the transfer of such an instruments.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Stock-Based Compensation

~~Stock-Based Compensation~~

The Company accounts for stock-based compensation to employees and nonemployees under ASC 718 “Compensation – Stock Compensation” using the fair value-based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. This guidance establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments. ~~Effective January 1, 2020, the~~The Company uses a binomial lattice pricing model to estimate the fair value of options and warrants granted. ~~In prior periods, the Company used the Black-Scholes pricing model.~~

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

~~Income Taxes~~

Income Taxes

The Company follows Accounting Standards Codification subtopic 740-10, Income Taxes (“ASC 740-10”) for recording the provision for income taxes. Deferred tax assets and liabilities are computed based upon the difference between the financial statement and income tax basis of assets and liabilities using the enacted marginal tax rate applicable when the related asset or liability is expected to be realized or settled. Deferred income tax expenses or benefits are based on the changes in the asset or liability during each period. If available evidence suggests that it is more likely than not that some portion or all of the deferred tax assets will not be realized, a valuation allowance is required to reduce the deferred tax assets to the amount that is more likely than not to be realized. Future changes in such valuation allowance are included in the provision for deferred income taxes in the period of change. Deferred income taxes may arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes in different periods. Deferred taxes are classified as current or non-current, depending on the classification of assets and liabilities to which they relate. Deferred taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which the temporary differences are expected to reverse and are considered immaterial. No ~~Income Tax~~income tax has been provided for the three orand six months ended June 30, 2022 and 2021, ~~or 2020,~~ since the Company has sustained a loss for both periods. Due to the uncertainty of the utilization and recoverability of the loss carry-forwards and other deferred tax assets, management has determined a full valuation allowance for the deferred tax assets, since it is more likely than not that the deferred tax assets will not be realizable.

Recurring Fair Value Measurements

The carrying value of the Company’s financial assets and financial liabilities is their cost, which may differ from fair value. The carrying value of cash held as demand deposits, money market and certificates of deposit, marketable investments, accounts receivable, short-term borrowings, accounts payable, accrued liabilities, and derivative financial instruments approximated their fair value.

Deemed Dividend

The Company incurs a deemed dividend on Series B Convertible Preferred Voting Stock (the “Series B Preferred”). As the intrinsic price per share of the Series B Preferred was less than the deemed fair value of the Company’s common stock on the date of issuance of the Series B Preferred, the Series B Preferred contains a beneficial conversion feature as described in FASB ASC 470-20, “Debt with Conversion and Other Options.” The difference in the stated conversion price and estimated fair value of the common stock is accounted for as a beneficial conversion feature and affects income or loss available to common stockholders for purposes of earnings per share available to common stockholders. The Company incurs further deemed dividends on certain of its warrants containing a down round provision equal to the difference in fair value of the warrants before and after the triggering of the down round adjustment.

Net Loss per Share

Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. During the three and six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, the Company reported a net loss and excluded all outstanding stock options, warrants and other dilutive securities from the calculation of diluted net loss per common share because inclusion of these securities would have been anti-dilutive. As of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, potentially dilutive securities were comprised of (i) ~~58,079,122~~59,043,659 and ~~51,352,986~~59,796,992 warrants outstanding, respectively, (ii) ~~3,013,750~~3,949,250 and ~~3,111,750~~3,456,250 stock options outstanding, respectively, (iii) ~~-0-~~119,768 and ~~10,298,333 shares issuable upon conversion of convertible notes, respectively, (iv) 165,000 and 200,000~~302,050 unissued shares subject to future vesting requirements granted pursuant to the Company’s Employee Incentive Plan, and ~~(v)~~(iv) up to 13,750,000 and 13,750,000 shares of common stock issuable upon conversion of Series B Preferred.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Common stock awards

The Company grants common stock awards to non-employees in exchange for services provided. The Company measures the fair value of these awards using the fair value of the services provided or the fair value of the awards granted, whichever is more reliably measurable. The fair value measurement date of these awards is generally the date the performance of services is complete. The fair value of the awards is recognized on a straight-line basis as services are rendered. The share-based payments related to common stock awards for the settlement of services provided by non-employees is recorded on the consolidated statement of comprehensive loss in the same manner and charged to the same account as if such settlements had been made in cash. From time to time, the Company also issues stock awards settleable in a variable number of common shares. Such awards are classified as liabilities until such time as the number of shares underlying the grant is determinable.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

~~Warrants~~

Warrants

In connection with certain financing, consulting and collaboration arrangements, the Company has issued warrants to purchase shares of its common stock. The outstanding warrants are standalone instruments that are not puttable or mandatorily redeemable by the holder and are classified as equity awards. The Company measures the fair value of the awards using the Black-Scholes pricing model as of the measurement date. ~~Effective January 1, 2020, the~~The Company uses a binomial lattice pricing model to estimate the fair value of compensation options and warrants. ~~In prior periods, the Company used the Black-Scholes pricing model.~~ Warrants issued in conjunction with the issuance of common stock are initially recorded at fair value as a reduction in additional paid-in capital of the common stock issued. All other warrants are recorded at fair value as expense over the requisite service period, or at the date of issuance, if there is not a service period. Certain of the Company’s warrants include a so-called down round provision. The Company accounts for such provisions pursuant to ASU No. 2017-11, Earnings Per Share, Distinguishing Liabilities from Equity and Derivatives and Hedging, which calls for the recognition of a deemed dividend in the amount of the incremental fair value of the warrant due to the down round when ~~triggered, warrants granted in connection with ongoing arrangements are more fully described in Note 14,~~ ~~Shareholders’ Equity~~.triggered.

Business Segments

The Company uses the “management approach” to identify its reportable segments. The management approach designates the internal organization used by management for making operating decisions and assessing performance as the basis for identifying the Company’s reportable segments. Using the management approach, the Company determined that it has four operating segments: Health Services (multi-specialty medical group including the NWC ~~OB/~~GYN practice, the NCFM functional medicine practice, ~~acquired in April 2019 and~~ the BTG physical therapy practice, ~~launched in 2020)~~and the AEU cosmetic services practice), Digital Healthcare (develops and markets the “HealthLynked Network,” an online personal medical information and record archive system), ACO/MSO (comprised of the ACO/MSO business acquired with CHM in May 2020, which assists physician practices in providing coordinated and more efficient care to patients via the MSSP), and Medical Distribution (comprised of the operations of MOD, a virtual distributor of discounted medical supplies selling to both consumers and medical ~~practices acquired by the Company on October 19, 2020)~~practices).

~~Recent~~Recently Issued Accounting Pronouncements

~~In December 2019, the FASB issued ASU 2019-12~~ ~~Simplifying the Accounting for Income Taxes~~, which eliminates the need for an organization to analyze whether the following apply in a given period: (1) exception to the incremental approach for intra-period tax allocation; (2) exceptions to accounting for basis differences when there are ownership changes in foreign investments; and (3) exceptions in interim period income tax accounting for year-to-date losses that exceed anticipated losses. ASU No. 2019-12 is effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The Company does not expect that this standard will have a material effect on its consolidated financial statements.

In March 2020, the FASB issued ASU 2020-03, “Codification Improvements to Financial Instruments”: The amendments in this update are to clarify, correct errors in, or make minor improvements to a variety of ASC topics. The changes in ASU 2020-03 are not expected to have a significant effect on current accounting practices. The ASU improves various financial instrument topics in the Codification to increase stakeholder awareness of the amendments and to expedite the improvement process by making the Codification easier to understand and easier to apply by eliminating inconsistencies and providing clarifications. The ASU is effective for smaller reporting companies for fiscal years beginning after December 15, 2022 with early application permitted. The Company is currently evaluating the impact the adoption of this guidance may have on its consolidated financial statements.

In August 2020, the FASB issued ASU 2020-06 Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) related to the measurement and disclosure requirements for convertible instruments and contracts in an entity’s own equity. The pronouncement simplifies and adds disclosure requirements for the accounting and measurement of convertible instruments and the settlement assessment for contracts in an entity’s own equity. This pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2021 and early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company is currently evaluating the impact that this standard will have on its consolidated financial statements.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

In October 2021, the FASB issued guidance which requires companies to apply Topic 606, Revenue from Contracts with Customers, to recognize and measure contract assets and contract liabilities from contracts with customers acquired in a business combination. Public entities must adopt the new guidance for fiscal years beginning after December 15, 2022 and interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the impact and timing of adoption of this guidance.

Recently Adopted Pronouncements

In December 2019, the FASB issued ASU 2019-12 Simplifying the Accounting for Income Taxes, which eliminates the need for an organization to analyze whether the following apply in a given period: (1) exception to the incremental approach for intra-period tax allocation; (2) exceptions to accounting for basis differences when there are ownership changes in foreign investments; and (3) exceptions in interim period income tax accounting for year-to-date losses that exceed anticipated losses. ASU No. 2019-12 is effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The Company adopted this standard in the year ended December 31, 2021. The adoption did not have a material effect on the Company’s consolidated financial statements.

In May 2021, the Financial Accounting Standards Board (“FASB”) issued ASU 2021-04, Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40). ASU 2021-04 clarifies and reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options (for example, warrants) that remain equity classified after modification or exchange. The ASU provides guidance to clarify whether an issuer should account for a modification or an exchange of a freestanding equity-classified written call option that remains equity classified after modification or exchange as (1) an adjustment to equity and, if so, the related earnings per share effects, if any, or (2) an expense and, if so, the manner and pattern of recognition. ASU 2021-04 is effective for annual periods beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating the impact that this standard will have on its consolidated financial ~~statements~~statements. The Company adopted this standard for the year ended December 31, 2022. The adoption did not have a material effect on the Company’s consolidated financial statements.

No other new accounting pronouncements were issued or became effective in the period that had, or are expected to have, a material impact on our consolidated Financial Statements.

NOTE 3 – LIQUIDITY AND GOING CONCERN ANALYSIS

Liquidity and Going Concern

During the second quarter of 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. This update provided U.S. GAAP guidance on management’s responsibility in evaluating whether there is substantial doubt about a company’s ability to continue as a going concern and about related footnote disclosures. Under this standard, the Company is required to evaluate whether there is substantial doubt about its ability to continue as a going concern each reporting period, including interim periods. In evaluating the Company’s ability to continue as a going concern, management considered the conditions and events that could raise substantial doubt about the Company’s ability to continue as a going concern within 12 months after the Company’s financial statements were issued (August 15, 2022). Management considered the Company’s current financial condition and liquidity sources, including current funds available, forecasted future cash flows and the Company’s obligations due before August 15, 2023.

The Company is subject to a number of risks, including uncertainty related to product development and generation of revenues and positive cash flow from its Digital Healthcare division and a dependence on outside sources of capital. The attainment of profitable operations is dependent on future events, including obtaining adequate financing to fulfill the Company’s growth and operating activities and generating a level of revenues adequate to support the Company’s cost structure.

The Company has experienced net losses and cash outflows from operating activities since inception. As of June 30, ~~2021,~~2022, the Company had cash balances of ~~$2,589,635,~~$251,118, a working capital deficit of ~~$911,146~~$1,381,166 and an accumulated deficit ~~$30,114,127.~~of $34,963,133. For the six months ended June 30, ~~2021,~~2022, the Company had a net loss of ~~$8,329,217 and~~$2,757,944, net cash used by operating activities of ~~$2,261,352. Net cash used in investing activities was $203,399. Net cash~~$2,518,152, and $9,488 provided by financing ~~activities was $4,892,202, including $4,649,360 received~~activities. The Company expects to continue to incur net losses and have significant cash outflows for at least the next 12 months.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 3 – LIQUIDITY AND GOING CONCERN ANALYSIS (CONTINUED)

Management has evaluated the significance of the conditions described above in relation to the Company’s ability to meet its obligations and concluded that, without additional funding, the Company will not have sufficient funds to meet its obligations within one year from ~~sales~~the date the condensed consolidated financial statements were issued.

On July 5, 2022, the Company entered into a Standby Equity Purchase Agreement (the “SEPA”) with YA II PN, Ltd. (“Yorkville”) (See Note 19 Subsequent Events below for additional information). Pursuant to the SEPA, the Company shall have the right to sell to Yorkville up to 30,000,000 of its shares of common stock, par value $0.0001 per share, at the Company’s request any time during the commitment period set forth in ~~private placement transactions and puts pursuant to~~ the July 2016 $3 million investment agreement (the “Investment Agreement”) and $293,951 proceeds from the exercise of stock options and warrants. During January 2021, the holder of $1,038,500 fixed rate convertible debt converted the entire face value of $1,038,500, plus $317,096 of accrued interest on such notes, into 13,538,494 sharesSEPA. The sale of common stock pursuant to the ~~original conversion terms~~SEPA provides the Company with additional cash flow availability for operational purposes. Because the purchase price per share to be paid by Yorkville for the shares of common stock sold by the Company to Yorkville pursuant to the SEPA, if any, will fluctuate based on the market prices of the ~~underlying notes. Following~~Company’s common stock during the ~~conversion,~~applicable pricing period, the Company ~~had no further convertible debt outstanding. During May 2021, PPP loans in~~cannot reliably predict the ~~amount of $632,826 plus $6,503 accrued interest were forgiven.~~actual purchase price per share to be paid by Yorkville for those shares, or the actual gross proceeds to be raised by the Company from those sales, if any.

~~Management believes that~~On July 19, 2022, the Company ~~has sufficient cash on hand~~issued to ~~fund the business for~~Yorkville a promissory note with an initial principal amount equal to $550,000 (the “Promissory Note”) at ~~least the next 12 months.~~ ~~The Company intends that the longer term (i.e., beyond twelve months) cost of completing additional intended acquisitions, implementing its development and sales efforts related~~a purchase price equal to the ~~HealthLynked Network~~principal amount of the Promissory Note less any original issue discounts and ~~maintaining existing and expanding overhead and administrative costs~~fees. The Promissory Note will ~~be financed~~mature on the six-month anniversary of execution (See Note 19 Subsequent Events below for additional information).

Without raising additional capital, either via Advances made pursuant to the SEPA or from ~~(i) cash on hand resulting from fund raising efforts in 2021, (ii) profits generated by NCFM, BTG and CHM (including expected Medicare Shared Savings revenue projected~~other sources, there is substantial doubt about the Company’s ability to ~~be received annually in the third fiscal quarter of each year), and (iii) the use of further outside funding sources. No assurances can be given~~continue as a going concern through August 15, 2023. The accompanying condensed consolidated financial statements have been prepared assuming that the Company will ~~be able to access additional outside capital in~~continue as a ~~timely fashion. If necessary funds are not available,~~going concern. This basis of presentation contemplates the recovery of the Company’s ~~business~~assets and ~~operations would be materially adversely affected and~~the satisfaction of liabilities in ~~such event,~~ the ~~Company would attempt to reduce costs and adjust its business plan.~~normal course of business.

COVID-19

A novel strain of coronavirus, COVID-19, that was first identified in China in December 2019, has surfaced in several regions across the world and resulted in travel restrictions and business slowdowns or shutdowns in affected areas. In March 2020, the World Health Organization declared the outbreak of COVID-19 a pandemic. The outbreak of the pandemic is materially adversely affecting the Company’s employees, patients, communities and business operations, as well as the U.S. economy and financial markets. The further spread of COVID-19, and the requirement to take action to limit the spread of the illness, may impact our ability to carry out our business as usual and may materially adversely impact global economic conditions and our business and financial condition, including our potential to conduct financings on terms acceptable to us, if at all. The extent to which COVID-19 may impact our business will depend on future developments, which are highly uncertain and cannot be predicted with confidence, such as the ultimate geographic spread of the disease, the duration of the outbreak, travel restrictions and social distancing in the United States and other countries, business closures or business disruptions and the effectiveness of actions taken in the United States and other countries to contain and treat the disease. In response to COVID-19, the Company implemented additional safety measures in its patient services locations and its corporate headquarters.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

NOTE 4 – ~~ACQUISITIONS~~ACQUISITION

~~Hughes Center for Functional Medicine – April 2019~~

On ~~April 12, 2019,~~May 13, 2022, the Company acquired AEU, a ~~100% interest~~patient service facility specializing in ~~Hughes Center for Functional Medicine (“HCFM”), a medical practice engaged in improving the health of its patients through individualized~~minimally and ~~integrative health care. Under the terms of acquisition, the Company paid HCFM shareholders $500,000 in cash, issued 3,968,254 shares of the Company’s common stock~~non-invasive cosmetic services including fat reduction, body sculpting, wrinkle reduction, hair removal, IV hydration, and agreed to an earn-out provision of $500,000 that may be earned based on the performance of HCFM in the years ended on the first, second and third anniversary dates of the acquisition closing. The total consideration fair value represents a transaction value of $1,799,672.feminine rejuvenation. The Company accounted for the transaction as an acquisition of a business pursuant to ASC 805, “Business Combinations” (“ASC 805”).

Following the acquisition, ~~HCFM~~AEU was ~~rebranded as NCFM and was combined with NWC to form~~incorporated into the Company’s Health Services segment. As a result of the acquisition, the Company is expected to be a leading provider of Functional Medicine in Southwest Florida. The Company also expects to reduce costs in its Health Services segment through economies of scale.

~~The total consideration fair value represents a transaction value of $1,764,672. The following table summarizes the fair value of consideration paid:~~

Cash $ 500,000
Common Stock (3,968,254 shares) 1,000,000
Fair Value of Contingent Acquisition Consideration 299,672
Less cash received (35,000 )

Fair Value of Total Consideration $ 1,764,672

The fair value of the 3,968,254 common shares issued as part of the acquisition consideration was determined using the intraday volume weighted average price of the Company’s common shares on the acquisition date. The terms of the earn out require the Company to pay the former owner of HCFM up to $100,000, $200,000 and $200,000 on the first, second and third anniversary, respectively, based on achievement by NCFM of revenue of at least $3,100,000 (50% weighting) and EBITDA of at least $550,000 (50% weighting) in the year preceding each anniversary date. In May 2020, the Company paid the seller $47,000 in satisfaction of the year 1 earn out. In May 2021, the Company paid the seller $196,000 in satisfaction of the year 2 earn out.

The fair value of the contingent acquisition consideration related to the future earn-out payments is calculated using a probability-weighted discounted cash flow projection and is remeasured at the end of each reporting period and changes are included in the statement of operations under the caption “Change in fair value of contingent acquisition consideration.” During the three months ended June 30, 2021 and 2020, the Company recognized losses on the change in the fair value of contingent acquisition consideration of ($38,145) and ($4,706), respectively. During the six months ended June 30, 2021 and 2020, the Company recognized losses on the change in the fair value of contingent acquisition consideration of ($49,453) and ($11,327), respectively. During the three months ended June 30, 2021, the Company paid the sellers $196,000 cash in satisfaction of the second year earn-out.

~~The following table summarizes the estimated fair values of the assets acquired at the acquisition date. There were no liabilities assumed in the acquisition of HCFM.~~

Hyperbaric Chambers $ 452,289
Medical Equipment 29,940
Computer Equipment/Software 19,739
Office Furniture & Equipment 23,052
Inventory 72,114
Leasehold Improvements 25,000
Website 41,000
Patient Management Platform Database 1,101,538

Fair Value of Identifiable Assets Acquired $ 1,764,672

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 4 – ~~ACQUISITIONS~~ACQUISITION (CONTINUED)

The fair value of the website of $41,000 was determined based upon the cost to reconstruct and put into use applying current market rates. The fair value of the Patient Management Platform Database of $1,101,538 was estimated by applying the income approach. Under the income approach, the expected future cash flows generated by the Patient Management Platform Database are estimated and discounted to their net present value at an appropriate risk-adjusted rate of return. Significant factors considered in the calculation of the rate of return are the weighted average cost of capital and return on assets, as well as the risks inherent in the business. Cash flows were estimated based on EBITDA using forecasted revenue and costs. The measure is based on significant inputs that are not observable in the market (i.e. Level 3 inputs). Key assumptions include (i) a capitalization rate of 11.75% (ii) sustainable growth of 5% and (iii) a benefit stream using EBITDA cash flow. The Company finalized the purchase price allocation in March 2020 and determined that no goodwill was included in the acquisition.

~~Cura Health Management LLC – May 2020~~

Under the terms of acquisition, the Company paid ~~CHM shareholders~~AEU equity holders consideration of (i) $125,000 cash (less $9,161 cash on hand at AEU as of the ~~following consideration: (i) $214,000~~closing date), (ii) payment in cash ~~paid at closing, (ii) 2,240,838~~of direct financial obligation of AEU on, or in close proximity to, the date of the business combination, in the amount of $185,077, and (iii) 792,394 shares of ~~HealthLynked~~Company common stock ~~issued~~ at closing, (iii) up to $223,500 additional cash and $660,000 in additional shares of HealthLynked common payable at the time CHM receives the final assessment of the calculation of MSSP savings for the 2019 program year, with this amount prorated based on a target MSSP payment (plus other ancillary revenue) of $1,725,000, and (iv) up to $437,500 based on the business achieving annual revenue of $2,250,000 and annual profit of $500,000 in each of the four years following closing.

The total consideration fair value represents a transaction value of ~~$1,423,465.~~$404,720. The following table summarizes the fair value of consideration paid:

Cash paid at closing $ 214,000
Shares issued at closing (2,240,838 shares) 201,675
Cash and shares contingent upon 2019 program year MSSP payment target 778,192
Cash contingent upon four-year earn-out 279,593
Less cash received (49,995 )

$ 1,423,465

Cash consideration	$	125,000
Payment of AEU debt obligations in cash		185,077
Fair value of shares issued at closing		103,804
Less cash received		(9,161	)

Total Fair Value of Consideration Paid	$	404,720

The fair value of the ~~2,240,838~~792,394 common shares issued ~~at closing~~as part of the acquisition consideration was determined using the ~~intraday~~ average ~~high and low trading~~closing price of the Company’s common shares onfor the five days preceding the acquisition date. The terms of the earn out require the Company to pay the former owners of CHM (i) up to $223,500 additional cash and to $660,000 of additional shares of Company common stock when CHM receives the final assessment of the calculation of 2019 plan year MSSP revenue (the “Current Earnout”), and (ii) up to $62,500, $125,000, $125,000 and $125,000 on the first, second, third and fourth anniversary, respectively, based on achievement by the underlying business of revenue of at least $2,250,000 (50% weighting) and profit of at least $500,000 (50% weighting) in the year preceding each anniversary date (the “Future Earnout”). During September 2020, pursuant to a Second Amendment to the Agreement and Plan of Merger and in satisfaction of the Current Earnout, the Company paid $90,389 cash, issued 1,835,625 shares and agreed that the balance of the Current Earnout that was not earned in 2020, being $124,043 cash and $366,300 in shares of Company common stock, would be deferred until the first future earnout year in which MSSP revenue exceeds $1.725 million and revenue from other services exceeds $605,000.

The fair value of the contingent acquisition consideration related to both the Current Earnout and the Future Earnout were calculated using a probability-weighted discounted cash flow projection. The fair value of the contingent acquisition consideration is remeasured at the end of each reporting period and changes are included in the statement of operations under the caption “Change in fair value of contingent acquisition consideration.” During the three months ended June 30, 2021 and 2020, the Company recognized gains (losses) on the change in the fair value of contingent acquisition consideration of $94,555 and ($33,981), respectively. During the six months ended June 30, 2021 and 2020, the Company recognized gains (losses) on the change in the fair value of contingent acquisition consideration of $61,303 and ($33,981), respectively.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 4 – ACQUISITIONS (CONTINUED)~~

The following table summarizes the preliminary estimated fair values of the identifiable assets acquired and liabilities assumed at the acquisition date:

Accounts receivable $ 90,197
Prepayments 15,294
ACO physician contracts 1,073,000
Goodwill 381,856
Accounts payable (32,848 )
Deferred revenue (104,034 )

Fair Value of Identifiable Assets Acquired and Liabilities Assumed $ 1,423,465

Property, plant and equipment	$	152,759
Right of use lease asset		80,264
Accounts payable and accrued expenses		(32,493	)
Loans payable		(41,037	)
Amounts due to sellers		(6,642	)
Lease liability		(80,264	)

Fair Value of Identifiable Assets Acquired and Liabilities Assumed	$	72,587

The fair value of the ACO Physician Contracts of $1,073,000 was estimated by applying the income approach. Under the income approach, the expected future cash flows generated by the ACO Physician Contracts are estimated and discounted to their net present value at an appropriate risk-adjusted rate of return. Significant factors considered in the calculation of the rate of return are the weighted average cost of capital and return on assets, as well as the risks inherent in the business. Cash flows were estimated based on EBITDA using forecasted revenue and costs. The measure is based on significant inputs that are not observable in the market (i.e. Level 3 inputs). Key assumptions include (i) a capitalization rate of 24.24% (ii) sustainable growth of 5.00% and (iii) a benefit stream using EBITDA cash flow. Goodwill of ~~$381,856~~$332,133 arising from the acquisition consists of value associated with the legacy name. None of the goodwill recognized is expected to be deductible for income tax purposes.

~~MedOffice Direct LLC – October 2020~~The following table represents the pro forma consolidated income statement as if AEU had been included in the consolidated results of the Company for the six months ended June 30, 2022 and 2021.

	Six Months Ended June 30,
	2022			2021
Revenue	$	3,471,595		$	4,914,468
Net loss	$	(2,671,630	)	$	(5,457,676	)

~~Under~~accounting policies and adjusting the ~~terms~~results of ~~acquisition,~~AEU to reflect the Company paid the following consideration: (i) 19,045,563 shares of Company common stock issued at closing, (ii) partial satisfaction of certain outstanding debt obligations of MOD in the amount of $703,200 in cash paid by the Company, and (iii) up to 10,004,749 restricted shares of the Company’s common stock over a four-year period based on MOD achieving prescribed revenue targets in calendar years 2021 through 2024.

Dr. Michael Dent, the Chief Executive Officer and the Chairman of the Board of Directors of the Company, George O’Leary, the Chief Financial Officer and a director of the Company, and Robert Gasparini, a director of the Company, were members of MOD and received consideration in connection with Company’s acquisition of MOD as follows: (1) Dr. Dent received 10,573,745 Company common shares at closing, may earn up to 5,554,452 additional Company common shares pursuant to the earn-out, and received $457,200 cash repayment of debt, (2) Mr. O’Leary received 1,130,213 Company common shares at closing, may earn up to 593,707 additional Company common shares pursuant to the earn-out, and received $66,000 cash repayment of debt, and (3) Mr. Gasparini received 99,437 Company common shares at closing and may earn up to 52,235 additional Company common shares pursuant to the earn-out.

~~The total consideration fair value represents a transaction value of $3,999,730. The following table summarizes~~depreciation that would have been charged assuming the fair value ~~of consideration paid:~~

Shares issued at closing (19,045,563 shares) $ 2,704,470
Payment of MOD debt obligations in cash 703,200
Shares contingent upon four-year earn-out 649,108
Less cash received (57,048 )

$ 3,999,730

adjustments to property, plant and equipment had been applied on January 1, 2021.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

~~NOTE 4 – ACQUISITIONS (CONTINUED)~~

The fair value of the 19,045,563 common shares issued at closing was determined using the average closing price for the five days prior to the closing date of October 19, 2020. The terms of the earn out require the Company to issue to the former equity members of MOD up to 1,9688,448 shares, 3,154,264 shares, 2,631,195 shares and 2,250,842 shares, respectively, (the “MOD Earnout Shares”) based on achievement by the underlying business of revenue of at least $1,500,000 in 2021, $1,875,000 in 2022, $2,344,000 in 2023 and $2,930,000 in 2024. The MOD Earnout Shares are issuable by April 30 of the year following the measurement year.

The fair value of the contingent acquisition consideration related to the MOD Earnout Shares was calculated using a probability-weighted discounted cash flow projection. The fair value of the contingent acquisition consideration is remeasured at the end of each reporting period and changes are included in the statement of operations under the caption “Change in fair value of contingent acquisition consideration.” During the three months ended June 30, 2021 and 2020, the Company recognized gains (losses) on the change in the fair value of contingent acquisition consideration related to the MOD Earnout Shares of $218,201 and $-0-, respectively. During the six months ended June 30, 2021 and 2020, the Company recognized gains (losses) on the change in the fair value of contingent acquisition consideration related to the MOD Earnout Shares of ($372,939) and $-0-, respectively.

~~The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the acquisition date:~~

Website $ 3,538,000
Goodwill 766,249
Accounts payable and accruals (160,762 )
Notes payable (90,759 )
Deferred revenue (52,998 )

Fair Value of Identifiable Assets Acquired and Liabilities Assumed $ 3,999,730

The fair value of the website of $3,538,000 was estimated by applying the income approach. Under the income approach, the expected future cash flows generated by the asset are estimated and discounted to their net present value at an appropriate risk-adjusted rate of return. Significant factors considered in the calculation of the rate of return are the weighted average cost of capital and return on assets, as well as the risks inherent in the business. Cash flows were estimated based on EBITDA using forecasted revenue and costs. The measure is based on significant inputs that are not observable in the market (i.e. Level 3 inputs). Key assumptions include (i) a discount rate of 23.48% (ii) sustainable growth of 3.00% and (iii) a benefit stream using EBITDA cash flow. The website is being amortized over a five-year expected life. Goodwill of $766,249 arising from the acquisition consists of value associated with the legacy name. None of the goodwill recognized is expected to be deductible for income tax purposes.

~~Pro Forma Financial Information~~

The following table represents the pro forma consolidated income statement as if HCFM, CHM and MOD had been included in the consolidated results of the Company for the entire six-month period ending June 30, 2020. All acquired entities were included in the Company’s consolidated results of operations in the full three- and six-month periods ended June 30, 2021.

Revenue $ 2,700,128
Net loss $ (2,175,860 )

These amounts have been calculated after applying the Company’s accounting policies and adjusting the results of HCFM, CHM and MOD to reflect the additional depreciation and amortization that would have been charged assuming the fair value adjustments to property, plant and equipment and intangible assets had been applied on January 1, 2021 and 2020, respectively.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

NOTE 5 – PREPAID EXPENSES AND OTHER

~~On March 22, 2017,~~Prepaid and other expenses as of June 30, 2022 and December 31, 2021 were as follows:

	June 30,			December 31,
	2022			2021

Insurance prepayments	$	23,835		$	25,020
Other expense prepayments		15,298			50,860
Rent deposits		44,125			49,125
Deferred equity compensation		108,125			151,250
Total prepaid expenses and other		191,383			276,255
Less: long term portion		(116,750	)		(138,625	)
Prepaid expenses and other, current portion	$	74,633		$	137,630

Deferred equity compensation reflects common stock grants made in 2021 from the ~~Company granted to the investor in the Investment Agreement warrants to purchase 4,000,000 shares at $0.25 per share, 2,000,000 shares at $0.50 per share~~Company’s 2021 Equity Incentive Plan that vest over a four-year period and 1,000,000 shares at $1.00 per share. On June 7, 2017, the Company also granted warrants to purchase 200,000 shares at $0.25 per share, 100,000 shares at $0.50 per share and 50,000 shares at $1.00 per share to an advisor asthat are settleable for a ~~fee in connection with the Investment Agreement.~~fixed dollar amount rather than a fixed number of shares. The ~~aggregate~~original grant date fair value of ~~these warrants totaling $153,625~~the equity compensation was ~~recorded as a deferred offering cost~~$165,000. Amortization was $9,062 and was amortized over the initial period during which the Company was able access the financing, which began on May 15, 2017 and ended on May 15, 2020. The Company recognized general and administrative expense related to the cost of the warrants of $-0- ~~and $6,401~~, respectively, in the three months ~~ending~~ended June 30, ~~2021~~2022 and ~~2020, respectively,~~$18,125 and $-0- ~~and $12,802~~, respectively, in the six months ~~ending~~ended June 30, ~~2021~~2022 and ~~2020, respectively.~~2021. At inception, the Company recorded a corresponding liability captioned “Liability-classified equity instruments.”

NOTE 6 – PROPERTY, PLANT, AND EQUIPMENT

Property, plant and equipment atas of June 30, ~~2021~~2022 and December 31, ~~2020~~2021 were as follows:

	June 30,			December 31,			June 30,			December 31,
	2021			2020			2022			2021

Medical equipment	$	484,126		$	484,126		$	493,854		$	484,126
Furniture, office equipment and leasehold improvements		138,017			130,617			316,463			149,868

Total property, plant and equipment		622,143			614,743			810,317			633,994
Less: accumulated depreciation		(231,878	)		(177,457	)		(338,448	)		(283,512	)

Property, plant and equipment, net	$	390,265		$	437,286		$	471,869		$	350,482

Depreciation expense during the three months ended June 30, 2022 and 2021 was $29,967 and ~~2020 was~~ $27,525, ~~and $22,830,~~ respectively. Depreciation expense during the six months ended June 30, 2022 and 2021 was $54,936 and ~~2020 was~~ $54,421, ~~and $45,572,~~ respectively.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 7 – INTANGIBLE ASSETS AND GOODWILL

~~Intangible~~Identifiable intangible assets atas of June 30, ~~2021~~2022 and December 31, ~~2020~~2021 were as follows:

	June 30,			December 31,			June 30,			December 31,
	2021			2020			2022			2021

NCFM: Medical database	$	1,101,538		$	1,101,538		$	1,101,538		$	1,101,538
NCFM: Website		41,000			41,000			41,000			41,000
CHM: ACO physician contracts		1,073,000			1,073,000			1,073,000			1,073,000
MOD: Website		3,538,000			3,538,000			3,538,000			3,538,000

Total intangible assets		5,753,538			5,753,538			5,753,538			5,753,538
Less: accumulated amortization		(515,482	)		(151,776	)		(1,231,283	)		(873,417	)

Intangible assets, net	$	5,238,056		$	5,601,762		$	4,522,255		$	4,880,121

Goodwill as of June 30, 2022 and December 31, 2021 was as follows:

	June 30,		December 31,
	2022		2021

CHM	$	381,856	$	381,856
MOD		766,249		766,249
AEU		332,133		—

Goodwill	$	1,480,238	$	1,148,105

Goodwill and intangible assets arose from the acquisitions of NCFM in April 2019, CHM in May 2020, ~~and~~ MOD in October ~~2020.~~2020, and AEU in May 2022. The NCFM medical database is assumed to have an indefinite life and is not amortized and the website is being amortized on a straight-line basis over its estimated useful life of five years. The CHM ACO physician contracts are assumed to have an indefinite life and are not amortized. The MOD website is being amortized on a straight-line basis over its estimated useful life of five years.

Goodwill represents the excess of consideration transferred over the fair value of the net identifiable assets acquired related to the ~~acquisition~~acquisitions of CHM, MOD, and ~~MOD.~~AEU.

Amortization expense related to intangible assets in the three months ended June 30, 2022 and 2021 was $178,945 and $178,944, respectively. Amortization expense in the six months ended June 30, 2022 and 2021 was $357,866 and $363,706, respectively. No impairment charges were recognized related to goodwill and intangible assets in the three and six months ended June 30, 2022 or 2021.

NOTE 8 – LEASES

The Company has separate operating leases for office space related to its NWC, NCFM, BTG and AEU practices, two separate leases relating to its corporate headquarters, and a copier lease that expire in July 2023, May 2025, March 2023, March 2026, November 2023, November 2023 and January 2027, respectively. As of June 30, 2022, the Company’s weighted-average remaining lease term relating to its operating leases was 2.3 years, with a weighted-average discount rate of 12.10%.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

~~NOTE 7 – INTANGIBLE ASSETS AND GOODWILL (CONTINUED)~~

Amortization expense in the three months ended June 30, 2021 and 2020 was $178,944 and $2,045, respectively. Amortization expense in the six months ended June 30, 2021 and 2020 was $363,706 and $4,089, respectively. No impairment charges were recognized related to goodwill and intangible assets in the three or six months ended June 30, 2021 or 2020.

NOTE 8 – LEASES

(CONTINUED)

The Company has separate operating leases for office space related to its NWC, NCFM and BTG practices and two separate lease relating to its corporate headquarters that expire in July 2023, May 2022, March 2023, November 2023 and November 2023, respectively. As of June 30, 2021, the Company’s weighted-average remaining lease term relating to its operating leases was 2.2 years, with a weighted-average discount rate of 20.67%. The Company was also lessee in a capital equipment finance lease for medical equipment entered into in March 2015 that expired in March 2020.

The table below summarizes the Company’s lease-related assets and liabilities as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:

	June 30,		December 31,		June 30,		December 31,
	2021		2020		2022		2021
Lease assets	$	669,551	$	417,913	$	728,921	$	526,730

Lease liabilities
Lease liabilities (short term)	$	296,638	$	150,251	$	385,745	$	288,966
Lease liabilities (long term)		377,176		273,790		345,236		239,225
Total lease liabilities	$	673,814	$	424,041	$	730,981	$	528,191

Lease expense was $105,514 and $76,855 in the three months ended June 30, 2022 and 2021, respectively, and $206,908 and $142,366 in the six months ended June 30, 2022 and 2021, ~~and 2020 was as follow:~~respectively.

Three Months Ended
June 30, Six Months Ended
June 30,
2021 2020 2021 2020

Operating leases $ 76,855 $ 90,682 $ 142,366 $ 181,365
Financing leases --- --- --- 4,587

Total lease expense $ 76,855 $ 90,682 $ 142,366 $ 185,952

Maturities of operating lease liabilities were as follows as of June 30, ~~2021:~~2022:

2021 (July to December)	$	215,245
2022		383,619
2022 (July to December)				$	238,231
2023		273,844			396,833
2024					126,116
2025					74,729
2026					18,148
2027					990
Total lease payments		872,708			855,047
Less interest		(198,894	)		(124,066	)
Present value of lease liabilities	$	673,814		$	730,981

NOTE 9 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Amounts related to accounts payable and accrued expenses as of June 30, 2022 and December 31, 2021 were as follows:

	June 30,		December 31,
	2022		2021

Trade accounts payable	$	523,144	$	306,220
Accrued payroll liabilities		128,899		172,500
Accrued operating expenses		264,852		265,411
Accrued interest		55,098		46,712
Accrued settlement of litigation and other dispute		—		—
	$	971,993	$	790,843

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 910 – CONTRACT LIABILITIES

Amounts related to contract liabilities as of June 30, ~~2021~~2022 and December 31, ~~2020~~2021 were as ~~follow:~~follows:

	June 30,		December 31,		June 30,		December 31,
	2021		2020		2022		2021

Patient services paid but not provided	$	43,752	$	35,779	$	26,249	$	42,530
Consulting services paid but not provided		25,000		47,864		—		25,000
Unshipped products		2,095		5,782		11,387		5,308
	$	70,847	$	89,425	$	37,636	$	72,838

Contract liabilities ~~relates~~relate to contracted consulting services at CHM for which payment has been made but services have not yet been rendered as of the measurement date, physical therapy services purchased as a prepaid bundle for which services have not yet been provided, and MOD products that have been ordered and paid for by the customer, but which have not been shipped as of the measurement date. The Company typically satisfies its performance obligations related to such contracts, for which payment is typically made prior to the goods or services being provided, upon completion of service or shipment of product. ~~Payment is typically made in the period prior to the services being provided.~~

NOTE 1011 – AMOUNTS DUE TO RELATED PARTY AND RELATED PARTY TRANSACTIONS

Amounts due to related parties as of June 30, ~~2021~~2022 and December 31, ~~2020~~2021 were comprised of deferred compensation payable to the Company’s founder and CEO, Dr. Michael Dent, in the amount of $300,600.

~~Retired Notes Payable~~The Company paid consulting fees to Dr. ~~Dent~~

~~Our founder~~Dent’s spouse pursuant to a consulting agreement amounting to $39,038 and CEO, Dr. Michael Dent, made loans to the Company from time to time in the form of unsecured promissory notes payable (the “Dent Notes”). The Dent Notes were repaid in full during September 2020 and had no balance as of June 30, 2021 or December 31, 2020. Prior to repayment, the Dent Notes were carried at fair value and revalued at each period end, with changes to fair value recorded to the statement of operations under “Change in Fair Value of Debt.” The changes in fair value were $-0- and $62,570 during the three months ended June 30, 2021 and 2020, respectively, and $-0- and $47,967 during the six months ended June 30, 2021 and 2020, respectively. No interest was accrued on the Dent Notes as of June 30, 2020 or December 31, 2020. Interest expense on the Dent Notes was $-0- and $36,594$44,808 in the three months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$-0-~~$61,346 and ~~$70,711~~$78,269 in the six months ended June 30, ~~2021~~2022 and ~~2020, respectively.~~

~~Other Amounts Due to Dr. Dent~~

On January 7, 2020, the Company entered into a Merchant Cash Advance Factoring Agreement with a trust controlled by Dr. Dent, pursuant to which the Company received an advance of $149,000 (the “2020 MCA”). The Company was required to repay the 2020 MCA, which acts like an ordinary note payable, at the rate of $7,212 per week until the balance of $187,500 is repaid, which was scheduled for July 2020. At inception, the Company recognized a note payable in the amount of $187,500 and a discount against the note payable of $38,500. The discount was amortized over the life of the instrument. The 2020 MCA was repaid in full and retired during July 2020. The Company made installment payments against the MCA of $-0- and $72,114 during the three months ended June 30, 2021, and 2020, respectively, and $-0- and $151,441 during the six months ended June 30, 2021 and 2020, respectively. The Company recognized amortization of the discount in the amount of $-0- and $20,488, during the three months ended June 30, 2021 and 2020, respectively, and $-0- and $38,500, during the six months ended June 30, 2021 and 2020, respectively.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

NOTE 1112 – GOVERNMENT AND ~~VENDOR~~OTHER NOTES PAYABLE

~~Government and vendor notes payable as of June 30, 2021 and December 31, 2020 were comprised of the following:~~

June 30, December 31,
2021 2020

PPP loans $ --- $ 632,826
Disaster relief loans 450,000 450,000
Vendor note --- 51,109
Total government and vendor notes payable 450,000 1,133,935
Less: long term portion (450,000 ) (722,508 )
Government and vendor notes payable, current portion $ --- $ 411,427

During May and June 2020, the Company and certain of its subsidiaries received an aggregate of $621,069 in loans under the PPP. The Company also acquired a PPP loan in the MOD acquisition with an inception date of April 3, 2020 and a face value of $11,757. The PPP loans, administered by SBA, were issued under the Coronavirus Aid, Relief, and Economic Security Act, also known as the CARES Act. The loans bore interest at 1% per annum and were scheduled to mature in May and June 2022. Principal and interest payments were deferred for the first ~~six~~nine months of the loans. Pursuant to the terms of the PPP, principal amounts may be forgiven if loan proceeds are used for qualifying expenses as described in the CARES Act, including costs such as payroll, benefits, employer payroll taxes, rent and utilities. The entirety of the PPP loans outstanding, comprised of $632,826 principal and $6,503 accrued interest, was forgiven in May 2021. As a result of the forgiveness, the Company recognized a gain on extinguishment of debt in the amount of $632,826 and interest income of $6,503 during the three and six months ended June 30, 2021.

During June, July and August 2020, the Company and its subsidiaries received an aggregate of $450,000 in Disaster Relief Loans from the SBA. The loans bear interest at 3.75% per annum and mature 30 years from issuance. Mandatory principal and interest payments were originally scheduled to begin 12 months from the inception date of each loan ~~but~~and were subsequently extended by the SBA until 2430 months from the inception date. Installment payments are now scheduled to begin in December 2022.

In connection with the October 19, 2020 acquisition of MOD, the Company acquired a note payable to MOD’s primary product vendor with a remaining principal balance of $79,002 as of the acquisition ~~date.~~date and $51,109 as of December 31, 2020. The vendor note was paid in full during the first quarter of 2021.

Interest accrued on ~~SBA Disaster Relief loans~~government and vendor notes payable as of June 30, ~~2021~~2022 and December 31, ~~2020~~2021 was ~~$16,259~~$33,108 and ~~$12,240,~~$24,723, respectively. Interest expense on the loans was ~~$4,207~~$4,166 and ~~$861~~$4,207 for the three months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$8,368~~$8,385 and ~~$861~~$8,368 for the six months ended June 30, 2022 and 2021, respectively.

In connection with the May 13, 2022 acquisition of AEU, the Company acquired a bank note payable with a remaining principal balance of $9,689 and ~~2020, respectively.~~a note payable to AEU’s payment service with a remaining principal balance of $31,348 as of the acquisition date and $9,177 and $31,348 as of June 30, 2022. The bank note was paid in full during July 2022.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 1213 – CONVERTIBLE NOTES PAYABLE

~~Convertible~~The Company had no convertible notes payable as of June 30, ~~2021 and December 31, 2020 were comprised of the following:~~

June 30, December 31,
2021 2020

$550k Note - July 2016 $ --- $ 719,790
$50k Note - July 2016 --- 71,611
$111k Note - May 2017 --- 120,659
$357.5k Note - April 2019 --- 424,290
--- 1,336,350
Less: unamortized discount --- ---
Convertible notes payable, net of original issue discount and debt discount $ --- $ 1,336,350

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 12 – CONVERTIBLE NOTES PAYABLE (CONTINUED)~~

Amortization of debt discount recognized on each convertible note outstanding during the three and six months ended June 30, 2021 and 2020 are shown in the following table. There were no unamortized discounts as of June 30, 20212022 or December 31, ~~2020 related to convertible notes payable.~~

Three Months Ended
June 30, Six Months Ended
June 30,
2021 2020 2021 2020

$154k Note - June 2019 $ --- $ --- $ --- $ 1,093
$67.9k Note - July 2019 --- --- --- 7,252
$67.9k Note II - July 2019 --- --- --- 2,813
$78k Note III - July 2019 --- --- --- 6,208
$230k Note - July 2019 --- --- --- 58,527
$108.9k Note - August 2019 --- 78 --- 21,038
$142.5k Note - October 2019 --- 35,430 --- 70,861
$103k Note V - October 2019 --- 930 --- 29,143
$108.9k Note II - October 2019 --- 11,475 --- 33,205
$128.5k Note - October 2019 --- 19,755 --- 51,705
$103k Note VI - November 2019 --- 10,730 --- 39,450
$78.8k Note II - December 2019 --- 11,194 --- 27,111
$131.3k Note - January 2020 --- 8,103 --- 15,048
$78k Note IV - January 2020 --- 7,317 --- 13,347
$157.5k Note - March 2020 --- 10,248 --- 12,610
$157.5k Note II - April 2020 --- 12,308 --- 12,308
$135k Note - April 2020 --- 9,974 --- 9,974
$83k Note II - April 2020 --- 7,092 --- 7,092
$128k Note - April 2020 --- 7,829 --- 7,829
$ --- $ 152,463 $ --- $ 426,614

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 12 – CONVERTIBLE NOTES PAYABLE (CONTINUED)~~

~~Interest expense recognized on each convertible note outstanding during the three and six months ended June 30, 2021 and 2020 were as follows:~~

Three Months Ended
June 30, Six Months Ended
June 30,
2021 2020 2021 2020

$550k Note - July 2016 $ --- $ 8,227 $ 2,351 $ 16,455
$50k Note - July 2016 --- 1,247 219 2,493
$111k Note - May 2017 --- 2,019 333 6,714
$357.5k Note - April 2019 --- 8,913 1,469 9,742
$154k Note - June 2019 --- --- --- 46
$67.9k Note - July 2019 --- --- --- 707
$67.9k Note II - July 2019 --- --- --- 177
$78k Note III - July 2019 --- --- --- 492
$230k Note - July 2019 --- --- --- 3,041
$108.9k Note - August 2019 --- 19 --- 2,564
$142.5k Note - October 2019 --- 3,553 --- 9,291
$103k Note V - October 2019 --- 85 --- 2,653
$108.9k Note II - October 2019 --- 1,254 --- 3,970
$128.5k Note - October 2019 --- 1,946 --- 5,149
$103k Note VI - November 2019 --- 959 --- 3,527
$78.8k Note II - December 2019 --- 1,381 --- 3,344
$131.3k Note - January 2020 --- 3,272 --- 6,077
$78k Note IV - January 2020 --- 1,945 --- 3,547
$157.5k Note - March 2020 --- 3,927 --- 4,833
$157.5k Note II - April 2020 --- 3,840 --- 3,840
$135k Note - April 2020 --- 3,144 --- 3,144
$83k Note II - April 2020 --- 1,933 --- 1,933
$128k Note - April 2020 --- 2,139 --- 2,139
$ --- $ 49,803 $ 4,372 $ 95,878

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 12 – CONVERTIBLE NOTES PAYABLE (CONTINUED)~~

Certain of the Company’s convertible notes payable are also carried at fair value and revalued at each period end, with changes to fair value recorded to the statement of operations under “Change in Fair Value of Debt.” The changes in fair value during the three and six months ended June 30, 2021 and 2020 and the fair value as of such instruments as of June 30, 2021 and December 31, 2020 were as follows:

Change in Fair Value of Debt Fair Value of Debt as of
Three Months Ended
June 30,
Six Months Ended
June 30,
June 30, December 31,
2021 2020 2021 2020 2021 2020

$550k Note - July 2016 $ --- $ 46,090 $ 10,344 $ 35,333 $ --- $ 719,790
$50k Note - July 2016 --- 4,783 1,017 3,667 --- 71,611
$111k Note - May 2017 --- 14,577 1,706 11,541 --- 120,659
$357.5k Note - April 2019 --- 27,647 6,179 21,194 --- 424,290
$ --- $ 93,097 $ 19,246 $ 71,735 $ --- $ 1,336,350

~~Extension and Conversion – January 2021~~2021.

On January 6, 2021, the holder of the Company’s four remaining fixed rate convertible promissory notes with a face value of $1,038,500 – comprised of a $550,000 6% fixed convertible secured promissory note dated July 7, 2016 (the “$550k Note”), a $50,000 10% fixed convertible commitment fee promissory note dated July 7, 2016 (the “$50k Note”), $81,000 of principal remaining on a $111,000 10% fixed convertible secured promissory note dated May 22, 2017 (the “$111k Note”), and a $357,500 10% fixed convertible note dated April 15, 2019 (the “$357.5k Note” and together with the $550k Note, the $50k Note and the $111k Note, the “Remaining Notes”) – agreed to extend the maturity date on the Remaining Notes to January 14, 2021. In exchange for the extension, the Company agreed to extend the expiration date of 3,508,333 existing warrants held by the holder (the “Extended Warrants”) from dates between July 2021 and March 2022 until March 2023. Because the fair value of consideration issued was greater than 10% of the present value of the remaining cash flows under the modified Remaining Notes, the transaction was treated as a debt extinguishment and reissuance of new debt instruments pursuant to the guidance of ASC 470-50. A loss on debt extinguishment was recorded in the amount of $126,502 in the six months ended June 30, 2021, equal to the incremental fair value of the Extended Warrants before and after the modification.

On January 14, 2021, the Company and the holder of the Remaining Notes entered into a series of agreements pursuant to which (i) the holder agreed to convert the full face value of $1,038,500 and $317,096 of accrued interest on the Remaining Notes into 13,538,494 shares of common stock pursuant to the original conversion terms of the underlying notes, (ii) the holder agreed to a 180-day leak out provision, whereby, from and after January 14, 2021, it may not sell in shares of the Company’s common stock in excess of 5% of the Company’s daily trading volume for the first 90 days and 10% of the Company’s daily volume for the next 90 days, subject to certain exceptions, (iii) the holder agreed to release all security interests and share reserves related to the Remaining Notes, and (iv) the Company issued to the holder a new five-year warrant to purchase 13,538,494 shares of common stock at an exercise price of $0.30 per share. In connection with the conversion, the Company recognized a loss on debt extinguishment of ~~$5,463,592~~$5,463,492 in the six months ended June 30, 2021, representing the excess of the fair value of the shares and warrant issued at conversion over the carrying value of the host instrument and accrued interest.

~~Convertible Note Payable ($550,000) – July 2016~~

~~On July 7, 2016,~~Prior to conversion, the Company entered into a 6% fixed convertible secured promissory note with an investor with a face value of $550,000. The $550k Note and related interest was convertible into shares of common stock at the discretion of the note holder at a fixed price of $0.08 per share of the Company’s common shares and was secured by all of the Company’s assets. The $550k Note was scheduled to mature on January 14, 2021. The $550k Note wasRemaining Notes were carried at fair value ~~due to an extinguishment~~ and ~~reissuance recorded in 2017 and was~~ revalued at each period end, with changes to fair value recorded to the statement of operations under “Change in Fair Value of Debt.” The ~~holder converted the full principal of $550,000, plus $180,129 of accrued interest, into 9,126,610 shares of common stock on January 14, 2021.~~

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 12 – CONVERTIBLE NOTES PAYABLE (CONTINUED)~~

~~Convertible Note Payable ($50,000) – July 2016~~

~~On July 7, 2016, the Company entered into a 10% fixed convertible commitment fee promissory note with an investor with a face~~changes in fair value ~~of $50,000. The $50k Note was scheduled to mature on January 14, 2021. The $50k note was issued as a commitment fee payable to the Investment Agreement investor~~were $-0- in ~~exchange for the investor’s commitment to enter into the Investment Agreement, subject to registration~~each of the ~~shares underlying the Investment Agreement. The $50k Note~~three months ended June 30, 2022 and ~~related interest was convertible into shares of common stock at the discretion of the note holder at a fixed price of $0.10 per share. The $50k Note was carried at fair value due to an extinguishment~~2021 and ~~reissuance recorded in 2017~~were $-0- and is revalued at each period end, with changes to fair value recorded to the statement of operations under “Change in Fair Value of Debt.” The holder converted the full principal of $50,000 plus $22,630 of accrued interest into 726,302 shares of common stock on January 14, 2021.

~~Convertible Note Payable ($111,000) – May 2017~~

On May 22, 2017, the Company entered into a 10% fixed convertible secured promissory note with an investor with a face value of $111,000. The $111k Note and related interest was convertible into shares of common stock at the discretion of the note holder at a fixed price of $0.15 per share and was secured by all of the Company’s assets. The Company received $100,000 net proceeds from the note after an $11,000 original issue discount. At inception, the investors were also granted a five-year warrant to purchase 133,333 shares of common stock at an exercise price of $0.75 per share. The $111k Note was scheduled to mature on January 14, 2021. On February 6, 2020, the holder of the $111k Note converted $30,000 principal on the note into 448,029 shares of common stock. In connection with the conversion, the Company recognized a loss on debt extinguishment of $25,394 in$19,246 during the six months ended June 30, ~~2020, representing the excess of the fair value of the shares issued at conversion over the carrying value of the portion of the host instrument~~2022 and ~~the bifurcated conversion feature converted. The holder converted the remaining principal of $81,000 plus $180,129 of accrued interest into 815,787 shares of common stock on January 14, 2021.~~2021, respectively.

~~Convertible Note Payable ($357,500) – April 2019~~

~~On April 15, 2019, the Company issued a fixed convertible note with a face value of $357,500 (the “$357.5k Note”). The $357.5k Note had an interest rate of 10%, matures~~Interest expense on December 31, 2020, and was convertible into common stock by the holder at any time, subject to a 9.99% beneficial ownership limitation, at a fixed conversion price per share of $0.15, or 2,383,333 shares. The holder converted the full principal of $357,500 plus $72,969 of accrued interest into 2,869,795 shares on January 14, 2021.

~~Convertible Note Payable ($154,000) – June 2019~~

On June 3, 2019, the Company issued a $154,000 convertible note (the “$154k Note”). On January 8, 2020, the holder converted the remaining unpaid principal balance of $50,000 and accrued interest of $8,572 into 968,390 shares of common stock. In connection with the conversion, the Company recognized a loss on debt extinguishment of $125,865 in the six months ended June 30, 2020, representing the excess of the fair value of the shares issued at conversion over the carrying value of the portion of the host instrument and the bifurcated conversion feature converted.

~~Convertible Note Payable ($67,925) – July 2019~~

On July 11, 2019, the Company issued a $67,925 convertible note (the “$67.9k Note I”). During January and February 2020, the holder converted the full principal of $67,925 and accrued interest of $3,926 into 885,847 shares of common stock. In connection with the conversion, the Company recognized a loss on debt extinguishment of $55,117 in the six months ended June 30, 2020, representing the excess of the fair value of the shares issued at conversion over the carrying value of the portion of the host instrument and the bifurcated conversion feature converted.

~~Convertible Note Payable ($67,925) – July 2019~~

On July 11, 2019, the Company issued a second $67,925 convertible note (the “$67.9k Note II”). On January 14, 2020, the Company prepaid the balance on the $67.9k Note II, including accrued interest, for a one-time cash payment of $89,152. In connection with the repayment, the Company recognized a loss on debt extinguishment of $26,890 in the six months ended June 30, 2020, equal to the excess of the payment amount over the carrying value of the note, derivative embedded conversion feature and accrued interest.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 12 – CONVERTIBLE NOTES PAYABLE (CONTINUED)~~

~~Convertible Note Payable ($78,000) – July 2019~~

On July 16, 2019, the Company issued a $78,000 convertible note (the “$78k Note III”). During the six months ended June 30, 2020, the Company prepaid the balance on the $78k Note III, including accrued interest, for a one-time cash payment of $102,388. In connection with the repayment, the Company recognized a loss on debt extinguishment of $31,432 in the six months ended June 30, 2020, equal to the excess of the payment amount over the carrying value of the note, derivative embedded conversion feature and accrued interest.

~~Convertible Note Payable ($230,000) – July 2019~~

On July 18, 2019, the Company issued a convertible note with a face value of $230,000 (the “$230k Note”). During the six months ended June 30, 2020, the holder converted $80,000 of principal and $4,373 of accrued interest on the note into 1,236,668 shares of common stock and the Company repaid principal of $150,000 and accrued interest of $9,128 for cash payments totaling $181,554. The note was retired upon these conversions and repayments. In connection with the conversions and repayments, the Company recognized a loss on debt extinguishment of $112,498 in the six months ended June 30, 2020 equal to the excess of the cash payment amount and the fair value of the shares issued at conversion over the carrying value of the note, derivative embedded conversion feature and accrued interest.

~~Convertible Note Payable ($108,947) – August 2019~~

On August 26, 2019, the Company issued a convertible note with a face value of $108,947 (the “$108.9k Note”). During March 2020, the holder converted principal of $75,000 and accrued interest of $6,335 into 1,779,322 shares of common stock. In connection with the conversion, the Company recognized a loss on debt extinguishment of $90,732 in the six months ended June 30, 2020, representing the excess of the fair value of the shares issued at conversion over the carrying value of the portion of the host instrument and the bifurcated conversion feature converted.

~~Convertible Note Payable ($103,000) – October 2019~~

On October 1, 2019, the Company issued a $103,000 convertible note (the “$103k Note V”). On April 3, 2020, 2020, the Company prepaid the balance on the $103k Note V, including accrued interest, for a one-time cash payment of $135,205. In connection with the repayment, the Company recognized a loss on debt extinguishment of $43,777 in the six months ended June 30, 2020, equal to the excess of the payment amount over the carrying value of the note, derivative embedded conversion feature and accrued interest.

~~Convertible Note Payable ($108,947) – October 2019~~

On October 30, 2019, the Company issued a convertible note with a face value of $108,947 (the “$108.9k Note II”). During May and June 2020, the holder converted the full principal of $108,947 and accrued interest of $5,821 into 1,954,870 shares of Company common stock. In connection with the conversions, the Company recognized a loss on debt extinguishment of $76,895 in the six months ended June 30, 2020, representing the excess of the fair value of the shares issued at conversion over the carrying value of the portion of the host instrument and the bifurcated conversion feature converted.

~~Convertible Note Payable ($128,500) – October 2019~~

On October 30, 2019, the Company issued a $128,500 convertible note (the “$128.5k Note”). During May and June 2020, the holder converted the full principal of $128,500 and accrued interest of $8,832 into 3,197,877 shares of Company common stock. In connection with the conversion, the Company recognized a loss on debt extinguishment of $154,248 in the six months ended June 30, 2020, representing the excess of the fair value of the shares issued at conversion over the carrying value of the portion of the host instrument and the bifurcated conversion feature converted.

~~Convertible Note Payable ($103,000) – November 2019~~

On November 4, 2019, the Company issued a $103,000 convertible note (the “$103k Note VI”). On May 4, 2020, the Company prepaid the balance on the $103k Note VI, including accrued interest, for a one-time cash payment of $135,099. In connection with the repayment, the Company recognized a loss on debt extinguishment of $45,077 in the six months ended June 30, 2020, equal to the excess of the payment amount over the carrying value of the note, derivative embedded conversion feature and accrued interest.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 12 – CONVERTIBLE NOTES PAYABLE (CONTINUED)~~

~~Convertible Note Payable ($78,750) – December 2019~~

On December 2, 2019, the Company issued a $78,750 convertible note (the “$78.8k Note”). On June 3, 2020, the Company prepaid the balance on the $78.8k Note, including accrued interest, for a one-time cash payment of $103,359. In connection with the repayment, the Company recognized a loss on debt extinguishment of $37,554 in the six months ended June 30, 2020, equal to the excess of the payment amount over the carrying value of the note, derivative embedded conversion feature and accrued interest.

~~Convertible Note Payable ($131,250) – January 2020~~

On January 13, 2020, the Company issued a $131,250 convertible note (the “$131.3k Note”). On July 13, 2020, the Company prepaid the balance on the $131.3k Note, including accrued interest, for a one-time cash payment of $172,108.

~~Convertible Note Payable ($78,000) – January 2020~~

On January 16, 2020, the Company issued a $78,000 convertible note (the “$78k Note IV”). On July 20, 2020, the Company prepaid the balance on the $78k Note IV, including accrued interest, for a one-time cash payment of $102,308.

~~Convertible Note Payable ($157,500) – March 2020~~

On March 10, 2020, the Company issued a $157,500 convertible note (the “$157.5k Note”). On September 4, 2020, the Company prepaid the balance on the $157.5k Note, including accrued interest, for a one-time cash payment of $206,314.

~~NOTE 13 – DERIVATIVE FINANCIAL INSTRUMENTS~~

Derivative financial instruments are comprised of the fair value of embedded conversion features (“ECFs”) in convertible promissory notes for which the conversion rate is not fixed, but instead is adjusted based on a discount to the market price of the Company’s common stock. The fair market value of the ECF derivative liabilities was calculated at inception of each convertible promissory note for which the conversion rate is not fixed and allocated to the respective convertible notes with any excess recorded as a charge to “Financing cost.” Derivative financial instruments are revalued at the end of each period, with the change in value recorded to “Change in fair value of on derivative financial instruments.”

~~Derivative financial instruments~~outstanding were $-0- and ~~changes thereto recorded in~~$4,372 during the three and six months ended June 30, 2021, respectively. There was no interest on convertible notes during the three and ~~2020 include the following:~~

Three Months Ended
June 30, Six Months Ended
June 30,
2021 2020 2021 2020

Balance, beginning of period $ --- $ 219,938 $ --- $ 991,288
Inception of derivative financial instruments --- 138,608 --- 211,498
Change in fair value of derivative financial instruments --- 13,672 --- (726,683 )
Conversion or extinguishment of derivative financial instruments --- (114,834 ) --- (218,719 )
Balance, end of period $ --- $ 257,384 $ --- $ 257,384

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE~~six months ended June 30, ~~2021~~

~~(UNAUDITED)~~2022.

~~NOTE 13 – DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)~~

~~Fair market value of the derivative financial instruments was measured using the following assumptions:~~

Six Months Ended
June 30,
2021 2020

Pricing model utilized Binomial Lattice Binomial Lattice
Risk free rate range --- 0.05% to 1.61%
Expected life range (in years) --- 0.14 to 1.00
Volatility range --- 117.48% to 134.20%
Dividend yield --- 0.00%

In addition, specific assumptions regarding investor exercise behavior were used in the above periods, including probability assumptions related to estimated exercise behavior. The entire amount of derivative instrument liabilities is classified as current due to the fact that settlement of the derivative instruments could be required within twelve months of the balance sheet date.

During 2020, the Company retired all convertible notes for which the conversion rate was adjusted based on a discount to the market price of the Company’s common stock, which gave rise to ECF-related derivative financial instruments. Accordingly, the Company had no further derivative financial instruments outstanding as of June 30, 2021 or December 31, 2020.

NOTE 14 – SHAREHOLDERS’ EQUITY

Private Placements

On May 18, 2022, the Company sold 66,667 shares of common stock for cash in a private placement transaction to an accredited investor. The Company received $10,000 in proceeds from the sale. In connection with the stock sale, the Company also issued 33,334 five-year warrants to purchase shares of common stock at an exercise price of $0.25 per share.

During the six months ended June 30, 2021, the Company sold 12,161,943 shares of common stock in 52 separate private placement transactions. The Company received $3,748,725 in proceeds from the sales. In connection with the stock sales, the Company also issued 6,081,527 ~~five-year~~five-year warrants to purchase shares of common stock at exercise prices between $0.27 and $1.05 per share.

During the six months ended June 30, 2020, the Company sold 4,303,427 shares of common stock in 12 separate private placement transactions and received $478,500 in proceeds from the sales. In connection with the stock sales, the Company also issued 1,926,725 five-year warrants to purchase shares of common stock at exercise price between $0.16 and $0.24 per share.

Prior Investment Agreement Draws

During the six months ended June 30, 2021, ~~and 2020,~~ the Company issued 3,006,098 ~~and 3,298,975~~ common shares ~~respectively,~~ pursuant to draws made by the Company under the ~~Investment Agreement~~now-expired July 2016 $3 million investment agreement and received an aggregate of $900,636 ~~and $266,190, respectively,~~ in net proceeds from the draws.

Shares issued to Consultants

During the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, the Company issued ~~623,802~~163,500 and ~~111,110~~623,802 common shares, respectively, to consultants for services rendered. In connection with the issuances, the Company recognized expenses totaling ~~$131,828~~$32,105 and ~~$18,000~~$131,828 in the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 14 – SHAREHOLDERS’ EQUITY (CONTINUED)

Common Stock Issuable

As of June 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the Company was obligated to issue the following shares:

June 30, 2021 December 31, 2020
Amount Shares Amount Shares

Shares issuable to consultants, employees and directors $ 407,833 2,836,896 $ 262,273 2,150,020

	June 30, 2022				December 31, 2020
	Amount		Shares		Amount		Shares

Shares issuable to consultants, employees and directors	$	345,042		1,207,472	$	282,347		719,366

Stock Warrants

Transactions involving our stock warrants during the six months ended June 30, ~~2021~~2022 and ~~2020~~2021 are summarized as follows:

	2021						2020				2022						2021
				Weighted					Weighted					Weighted						Weighted
				Average					Average					Average						Average
				Exercise					Exercise					Exercise						Exercise
	Number			Price			Number		Price		Number			Price			Number			Price
Outstanding at beginning of the period		51,352,986		$	0.14			47,056,293	$	0.18		59,796,992		$	0.25			51,352,986		$	0.14
Granted during the period		19,772,878		$	0.35			2,151,725	$	0.21		33,334		$	0.25			19,772,878		$	0.35
Exercised during the period		(13,046,742	)	$	(0.05	)		---	$	---		—		$	0.00			(13,046,742	)	$	(0.05	)
Expired during the period												(786,667	)	$	(0.44	)		—		$	—
Outstanding at end of the period		58,079,122		$	0.23			49,208,018	$	0.18		59,043,659		$	0.25			58,079,122		$	0.23

Exercisable at end of the period		58,079,122		$	0.23			49,208,018	$	0.18		59,043,659		$	0.25			58,079,122		$	0.23

Weighted average remaining life		3.6 years						3.6 years				2.7 years						3.6 years

The following table summarizes information about the Company’s stock warrants outstanding as of June 30, ~~2021:~~2022:

Warrants Outstanding Warrants Exercisable
Weighted-
Average Weighted- Weighted-
Remaining Average Average
Exercise Number Contractual Exercise Number Exercise
Prices Outstanding Life (years) Price Exercisable Price
$ 0.0001 to 0.09 15,067,351 3.4 $ 0.07 15,067,351 $ 0.07
$ 0.10 to 0.24 9,699,499 3.1 $ 0.16 9,699,499 $ 0.16
$ 0.25 to 0.49 28,560,496 4.1 $ 0.31 28,560,496 $ 0.31
$ 0.50 to 1.00 4,751,776 2.1 $ 0.36 4,751,776 $ 0.36
$ 0.05 to 1.00 58,079,122 3.6 $ 0.23 58,079,122 $ 0.23

Warrants Outstanding							Warrants Exercisable
				Weighted-
				Average	Weighted-				Weighted-
				Remaining	Average				Average
Exercise		Number		Contractual	Exercise		Number		Exercise
Prices		Outstanding		Life (years)	Price		Exercisable		Price
$	0.0001 to 0.09		14,789,573	2.5	$	0.07		14,789,573	$	0.07
$	0.10 to 0.24		9,474,380	2.3	$	0.17		9,474,380	$	0.17
$	0.25 to 0.49		31,319,782	2.8	$	0.31		31,319,782	$	0.31
$	0.50 to 1.05		3,459,924	4.1	$	0.69		3,459,924	$	0.69
$	0.05 to 1.00		59,043,659	2.7	$	0.25		59,043,659	$	0.25

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 14 – SHAREHOLDERS’ EQUITY (CONTINUED)

During the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, the Company issued ~~19,772,878~~33,334 and ~~2,151,725~~19,772,878 warrants, respectively, the aggregate grant date fair value of which was ~~$4,617,335~~$2,083 and ~~$144,234,~~$4,617,335, respectively. The fair value of the warrants was calculated using the following range of assumptions:

Six Months Ended June 30,

2021

2020

2022

2021

Pricing model utilized

Binomial Lattice

Risk free rate range

0.38% to 0.97%

0.30% to 1.59%

2.94%

0.38% to 0.97%

Expected life range (in years)

3.00 to 5.00 years

5.00 years

3.00 to 5.00 years

Volatility range

170.58% to 193.21%

119.69% to 132.19%

74.50%

170.58% to 193.21%

Dividend yield

0.00

0.00%

~~In addition, specific assumptions regarding investor exercise behavior~~There were ~~used in~~no warrants exercised during the ~~above periods, including probability assumptions related to estimated exercise behavior.~~

six months ended June 30, 2022. During the six months ended June 30, 2021, the Company received $277,500 upon the exercise of 2,475,000 warrants with exercise prices between $0.10 and $0.252. Additionally, the Company issued 9,047,332 shares upon cashless exercise of 10,571,742 ~~warrant shares~~warrants exercised using a cashless exercise feature in settlement of litigation and other disputes in amounts totaling $614,221 that had been accrued in 2020. ~~There were no warrants exercised during the six months ended June 30, 2020.~~

Employee Equity Incentive ~~Plan~~Plans

On January 1, 2016, the Company ~~instituted~~adopted the 2016 Employee Equity Incentive Plan (the ~~“EIP”~~“2016 EIP”) for the purpose of having equity awards available to allow for equity participation by its employees. The 2016 EIP ~~allows~~allowed for the issuance of up to 15,503,680 shares of the Company’s common stock to employees, which may be issued in the form of stock options, stock appreciation rights, or common shares. The 2016 EIP is governed by the Company’s board, or a committee that may be appointed by the board in the future. The 2016 EIP expired during 2021 but allows for the prospective issuance of shares of common stock subject to vesting of awards made prior to expiration of the 2016 EIP.

On September 9, 2021, the Company adopted the 2021 Employee Equity Incentive Plan (the “2021 EIP” and, together with the 2016 EIP, the “EIPs”) for the purpose of having equity awards available to allow for equity participation by its employees. The 2021 EIP allows for the issuance of up to 20,000,000 shares of the Company’s common stock to employees, which may be issued in the form of stock options, stock appreciation rights, or common shares. The 2021 EIP is governed by the Company’s board, or a committee that may be appointed by the board in the future.

Amounts recognized in the financial statements with respect to the EIPs in the six months ended June 30, 2022 and 2021 were as follows:

	2022		2021
Total cost of share-based payment plans during the period	$	244,847	$	461,224
Amounts capitalized in deferred equity compensation during period	$	—	$	—
Amounts charged against income for amounts previously capitalized	$	16,875	$	—
Amounts charged against income, before income tax benefit	$	261,722	$	461,224
Amount of related income tax benefit recognized in income	$	—	$	—

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 14 – SHAREHOLDERS’ EQUITY (CONTINUED)

Stock Options

Stock options granted under the EIPs typically vest over a period of three to four years or based on achievement of Company and individual performance goals. The following table summarizes ~~the status of shares issued and outstanding under the EIP outstanding~~stock option activity as of and for the six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:

2021 2020
Outstanding at beginning of the period 2,603,528 1,874,063
Granted during the period 940,047 232,500
Forfeited during the period (52,500 ) (62,500 )
Outstanding at end of the period 3,491,075 2,044,063

Shares vested at period-end 3,326,075 1,744,063
Weighted average grant date fair value of shares granted during the period $ 0.27 $ 0.10
Aggregate grant date fair value of shares granted during the period $ 4,050 $ 18,760
Shares available for grant pursuant to EIP at period-end 8,998,855 10,230,368

	2022						2021
				Weighted						Weighted
				Average						Average
				Exercise						Exercise
Stock options	Number			Price			Number			Price
Outstanding at beginning of period		3,456,250		$	0.23			3,111,750		$	0.20
Granted during the period		925,000		$	0.16			80,000		$	0.75
Exercised during the period		(12,500	)	$	(0.26	)		(145,500	)	$	(0.11	)
Forfeited during the period		(419,500	)	$	(0.31	)		(32,500	)	$	(0.16	)
Outstanding at end of period		3,949,250		$	0.20			3,013,750		$	0.22

Options exercisable at period-end		2,655,500		$	0.20			2,173,750		$	0.19

~~Total stock-based~~As of June 30, 2022, there was $166,575 of total unrecognized compensation ~~recognized for employee grants~~cost related to options granted under the ~~EIP was $76,195 and $12,456 during the three months ended June 30, 2021 and 2020, respectively, and $89,016 and $30,153~~EIPs. That cost is expected to be recognized over a weighted-average period of 2.4 years.

The total fair value of options vested during the six months ended June 30, 2022 and 2021 was $42,966 and ~~2020,~~$64,321, respectively. ~~Total unrecognized stock compensation related to these grants was $15,312 as~~The aggregate intrinsic value of share options exercised during the six months ended June 30, ~~2021.~~2022 and 2021 was $388 and $76,670, respectively. The weighted-average grant-date fair value of option grants made during the six months ended June 30, 2022 and 2021 was $0.09 per share and $0.62 per share, respectively. During the six months ended June 30, 2022, the Company issued 1,394 shares upon cashless exercise of 12,500 option shares exercised using a cashless exercise feature. During the six months ended June 30, 2021, the Company received $16,450 upon the exercise of 145,500 options with exercise prices between $0.10 and $0.252.

The fair value of each stock option award is estimated on the date of grant using a binomial lattice option-pricing model based on the assumptions noted in the following table. The Company’s accounting policy is to estimate forfeitures in determining the amount of total compensation cost to record each period. The fair value of options granted for the six months ended June 30, 2022 and 2021 was calculated using the following range of assumptions:

	2022	2021
Pricing model utilized	Binomial Lattice	Binomial Lattice
Risk free rate range	2.81% to 2.90%	1.47% to 1.68%
Expected life range (in years)	10.00 years	10.00 years
Volatility range	74.38% to 74.50%	170.44% to 192.25%
Dividend yield	0.00%	0.00%

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 14 – SHAREHOLDERS’ EQUITY (CONTINUED)

~~A summary of~~The following table summarizes the status and activity of nonvested ~~shares~~options issued pursuant to the ~~EIP~~EIPs as of and for the six months ended June 30, ~~2021~~2022 and ~~2020 is presented below:~~2021:

	2021						2020						2022						2021
				Weighted						Weighted						Weighted						Weighted
				Average						Average						Average						Average
				Grant Date						Grant Date						Grant Date						Grant Date
	Shares			Fair Value			Shares			Fair Value
Nonvested at beginning of period		200,000		$	0.17			332,500		$	0.17
Stock options													Shares			Fair Value			Shares			Fair Value
Nonvested options at beginning of period														858,750		$	0.23			1,044,375		$	0.21
Granted		940,047		$	0.27			232,500		$	0.10			925,000		$	0.09			80,000		$	0.62
Vested		(925,047	)	$	(0.27	)		(177,500	)	$	(0.08	)		(195,750	)	$	(0.22	)		(255,000	)	$	(0.25	)
Forfeited		(50,000	)	$	(0.10	)		(87,500	)	$	(0.06	)		(294,250	)	$	(0.26	)		(29,375	)	$	(0.12	)
Nonvested at end of period		165,000		$	0.22			300,000		$	0.20
Nonvested options at end of period														1,293,750		$	0.12			840,000		$	0.24

During the six months ended June 30, 2021 and 2020, the Company issued 1,115,357 and 295,527 shares under the EIP pursuant to the grants and vesting described in the tables above, respectively, of which 308,853 and 295,527, respectively were issued to employees and 806,504 and -0-, respectively, were issued to directors.Stock Grants

~~Employee~~ Stock ~~Options~~

grant awards made under the EIPs typically vest either immediately or over a period of up to four years. The following table summarizes ~~the status of options outstanding~~stock grant activity as of and for the six months ended June 30, ~~2021~~2022 and ~~2020:~~2021:

2021 2020
Weighted Weighted
Average Average
Exercise Exercise
Number Price Number Price
Outstanding at beginning of the period 3,111,750 $ 0.20 3,269,250 $ 0.21
Granted during the period 80,000 $ 0.75 40,000 $ 0.10
Exercised during the period (145,500 ) $ (0.11 ) --- $ ---
Forfeited during the period (32,500 ) $ (0.16 ) (80,000 ) $ (0.26 )
Outstanding at end of the period 3,013,750 $ 0.22 3,229,250 $ 0.20

Options exercisable at period-end 2,173,750 1,974,875
Weighted average remaining life (in years) 6.5 7.2
Weighted average grant date fair value of options granted during the period $ --- $ 0.08
Options available for grant at period-end 8,998,855 10,255,368

	2022						2021
				Weighted						Weighted
				Average						Average
				Grant Date						Grant Date
Stock Grants	Shares			Fair Value			Shares			Fair Value
Nonvested grants at beginning of period		302,050		$	0.27			200,000		$	0.17
Granted		177,454		$	0.18			940,047		$	0.27
Vested		(254,782	)	$	(0.25	)		(925,047	)	$	(0.27	)
Forfeited		(104,954	)	$	(0.19	)		(50,000	)	$	(0.10	)
Nonvested grants at end of period		119,768		$	0.25			165,000		$	0.22

As of June 30, 2022, there was $12,938 of total unrecognized compensation cost related to stock grants made under the EIPs. That cost is expected to be recognized over a weighted-average period of 2.0 years. The weighted-average grant-date fair value of share grants made during the six months ended June 30, 2022 and 2021 was $0.18 per share and $0.27 per share, respectively. The aggregate fair value of share grants that vested during the six months ended June 30, 2022 and 2021 was $64,094 and $248,290, respectively.

The ~~following table summarizes information about~~fair value of each stock grant is calculated using the closing sale price of the Company’s common stock ~~options outstanding as~~on the date of ~~June 30, 2021:~~grant using. The Company’s accounting policy is to estimate forfeitures in determining the amount of total compensation cost to record each period.

Options Outstanding Options Exercisable
Weighted-
Average Weighted- Weighted-
Remaining Average Average
Exercise Number Contractual Exercise Number Exercise
Prices Outstanding Life (years) Price Exercisable Price
$ --- to 0.25 1,652,500 5.9 $ 0.13 1,381,250 0.11
$ 0.25 to 0.50 1,281,250 7.1 $ 0.30 762,500 0.30
$ 0.51 to 0.77 80,000 9.7 $ 0.75 30,000 0.75
$ 0.08 to 0.31 3,013,750 6.5 $ 0.22 2,173,750 $ 0.19

Liability-Classified Equity Instruments

During 2021, the Company made certain stock grants from the 2021 EIP that vest over a four-year period and that are settleable for a fixed dollar amount rather than a fixed number of shares. The original grant date fair value of the equity compensation was $165,000. The Company recognized an asset captioned “Deferred equity compensation” and an offsetting liability captioned as a “Liability-classified equity instrument.” During the six months ended June 30, 2022, the Company replaced certain variable share contracts with a new fixed share compensation structure. As a result, the Company de-recognized $25,000 of deferred stock compensation and liability-classified equity instruments. Amortization of the remaining deferred stock compensation assets in the three and six months ended June 30, 2022 was $9,063 and $18,125, respectively. There was no amortization related to deferred stock compensation assets in the three or six months ended June 30, 2021. The liability will be converted to equity when shares are issued pursuant to prescribed vesting events.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

~~NOTE 14 – SHAREHOLDERS’ EQUITY (CONTINUED)~~

Total stock-based compensation recognized related to option grants was $36,355 and $20,971 during the three months ended June 30, 2021 and 2020, respectively, and $54,689 and $41,850 during the six months ended June 30, 2021 and 2020, respectively.

~~A summary of the status of nonvested options issued pursuant to the EIP as of and for the six months ended June 30, 2021 and 2020 is presented below:~~

2021 2020
Weighted Weighted
Average Average
Grant Date Grant Date
Shares Fair Value Shares Fair Value
Nonvested at beginning of period 1,044,375 $ 0.21 1,636,250 $ 0.22
Granted 80,000 $ 0.62 40,000 $ 0.08
Vested (255,000 ) $ (0.25 ) (341,875 ) $ (0.20 )
Forfeited (29,375 ) $ (0.12 ) (80,000 ) $ (0.21 )
Nonvested at end of period 840,000 $ 0.24 1,254,375 $ 0.22

NOTE 15 – CONTINGENT ACQUISITION CONSIDERATION

~~Contingent acquisition consideration as of June 30, 2021 and December 31, 2020 was comprised of the following:~~

June 30, December 31,
2021 2020

Fair value of HCFM contingent acquisition consideration $ 154,689 $ 301,236
Fair value of CHM contingent acquisition consideration 621,358 682,661
Fair value of MOD contingent acquisition consideration 889,482 516,543

$ 1,665,529 $ 1,500,440

Contingent acquisition consideration relates to future earn-out payments potentially payable related to the Company’s acquisitions of ~~HCFM,~~Hughes Center for Functional Medicine (“HCFM”) in 2019 and CHM and ~~MOD.~~MOD in 2020. The terms of the earn-outs related to each acquisition require the Company to pay the former owners additional acquisition consideration for the achievement of prescribed revenue and/or earnings targets for performance of the underlying business for up to four years after the respective acquisition date. Contingent acquisition consideration for each entity is recorded at fair value using a probability-weighted discounted cash flow projection. The fair value of the contingent acquisition consideration is remeasured at the end of each reporting period and changes are included in the statement of operations under the caption “Change in fair value of contingent acquisition consideration.” ~~Gain (loss) from~~

Contingent acquisition consideration as of June 30, 2022 and December 31, 2021 was comprised of the following:

	June 30,			December 31,
	2022			2021

Fair value of HCFM contingent acquisition consideration	$	—		$	172,124
Fair value of CHM contingent acquisition consideration		280,752			276,529
Fair value of MOD contingent acquisition consideration		165,464			737,037
Total contingent acquisition consideration		446,216			1,185,690
Less: long term portion		(237,780	)		(782,224	)
Contingent acquisition consideration, current portion	$	208,436		$	403,466

During the three and six months ended June 30, 2022 and 2021, the Company recognized gains (losses) on the change in the fair value of contingent acquisition consideration ~~was $274,611 and ($38,688) during the three months ended June 30, 2021 and 2020, respectively, and ($361,089) and ($45,309) during the six months ended June 30, 2021 and 2020, respectively.~~as follows:

	Three Months Ended June 30,						Six Months Ended June 30,
	2022			2021			2022			2021

Change in fair value of HCFM contingent acquisition consideration	$	(31,121	)	$	(38,145	)	$	(35,259	)	$	(49,453	)
Change in fair value of CHM contingent acquisition consideration		(10,599	)		94,555			(4,223	)		61,303
Change in fair value of MOD contingent acquisition consideration		135,488			218,201			571,572			(372,939	)

	$	93,768		$	274,611		$	532,090		$	(361,089	)

Maturities of contingent acquisition consideration were as follows as of June 30, ~~2021:~~2022:

2021 (July to December)	$	389,190
2022		336,838
2022 (July to December)			$	108,751
2023		468,997		173,115
2024		470,504		164,350
	$	1,665,529	$	446,216

Hughes Center for Functional Medicine Acquisition – April 2019

On April 12, 2019, the Company acquired a 100% interest in HCFM, a medical practice engaged in improving the health of its patients through individualized and integrative health care. Following the acquisition, HCFM was rebranded as NCFM and was combined with NWC to form the Company’s Health Services segment. Under the terms of acquisition, the Company paid the seller $500,000 in cash, issued 3,968,254 shares of the Company’s common stock and agreed to an earn-out provision of $500,000 that may be earned based on the performance of NCFM in the years ended on the first, second and third anniversary dates of the acquisition closing. The total consideration fair value represented a transaction fair value of $1,764,672. In May 2020, the Company paid the seller $47,000 in satisfaction of the year 1 earn out. In May 2021, the Company paid the seller $196,000 in satisfaction of the year 2 earn out. In May 2022, the Company paid the seller $207,384 in satisfaction of the year 3 earn out. The Company has no further earn out obligations related to the NCFM acquisition.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 15 – CONTINGENT ACQUISITION CONSIDERATION (CONTINUED)

Cura Health Management LLC Acquisition – May 2020

On May 18, 2020, the Company acquired a 100% interest in CHM and its wholly owned subsidiary AHP. CHM and AHP assist physician practices in providing coordinated and more efficient care to patients via the MSSP. The Company accounted for the transaction as an acquisition of a business pursuant to ASC 805. Following the acquisition, the business of CHM comprised the Company’s ACO/MSO Division. Under the terms of acquisition, the Company paid CHM shareholders the following consideration: (i) $214,000 in cash paid at closing, (ii) 2,240,838 shares of the Company’s common stock issued at closing, (iii) up to $223,500 additional cash and $660,000 in additional shares of the Company’s common stock payable at the time CHM receives the final assessment of the calculation of MSSP savings for the 2019 program year, with this amount prorated based on a target MSSP payment (plus other ancillary revenue) of $1,725,000, and (iv) up to $437,500 based on the business achieving annual revenue of $2,250,000 and annual profit of $500,000 in each of the four years following closing.

The terms of the earn out require the Company to pay the former owners of CHM (i) up to $223,500 additional cash and to $660,000 of additional shares of Company common stock when CHM receives the final assessment of the calculation of 2019 plan year MSSP revenue (the “Current Earnout”), and (ii) up to $62,500, $125,000, $125,000 and $125,000 on the first, second, third and fourth anniversary, respectively, based on achievement by the underlying business of revenue of at least $2,250,000 (50% weighting) and profit of at least $500,000 (50% weighting) in the year preceding each anniversary date (the “Future Earnout”). During September 2020, pursuant to a Second Amendment to the Agreement and Plan of Merger (the “Second Amendment”) and in satisfaction of the Current Earnout, the Company paid $90,389 cash, issued 1,835,625 shares of the Company’s common stock and agreed that the balance of the Current Earnout that was not earned in 2020, being $124,043 cash and $366,300 in shares of Company common stock, would be deferred until the first future earnout year in which MSSP revenue exceeds $1.725 million and revenue from other services exceeds $605,000 (the “Residual Earnout”).

During September 2021, the Company was notified of the amount of Medicare shared savings and received payment for plan year 2020 in the amount of $2,419,312. Because the shared saving payment exceeded $1.725 million, the sellers were paid $124,043 cash and issued 806,828 shares of Company common stock with a value of $366,300 pursuant to the Residual Earnout. Following the payments, the Company had no further obligations under the Residual Earnout. The Company also determined that the sellers did not earn any of the $62,500 year-one Future Earnout related to the performance period May 19, 2020 to May 18, 2021.

MedOffice Direct LLC Acquisition – October 2020

On October 19, 2020, the Company acquired a 100% interest in MOD, a virtual distributor of discounted medical supplies selling to both consumers and medical practices throughout the United States. With over 13,000 name brand medical products in over 150 different categories, MOD leverages pricing discounts with a small unit-of-measure direct-to-consumer shipping model to make ordering medical supplies more convenient and cost effective for its users. The Company accounted for the transaction as an acquisition of a business pursuant to ASC 805. Following the acquisition, the business of MOD comprised the Company’s Medical Distribution Division. Under the terms of acquisition, the Company paid the following consideration: (i) 19,045,563 shares of Company common stock issued at closing, (ii) partial satisfaction of certain outstanding debt obligations of MOD in the amount of $703,200 in cash paid by the Company, and (iii) up to 10,004,749 restricted shares of the Company’s common stock over a four-year period based on MOD achieving revenue targets in calendar years 2021 through 2024 of $1,500,000, $1,875,000, $2,344,000, and $2,930,000, respectively.

NOTE 16 – COMMITMENTS AND CONTINGENCIES

Contracts Related to Medicare Shared Savings Revenue

The Company acquired CHM and its subsidiary AHP on May 18, 2020. CHM and AHP combine to operate an ACO under the terms of the MSSP as administered by the CMS. The MSSP is a program created under the Affordable Care Act (the “ACA,” also known as “Obamacare”) designed to enhance the efficiency of healthcare provided to patients covered by Medicare. The program allows for the creation of ACOs, which are organizations that agree to take responsibility for the efficiency of healthcare services provided by a group of participating healthcare providers under Medicare. The ACO is held accountable for the efficiency of the healthcare services of its participating providers as measured against benchmarks prescribed in the MSSP and earns shared savings payments if such benchmarks are met.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 16 – COMMITMENTS AND CONTINGENCIES (CONTINUED)

The Company, via AHP, is party to a Medicare Shared Savings Program Accountable Care Organization Participation Agreement with the CMS that establishes AHP as an ACO. The agreement is effective through December 31, 2024. The Company must comply with the terms and conditions of the agreement in order to maintain its status as an ACO and generate shared savings revenue.

The Company, via CHM, is party to approximately 33 separate participant agreements with participating providers that are members of the Company’s ACO with expiration dates ~~between 2020 and 2024.~~through 2024. These agreements include certain restrictions and requirements to which the participating providers must adhere in order to maintain participation in the ACO.

Supplier Concentration

The Company relies on a ~~sole~~single supplier for the fulfillment of ~~all~~approximately 96% of its product sales made through ~~MOD, which was acquired by the Company in October 2020.~~MOD.

Service contracts

The Company carries various service contracts on its office buildings & certain copier equipment for repairs, maintenance and inspections. All contracts are short term and can be cancelled.

Litigation

None.

Leases

Maturities of operating lease liabilities were as follows as of June 30, ~~2021:~~2022:

2021 (July to December)	$	215,245
2022		383,619
2022 (July to December)				$	238,231
2023		273,844			396,833
2024					126,116
2025					74,729
2026					18,148
2027					990
Total lease payments		872,708			855,047
Less interest		(198,894	)		(124,066	)
Present value of lease liabilities	$	673,814		$	730,981

Employment/Consulting Agreements

The Company has employment agreements with certain of its physicians, nurse practitioners and physical therapists in the Health Services division. The agreements generally call for a fixed salary at the beginning of the contract with a transaction to performance-based pay later in the contract.

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 16 – COMMITMENTS AND CONTINGENCIES (CONTINUED)~~

On July 1, 2016, the Company entered into an employment agreement with Dr. Michael Dent, Chief Executive Officer and a member of the Board of Directors. Dr. Dent’s employment agreement continues until terminated by Dr. Dent or the Company. If Dr. Dent’s employment is terminated by the Company (unless such termination is “For Cause” as defined in his employment agreement), then upon signing a general waiver and release, Dr. Dent will be entitled to severance in an amount equal to 12 months of his then-current annual base salary, as well as the pro-rata portion of any bonus that would be due and payable to him. In the event that Dr. Dent terminates the employment agreement, he shall be entitled to any accrued but unpaid salary and other benefits up to and including the date of termination, and the pro-rata portion of any unvested time-based options up until the date of termination.

On July 1, ~~2016,~~2018, the Company entered into an agreement with Mr. George O’Leary, the Company’s Chief Financial Officer and a member of the Board of ~~Directors, extending his prior agreement with the Company.~~Directors. If Mr. O’Leary’s employment is terminated by the Company (unless such termination is “For Cause” as defined in his employment agreement), then upon signing a general waiver and release, Mr. O’Leary will be entitled to receive his base salary ~~and the Company shall maintain his employee benefits~~ for a period of ~~twelve (12)~~six months beginning on the date of termination. In the event that Mr. O’Leary terminates the agreement, he shall be entitled to any accrued by unpaid salary and other benefits up to and including the date of termination. On July 1, 2018, the Company and Mr. O’Leary entered into an Extension Letter Agreement pursuant to which Mr. O’Leary was increased to full time employment (previously half-time) and agreed to extend the term of his employment to September 30, 2022. In addition to a base salary, the ~~extension provides~~agreement provided Mr. O’Leary with certain performance-based cash bonuses, stock grants, and stock option grants. The agreement expired on June 30, 2022.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 16 – COMMITMENTS AND CONTINGENCIES (CONTINUED)

On May 18, 2020, the Company entered into separate 4-year consulting services agreements with each of the two principals of the ACO/MSO business acquired in May 2020 that call for each person to earn fixed annual consulting fees and a share of Medicare shared savings revenue, consulting revenue and overall profits generated by the underlying business.

Litigation

From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise, in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm the Company’s business. The Company is not aware of any such legal proceedings that will have, individually or in the aggregate, a material adverse effect on its business, financial condition or operating results.

NOTE 17 – SEGMENT REPORTING

The Company has ~~four~~4 reportable segments: Health Services, Digital Healthcare, ACO/~~MCO~~MSO and Medical Distribution. Health Services division is comprised of the operations of (i) Naples Women’s Center (“NWC”), a multi-specialty medical group including OB/GYN (both Obstetrics and Gynecology), and General Practice, (ii) Naples Center for Functional Medicine (“NCFM”), a Functional Medical Practice acquired in April 2019 that is engaged in improving the health of its patients through individualized and integrative health care, and (iii) Bridging the Gap Physical Therapy (“BTG”), a physical therapy practice in Bonita Springs, FL that provides hands-on functional manual therapy techniques to speed patients’ recovery and manage pain without pain medication or surgery. The Company’s Digital Healthcare segment develops and plans to operate an online personal medical information and record archive system, the “HealthLynked Network,” which will enable patients and doctors to keep track of medical information via the Internet in a cloud-based system. The ACO/MSO Division is comprised of the business acquired with CHM, which assists physician practices in providing coordinated and more efficient care to patients via the MSSP as administered by the CMS, which rewards providers for efficiency in patient care. The Medical Distribution Division is comprised of the operations of MedOffice Direct LLC (“MOD”), a virtual distributor of discounted medical supplies selling to both consumers and medical practices throughout the United ~~States acquired by the Company on October 19, 2020.~~States.

The Company evaluates performance and allocates resources based on profit or loss from operations before income taxes. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies.

Segment information for the three months ended June 30, 2022 was as follows:

	Three Months Ended June 30, 2022
	Health Services			Digital Healthcare			ACO / MSO			Medical Distribution			Total
Revenue
Patient service revenue, net	$	1,431,776		$	—		$	—		$	—		$	1,431,776
Subscription, consulting and event revenue		—			1,638			84,658			—			86,296
Product revenue		—			—			—			130,459			130,459
Total revenue		1,431,776			1,638			84,658			130,459			1,648,531

Operating Expenses
Practice salaries and benefits		816,398			—			—			—			816,398
Other practice operating expenses		639,119			—			—			—			639,119
Medicare shared savings expenses		—			—			237,149			—			237,149
Cost of product revenue		—			—			—			170,543			170,543
Selling, general and administrative expenses		—			1,209,235			—			46,276			1,255,511
Depreciation and amortization		30,418			1,594			—			176,900			208,912
Total Operating Expenses		1,485,935			1,210,829			237,149			393,719			3,327,632

(Loss) income from operations	$	(54,159	)	$	(1,209,191	)	$	(152,491	)	$	(263,260	)	$	(1,679,101	)

Other Segment Information
Interest expense (income)	$	2,793		$	1,695		$	—		$	—		$	4,488
Change in fair value of contingent acquisition consideration	$	—		$	(93,768	)	$	—		$	—		$	(93,768	)

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 17 – SEGMENT REPORTING (CONTINUED)

Segment information for the six months ended June 30, 2022 was as follows:

	Six Months Ended June 30, 2022
	Health Services		Digital Healthcare			ACO / MSO			Medical Distribution			Total
Revenue
Patient service revenue, net	$	2,807,461	$	—		$	—		$	—		$	2,807,461
Subscription, consulting and event revenue		—		8,262			162,252			—			170,514
Product revenue		—		—			—			277,428			277,428
Total revenue		2,807,461		8,262			162,252			277,428			3,255,403

Operating Expenses
Practice salaries and benefits		1,534,471		—			—			—			1,534,471
Other practice operating expenses		1,201,770		—			—			—			1,201,770
Medicare shared savings expenses		—		—			464,878			—			464,878
Cost of product revenue		—		—			—			331,354			331,354
Selling, general and administrative expenses		—		2,474,111			—			116,540			2,590,651
Depreciation and amortization		55,936		3,066			—			353,800			412,802
Total Operating Expenses		2,792,177		2,477,177			464,878			801,694			6,535,926

Income (loss) from operations	$	15,284	$	(2,468,915	)	$	(302,626	)	$	(524,266	)	$	(3,280,523	)

Other Segment Information
Interest expense (income)	$	5,605	$	3,906		$	—		$	—		$	9,511
Change in fair value of contingent acquisition consideration	$	—	$	(532,090	)	$	—		$	—		$	(532,090	)

		June 30, 2022
Identifiable assets	$	2,324,726	$	557,672		$	1,122,804		$	2,433,362		$	6,438,564
Goodwill	$	332,133	$	—		$	381,856		$	766,249		$	1,480,238

		December 31, 2021
Identifiable assets	$	2,152,533	$	3,450,332		$	1,167,965		$	2,775,621		$	9,546,451
Goodwill	$	—	$	—		$	381,856		$	766,249		$	1,148,105

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 17 – SEGMENT REPORTING (CONTINUED)

Segment information for the three months ended June 30, 2021 was as follows:

	Three Months Ended June 30, 2021															Three Months Ended June 30, 2021
	Health Services			Digital Healthcare			ACO / MSO			Medical Distribution			Total			Health Services			Digital Healthcare			ACO / MSO			Medical Distribution			Total
Revenue
Patient service revenue, net	$	1,470,550		$	---		$	---		$	---		$	1,470,550		$	1,470,550		$	—		$	—		$	—		$	1,470,550
Consulting and event revenue		---			972			70,892			---			71,864
Subscription, consulting and event revenue																	—			972			70,892			—			71,864
Product revenue		---			---			---			168,206			168,206			—			—			—			168,206			168,206
Total revenue		1,470,550			972			70,892			168,206			1,710,620			1,470,550			972			70,892			168,206			1,710,620

Operating Expenses
Practice salaries and benefits		903,032			---			---			---			903,032			903,032			—			—			—			903,032
Other practice operating expenses		511,004			---			---			---			511,004			511,004			—			—			—			511,004
Medicare shared savings expenses		---			---			197,463			---			197,463			—			—			197,463			—			197,463
Cost of product revenue		---			---			---			159,998			159,998			—			—			—			159,998			159,998
Selling, general and administrative expenses		---			1,073,712			---			73,766			1,147,478			—			1,073,712			—			73,766			1,147,478
Depreciation and amortization		28,974			595			---			176,900			206,469			28,974			595			—			176,900			206,469
Total Operating Expenses		1,443,010			1,074,307			197,463			410,664			3,125,444			1,443,010			1,074,307			197,463			410,664			3,125,444

(Loss) income from operations	$	27,540		$	(1,073,335	)	$	(126,571	)	$	(242,458	)	$	(1,414,824	)
Loss from operations																$	27,540		$	(1,073,335	)	$	(126,571	)	$	(242,458	)	$	(1,414,824	)

Other Segment Information
Interest expense (income)	$	(1,758	)	$	344		$	---		$	(209	)	$	(1,623	)
Interest expense																$	(1,758	)	$	344		$	—		$	(209	)	$	(1,623	)
Gain on extinguishment of debt	$	(502,959	)	$	(118,110	)	$	---		$	(11,757	)	$	(632,826	)	$	(502,959	)	$	(118,110	)	$	—		$	(11,757	)	$	(632,826	)
Change in fair value of contingent acquisition consideration	$	---		$	(274,611	)	$	---		$	---		$	(274,611	)	$	—		$	(274,611	)	$	—		$	—		$	(274,611	)

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 17 – SEGMENT REPORTING (CONTINUED)

Segment information for the six months ended June 30, 2021 was as follows:

Six Months Ended June 30, 2021
Health Services Digital
Healthcare ACO / MSO Medical
Distribution Total
Revenue
Patient service revenue, net $ 2,984,926 $ --- $ --- $ --- $ 2,984,926
Consulting and event revenue --- 12,085 147,434 --- 159,519
Product revenue --- --- --- 350,869 350,869
Total revenue 2,984,926 12,085 147,434 350,869 3,495,314

Operating Expenses
Practice salaries and benefits 1,566,969 --- --- --- 1,566,969
Other practice operating expenses 1,241,788 --- --- --- 1,241,788
Medicare shared savings expenses --- --- 408,970 --- 408,970
Cost of product revenue --- --- --- 328,594 328,594
Selling, general and administrative expenses --- 2,379,032 --- 134,583 2,513,615
Depreciation and amortization 57,297 1,190 --- 359,640 418,127
Total Operating Expenses 2,866,054 2,380,222 408,970 822,817 6,478,063

(Loss) income from operations $ 118,872 $ (2,368,137 ) $ (261,536 ) $ (471,948 ) $ (2,982,749 )

Other Segment Information
Interest expense (income) $ 2,439 $ 6,626 $ --- $ (100 ) $ 8,965
(Gain) loss on extinguishment of debt $ (502,959 ) $ 5,471,884 $ --- $ (11,757 ) $ 4,957,168
Change in fair value of debt $ --- $ 19,246 $ --- $ --- $ 19,246
Change in fair value of contingent acquisition consideration $ --- $ 361,089 $ --- $ --- $ 361,089

June 30, 2021
Identifiable assets $ 2,163,058 $ 2,843,315 $ 1,101,230 $ 3,077,259 $ 9,184,862
Goodwill $ --- $ --- $ 381,856 $ 766,249 $ 1,148,105

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 17 – SEGMENT REPORTING (CONTINUED)~~

~~Segment information for the three months ended June 30, 2020 was as follows:~~

Health
Services Digital
Healthcare ACO / MSO Medical
Distribution Total
Revenue
Patient service revenue, net $ 1,111,090 $ --- $ --- $ --- $ 1,111,090
Medicare shared savings revenue --- --- --- --- ---
Consulting revenue --- --- 50,420 --- 50,420
Product revenue --- --- --- --- ---
Total revenue 1,111,090 --- 50,420 --- 1,161,510

Operating Expenses
Practice salaries and benefits 555,086 --- --- --- 555,086
Other practice operating expenses 521,022 --- --- --- 521,022
Medicare shared savings expenses --- --- 64,236 --- 64,236
Cost of product revenue --- --- --- --- ---
Selling, general and administrative expenses --- 646,309 --- --- 646,309
Depreciation and amortization 24,279 595 --- --- 24,874
Total Operating Expenses 1,100,387 646,904 --- --- 1,811,527

Loss from operations $ 10,703 $ (646,904 ) $ --- $ --- $ (650,017 )

Other Segment Information
Interest expense $ 6,374 $ 52,044 $ --- $ --- $ 58,418
Loss on extinguishment of debt $ --- $ 428,435 $ --- $ --- $ 428,435
Amortization of original issue and debt discounts on convertible notes $ --- $ 172,951 $ --- $ --- $ 172,951
Change in fair value of debt $ --- $ 155,667 $ --- $ --- $ 155,667
Change in fair value of derivative financial instruments $ --- $ 13,672 $ --- $ --- $ 13,672
Change in fair value of contingent acquisition consideration $ --- $ 38,688 $ --- $ --- $ 38,688

~~HEALTHLYNKED CORP.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~JUNE 30, 2021~~

~~(UNAUDITED)~~

~~NOTE 17 – SEGMENT REPORTING (CONTINUED)~~

~~Segment information for the six months ended June 30, 2020 was as follows:~~

Six Months Ended June 30, 2020
Health
Services Digital
Healthcare ACO /MSO Medical
Distribution Total
Revenue
Patient service revenue, net $ 2,448,030 $ --- $ --- $ --- $ 2,448,030
Medicare shared savings revenue --- --- --- --- ---
Consulting revenue --- --- 50,420 --- 50,420
Product revenue --- --- --- --- ---
Total revenue 2,448,030 --- 50,420 --- 2,498,450

Operating Expenses
Practice salaries and benefits 1,320,207 --- --- --- 1,320,207
Other practice operating expenses 1,084,713 --- --- --- 1,084,713
Medicare shared savings expenses --- --- 64,236 --- 64,236
Cost of product revenue --- --- --- --- ---
Selling, general and administrative expenses --- 1,157,285 --- --- 1,157,285
Depreciation and amortization 48,470 1,190 --- --- 49,660
Total Operating Expenses 2,453,390 1,158,475 --- --- 3,676,101

Loss from operations $ (5,360 ) $ (1,158,475 ) $ --- $ --- $ (1,177,651 )

Other Segment Information
Interest expense $ 11,910 $ 108,689 $ --- $ --- $ 120,599
Loss on extinguishment of debt $ --- $ 896,372 $ --- $ --- $ 896,372
Amortization of original issue and debt discounts on convertible notes $ --- $ 465,114 $ --- $ --- $ 465,114
Change in fair value of debt $ --- $ 119,702 $ --- $ --- $ 119,702
Change in fair value of derivative financial instruments $ --- $ (726,683 ) $ --- $ --- $ (726,683 )
Change in fair value of contingent acquisition consideration $ --- $ 45,309 $ --- $ --- $ 45,309

											Six Months Ended June 30, 2021
											Health Services			Digital Healthcare			ACO / MSO			Medical Distribution			Total
Revenue
Patient service revenue, net											$	2,984,926		$	—		$	—		$	—		$	2,984,926
Subscription, consulting and event revenue												—			12,085			147,434			—			159,519
Product revenue												—			—			—			350,869			350,869
Total revenue												2,984,926			12,085			147,434			350,869			3,495,314

Operating Expenses
Practice salaries and benefits												1,566,969			—			—			—			1,566,969
Other practice operating expenses												1,241,788			—			—			—			1,241,788
Medicare shared savings expenses												—			—			408,970			—			408,970
Cost of product revenue												—			—			—			328,594			328,594
Selling, general and administrative expenses												—			2,379,032			—			134,583			2,513,615
Depreciation and amortization												57,297			1,190			—			359,640			418,127
Total Operating Expenses												2,866,054			2,380,222			408,970			822,817			6,478,063

Income (loss) from operations											$	118,872		$	(2,368,137	)	$	(261,536	)	$	(471,948	)	$	(2,982,749	)

Other Segment Information
Interest expense											$	2,439		$	6,626		$	—		$	(100	)	$	8,965
(Gain) loss on extinguishment of debt											$	(502,959	)	$	5,471,884		$	—		$	(11,757	)	$	4,957,168
Change in fair value of debt											$	—		$	19,246		$	—		$	—		$	19,246
Change in fair value of contingent acquisition consideration											$	—		$	361,089		$	—		$	—		$	361,089

	June 30, 2020											June 30, 2021
Identifiable assets	$	2,229,258	$	92,734	$	1,592,900	$	---	$	3,914,892	$	2,163,058		$	2,843,315		$	1,101,230		$	3,077,259		$	9,184,862
Goodwill	$	---	$	---	$	381,856	$	---	$	381,856	$	—		$	—		$	381,856		$	766,249		$	1,148,105

The Digital Healthcare ~~segment recognized revenue~~made intercompany sales of ~~$383~~$180 and ~~$1,075~~$383 in the three months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$563~~$460 and ~~$2,431~~$563 in the six months ended June 30, ~~2021~~2022 and ~~2020,~~2021, respectively, related to subscription revenue billed to and paid for by the Company’s physicians for access to the HealthLynked Network. The ~~revenue for Digital Healthcare~~Medical Distribution segment made intercompany sales of $8,717 and $-0- in the three months ended June 30, 2022 and 2021, respectively, and $22,070 and $-0- in the six months ended June 30, 2022 and 2021, respectively, related ~~expense for~~to medical products sold to practices in the Company’s Health Services ~~were~~segment. Intercompany revenue and the related costs are eliminated on consolidation.

NOTE 18 – FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts of certain financial instruments, including cash and cash equivalents, accounts receivable and accounts payable, approximate their respective fair values due to the short-term nature of such instruments. The Company measures certain financial instruments at fair value on a recurring basis, including certain convertible notes payable and related party loans, which were extinguished and reissued and are therefore subject to fair value measurement, ~~as well as~~ derivative financial instruments arising from conversion features embedded in convertible promissory notes for which the conversion rate iswas not ~~fixed.~~fixed, and equity-class. All financial instruments carried at fair value fall within Level 3 of the fair value hierarchy as their value is based on unobservable inputs. The Company evaluates its financial assets and liabilities subject to fair value measurements on a recurring basis to determine the appropriate level in which to classify them for each reporting period. This determination requires significant judgments to be made.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, ~~2021~~2022

(UNAUDITED)

NOTE 18 – FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

The following table summarizes the conclusions reached regarding fair value measurements as of June 30, ~~2021~~2022 and December 31, ~~2020:~~2021:

As of June 30, 2021
Total
Level 1 Level 2 Level 3 Fair Value
Contingent acquisition consideration $ --- $ --- $ 1,665,529 $ 1,665,529

Total $ --- $ --- $ 1,665,529 $ 1,665,529

	As of December 31, 2020								As of June 30, 2022								As of December 31, 2021
							Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
	Level 1		Level 2		Level 3		Fair Value
Convertible notes payable	$	---	$	---	$	1,336,350	$	1,336,350
Liability-classified equity instruments									$	---	$	---	$	136,250	$	136,250	$	—	$	—	$	162,500	$	162,500
Contingent acquisition consideration		---		---		1,500,440		1,500,440		—		—		446,216		446,216		—		—		1,185,690		1,185,690

Total	$	---	$	---	$	2,836,790	$	2,836,790	$	—	$	—	$	582,466	$	582,466	$	—	$	—	$	1,348,190	$	1,348,190

The changes in Level 3 financial instruments that are measured at fair value on a recurring basis during the three and six months ended June 30, ~~2021~~2022 and ~~2020~~2021 were as follows:

	Three Months Ended June 30,					Six Months Ended June 30,						Three Months Ended June 30,				Six Months Ended June 30,
	2021		2020			2021			2020			2022		2021		2022		2021

Convertible notes payable	$	---	$	(93,097	)	$	(19,246	)	$	(71,735	)	$	—	$	—	$	—	$	(19,246	)
Notes payable to related party		---		(62,570	)		---			(47,967	)
Derivative financial instruments		---		(13,672	)		---			726,683
Contingent acquisition consideration		274,611		(38,688	)		(361,089	)		(45,309	)		93,768		274,611		532,090		(361,089	)

Total	$	274,611	$	(208,027	)	$	(380,335	)	$	561,672		$	93,768	$	274,611	$	532,090	$	(380,335	)

NOTE 19 – SUBSEQUENT EVENTS

~~None.~~On July 5, 2022, the Company sold 3,181,818 shares of common stock for cash in a private placement transaction to three separate accredited investors. The Company received $350,000 in proceeds from the sale. In connection with the stock sale, the Company also issued 1,590,909 five-year warrants to purchase shares of common stock at an exercise price of $0.22 per share

On July 5, 2022, the Company entered into the SEPA with Yorkville, pursuant to which the Company shall have the right, but not the obligation, to sell to Yorkville up to 30,000,000 of its shares of common stock, par value $0.0001 per share, at the Company’s request any time during the commitment period commencing on July 5, 2022 and terminating on the earliest of (i) the first day of the month following the 36-month anniversary of the SEPA and (ii) the date on which Yorkville shall have made payment of any advances requested pursuant to the SEPA for shares of the Company’s common stock equal to the commitment amount of 30,000,000 shares of common stock. Each SEPA Advance may be for a number of shares of common stock with an aggregate value of up to greater of: (i) an amount equal to thirty percent (30%) of the aggregate daily volume traded of the Company’s common stock for the three (3) trading days immediately preceding notice from the Company of an Advance, or (ii) 2,000,000 shares of common stock. The shares would be purchased at 96.0% of the average of the daily volume weighted average price of the Company’s common stock as reported by Bloomberg L.P. during regular trading hours during each of the three consecutive trading days commencing on the trading day following the Company’s submission of an Advance notice to Yorkville and would be subject to certain limitations, including that Yorkville could not purchase any shares that would result in it owning more than 4.99% of the Company’s outstanding common stock at the time of an Advance.

On July 11, 2022, the Company filed a Form S-1 registration statement registering up to 30,000,000 shares of common stock underlying the SEPA. The registration statement was declared effective on July 19, 2022. As consideration for Yorkville’s commitment to purchase shares of common stock at our direction upon the terms and subject to the conditions set forth in the SEPA, upon execution of the SEPA, we issued to Yorkville 895,255 shares of common stock pursuant to the terms of the SEPA (the “commitment shares”), and (2) paid Yorkville’s structuring and due diligence fees of $10,000. Between July 19, 2022 and August 15, 2022, the Company completed three advances under the SEPA, receiving $88,897 in proceeds for the issuance of 683,100 shares of common stock.

HEALTHLYNKED CORP.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(UNAUDITED)

NOTE 19 – SUBSEQUENT EVENTS (CONTINUED)

On July 19, 2022, pursuant to a Note Purchase Agreement between the Company and Yorkville, dated July 5, 2022, the Company issued to Yorkville the Promissory Note with an initial principal amount equal to $550,000 at a purchase price equal to the principal amount of the Promissory Note less any original issue discounts and fees. The Company received net proceeds of $522,500. The Promissory Note will mature on the six-month anniversary of execution. The Promissory Note accrues interest at a rate of 0%, but was issued with 5% original issue discount, and will be repaid in five equal monthly installments beginning on August 19, 2022. The Promissory Note may be repaid with the proceeds of an advance under the SEPA, or repaid in cash and, if repaid in cash, together with a 2% premium.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

You should read the following discussion and analysis of our financial condition and results of operations together with our financial statements and the related notes appearing elsewhere in this report. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Item 1A. Risk Factors” included in our most recent Annual Report on Form 10-K. All amounts in this report are in U.S. dollars, unless otherwise noted.

Overview

HealthLynked Corp. (the “Company,” “we,” “our,” or “us”) was incorporated in the State of Nevada on August 4, 2014. We currently operate in four distinct divisions: the Health Services Division, the Digital Healthcare Division, the ACO/MSO (Accountable Care Organization / Managed Service Organization) Division, and the Medical Distribution Division. Our Health Services division is comprised of the operations of (i) Naples Women’s Center (“NWC”), a multi-specialty medical group including OB/GYN (both Obstetrics and Gynecology) and General Practice, (ii) Naples Center for Functional Medicine (“NCFM”), a Functional Medical Practice ~~acquired in April 2019 that is~~ engaged in improving the health of its patients through individualized and integrative health care, and (iii) Bridging the Gap Physical Therapy (“BTG”), a physical therapy practice in Bonita Springs, FL ~~opened in January 2020~~ that provides hands-on functional manual therapy techniques to speed patients’ recovery and manage pain without pain medication or surgery. Our Digital Healthcare division develops and operates an online personal medical information and record archive system, the “HealthLynked Network,” which enables patients and doctors to keep track of medical information via the Internet in a cloud-based system. Our ACO/MSO Division is comprised of the ~~business acquired~~operations of Cura Health Management LLC (“CHM”) and its subsidiary ACO Health Partners LLC (“AHP”), which were acquired by the Company on May 18, 2020. CHM and AHP operate an Accountable Care Organization (“ACO”) and Managed Service Organization (“MSO”) that assists physician practices in providing coordinated and more efficient care to patients via the Medicare Shared Savings Program (“MSSP”) as administered by the Centers for Medicare and Medicaid Services (the “CMS”), which rewards providers for efficiency in patient care. Our Medical Distribution Division is comprised of the operations of MedOffice Direct LLC (“MOD”), a virtual distributor of discounted medical supplies selling to both consumers and medical practices throughout the United States we acquired on October 19, 2020.

~~Recent Developments~~

During the six months ended June 30, 2021, we sold 12,161,943 shares of common stock in 52 separate private placement transactions. We received $3,748,725 in proceeds from the sales. In connection with these stock sales, we also issued 6,081,527 five-year warrants to purchase shares of common stock at exercise prices between $0.27 and $1.05 per share. During the same period, we also issued 3,006,098 shares pursuant to draws under the Investment Agreement for additional gross proceeds of $900,636. See “Liquidity and Capital Resources-Significant Liquidity Events-Investment Agreement” below for further details on the Investment Agreement.

Critical accounting policies and significant judgments and estimates

~~See~~For a discussion of our critical accounting policies, see Note 2, “Significant Accounting Policies,” in the Notes to consolidated Financial Statements.

Results of Operations

Comparison of Three Months Ended June 30, ~~2021~~2022 and ~~2020~~2021

The following table summarizes the changes in our results of operations for the three months ended June 30, ~~2021~~2022 compared with the three months ended June 30, ~~2020:~~2021:

	Three Months Ended June 30,						Change						Three Months Ended June 30,						Change
	2021			2020			$			%			2022			2021			$			%

Patient service revenue, net	$	1,470,550		$	1,111,090		$	359,460			32	%	$	1,431,776		$	1,470,550		$	(38,774	)		-3	%
Consulting and event revenue		71,864			50,420			21,444			43	%
Subscription, consulting and event revenue														86,296			71,864			14,432			20	%
Product revenue		168,206			---			*			*			130,459			168,206			(37,747	)		-22	%
Total revenue		1,710,620			1,161,510			549,110			47	%		1,648,531			1,710,620			(62,089	)		-4	%

Operating Expenses and Costs
Practice salaries and benefits		903,032			555,086			347,946			63	%		816,398			903,032			(86,634	)		-10	%
Other practice operating expenses		511,004			521,022			(10,018	)		2	%		639,119			511,004			128,115			25	%
Medicare shared savings expenses		197,463			64,236			133,227			207	%		237,149			197,463			39,686			20	%
Cost of product revenue		159,998			---			*			*			170,543			159,998			10,545			7	%
Selling, general and administrative expenses		1,147,478			646,309			501,169			78	%		1,255,511			1,147,478			108,033			9	%
Depreciation and amortization		206,469			24,874			181,595			730	%		208,912			206,469			2,443			1	%
Loss from operations		(1,414,824	)		(650,017	)		(764,807	)		118	%		(1,679,101	)		(1,414,824	)		(264,277	)		19	%

Other Income (Expenses)
Gain (loss) on extinguishment of debt		632,826			(428,435	)		1,061,261			248	%
Change in fair value of debt		---			(155,667	)		155,667			100	%
Amortization of original issue and debt discounts on notes payable and convertible notes		---			(172,951	)		172,951			100	%
Change in fair value of derivative financial instruments		---			(13,672	)		13,672			100	%
Gain on extinguishment of debt														—			632,826			(632,826	)		-100	%
Change in fair value of contingent acquisition consideration		274,611			(38,688	)		313,299			810	%		93,768			274,611			(180,843	)		-66	%
Interest income (expense)		1,623			(58,418	)		60,041			103	%
Total other income (expenses)		909,060			(867,831	)		1,776,891			205	%
Interest expense														(4,488	)		1,623			(6,111	)		-377	%
Total other income														89,280			909,060			(819,780	)		-90	%

Net loss	$	(505,764	)	$	(1,517,848	)	$	1,012,084			67	%	$	(1,589,821	)	$	(505,764	)	$	(1,084,057	)		214	%

* - Denotes new line item on statement of operations for which there was no corresponding activity in the same period of 2020.Revenue

~~Revenue~~

Patient service revenue in the three months ended June 30, ~~2021 increased~~2022 decreased by ~~$359,460,~~$38,774, or ~~32%~~3% year-over-year, to $1,431,776, primarily as a result of ~~increased~~decreased patient service revenue at our NWC practice of $200,442 due to the departure of a physician and a decrease at BTG of $17,529, offset by a year-over-year increase at our NCFM practice of ~~$294,834~~$142,797 and ~~increases at our NWC practice~~the addition of ~~$97,257, offset by a reduction at our BTG practice of $32,631.~~AEU revenue following its acquisition.

~~Consulting~~Subscription, consulting and event revenue in the three months ended June 30, ~~2021~~2022 increased by ~~$21,444,~~$14,432, or ~~43%~~20% year-over-year, ~~and~~to $86,296. Consulting revenue of $84,657 was earned by the ACO/MSO Division ~~comprised~~in 2022, compared to $70,893 in the three months ended June 30, 2021. Subscription and event revenue of ~~the operations acquired with CHM~~$1,638 and $972 in ~~May 2020.~~2022 and 2021, respectively, was earned from Digital Healthcare division subscription revenues.

Product revenue was $130,459 in the three months ended June 30, 2022, compared to $168,206 in the three months ended June 30, ~~2021.~~2021, a decrease of $37,747, or 22%. Product revenue was earned by the Medical Distribution Division, comprised of the operations ~~acquired with MOD in October 2020.~~of MOD.

Operating Expenses and Costs

Practice salaries and benefits ~~increased~~decreased by ~~$347,946,~~$86,634, or ~~63%~~10%, to $816,398 in the three months ended June 30, ~~2021~~2022, primarily as a result of cost-cutting measures at our NWC facility, offset by increased staffing at ~~each of~~ our ~~service facilities relative~~NCFM facility corresponding to ~~2020 to meet~~ an increase in patient visits and revenue in ~~2021 relative to 2020.~~2022.

Other practice operating costs ~~decreased~~increased by ~~$10,018,~~$128,115, or 2%25%, to $639,119 in the three months ended June 30, ~~2021~~2022, primarily corresponding to ~~increased~~an increase in NCFM patient visits and revenue ~~at each~~in 2022 as well as the addition of ~~our three patient service practices and offset by fixed cost reduction efforts at our NWC facility in 2021.~~costs associated with AEU following acquisition.

Medicare shared savings expenses increased by ~~$133,207,~~$39,686, or ~~207%.~~20% to $237,149 in the three months ended June 30, 2022. Medicare shared savings expenses represent costs incurred to deliver Medicare shared savings revenue, including overhead and consulting fees related to advising participating physician practices, as well as the physicians’ ~~contractual~~ portion of any shared savings received by the ACO. ~~Such expenses~~

Cost of product revenue was $170,543 in the three months ended June 30, ~~2020 represented approximately half~~2022, an increase of ~~a quarter since Cura was acquired on May 18, 2020.~~

~~Cost~~$10,545, or 7%, compared to the same period of 2021. During the three months ended June 30, 2022, we made two sales with corresponding cost of product revenue ~~was $159,998~~of $89,395 for which we do not believe it is probable that we will collect from the customers. As a result, the cost of product revenue is recognized in the three months ended June 30, ~~2021. Cost of product~~2022 with no corresponding revenue ~~relates to the cost of medical products sold by the newly formed Medical Distribution Division, which is comprised of the operations acquired with MOD in October 2020.~~recognized.

Selling, general and administrative costs increased by ~~$501,169,~~$108,033, or ~~78%~~9%, to $1,255,511 in the three months ended June 30, ~~2021~~2022 compared to the ~~same period of 2020,~~three months ended June 30, 2021, primarily due to more personnel, overhead, promotional and development costs in our corporate function in connection with our continued ~~expansion, as well as increased legal, accounting and consulting fees, stock-based consulting fees, and development and promotional costs associated with building and marketing~~investment in the HealthLynked Network, offset by lower cash-based consulting, legal and ~~its related applications.~~accounting fees in 2022 compared to 2021.

Depreciation and amortization increased ~~the three months ended June 30, 2021 by $181,595, or 730%, compared to the same period in 2020, primarily as a result of amortization of finite-lived intangible assets acquired in the MOD acquisition.~~

~~Loss from operations increased by $764,807, or 118%,~~ in the three months ended June 30, ~~2021~~2022 by $2,443, or 1%, to $208,912 compared to the ~~same period~~three months ended June 30, 2021. We did not add any new intangible assets subject to amortization during either period.

Loss from operations increased by $264,277, or 19%, to $1,679,101 in ~~2020,~~the three months ended June 30, 2022 compared to the three months ended June 30, 2021, primarily as a result of increased selling, general and administrative costs ~~related to our expansion~~and practice operating costs, as well as ~~amortization of intangibles from MOD, offset by increases~~one-time product costs recognized with no corresponding revenue in ~~each of our revenue streams.~~second quarter 2022.

Other Income (Expenses)

Gain ~~(loss)~~ on extinguishment of debt ~~increased from a loss of $428,435 in the three months ended June 30, 2020 to a gain of $632,826~~ in the three months ended June 30, 2021 ~~an increase~~was $632,826, resulting from the forgiveness of ~~1,061,261 or 248%. The gain 2021 loans taken by the Company under the~~ Paycheck Protection Program (the “PPP”) loans taken by us in 2020 that were forgiven by the U.S. Small Business Administration (the “SBA”) in May and June 2021. The loss in 2020 arose when the fair value of consideration paid to retire previously outstanding convertible note exceeded the carrying value of the instrument(s) retired, including any related derivative financial instruments, such as embedded conversion features.

~~Loss~~There were no gains or losses from the change in fair value of debt of $155,667 in the three months ended June 30, 2020 resulted from certain convertible notes and notes payable to related parties that, in previous periods, were extended and treated as an extinguishment and reissuance for accounting purposes, requiring these notes to be subsequently carried at fair value and revalued at each period end. After conversion of our remaining convertible notes outstanding in January 2021, we had no further debt carried at fair value, and therefore no change in fair value of debt in ~~the three months ended June 30, 2021.~~2022.

Amortization of original issue and debt discounts was $172,951 for the three months ended June 30, 2020. With the retirement in 2020 of all floating rate convertible notes that with discounts subject to amortization, there were no corresponding charges in the three months ended June 30, 2021.

Loss from the change in fair value of derivative financial instruments was $13,672 for the three months ended June 30, 2020. We retired all derivative financial instruments in 2020 with the repayment of all adjustable-rate convertible notes payable that had associated embedded conversion feature derivatives, so there were no corresponding charges in the three months ended June 30, 2021.

Gains from the change in fair value of contingent acquisition consideration ~~increased~~decreased by ~~$313,299,~~$180,843, or ~~810%~~66%, to a gain of $93,768 in the three months ended June 30, 2022, compared to $274,611 in the three months ended June 30, 2021. Fair value of contingent acquisition consideration relates to future acquisition consideration that may be payable if certain prescribed performance milestones are met by businesses acquired by us, including NCFM (acquired in April 2019), CHM (acquired in May 2020), and MOD (acquired in October 2020). The fair value of contingent acquisition consideration is remeasured at each reporting period using a probability-weighted discounted cash flow model. The increase in gains in 2021 was due primarily to a $218,201 decrease in fair value ofBecause contingent acquisition consideration related to our acquisition of MOD ~~which~~ is payable in a fixed number of shares, ~~upon achievement of annual revenue milestones~~changes in the fair value of the ~~underlying business between~~contingent acquisition consideration fluctuates with our share price. During each of the three months ended June 30, 2021, our share price decreased from the price at the end of the preceding quarter, resulting in a decrease in the fair value of the contingent acquisition consideration liability and ~~2024.~~a corresponding gain from the change in fair value of the liability.

Interest ~~income (expense)~~expense increased by ~~$60,041,~~$6,111, or ~~103%~~377%, to $4,488 for the three months ended June 30, ~~2021 when~~2022, compared to ~~the same period in 2020, as a result~~interest income of the repayment and conversion of convertible notes and notes payable to related parties during 2020, combined with low-interest government loans added to our balance sheet, resulting in substantially lower debt balances in 2021.

~~Total other income (expenses) increased by $776,891, or 205%,~~$1,623 in the three months ended June 30, 2021, ~~when compared to the same period in 2020 primarily~~ as a result of the forgiveness of PPP loans in 2021. Remaining interest expense relates to long-term SBA loans.

Total other ~~expenses incurred~~income decreased by $819,780, or 90%, to $89,280 in 2020 – including loss on extinguishment of debt, change in fair value of debt, amortization of original issue and debt discounts on notes payable and convertible notes, and change in fair value of derivative financial instruments – relatedthe three months ended June 30, 2022 compared to ~~convertible debt instruments that were retired in first quarter 2021 and earlier, resulting in no corresponding charges~~$909,060 in the three months ended June 30, 2021. ~~We also recognized gains related to~~The change was primarily a result of a $632,826 gain from the forgiveness of PPP ~~Loans and~~loans in 2021, as well as higher gains on the ~~reduction of the~~change in fair value of contingent acquisition consideration in 2021.

Net loss increased by $1,084,057, or 214%, to $1,589,821 in the three months ended June 30, ~~2021.~~

~~Net~~2022, compared to net loss ~~decreased by $1,012,084, or 67%,~~of $505,764 in the three months ended June 30, 2021, ~~when compared to the same period in 2020,~~ primarily as a result of (i) ~~debt-related charges incurred in 2020 corresponding to debt that has since been retired, (ii)~~ a ~~47% increase in our revenue streams year-over year, (iii) a~~$632,826 gain ~~on debt extinguishment related to~~from the forgiveness of PPP ~~Loans~~loans in 2021, ~~and (iv) a gain~~(ii) higher gains on the ~~reduction~~change in fair value of contingent acquisition consideration ~~payable related to three of our acquisitions. The lower loss was offset by increases~~ in ~~our~~2021, (iii) increased selling, general and administrative ~~expenses~~costs and ~~our practice-related salaries~~practice operating costs, and ~~benefits.~~(iv) one-time product costs recognized with no corresponding revenue in second quarter 2022.

Comparison of Six Months Ended June 30, ~~2021~~2022 and ~~2020~~2021

The following table summarizes the changes in our results of operations for the six months ended June 30, ~~2021~~2022 compared with the six months ended June 30, ~~2020:~~2021:

	Six Months Ended June 30,						Change						Six Months Ended June 30,						Change
	2021			2020			$			%			2022			2021			$			%

Patient service revenue, net	$	2,984,926		$	2,448,030		$	536,896			22	%	$	2,807,461		$	2,984,926		$	(177,465	)		-6	%
Consulting and event revenue		159,519			50,420			109,099			216	%
Subscription, consulting and event revenue														170,514			159,519			10,995			7	%
Product revenue		350,869			---			*			*			277,428			350,869			(73,441	)		-21	%
Total revenue		3,495,314			2,498,450			996,864			40	%		3,255,403			3,495,314			(239,911	)		-7	%

Operating Expenses and Costs
Practice salaries and benefits		1,566,969			1,320,207			246,762			19	%		1,534,471			1,566,969			(32,498	)		-2	%
Other practice operating expenses		1,241,788			1,084,713			157,075			14	%		1,201,770			1,241,788			(40,018	)		-3	%
Medicare shared savings expenses		408,970			64,236			344,734			537	%		464,878			408,970			55,908			14	%
Cost of product revenue		328,594			---			*			*			331,354			328,594			2,760			1	%
Selling, general and administrative expenses		2,513,615			1,157,285			1,356,330			117	%		2,590,651			2,513,615			77,036			3	%
Depreciation and amortization		418,127			49,660			368,467			742	%		412,802			418,127			(5,325	)		-1	%
Loss from operations		(2,982,749	)		(1,177,651	)		(1,805,098	)		153	%		(3,280,523	)		(2,982,749	)		(297,774	)		10	%

Other Income (Expenses)
Loss on extinguishment of debt		(4,957,168	)		(896,372	)		(4,060,796	)		453	%		—			(4,957,168	)		4,957,168			-100	%
Change in fair value of debt		(19,246	)		(119,702	)		100,456			84	%		—			(19,246	)		19,246			-100	%
Amortization of original issue and debt discounts on notes payable and convertible notes		---			(465,114	)		465,114			100	%
Change in fair value of derivative financial instruments		---			726,683			(726,683	)		100	%
Change in fair value of contingent acquisition consideration		(361,089	)		(45,309	)		(315,780	)		697	%		532,090			(361,089	)		893,179			-247	%
Interest expense		(8,965	)		(120,599	)		111,634			93	%		(9,511	)		(8,965	)		(546	)		6	%
Total other expenses		(5,346,468	)		(920,413	)		(4,426,055	)		481	%
Total other income (expenses)														522,579			(5,346,468	)		5,869,047			-110	%

Net loss	$	(8,329,217	)	$	(2,098,064	)	$	(6,231,153	)		297	%	$	(2,757,944	)	$	(8,329,217	)	$	5,571,273			-67	%

* - Denotes new line item on statement of operations for which there was no corresponding activity in the same period of 2020.Revenue

~~Revenue~~

Patient service revenue in the six months ended June 30, ~~2021 increased~~2022 decreased by ~~$536,896,~~$177,465, or ~~22%~~6% year-over-year, to $2,807,461, primarily as a result of ~~increased~~decreased patient service revenue at our NWC practice of $399,647 due to the departure of a physician and a decrease at BTG of $15,205, offset by a year-over-year increase at our NCFM practice of ~~$430,947~~$200,987 and ~~at our NWC practice~~the addition of ~~$114,857, offset by a decrease at our BTG practice of $8,907.~~AEU revenue following its acquisition.

~~Consulting~~Subscription, consulting and event revenue in the six months ended June 30, ~~2021~~2022 increased by ~~$109,099,~~$10,995, or ~~216% year-over-year.~~7% year-over-year to $170,514. Consulting revenue of ~~$147,434~~$162,251 was earned by the ACO/MSO Division in ~~2021,~~2022, compared to ~~$50,420~~$147,434 in the ~~corresponding period~~three months ended June 30, 2021. Subscription and event revenue of ~~2020 that included ACO/MSO operations for only a month-and-a-half of~~$8,262 and $12,805 in 2022 and 2021, respectively, was earned from Digital Healthcare division subscription revenues.

Product revenue was $277,428 in the six ~~month period. Event revenue of $11,113 was earned in connection with the HealthLynked Future of Healthcare Summit held in March 2021.~~

~~Product revenue was~~months ended June 30, 2022, compared to $350,869 in the six months ended June 30, ~~2021.~~2021, a decrease of $73,441, or 21%. Product revenue was earned by the Medical Distribution Division, comprised of the operations ~~acquired with MOD in October 2020.~~of MOD.

Operating Expenses and Costs

Practice salaries and benefits decreased by $32,498, or 2%, to $1,534,471 in the six months ended June 30, 2022 primarily as a result of cost-cutting measures at our NWC facility, offset by increased staffing at our NCFM facility corresponding to an increase in patient visits and revenue in 2022.

Other practice operating costs decreased by $40,018, or 3%, to $1,201,770 in the six months ended June 30, 2022, due to reduced overhead at our NWC and NCFM facilities on a year-to-date basis, offset by the addition of costs associated with AEU following its acquisition.

Medicare shared savings expenses increased by ~~$246,762,~~$55,908, or ~~19%~~14% to $464,878 in the six months ended June 30, 2022.

Cost of product revenue was $331,354 in the six months ended June 30, 2022, an increase of $2,760, or 1%, compared to the same period of 2021. During the six months ended June 30, 2022, we made two sales with corresponding cost of product revenue of $89,395 for which we do not believe it is probable that we will collect from the customers. As a result, the cost of product revenue is recognized in the three months ended June 30, 2022 with no corresponding revenue recognized.

Selling, general and administrative costs increased by $77,036, or 3%, to $2,590,651 in the six months ended June 30, 2022 compared to the six months ended June 30, 2021, primarily due to more personnel, overhead, promotional and development costs in our corporate function in connection with our continued investment in the HealthLynked Network, offset by lower stock-based and cash-based consulting fees, and legal and accounting fees in 2022 compared to 2021.

Depreciation and amortization decreased in the six months ended June 30, 2022 by $5,325, or 1%, to $412,802 compared to the six months ended June 30, 2021, primarily as a result of ~~increased staffing at each~~certain fixed assets reaching the end of ~~our service facilities relative~~their depreciable lives. We did not add any new intangible assets subject to ~~2020 to meet an increase in patient visits in 2021 relative to 2020.~~amortization during either period.

~~Other practice operating costs~~Loss from operations increased by ~~$157,075,~~$297,774, or ~~14%~~10%, to $3,280,523 in the six months ended June 30, ~~2021 corresponding~~2022 compared to ~~increased revenue at NCFM and NWC practices.~~

Medicare shared savings expenses increased by $344,734, or 537%. Medicare shared savings expenses represent costs incurred to deliver Medicare shared savings revenue, including overhead and consulting fees related to advising participating physician practices, as well as the physicians’ contractual portion of any shared savings received by the ACO. Such expenses in the six months ended June 30, 2020 represented approximately a quarter-and-a-half since Cura was acquired on May 18, 2020.

Cost of product revenue was $328,594 in the six months ended June 30, 2021. Cost of product revenue relates to the cost of medical products sold by the newly formed Medical Distribution Division, which is comprised of the operations acquired with MOD in October 2020.

~~Selling, general and administrative costs increased by $1,356,330, or 117%, in~~ the six months ended June 30, 2021, primarily due to increased stock-based consulting fees, cash-based legal, accounting and consulting fees, more personnel in our corporate function in connection with our continued expansion, and higher advertising, promotional and development costs associated with developing and marketing the HealthLynked Network and related applications.

~~Depreciation and amortization increased the six months ended June 30, 2021 by $368,467, or 742%, compared to the same period in 2020, primarily~~ as a result of ~~amortization of finite-lived intangible assets acquired~~lower patient service and product revenue and an increase in ~~the MOD acquisition.~~

~~Loss from operations increased by $805,098, or 153%, in the six months ended June 30, 2021 compared to the same period in 2020, primarily as a result of increased~~ selling, general and administrative ~~costs related to our expansion as well as amortization of intangibles from MOD,~~and Medicare shared savings expense, offset by ~~increases~~reductions in ~~each of our revenue streams.~~practice costs.

Other Income (Expenses)

Loss on extinguishment of debt in the six months ended June 30, 2021 increased by $4,060,796, or 453%, as compared to the same period in 2020, as a result of a January 2021 transaction pursuant to which the holder of convertible notes with a face value of $1,038,500 and $317,096 of accrued interest agreed to convert the notes pursuant to the original note terms and agreed to a leak-out provision on the received shares in exchange for a five-year warrant to purchase 13,538,494 shares of common stock at an exercise price of $0.30 per share. In connection with the conversion, we recognizedwas $4,957,168 resulting from (i) a loss on debt extinguishment of $5,463,592 ~~in the six months ended June 30, 2021,~~ representing the excess of the fair value of ~~the~~ shares and a warrant issued at conversion of convertible notes over the carrying value of the host ~~instrument~~instruments and accrued ~~interest. This loss was offset by~~interest, and (ii) a debt extinguishment gain of $632,826 related to the forgiveness of PPP loans in May and June 2021. ~~Losses on~~There were no gains or losses from the extinguishment of debt in the six months ended June 30, 2020 resulted from an excess of fair value of consideration paid to retire a convertible notes over the carrying value of the instrument and related derivatives being retired. During the six months ended June 30, 2020, we repaid $580,675 of principal and holders converted an additional $561,078 of principal into common shares2022.

Losses from the change in fair value of debt ~~decreased by $100,456, or 84%, for~~was $19,246 in the six months ended June 30, ~~2021 when compared to the same period in 2020.~~2021. Such ~~gains and~~ losses ~~result~~resulted from certain convertible notes and notes payable to related parties that, in previous periods, were extended and treated as an extinguishment and reissuance for accounting purposes, requiring these notes to be subsequently carried at fair value. The change in fair value at the end of each reporting period iswas recorded as “Change in fair value of debt.” After conversion of our remaining convertible notes outstanding in January 2021, we had no further debt carried at fair ~~value.~~

~~Amortization~~value, and therefore no change in fair value of ~~original issue and~~ debt discounts was $465,114 for the six months ended June 30, 2020. With the retirement in 2020 of all floating rate convertible notes that with discounts subject to amortization, there were no corresponding charges in the six months ended June 30, ~~2021.~~2022

Gains from the change in fair value of derivative financial instruments was $726,683 for the six months ended June 30, 2020. We retired all derivative financial instruments in 2020 with the repayment of all adjustable-rate convertible notes payable that had associated embedded conversion feature derivatives, so there were no corresponding gains or charges in the six months ended June 30, 2021.

~~Loss~~Gain (loss) from the change in fair value of contingent acquisition consideration increased by ~~$315,780,~~$893,179, or ~~697%~~247%, to a gain of $532,090 in the six months ended June 30, ~~2021 when~~2022, compared to ~~the same period in 2020. The large increase~~a loss of $361,089 in the ~~loss in 2021 was due primarily to the increase in fair value of~~six months ended June 30, 2021. Because contingent acquisition consideration related to our acquisition of MOD ~~which~~ is payable in a fixed number of shares, ~~upon achievement of annual revenue milestones of the underlying business between 2021 and 2024. Due~~changes in ~~large part to an increase in our stock price since December 31, 2020,~~ the fair value of the contingent acquisition consideration fluctuates with our share price. During the six months ended June 30, 2021, our share price increased substantially, resulting in an increase in the fair value of the contingent acquisition consideration liability and a corresponding loss from the change in fair value. During the six months ended June 30, 2022, our share price decreased substantially, resulting in a gain from the decrease in fair value of the liability.

Interest expense increased by ~~$372,939.~~

~~Interest expense decreased by $111,634,~~$546, or ~~93%~~6%, to $9,511 for the six months ended June 30, ~~2021 when~~2022, compared to interest expense of $8,965 in the ~~same period in 2020,~~six months ended June 30, 2021, as a result of the repayment and conversion of convertible notes and notes payable to related parties during 2020 ~~combined with~~and forgiveness of PPP loans in 2021, leaving low-interest government loans ~~added to~~as our ~~balance sheet, resulting in substantially lower debt balances in 2021.~~only debt.

Total other ~~expenses~~income (expenses) increased by ~~$4,426,055,~~$5,869,047, or ~~481%~~110%, to income of $522,579 in the six months ended June 30, ~~2021 when~~2022 compared to expense of $5,346,468 in the ~~same period in 2020~~six months ended June 30, 2021. The change was primarily as a result of a $5,589,994 loss on extinguishment of debt associated with the retirement of our last remaining convertible notes payable in 2021, ~~an increase in losses~~and a gain from the change in fair value of contingent acquisition recognized in the six months ended June 30, 2022, contrasted to a loss in the six months ended June 30, 2021, due principally to the fixed-share structure of the MOD contingent ~~consideration, and a gain in change in fair value of derivative financial instruments in 2020 with no corresponding income or charge in 2021.~~consideration.

Net loss ~~increased~~decreased by ~~$6,231,153,~~$5,571,273, or ~~297%~~67%, to $2,757,944 in the six months ended June 30, 2022, compared to net loss of $8,329,217 in the six months ended June 30, 2021, ~~when compared to the same period in 2020~~ primarily as a result of (i) a loss on extinguishment of debt of $5,589,994 in 2021 associated with the retirement of our last remaining convertible notes payable, ~~in 2021, increased selling, general and administrative costs related to our expansion, an increase in losses~~(ii) a $532,090 gain from the change in fair value of contingent acquisition recognized in 2022, as compared to a loss of $361,089 in 2021, due principally to the fair value impact of changes in our stock price on the fixed-share structure of the MOD contingent acquisition consideration, (iii) a decrease in patient services revenue at our NWC facility and a ~~gain~~decrease in ~~change~~product revenue, and (iv) an increase in ~~fair value of derivative financial instruments in 2020 with no corresponding income or charge in 2021. The increased losses were~~selling, general and administrative and Medicare shared savings expense, offset by ~~a 40% overall increase~~(v) decreases in practice salaries and operating costs in our ~~revenue year-over-year and a gain on debt extinguishment related to the forgiveness of PPP Loans in 2021.~~Health Services division.

Seasonal Nature of Operations

We acquired CHM in May 2020. CHM’s primary source of revenue is derived from payments earned under the Medicare shared savings program. Such amounts are determined annually when we are notified by CMS of the amount of shared savings earned. Accordingly, we recognize Medicare shared savings revenue in the period in which the CMS notifies us of the exact amount of shared savings to be paid, which historically has occurred during the three-month period ended September 30 for the program year ended December 31 of the previous year. Medicare shared savings revenue for the program year ended December 31, 2020, for which we received payment and recognized revenue in September 2021, was $2,419,312. Medicare shared savings revenue for the program year ended December 31, 2019, for which we received ~~notification~~payment and ~~payment~~recognized revenue in September 2020, was $767,744. Future recognition of Medicare shared savings revenue is expected to result in a material increase in our consolidated revenues in the third fiscal quarter of each year compared to the first, second and fourth fiscal quarters. Likewise, in the period in which we recognize Medicare shared savings revenue, we also determine the amount of shared savings expense to be paid to physicians participating in our ACO. This expense is also expected to be recognized in the third fiscal quarter of each year and is expected to materially increase our total operating expenses in the third fiscal quarter compared to other quarters of the fiscal year.

Liquidity and Capital Resources

Liquidity and Going Concern

During the second quarter of 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. This update provided U.S. GAAP guidance on management’s responsibility in evaluating whether there is substantial doubt about a company’s ability to continue as a going concern and about related footnote disclosures. Under this standard, we are required to evaluate whether there is substantial doubt about our ability to continue as a going concern each reporting period, including interim periods. In evaluating our ability to continue as a going concern, management considered the conditions and events that could raise substantial doubt about our ability to continue as a going concern within 12 months after our financial statements were issued (August 15, 2022). Management considered our current financial condition and liquidity sources, including current funds available, forecasted future cash flows and our obligations due before August 15, 2023.

We are subject to a number of risks, including uncertainty related to product development and generation of revenues and positive cash flow from our Digital Healthcare division and a dependence on outside sources of capital. The attainment of profitable operations is dependent on future events, including obtaining adequate financing to fulfill our growth and operating activities and generating a level of revenues adequate to support our cost structure.

We have experienced net losses and cash outflows from operating activities since inception. As of June 30, ~~2021,~~2022, we had cash balances of ~~$2,589,635,~~$251,118, a working capital deficit of ~~$911,146~~$1,381,166 and an accumulated deficit ~~$30,114,127.~~of $34,963,133. For the six months ended June 30, ~~2021,~~2022, we had a net loss of ~~$8,329,217 and~~$2,757,944, net cash used by operating activities of ~~$2,261,352. Net cash used in investing activities was $203,399. Net~~$2,518,152, and no cash provided by financing ~~activities was $4,892,202, including $4,649,360 received from sales of common stock in private placement transactions~~activities. We expect to continue to incur net losses and puts pursuant to the July 2016 $3 million investment agreement (the “Investment Agreement”) and $293,951 proceeds from the exercise of stock options and warrants. During January 2021, the holder of $1,038,500 fixed rate convertible debt converted the entire face value of $1,038,500, plus $317,096 of accrued interest on such notes, into 13,538,494 shares of common stock pursuant to the original conversion terms of the underlying notes. Following the conversion, we had no further convertible debt outstanding. During May 2021, PPP loans in the amount of $632,826 plus $6,503 accrued interest were forgiven.

~~We believe that we~~ have ~~sufficient~~significant cash ~~on hand to fund the business~~outflows for at least the next 12 months. ~~We intend~~

Management has evaluated the significance of the conditions described above in relation to our ability to meet our obligations and concluded that, without additional funding, we will not have sufficient funds to meet our obligations within one year from the ~~longer term (i.e., beyond twelve months) cost of completing additional intended acquisitions, implementing our development and sales efforts related~~date the condensed consolidated financial statements were issued.

On July 5, 2022, we entered into a Standby Equity Purchase Agreement (the “SEPA”) with YA II PN, Ltd. (“Yorkville”). Pursuant to the ~~HealthLynked Network~~SEPA, we shall have the right to sell to Yorkville up to 30,000,000 of our shares of common stock, par value $0.0001 per share, at our request any time during the commitment period set forth in the SEPA. Because the purchase price per share to be paid by Yorkville for the shares of common stock sold us to Yorkville pursuant to the SEPA, if any, will fluctuate based on the market prices of our common stock during the applicable pricing period, we cannot reliably predict the actual purchase price per share to be paid by Yorkville for those shares, or the actual gross proceeds to be raised by us from those sales, if any.

On July 11, 2022, we filed a Form S-1 registration statement registering up to 30,000,000 shares of common stock underlying the SEPA. The registration statement was declared effective on July 19, 2022. Between July 19, 2022 and ~~maintaining existing~~August 15, 2022, we completed three advances under the SEPA, receiving $88,897 in proceeds for the issuance of 683,100 shares of common stock.

On July 19, 2022, pursuant to a Note Purchase Agreement between us and ~~expanding overhead~~Yorkville, dated July 5, 2022, we issued to Yorkville a promissory note with an initial principal amount equal to $550,000 (the “Promissory Note”) at a purchase price equal to the principal amount of the Promissory Note less any original issue discounts and ~~administrative costs~~fees. We received net proceeds of $522,500. The Promissory Note will mature on the six-month anniversary of execution. The Promissory Note accrues interest at a rate of 0%, but was issued with 5% original issue discount, and will be ~~financed~~repaid in five equal monthly installments beginning on August 19, 2022. The Promissory Note may be repaid with the proceeds of an advance under the SEPA, or repaid in cash and, if repaid in cash, together with a 2% premium.

Without raising additional capital, either via Advances made pursuant to the SEPA or from ~~(i) cash on hand resulting from fund raising efforts in 2021, (ii) profits generated by NCFM, BTG and CHM (including expected Medicare Shared Savings revenue projected~~other sources, there is substantial doubt about our ability to ~~be received annually in the third fiscal quarter of each year), and (iii) the use of further outside funding sources. No assurances can be given~~continue as a going concern through August 15, 2023. The accompanying condensed consolidated financial statements have been prepared assuming that we will ~~be able to access additional outside capital~~continue as a going concern. This basis of presentation contemplates the recovery of our assets and the satisfaction of liabilities in a timely fashion. If necessary funds are not available, our business and operations would be materially adversely affected and in such event, we would attempt to reduce costs and adjust our business plan.the normal course of business.

COVID-19

A novel strain of coronavirus, COVID-19, that was first identified in China in December 2019, has surfaced in several regions across the world and resulted in travel restrictions and business slowdowns or shutdowns in affected areas. In March 2020, the World Health Organization declared the outbreak of COVID-19 a pandemic. The outbreak of the pandemic is materially adversely affecting our employees, patients, communities and business operations, as well as the U.S. economy and financial markets. The further spread of COVID-19, and the requirement to take action to limit the spread of the illness, may impact our ability to carry out our business as usual and may materially adversely impact global economic conditions, our business and financial condition, including our potential to conduct financings on terms acceptable to us, if at all. The extent to which COVID-19 may impact our business will depend on future developments, which are highly uncertain and cannot be predicted with confidence, such as the ultimate geographic spread of the disease, the duration of the outbreak, travel restrictions and social distancing in the United States and other countries, business closures or business disruptions and the effectiveness of actions taken in the United States and other countries to contain and treat the disease. In response to COVID-19, ~~the Company~~we implemented additional safety measures in ~~its~~our patient services locations and ~~its~~our corporate headquarters.

~~Significant Liquidity Events~~

Historically, we have funded our operations principally through a combination of convertible promissory notes, private placements of our common stock, promissory notes and related party debt, as described below.

~~2021 Equity Transactions~~

~~Investment Agreement~~

In July 2016, we entered into an Investment Agreement (the “Investment Agreement”) with Iconic Holdings, LLC (the “Investor”), pursuant to which the Investor agreed to purchase up to $3,000,000 of our common stock over a three-year period starting upon registration of the underlying shares, with such shares put to the Investor by us pursuant to a specified formula that limits the number of shares able to be put to the Investor to the number equal to the average trading volume of our common shares for the ten consecutive trading days prior to the put notice being issued. In May 2020, the Investment Agreement, which was scheduled to expire on May 15, 2020, was extended until the earlier of May 15, 2022 or until the registration statement covering the agreement is no longer in effect. During the six months ended June 30, 2021 and 2020, we issued 3,006,098 and 3,298,975 shares pursuant to draws under the Investment Agreement, respectively, for gross proceeds of $900,636 and $266,190, respectively.

Plan of operation and future funding requirements

Our plan of operations is to profitably operate our Health Services business and continue to invest in our Digital Healthcare business, including our cloud-based online personal medical information and record archiving system, the “HealthLynked Network.”

We ~~intend to market~~are marketing the HealthLynked Network by targeting large health systems, hospitals and universities. In addition, we are marketing via ~~telesales targeting physicians’ offices, direct to patient~~direct-to-patient marketing, affiliated marketing campaigns, co-marketing with our Medical Distribution businesses ~~retailer~~subsidiary MOD, and expanded southeast regional sales efforts. ~~We intend that our~~Our initial ~~primary~~ sales strategy ~~will be physician telesales through the use of telesales representatives whom we will hire as access to capital allows. In combination with our telesales, we intend to also utilize Internet based~~is utilizing Internet-based marketing to increase penetration to targeted geographical areas. These campaigns ~~will be~~are focused on both physician providers and patient members. We also ~~intend to leverage~~are leveraging MOD’s discounted medical supplies as an offering to our patient and physician members in both the HealthLynked Network and our ACO ~~network and plans.~~network. We also intend to utilize physician telesales through the use of telesales representatives whom we will hire as access to capital allows. If we fail to complete the development of, or successfully market, the HealthLynked Network, our ability to realize future increases in revenue and operating profits could be impacted, and our results of operations and financial position would be materially adversely affected.

~~A summarized timeline of our strategic acquisition transactions and the related funding sources is as follows:~~

●

In July 2018 we raised approximately $1.8 million in a private placement for the purpose of technology enhancement, sales and marketing initiatives and to fund a portion of the first phase of our planned acquisition strategy.

●

~~In 2019, we began implementation of our plan to acquire health service businesses and offer physician owners cash, stock, and deferred compensation.~~

●

~~On April 15, 2019, we acquired HCFM for $750,000 in cash, $750,000 in shares of our common stock and $500,000 in a three-year performance-based payout.~~

●

On May 18, 2020, we acquired CHM for $214,000 in cash, $201,675 in shares of our common stock, up to $223,000 cash and $660,000 in shares of our common stock based on a target MSSP payment of $1,725,000 in the current year, and up to $437,500 in a four-year performance-based payout.

●

On August 20, 2020, we completed the August 2020 Equity Transaction with Trusts controlled by our CEO, Dr. Michael Dent, pursuant to which the Trusts contributed an aggregate of 76,026 NEO Shares with a fair value of $3,066,889 to us, in exchange for an aggregate of 2,750,000 shares of our newly designated Series B Preferred Stock and an aggregate of 24,522,727 shares of our common stock.

●

On October 19, 2020, the Company acquired MOD, a virtual distributor of discounted medical supplies selling to both consumers and medical practices throughout the United States, in exchange for (i) 19,045,563 restricted shares of the Company’s common stock valued at to $2,704,470, (ii) the issuance of an aggregate of up to 10,004,749 restricted shares of the buyer’s common stock valued at up to $2,602,330 over a four year period based on MOD achieving certain revenue targets, and (iii) the partial satisfaction of certain outstanding debt obligations of MOD in the amount of $703,200 in cash by us.

●

During the second half of 2020, we retired floating rate convertible debt with a face value of $1,012,750 through conversions and repayments and repaid related party notes with a face value of $646,000 in an effort to improve our balance sheet.

●

During January 2021, the holder of $1,038,500 fixed rate convertible debt converted the full face value of $1,038,500, plus $317,096 of accrued interest on such notes, into 13,538,494 shares of common stock pursuant to the original conversion terms of the underlying notes. Following the conversion, we had no further convertible debt outstanding.

●

During the six months ended June 30, 2021, we sold 12,161,943 shares of common stock in 52 separate private placement transactions. We received $3,748,725 in proceeds from the sales. In connection with these stock sales, we also issued 6,081,527 five-year warrants to purchase shares of common stock at exercise prices between $0.27 and $1.05 per share. We also issued 3,006,098 shares pursuant to draws under the Investment Agreement for additional gross proceeds of $900,636.

Currently, we are focusing on acquiring additional profitable ACOs with a concentration on physician-based ACOs in Florida, the Southeast, Texas, New Jersey and Arizona. ACOs’ objectives are to reduce patients’ healthcare costs while improving their health. Our initial targets are physician-based Florida Medicare ACOs. Profitable ACOs have shared savings, which are payments made by the Medicare governing body CMS to ACOs whose Medicare patients have aggregate total savings over the regional threshold for all Medicare patients in the territory and that meet CMS’ quality standards. Given HealthLynked’s goal to improve healthcare and reduce healthcare costs for all patients, we anticipate that the ACO acquisition model can help us expand both physician and patient utilization of the HealthLynked Network while continuing to add incremental revenue and profit from to our health services and ACO segments. We plan to raise additional capital to fund our ongoing acquisition strategy.

Historical Cash Flows

	Six Months Ended June 30,
	2022			2021
Net cash (used in) provided by:
Operating activities	$	(2,518,152	)	$	(2,261,352	)
Investing Activities		(531,864	)		(203,399	)
Financing activities		9,488			4,892,202
Net increase (decrease) in cash	$	(3,040,528	)	$	2,427,451

Six Months Ended June 30,
2021 2020
Net cash (used in) provided by:
Operating activities $ (2,261,352 ) $ (1,089,173 )
Investing Activities (203,399 ) (214,046 )
Financing activities 4,892,202 1,548,862
Net increase (decrease) in cash $ 2,427,451 $ 245,643

Operating Activities – During the six months ended June 30, ~~2021,~~2022, we used cash from operating activities of ~~$2,261,352,~~$2,518,152, as compared with ~~$1,089,173~~$2,261,352 in the ~~same period of 2020.~~six months ended June 30, 2021. The increase in cash usage results primarily from increased selling, general and administrative costs increased related to our continued ~~expansion.~~expansion and investment in developing and marketing the HealthLynked Network.

Investing Activities – During the six months ended June 30, 2022, we used $531,864 in investing activities, including $300,916 used to acquire AEU (net of cash acquired), $207,384 contingent acquisition consideration payment paid the sellers of NCFM related to the third and final year of earn-out, and $23,564 to acquire fixed assets. During the six months ended June 30, 2021, we used $203,399 in investing activities, including $196,000 contingent acquisition consideration payment paid the sellers of NCFM related to the second year of earn-out, plus $7,399 for the acquisition of computers and equipment. During the same period of 2020, we used $214,046 in investing activities, comprised mainly of $164,005 used to acquire CHM (net of $49,995 cash received) and $47,000 paid against contingent acquisition consideration related to the acquisition of NCFM.

Financing Activities – During the six months ended June 30, ~~2021~~2022, we received $10,000 from the sale of common stock and ~~2020, we realized $4,892,202 and $1,548,862, respectively,~~paid $512 against notes acquired in ~~investing activities.~~the AEU transaction. Cash ~~realized~~generated in the six months ended June 30, 2021 was comprised mainly of $4,649,360 from the sale of common stock pursuant to private placements and puts under the ~~Investment Agreement~~now-expired July 2016 $3 million investment agreement and $293,951 proceeds from the exercise of options and warrants. We also made cash repayments against a vendor note in the amount of $51,109, retiring the note in full. During the six months ended June 30, 2020, we realized $724,692 from the proceeds of the sale of shares of common stock to investors and pursuant to the Investment Agreement, $827,500 net proceeds from the issuance of convertible notes, $149,000 from related party loans and $745,869 net proceeds from government loans under the PPP program, while repaying $746,758 of convertible loans and $151,441 of related party loans.

~~Off Balance Sheet Arrangements~~

~~We did not have, during the periods presented, and we do not currently have, any off-balance sheet arrangements, as defined under applicable Securities and Exchange Commission rules.~~

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 229.10(f)(1).

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) that are designed to ensure that information required to be disclosed in Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Our management evaluated, with the participation of our Chief Executive Officer and Chief Financial Officer, the effectiveness of our ~~internal control over financial reporting~~disclosure controls and procedures as of ~~September~~June 30, ~~2020~~2022 based on the framework in “Internal Control – Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in 2013. Based on that evaluation, our management concluded that our ~~internal control over financial reporting was~~disclosure controls and procedures were effective atas of June 30, ~~2021.~~2022.

Changes in Internal Control over Financial Reporting

There was no change in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the fiscal quarter ended June 30, ~~2021~~2022 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we may become involved in various lawsuits and legal proceedings, which arise, in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.

We are not aware of any such legal proceedings that we believe will have, individually or in the aggregate, a material adverse effect on our business, financial condition or operating results.

Item 1A. Risk Factors

The Company is not required to provide the information required by this item as it is a “smaller reporting company,” as defined by Rule 229.10(f)(1).

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Except as previously disclosed in a Current Report on Form 8-K or in a Form 10-Q, or as set forth below, the Company has not sold securities that were not registered under the Securities Act of 1933, as amended (the “Securities Act”), during the period covered by this ~~report.~~report:

~~During the three months ended June 30, 2021,~~On May 18, 2022, we sold ~~374,177~~66,667 shares of common stock for cash in ~~6 separate~~a private placement ~~transactions~~transaction to an accredited ~~investors.~~investor. We received ~~$260,000~~$10,000 in proceeds from the ~~sales.~~sale. In connection with ~~these~~the stock ~~sales,~~sale, we also issued ~~187,638~~33,334 five-year warrants to purchase shares of common stock at an exercise ~~prices between $0.85 and $0.90~~price of $0.25 per share.

~~During the three months ended June 30, 2021, we issued 93,492 shares of common stock to q consultant for services provided.~~

~~During the three months ended June 30, 2021, we issued 1,358,000 shares upon exercise of outstanding warrants.~~

The sales of the above securities were exempt from registration under the Securities Act in reliance upon Section 4(a)(2) of the Securities Act, ~~and/or Regulation D promulgated thereunder,~~ as transactions by an issuer not involving any public offering. The recipients of the securities in each of these transactions represented their intentions to acquire the securities for investment ~~purposes~~ only and not with a view to or for sale in connection with any distribution thereof, and appropriate ~~restrictive~~ legends were placed upon the stock certificates issued in these transactions.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

~~None.~~Item 5.02 – Compensatory Arrangements of Certain Officers

On August 12, 2022, the Board of Directors of the Company approved an increase in the base salary of George O’Leary, the Company’s Chief Financial Officer, from $200,000 to $250,000 per year. The increase was effective immediately.

Item 6. Exhibits

ExhibitNo.		Exhibit Description
~~31.1~~*10.1		Standby Equity Purchase Agreement, dated July 5, 2022, by and between HealthLynked Corp. and YA II PN, Ltd. (Filed as Exhibit 10.1 to the Company’s Form 8-K filed with the Commission on July 8, 2022)
10.2		Note Purchase Agreement, dated July 5, 2022, by and between HealthLynked Corp. and YA II PN, Ltd. (Filed as Exhibit 10.2 to the Company’s Form 8-K filed with the Commission on July 8, 2022)
10.3		Promissory Note, dated July 19, 2022 (Filed as Exhibit 10.1 to the Company’s Form 8-K filed with the Commission on July 22, 2022)
31.1*		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of the Principal Executive Officer
~~31.2~~31.2		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of the Principal Financial Officer and Principal Accounting Officer
~~32.1~~32.1		Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of the Principal Executive Officer
~~32.2~~32.2		Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of the Principal Financial Officer and Principal Accounting Officer
~~101.INS~~101.INS		Inline XBRL Instance Document.
~~101.SCH~~101.SCH		Inline XBRL Taxonomy Extension Schema Document.
~~101.CAL~~101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document.
~~101.DEF~~101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.
~~101.LAB~~101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document.
~~101.PRE~~101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.
~~104~~104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

~~Filed herewith.~~

* Filed herewith.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Dated: August ~~16, 2021~~15, 2022

HEALTHLYNKED CORP.

By:	/s/ Michael Dent
	Name:	Michael Dent
	Title:	Chief Executive Officer and Chairman (Principal Executive Officer)

By:	/s/ George O’Leary
	Name:	George O’Leary
	Title:	Chief Financial Officer (Principal Financial Officer)

5544

~~0001680139 hlyk:OneHundredFiftySevenAndFiveTenthsMember 2021-04-01 2021-06-30~~ iso4217:USD xbrli:shares

Cash	$	500,000
Common Stock (3,968,254 shares)		1,000,000
Fair Value of Contingent Acquisition Consideration		299,672
Less cash received		(35,000	)

Fair Value of Total Consideration	$	1,764,672

Hyperbaric Chambers	$	452,289
Medical Equipment		29,940
Computer Equipment/Software		19,739
Office Furniture & Equipment		23,052
Inventory		72,114
Leasehold Improvements		25,000
Website		41,000
Patient Management Platform Database		1,101,538

Fair Value of Identifiable Assets Acquired	$	1,764,672

Cash paid at closing	$	214,000
Shares issued at closing (2,240,838 shares)		201,675
Cash and shares contingent upon 2019 program year MSSP payment target		778,192
Cash contingent upon four-year earn-out		279,593
Less cash received		(49,995	)

	$	1,423,465

Accounts receivable	$	90,197
Prepayments		15,294
ACO physician contracts		1,073,000
Goodwill		381,856
Accounts payable		(32,848	)
Deferred revenue		(104,034	)

Fair Value of Identifiable Assets Acquired and Liabilities Assumed	$	1,423,465

Shares issued at closing (19,045,563 shares)	$	2,704,470
Payment of MOD debt obligations in cash		703,200
Shares contingent upon four-year earn-out		649,108
Less cash received		(57,048	)

	$	3,999,730

	Three Months Ended June 30,				Six Months Ended June 30,
	2021		2020		2021		2020

Operating leases	$	76,855	$	90,682	$	142,366	$	181,365
Financing leases		---		---		---		4,587

Total lease expense	$	76,855	$	90,682	$	142,366	$	185,952

	Change in Fair Value of Debt								Fair Value of Debt as of
	Three Months Ended June 30,				Six Months Ended June 30,				June 30,		December 31,
	2021		2020		2021		2020		2021		2020

$550k Note - July 2016	$	---	$	46,090	$	10,344	$	35,333	$	---	$	719,790
$50k Note - July 2016		---		4,783		1,017		3,667		---		71,611
$111k Note - May 2017		---		14,577		1,706		11,541		---		120,659
$357.5k Note - April 2019		---		27,647		6,179		21,194		---		424,290
	$	---	$	93,097	$	19,246	$	71,735	$	---	$	1,336,350

	June 30, 2021				December 31, 2020
	Amount		Shares		Amount		Shares

Shares issuable to consultants, employees and directors	$	407,833		2,836,896	$	262,273		2,150,020

Options Outstanding								Options Exercisable
				Weighted-
				Average		Weighted-				Weighted-
				Remaining		Average				Average
Exercise		Number		Contractual		Exercise		Number		Exercise
Prices		Outstanding		Life (years)		Price		Exercisable		Price
$	--- to 0.25		1,652,500		5.9	$	0.13		1,381,250		0.11
$	0.25 to 0.50		1,281,250		7.1	$	0.30		762,500		0.30
$	0.51 to 0.77		80,000		9.7	$	0.75		30,000		0.75
$	0.08 to 0.31		3,013,750		6.5	$	0.22		2,173,750	$	0.19

	Six Months Ended June 30, 2020
	Health Services			Digital Healthcare			ACO /MSO		Medical Distribution		Total
Revenue
Patient service revenue, net	$	2,448,030		$	---		$	---	$	---	$	2,448,030
Medicare shared savings revenue		---			---			---		---		---
Consulting revenue		---			---			50,420		---		50,420
Product revenue		---			---			---		---		---
Total revenue		2,448,030			---			50,420		---		2,498,450

Operating Expenses
Practice salaries and benefits		1,320,207			---			---		---		1,320,207
Other practice operating expenses		1,084,713			---			---		---		1,084,713
Medicare shared savings expenses		---			---			64,236		---		64,236
Cost of product revenue		---			---			---		---		---
Selling, general and administrative expenses		---			1,157,285			---		---		1,157,285
Depreciation and amortization		48,470			1,190			---		---		49,660
Total Operating Expenses		2,453,390			1,158,475			---		---		3,676,101

Loss from operations	$	(5,360	)	$	(1,158,475	)	$	---	$	---	$	(1,177,651	)

Other Segment Information
Interest expense	$	11,910		$	108,689		$	---	$	---	$	120,599
Loss on extinguishment of debt	$	---		$	896,372		$	---	$	---	$	896,372
Amortization of original issue and debt discounts on convertible notes	$	---		$	465,114		$	---	$	---	$	465,114
Change in fair value of debt	$	---		$	119,702		$	---	$	---	$	119,702
Change in fair value of derivative financial instruments	$	---		$	(726,683	)	$	---	$	---	$	(726,683	)
Change in fair value of contingent acquisition consideration	$	---		$	45,309		$	---	$	---	$	45,309

	As of June 30, 2021
							Total
	Level 1		Level 2		Level 3		Fair Value
Contingent acquisition consideration	$	---	$	---	$	1,665,529	$	1,665,529

Total	$	---	$	---	$	1,665,529	$	1,665,529