UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 10Q


(Mark One)


þ

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.


For the quarterly period ended SeptemberJune 30, 20172018


o

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT


For the transition period from _________ to ________


Commission file numbers 000–32141


NUTRA PHARMA CORP.

(Name of registrant as specified in its charter)


California

 

91–2021600

(State or Other Jurisdiction of Organization)

 

(IRS Employer Identification Number)


12538 West Atlantic Blvd.,

Coral Springs, Florida

 

33071

(Address of principal executive offices)

 

(Zip Code)


(954) 509–0911

(Registrant's telephone number, including area code)


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


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


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a nonaccelerated filer, or a smaller reporting company, or an emerging growth company.


Large accelerated filer ¨

Accelerated filer ¨

Nonaccelerated filer ¨

Smaller reporting company þ

 

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 pursuant to Section 13(a) of the Exchange Act.  o


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b2 of the Exchange Act). Yes¨ Noþ


The number of shares outstanding of the registrants common stock, par value $0.001 per share, as of November 20, 2017,August 14, 2018, there was 1,863,417,5683,637,448,131 shares of common stock.






TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION

41

 

 

Item 1. Financial Statements

41

 

 

Condensed Consolidated Balance Sheets as of SeptemberJune 30, 20172018 (Unaudited) and December 31, 20162017

42

 

 

Condensed Consolidated Statements of Operations for the Three and NineSix Months Ended SeptemberJune 30, 2017 2018 
and 20162017 (Unaudited)

53

 

 

Condensed Consolidated Statements of Cash Flows for the NineSix Months Ended SeptemberJune 30, 2017 2018
and 20162017 (Unaudited)

64

 

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

75

 

 

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

2720

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

3326

 

 

Item 4. Controls and Procedures

3326

 

 

PART II. OTHER INFORMATION

3427

 

 

Item 1. Legal Proceedings

3427

 

 

Item 1A. Risk Factors

 

 

 

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

3528

 

 

Item 3. Defaults Upon Senior Securities

3929

 

 

Item 4. Mine Safety Disclosure

4030

 

 

Item 5. Other Information

4030

 

 

Item 6. Exhibits

4030




i





NUTRA PHARMA CORP.


Nutra Pharma Corp. is referred to hereinafter as “we”, “us” or “our”


Forward Looking Statements


This Quarterly Report on Form 10-Q10–Q for the period ending SeptemberJune 30, 2017,2018, contains forward-lookingforward–looking statements that involve risks and uncertainties, as well as assumptions that if they never materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-lookingforward–looking statements. The words or phrases “would be,” “will allow, “intends to,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” or similar expressions are intended to identify “forward-looking“forward–looking statements.” We are subject to risks detailed in Item 1(a). All statements other than statements of historical fact are statements that could be deemed forward-lookingforward–looking statements, including: (a) any projections of revenue, gross margin, expenses, earnings or losses from operations, synergies or other financial items; and (b) any statements of the plans, strategies and objectives of management for future operations; and (c) any statement concerning developments, plans, or performance. Unless otherwise required by applicable law, we do not undertake and we specifically disclaim any obligation to update any forward-lookingforward–looking statements to reflect occurrences, developments, unanticipated events or circumstances after the date of such statement.


3




PART I. FINANCIAL INFORMATION


Item 1. Financial Statements


NUTRA PHARMA CORP.

Condensed Consolidated Balance Sheets


 

September 30,

 

December 31,

 

June 30,

 

December 31,

 

2017

 

2016

 

2018

 

2017

 

(Unaudited)

 

 

 

(Unaudited)

 

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash

$

$

31,243

$

22,979

$

Accounts receivable

 

44,675

 

30,625

Accounts receivable, net

 

16,280

 

15,143

Inventory

 

20,142

 

25,562

 

59,424

 

20,142

Due from officers

 

267,192

 

269,772

Prepaid expenses and other current assets

 

47,354

 

97,640

 

206,757

 

52,500

Total current assets

 

112,171

 

185,070

 

572,632

 

357,557

 

 

 

 

 

 

 

 

Property and equipment, net

 

9,216

 

13,637

 

12,710

 

16,463

Other assets

 

15,550

 

15,550

 

15,550

 

15,550

Total assets

$

136,937

$

214,257

$

600,892

$

389,570

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

$

1,252,415

$

958,027

$

1,415,070

$

1,301,988

Accrued expenses

 

1,005,009

 

1,013,615

 

796,575

 

1,002,980

Due to officers

 

193,359

 

52,025

Deferred revenue

 

 

22,490

Derivative warrant liability

 

6,738

 

48,504

 

11,671

 

5,903

Other debt, net of discount

 

2,722,372

 

2,576,488

 

3,482,413

 

3,466,403

Total current liabilities

 

5,179,893

 

4,648,659

Convertible notes

 

 

3,474

Legal settlement liability

 

 

39,020

Total liabilities

 

5,179,893

 

4,691,153

 

5,705,729

 

5,799,764

 

 

 

 

 

 

 

 

Commitments and Contingencies (See Note 9)

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

Commitments and Contingencies (See Note 8)

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.001 par value, 2,000,000,000 shares authorized: 1,734,652,973 and 295,065,317 shares issued and outstanding at September 30, 2017 and December 31, 2016

 

1,734,653

 

295,065

Stockholders' deficit:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value, 20,000,000 shares authorized: 3,000,000 and 0 Series A Preferred shares issued and outstanding at June 30, 2018 and December 31, 2017

 

3,000

 

3000

Common stock, $0.001 par value, 8,000,000,000 shares authorized: 3,241,052,167 and 2,032,233,701 shares issued and outstanding at June 30, 2018 and December 31, 2017

 

3,241,052

 

2,032,234

Additional paid–in capital

 

49,618,614

 

48,587,438

 

54,477,604

 

49,942,719

Accumulated deficit

 

(56,396,223)

 

(53,359,399)

 

(62,826,493)

 

(57,388,147)

Total stockholders' deficit

 

(5,042,956)

 

(4,476,896)

 

(5,104,837)

 

(5,410,194)

Total liabilities and stockholders' deficit

$

136,937

$

214,257

$

600,892

$

389,570


See the accompanying notes to the unaudited condensed consolidated financial statements


4




NUTRA PHARMA CORP.

Condensed Consolidated Statements of Operations  

(Unaudited)


 

For the Three Months

Ended September 30,

 

For the Nine Months

Ended September 30,

 

For the Three Months

Ended June 30,

 

For the Six Months

Ended June 30,

 

2017

 

2016

 

2017

 

2016

 

2018

 

2017

 

2018

 

2017

Net sales

$

38,049

$

70,487

$

88,207

$

138,556

$

29,381

$

33,179

$

60,357

$

50,158

Cost of sales

 

4,340

 

9,925

 

23,122

 

28,120

 

16,570

 

10,988

 

20,929

 

18,782

Gross profit

 

33,709

 

60,562

 

65,085

 

110,436

 

12,811

 

22,191

 

39,428

 

31,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative – including stock based compensation of $4,985 and $120,993, and $67,020 and $353,006 for the three and nine months ended September 30, 2017 and 2016, respectively

 

307,232

 

566,578

 

1,172,086

 

1,579,850

Selling, general and administrative –
including stock based compensation of $10,000 and $36,082 for the three months ended June 30, 2018 and 2017, and $10,000 and $62,035 for the six months ended June 30, 2018 and 2017, respectively

 

348,660

 

437,623

 

712,733

 

864,854

Total operating expenses

 

307,232

 

566,578

 

1,172,086

 

1,579,850

 

348,660

 

437,623

 

712,733

 

864,854

Loss from Operations

 

(273,523)

 

(506,016)

 

(1,107,001)

 

(1,469,414)

Loss from operations

 

(335,849)

 

(415,432)

 

(673,305)

 

(833,478)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Income

 

 

 

 

19,381

Interest expense

 

(95,063)

 

(59,453)

 

(265,915)

 

(200,432)

 

(165,194)

 

(78,312)

 

(440,483)

 

(170,852)

Change in fair value of derivatives

 

(612,863)

 

(160,563)

 

(1,649,719)

 

(972,750)

 

(868,519)

 

(607,305)

 

(4,344,235)

 

(1,036,856)

Gain (Loss) on settlement of debt, net

 

 

82,015

 

(14,189)

 

250,446

Gain (loss) on settlement of debt, net

 

19,677

 

(14,189)

 

19,677

 

(14,189)

Other Expenses

 

(707,926)

 

(138,001)

 

(1,929,823)

 

(903,355)

 

(1,014,036)

 

(699,806)

 

(4,765,041)

 

(1,221,897)

Net loss before income taxes

 

(981,449)

 

(644,017)

 

(3,036,824)

 

(2,372,769)

 

(1,349,885)

 

(1,115,238)

 

(5,438,346)

 

(2,055,375)

Provision for income taxes

 

 

 

 

 

 

 

 

Net loss

$

(981,449)

$

(644,017)

$

(3,036,824)

$

(2,372,769)

$

(1,349,885)

$

(1,115,238)

$

(5,438,346)

$

(2,055,375)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share – basic and diluted

$

(0.00)

$

(0.00)

$

(0.00)

$

(0.02)

$

(0.00)

$

(0.00)

$

(0.00)

$

(0.00)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding during the period – basic and diluted

 

1,429,770,513

 

201,274,372

 

1,282,194,310

 

136,094,680

 

2,723,756,675

 

466,425,987

 

2,458,305,604

 

466,513,914


See the accompanying notes to the unaudited condensed consolidated financial statements


5




NUTRA PHARMA CORP.

Condensed Consolidated Statements of Cash Flows

(Unaudited)


 

 

For the nine months ended September 30,

 

 

2017

 

2016

Reconciliation of net loss to net cash used in operating activities:

 

 

 

 

Cash flows from operating activities:

 

 

 

 

Net loss

$

(3,036,824)

$

(2,372,769)

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

 

 

 

 

(Gain) Loss on settlement of debt

 

14,189

 

(250,446)

Depreciation

 

4,421

 

6,421

Stock-based compensation

 

67,020

 

353,006

Stock issued for loan extension and accounts payable

 

4,440

 

342

Change in fair value of derivative

 

1,649,719

 

972,750

Amortization of loan discount

 

74,392

 

80,203

Changes in operating assets and liabilities:

 

 

 

 

Increase in accounts receivable

 

(14,050)

 

(15,788)

Decrease in inventory

 

5,420

 

2,590

(Increase) Decrease in prepaid expenses and other assets

 

3,216

 

(30,692)

Increase in accounts payable

 

294,388

 

367,797

Increase (Decrease) in accrued expenses

 

21,709

 

(81,564)

Net cash used in operating activities

 

(911,960)

 

(968,150)

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

Acquisition of property and equipment

 

 

(912)

Net cash used in investing activities:

 

 

(912)

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

Common stock sold for cash-related party

 

 

100,000

Common stock sold for cash

 

 

55,000

Loans from officers

 

302,350

 

149,951

Repayment of officers loans

 

(174,400)

 

(162,675)

Proceeds from notes payable-related party

 

 

200,000

Repayments of notes payable-related party

 

(15,209)

 

(35,000)

Proceeds from convertible notes,  net of debt discount and loan issuance cost of $0 and $15,370, respectively

 

550,500

 

494,000

Repayment of convertible notes

 

(40,000)

 

(189,319)

Proceeds from other notes payable,  net of debt discount and loan issuance cost of $28,723 and $15,375, respectively

 

405,500

 

704,625

Repayments of other notes payable

 

(148,024)

 

(334,094)

Net cash provided by financing activities

 

880,717

 

982,488

 

 

 

 

 

Net (decrease) increase in cash

 

(31,243)

 

13,425

 

 

 

 

 

Cash - beginning of period

 

31,243

 

6,890

 

 

 

 

 

Cash - end of period

$

$

20,315

 

 

 

 

 

Supplemental Cash Flow Information:

 

 

 

 

Cash paid for interest

$

75,207

$

91,118

Cash paid for income taxes

$

$

Non cash Financing and Investing:

 

 

 

 

Note and stock issued in settlement of notes and accounts payable

$

$

423,300

Shares issued to satisfy debt

$

2,410,115

$

1,023,345

Shares issued to satisfy debt-related party

$

$

100,000

Discounts on notes payable

$

13,815

$

31,502

Stock issued for additional consideration of convertible notes payable

$

5,241

$

 

 

For the Six Months Ended June 30,

 

 

2018

 

2017

Reconciliation of net loss to net cash used in operating activities:

 

 

 

 

Cash flows from operating activities:

 

 

 

 

Net loss

$

(5,438,346)

$

(2,055,375)

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

 

 

 

 

Gain (loss) on settlement of debt

 

(19,677)

 

14,189

Depreciation

 

3,753

 

3,253

Stock–based compensation

 

10,000

 

62,035

Stock issued for loan modification

 

126,700

 

4,440

Change in fair value of derivative

 

4,344,235

 

1,036,856

Amortization of loan discount

 

207,837

 

57,183

Changes in operating assets and liabilities:

 

 

 

 

Increase in accounts receivables

 

(1,137)

 

(5,522)

Decrease (increase) in inventory

 

(39,282)

 

4,292

Decrease in prepaid expenses and other assets

 

(44,257)

 

(1,584)

Increase in accounts payable

 

113,083

 

198,568

Increase in accrued expenses

 

58,610

 

14,409

Decrease in deferred revenue

 

(22,490)

 

 

Net cash used in operating activities

 

(700,971)

 

(667,256)

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

Loans from officers

 

105,100

 

333,150

Repayment of officers loans

 

(106,150)

 

(129,900)

Repayments of notes payable–related party

 

 

(15,209)

Proceeds from convertible notes, net of debt discount and loan issuance cost of $29,650 and $0, respectively

 

729,000

 

400,500

Proceeds from other notes payable

 

 

98,500

Repayments of other notes payable

 

(4,000)

 

(45,498)

Net cash provided by financing activities

 

723,950

 

641,543

 

 

 

 

 

Net increase (decrease) in cash

 

22,979

 

(25,713)

 

 

 

 

 

Cash – beginning of period

 

 

31,243

 

 

 

 

 

Cash – end of period

$

22,979

$

5,530

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Information:

 

 

 

 

Cash paid for interest

$

(5,425)

$

(36,134)

Non cash Financing and Investing:

 

 

 

 

Shares issued to satisfy debt

$

5,242,524

$

1,240,746

Discounts on notes payable

$

18,565

$

4,830

Debt discount for beneficial conversion features

$

235,913

$


See the accompanying notes to the unaudited condensed consolidated financial statements


6



NUTRA PHARMA CORP.

Notes to Unaudited Condensed Consolidated Financial Statements

SeptemberJune 30, 20172018


1.     BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Organization


Nutra Pharma Corp. (“Nutra Pharma”), is a holding company that owns intellectual property and operates in the biotechnology industry. Nutra Pharma incorporated under the laws of the state of California on February 1, 2000, under the original name of Exotic-Bird.com.Exotic–Bird.com.


Through its wholly-ownedwholly–owned subsidiary, ReceptoPharm, Inc. (“ReceptoPharm”), Nutra Pharma conducts drug discovery research and development activities. In October 2009, Nutra Pharma launched its first consumer product called Cobroxin®, an over-the-counterover–the–counter pain reliever designed to treat moderate to severe chronic pain. In May 2010, Nutra Pharma launched its second consumer product called Nyloxin®, an over-the-counterover–the–counter pain reliever that is a stronger version of Cobroxin® and is designed to treat severe chronic pain. In December 2014, we launched Pet Pain-Away,Pain–Away, an over-the-counterover–the–counter pain reliever designed to treat pain in cats and dogs.


Basis of Presentation and Consolidation


The Unaudited Condensed Consolidated Financial statements and notes are presented in accordance with the rules and regulations of the Securities and Exchange Commission and do not contain certain information included in the Company’s Annual Report on Form 10-K10–K for the year ended December 31, 2016.2017. In the opinion of management, all adjustments considered necessary for a fair presentation have been included and are of a normal, recurring nature. Interim results are not necessarily indicative of results for a full year. Therefore, the interim Unaudited Condensed Consolidated Financial statements should be read in conjunction with the Condensed Consolidated Financial Statements and notes thereto contained in the Company’s Annual Report on Form 10-K.10–K.


The accompanying Unaudited Condensed Consolidated Financial Statements include the results of Nutra Pharma and its wholly-ownedwholly–owned subsidiaries Designer Diagnostics Inc. and ReceptoPharm (collectively “the Company”, “us”, “we” or “our”). We operate as one reportable segment. All intercompany transactions and balances have been eliminated in consolidation.


Liquidity and Going Concern


Our Unaudited Condensed Consolidated Financial Statements are presented on a going concern basis, which contemplate the realization of assets and satisfaction of liabilities in the normal course of business. We have experienced recurring, significant losses from operations, and have an accumulated deficit of $56,396,223$62,826,493 at SeptemberJune 30, 2017.2018. In addition, we have a significant amount of indebtedness in default, a working capital deficit of $5,067,722$5,133,097 and a stockholders’ deficit of $5,042,956$5,104,837 at SeptemberJune 30, 2017.2018.  


There is substantial doubt regarding our ability to continue as a going concern which is contingent upon our ability to secure additional financing, increase ownership equity and attain profitable operations. In addition, our ability to continue as a going concern must be considered in light of the problems, expenses and complications frequently encountered in established markets and the competitive environment in which we operate.


At SeptemberJune 30, 2017,2018, we do not have sufficient cash to sustain our operations for the next year and will require additional financing in order to execute our operating plan and continue as a going concern. Since our sales are not currently adequate to fund our operations, we continue to rely principally on debt and equity funding; however proceeds from such funding have not been sufficient to execute our business plan. Our plan is to attempt to secure adequate funding until sales of our pain products are adequate to fund our operations. We cannot predict whether additional financing will be available, and/or whether any such funding will be in the form of equity, debt, or another form. In the event that these financing sources do not materialize, or if we are unsuccessful in increasing our revenues and profits, we will be unable to implement our current plans for expansion, repay our obligations as they become due and continue as a going concern.


The accompanying Unaudited Condensed Consolidated Financial Statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern.



Use of Estimates


The accompanying Unaudited Condensed Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the United States of America which require management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the


7



financial statements and the reported amounts of revenue and expense. Significant estimates include our ability to continue as going concern, the recoverability of inventories and long-livedlong–lived assets, and the valuation of stock-basedstock–based compensation and certain debt and warrant liabilities. Actual results could differ from those estimates. Changes in facts and circumstances may result in revised estimates, which would be recorded in the period in which they become known.


Revenue Recognition


In general, we record revenue when persuasive evidence of an arrangement exists, services have been rendered or product delivery has occurred, the sales price to the customer is fixed or determinable, and collectability is reasonably assured. Provision for sales returns is estimated based on our historical return experience. Revenue is presented net of returns and allowances for returns.


We collect 100% of the cash proceeds from the sale of product by our distributor and remit a portion of the cash proceeds received back to the distributor.  We record product sales on a netgross basis.


Adoption of ASC 606, Revenue from Contracts with Customers


On January 1, 2018, we adopted ASC 606 using the modified retrospective method applied to those contracts which were not completed as of January 1, 2018. Results for reporting periods beginning January 1, 2018 are presented under ASC 606, while prior period amounts are not adjusted and continue to be reported in accordance with our historic revenue recognition methodology under ASC 605, Revenue Recognition.


The cumulative impact of adopting ASC 606 resulted in no changes to retained earnings at January 1, 2018. The impact to revenue for the six months ended June 30, 2018 was an increase of $2,780 as a result of applying ASC 606 to certain revenues generated through online distributors which are now presented gross as we have control over providing the products related to such revenues.


For the six months ended June 30, 2018, the revenue recognized from contracts with customers was $60,357. The impact of adoption of ASC 606 on our unaudited condensed consolidated statement of operations was as follows:


 

 

With

Implementation

of ASC 606

 

Before

Implementation

of ASC 606

 

Effect of

Implementation

Revenue

$

60,357

$

57,577

$

2,780

Costs

 

(20,929)

 

(18,149)

 

2,780

Net effect of ASC 606 implementation

 

 

 

 

$

 –


There was no balance sheet impact.


Accounting for Shipping and Handling Costs


We record shipping and handling costs incurred in cost of sales.


Cash and Cash Equivalents


We consider all highly liquid investments with an original maturity of three-monthsthree–months or less to be cash equivalents.


Accounts Receivable and Allowance for Doubtful Accounts


We grant credit without collateral to our customers based on our evaluation of a particular customer’s credit worthiness. In addition, allowances for doubtful accounts are maintained for potential credit losses based on the age of the accounts receivable and the results of periodic credit evaluations of our customers’ financial condition. Accounts receivable are written off after collection efforts have been deemed to be unsuccessful. Accounts written off as uncollectible are deducted from the allowance for doubtful accounts, while subsequent recoveries are netted against the provision for doubtful accounts expense. We generally do not charge interest on accounts receivable.



Accounts receivable are stated at estimated net realizable value. Accounts receivable are comprised of balances due from customers net of estimated allowances for uncollectible accounts.


Inventories


Inventories, which are stated at the lower of average cost or market, and consist of packaging materials, finished products, and raw venom that is utilized to make the API (active pharmaceutical ingredient). The raw unprocessed venom has an indefinite life for use. The Company regularly reviews inventory quantities on hand.  If necessary it records a provision for excess and obsolete inventory based primarily on its estimates of component obsolescence, product demand and production requirements. Write-downsWrite–downs are charged to cost of goods sold. Our inventory is carried net of a valuation allowance of $30,805$30,885 at SeptemberJune 30, 20172018 and December 31, 2016.2017.


Financial Instruments and Concentration of Credit Risk


Our financial instruments include cash, accounts receivable, accounts payable, accrued expenses, loans payable, due to officers and derivative financial instruments. Other than certain warrant and convertible instruments (derivative financial instruments) and liabilities to related parties (for which it was impracticable to estimate fair value due to uncertainty as to when they will be satisfied and a lack of similar type transactions in the marketplace), we believe the carrying values of our financial instruments approximate their fair values because they are short term in nature or payable on demand. Our derivative financial instruments are carried at a measured fair value.


Balances in various cash accounts may at times exceed federally insured limits. We have not experienced any losses in such accounts. We do not hold or issue financial instruments for trading purposes. In addition, for the three-monthssix months ended SeptemberJune 30, 2017,2018, there were two customerswas one customer that accounted for 17% and 46%45% of the total revenues, respectively. For the nine-months ended September 30, 2017, there were three customers that accounted for 14%, 14% and 28% of the total revenues, respectively.revenues.


Derivative Financial Instruments


We do not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. Management evaluates all of its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and


8



is then re-valuedre–valued at each reporting date, with changes in the fair value reported as charges or credits to income. For option-basedoption–based simple derivative financial instruments, the Company uses the Black-Scholes option-pricingBlack–Scholes option–pricing model to value the derivative instruments at inception and subsequent valuation dates. For embedded derivatives, the Company uses a Dilution-Adjusted Black-ScholesDilution–Adjusted Black–Scholes method to value the derivative instruments at inception and subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessedre–assessed at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-currentnon–current based on whether or not net-cashnet–cash settlement of the derivative instrument could be required within 12 months of the balance sheet date.


We do not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks.


Convertible Debt


We bifurcate the embedded derivative element in convertible debt which contain conversion features which are not considered to be conventional convertible debt.  The convertible debt is recorded at the bifurcated amount after reducing the proceeds for the liability related to the embedded call provision which is accounted for separately in the accompanying balance sheets.  After recording the initial amount of the debt, the discount related to the bifurcated embedded derivative is amortized as additional interest expense over the term of the debt with the resulting debt discount being accreted over the term of the note.  


The Fair Value Measurement Option


We have elected the fair value measurement option, and record the entire hybrid financing instrument at fair value under the guidance of SFAS155.


Property and Equipment and Long-LivedLong–Lived Assets


Property and equipment is recorded at cost. Expenditures for major improvements and additions are added to property and equipment, while replacements, maintenance and repairs which do not extend the useful lives are expensed. Depreciation is computed using the straight-linestraight–line method over the estimated useful lives of the assets of 3 – 7 years.



Property and equipment consists of the following at SeptemberJune 30, 20172018 and December 31, 2016:2017:


 

September 30, 2017

 

December 31, 2016

 

June 30,

2018

 

December 31,

2017

Computer equipment

$

25,120

$

25,120

$

25,120

$

25,120

Furniture and fixtures

 

34,757

 

34,757

 

34,757

 

34,757

Lab equipment

 

44,599

 

44,599

 

53,711

 

53,711

Telephone equipment

 

12,421

 

12,421

 

12,421

 

12,421

Office equipment – other

 

16,856

 

16,856

 

16,856

 

16,856

Leasehold improvements

 

73,168

 

73,168

 

73,168

 

73,168

Total

 

206,921

 

206,921

 

216,033

 

216,033

Less: Accumulated depreciation

 

(197,705)

 

(193,284)

 

(203,323)

 

(199,570)

Property and equipment, net

$

9,216

$

13,637

$

12,710

$

16,463


We review our long-livedlong–lived assets for recoverability if events or changes in circumstances indicate the assets may be impaired. At SeptemberJune 30, 2017,2018, we believe the carrying values of our long-livedlong–lived assets are recoverable. Depreciation expense for the nine-monthssix–months ended SeptemberJune 30, 2018 and 2017 was $3,753 and 2016 was $4,421 and $6,421,$3,253, respectively, and $1,168$1,825 and $2,157$1,379 for the three-monthsthree–months ended SeptemberJune 30, 20172018 and 2016, respectively.


Advertising


All advertising costs are expensed as incurred.  Advertising costs were approximately $400 and $2,459 for the three-months ended September 30, 2017, and 2016, respectively. Advertising costs were approximately $2,015 and $2,834 for the nine-months ended September 30, 2017 and 2016, respectively.


Income Taxes


We compute income taxes in accordance with Financial Accounting Standard Board (“FASB”) Accounting Standard Codification (“ASC”) Topic 740,Income Taxes(“ASC Topic 740”). Under ASC Topic 740, deferred taxes are recognized for the tax consequences of temporary differences by applying enacted statutory rates applicable to future years to differences between the financial statement carrying amounts and the tax bases of existing assets and liabilities. Also, the effect on deferred taxes of a change in tax rates is recognized in income in the period that included the enactment date. Temporary differences between financial and tax reporting arise primarily from the use of different methods to record bad debts and /or sales returns, and inventory reserves.


On an annual basis, we evaluate tax positions that have been taken or are expected to be taken in our tax returns to determine if they are more than likely to be sustained if the taxing authority examines the respective position.  At SeptemberJune 30, 2017,2018, we do not believe we have a need to record any liabilities for uncertain tax positions or provisions for interest or penalties related to such positions.



9



Since inception, we have been subject to tax by both federal and state taxing authorities. Until the respective statutes of limitations expire (which may be as much as 20 years while we have unused net operation losses), we are subject to income tax audits in the jurisdictions in which we operate. The Company’s 20132015 to 20162017 tax returns are subject to examination by Internal Revenue Services and State Taxing Agencies.


Stock-BasedStock–Based Compensation


We account for stock-basedstock–based compensation in accordance with FASB ASC Topic 718,Stock Compensation(ASC Topic 718). ASC Topic 718, which requires that the cost resulting from all share-basedshare–based transactions be recorded in the financial statements over the respective service periods. It establishes fair value as the measurement objective in accounting for share-basedshare–based payment arrangements and requires all entities to apply a fair-value-basedfair–value–based measurement in accounting for share-basedshare–based payment transactions with employees. The statement also establishes fair value as the measurement objective for transactions in which an entity acquires goods or services from non-employeesnon–employees in share-basedshare–based payment transactions.


Net Loss Per Share


Net loss per share is calculated in accordance with ASC Topic 260,Earnings per Share. Basic loss per share is calculated by dividing net loss by the weighted average number of common shares outstanding for the period. Diluted loss per share is calculated by dividing net loss by the weighted average number of common shares and dilutive common stock equivalents outstanding. During periods in which we incur losses, common stock equivalents, if any, are not considered, as their effect would be anti-dilutiveanti��dilutive or have no effect on earnings per share. Any common shares issued as of a result of the exercise of stock options and warrants would come from newly issued common shares from our remaining authorized shares. As of SeptemberJune 30, 20172018 and 2016,2017, the following items were not included in dilutive loss as the effect is anti-dilutive:anti–dilutive:


 

September 30, 2017

 

September 30, 2016

 

June 30, 2018

 

June 30, 2017

Options and warrants

 

13,540,000

 

9,456,667

 

13,475,000

 

13,540,000

Convertible notes payable

 

1,762,604,798

 

160,089,312

 

1,625,457,403

 

1,553,555,744

Total

 

1,776,144,798

 

169,545,979

 

1,638,932,403

 

1,567,095,744



Recent Accounting Pronouncements


In February 2016, the FASB issued ASU 2016-02,2016–02,Leases, which will amend current lease accounting to require lessees to recognize (i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and (ii) a right-of-useright–of–use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. ASU 2016-022016–02 does not significantly change lease accounting requirements applicable to lessors; however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model. This standard will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We expect the impact of this ASU will result in the recognition of right-of-useright–of–use assets and related obligations.


In March 2016, the FASB issued Accounting Standards Update 2016-08 Revenue from Contracts with Customers (Topic 606) to clarify implementation guidance on principal versus agent considerations (for reporting revenue on a gross or net basis). The ASU is an amendment to Topic 606, clarifies the implementation guidance, and requires an entity to account for revenue as an agent when another entity controls the specified good or service before that good or service is transferred to the customer. This ASU is effective for annual periods beginning after December 15, 2017. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our net presentation of revenue. 


In April 2016, the FASB issued ASU 2016–10 Revenue from Contract with Customers (Topic 606): identifying Performance Obligations and Licensing “The amendments in this Update do not change the core principle of the guidance in Topic 606. Rather, the amendments in this Update clarify the following two aspects of Topic 606: identifying performance obligations and the licensing implementation guidance, while retaining the related principles for those areas. Topic 606 includes implementation guidance on (a) contracts with customers to transfer goods and services in exchange for consideration and (b) determining whether an entity’s promise to grant a license provides a customer with either a right to use the entity’s intellectual property (which is satisfied at a point in time) or a right to access the entity’s intellectual property (which is satisfied over time). The amendments in this Update are intended render more detailed implementation guidance with the expectation to reduce the degree of judgement necessary to comply with Topic 606. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.


All other newly issued accounting pronouncements but not yet effective have been deemed either immaterial or not applicable.


10



2.     FAIR VALUE MEASUREMENTS


Certain assets and liabilities that are measured at fair value on a recurring basis at SeptemberJune 30, 20172018 are measured in accordance with FASB ASC Topic 820-10-05,820–10–05,Fair Value Measurements. FASB ASC Topic 820-10-05820–10–05 defines fair value, establishes a framework for measuring fair value and expands the disclosure requirements regarding fair value measurements for financial assets and liabilities as well as for non-financialnon–financial assets and liabilities that are recognized or disclosed at fair value on a recurring basis in the financial statements.


The statement requires fair value measurement be classified and disclosed in one of the following three categories:


Level 1:

Unadjusted quoted prices in active markets that are accessible at the measurement date for identical unrestricted assets or liabilities;

Level 2:

Quoted prices in markets that are not active or inputs which are observable either directly or indirectly for substantially the full term of the asset or liability; and

Level 3:

Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported by little or no market activity).


The following table summarizes our financial instruments measured at fair value at SeptemberJune 30, 20172018 and December 31, 2016:2017:


 

Fair Value Measurements at September 30, 2017

 

Fair Value Measurements at June 30, 2018

Liabilities:

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

Warrant liability

$

6,738

$

-

$

-

$

6,738

$

11,671

$

$

$

11,671

Convertible notes at fair value

$

1,431,861

$

-

$

-

$

1,431,861

$

2,045,434

$

$

$

2,045,434

 

 

 

 

 

Fair Value Measurements at December 31, 2016

Liabilities:

 

Total

 

Level 1

 

Level 2

 

Level 3

Warrant liability

$

48,504

$

-

$

-

$

48,504

Convertible notes at fair value

$

1,672,728

$

-

$

-

$

1,672,728


 

 

Fair Value Measurements at December 31, 2017

Liabilities:

 

Total

 

Level 1

 

Level 2

 

Level 3

Warrant liability

$

5,903

$

$

$

5,903

Convertible notes at fair value

$

1,925,959

$

$

$

1,925,959


The following table shows the changes in fair value measurements using significant unobservable inputs (Level 3) during the nine-monthssix months ended SeptemberJune 30, 2018 and the year ended December 31, 2017:

 

Description

 

September 30, 2017

 

June 30,

2018

 

December 31,

2017

Beginning balance

$

48,504

$

5,903

$

48,504

Purchases, issuances, and settlements

 

24,017

 

 

24,017

Day one loss on value of hybrid instrument

 

-

 

 

Total (gain) included in earnings (1)

 

(65,783)

Total (gain) loss included in earnings (1)

 

5,768

 

(66,618)

Ending balance

$

6,738

$

11,671

$

5,903


(1)   The gain related to the revaluation of our warrant liability is included in “Change in fair value of derivatives” in the accompanying condensed consolidated unaudited statement of operations.


The Company values itsWe valued our warrants using a Dilution-Adjusted Black-ScholesDilution–Adjusted Black–Scholes Model.  Assumptions used include (1) 0.26% to 1.93% risk-freerisk–free rate, (2) warrant life is the remaining contractual life of the warrants, (3) expected volatility of 196%-211%–267% (4) zero expected dividends (5) exercise price set forth in the agreements (6) common stock price of the underlying share on the valuation date, and (7) number of shares to be issued if the instrument is converted.



The following table summarizes the significant terms of each of the debentures for which the entire hybrid instrument is recorded at fair value at SeptemberJune 30, 2018 and December 31, 2017:


 

 

 

 

 

 

 

Conversion Price - Lower of Fixed

Price or Percentage of VWAP

for Look-back Period

 

 

 

 

 

 

 

 

 

Conversion Price – Lower of Fixed Price or Percentage of VWAP for Look–back Period

 

 

Debenture

Issuance Year

 

Face

Amount

 

Interest Rate

 

Default

Interest

Rate

 

Anti-Dilution

Adjusted

Price

 

%

 

Look-back

Period

 

Face

Amount

 

Interest Rate

 

Default

Interest

Rate

 

Anti–Dilution

Adjusted

Price

 

%

 

Look–back

Period

2018

 

$1,117,119

 

8%–12%

 

18%

 

$0.0005–$0.20

 

40%–60%

 

3 to 25 Days

2017

 

$683,108

 

4%-12%

 

n/a

 

$0.00036-$0.20

 

40%-60%

 

3 to 25 Days

 

$682,099

 

8%–12%

 

18%

 

$0.0002–$0.20

 

40%–60%

 

3 to 25 Days



11



The following table shows the changes in fair value measurements using significant unobservable inputs (Level 3) during the nine-monthssix months ended SeptemberJune 30, 2018 and the year ended December 31, 2017 for the Convertible Notes:


 

September 30, 2017

Description

 

 

 

June 30,

2018

 

December 31,

2017

Beginning balance

$

1,672,728

$

1,925,959

$

1,672,728

Purchases, issuances, and settlements

 

650,961

 

779,779

 

580,143

Day one loss on value of hybrid instrument

 

935,930

 

1,932,684

 

999,228

Loss from change in fair value

 

752,539

 

2,405,786

 

1,314,325

Conversion to common stock

 

(2,385,114)

 

(4,998,774)

 

(2,594,100)

Repayment in cash

 

(46,365)

 

 

(46,365)

Reclassification from (to) promissory note, net

 

(148,818)

Ending balance

$

1,431,861

$

2,045,434

$

1,925,959


3.     INVENTORIES


Inventories are valued at the lower of cost or market on an average cost basis. At SeptemberJune 30, 20172018 and December 31, 2016,2017, inventories were as follows:


 

September 30,

2017

 

December 31,

2016

 

June 30,

2018

 

December 31,

2017

Raw Materials

$

35,653

$

36,074

$

59,344

$

35,653

Work in Process

 

15,591

 

Finished Goods

 

15,374

 

20,373

 

15,374

 

15,374

Inventory Reserve

 

(30,885)

 

(30,885)

 

(30,885)

 

(30,885)

Total Inventories

$

20,142

$

25,562

$

59,424

$

20,142


4.     DUE TOFROM OFFICERS


At SeptemberJune 30, 2017 and December 31, 2016,2018, the balance due tofrom our officer, Mr. Deitsch, and Companies owned by him is $193,359 and $52,025, respectively. The loan is an unsecured demand loan from our President and CEO, Rik Deitsch. The loan bears interest at 4%.was $267,192. During the nine-monthssix months ended SeptemberJune 30, 2017,2018, we borrowed $302,350advanced $106,150 to and repaid $174,400 to Mr. Deitschcollected $105,100 from him and the Companies owned by him. During the year ended December 31, 2016, we borrowed $314,951 and repaid $319,675 to Mr. Deitsch and the Companies owned by him. In addition, Mr. Deitsch accepted a total of 15,000,000 shares of the Company's restricted common stock as a repayment to discharge $100,000 of his outstanding loan in June 2016.


5.     OTHER DEBTINDEBTEDNESS


Other debt (Both short-term and long term)indebtedness consists of the following at SeptemberJune 30, 20172018 and December 31, 2016:2017:


 

 

September 30,

2017

 

December 31,

2016

Note payable and Convertible note payable, at fair value– Related Party (1)

$

192,974

$

200,000

Notes payable – Non Related Parties (Net of discount of $28,723 and $9,584, respectively) (2)

 

1,097,537

 

956,950

Convertible notes payable, at fair value (Net of discount of $0 and $49,716, respectively) (3)

 

1,431,861

 

1,423,012

Ending balances

$

2,722,372

$

2,579,962

 

 

June 30,

2018

 

December 31,

2017

Note payable– Related Party (Net of discount of $1,000 and $2,000, respectively) (1)

$

11,000

$

202,974

Notes payable – Unrelated third parties (Net of discount of $16,494 and $28,723, respectively) (2)

 

1,550,567

 

1,337,470

Convertible notes payable, at fair value (Net of discount of $124,588 and $0, respectively) (3)

 

1,920,846

 

1,925,959

Ending balances

$

3,482,413

$

3,466,403



(1)

During 2010 we borrowed $200,000 from one of our directors. Under the terms of the loan agreement, this loan was expected to be repaid in nine months to a year from the date of the loan along with interest calculated at 10% for the first month plus 12% after 30 days from funding. We are in default regarding this loan. The loan is under personal guarantee by our President and CEO, Rik Deitsch. We repaid principal balance in full as of December 31, 2016. During the nine-months ended SeptemberAt June 30, 2017, we made the payment of $20,000 of the accrued interest. At September 30, 2017,2018, we owed this director accrued interest of $132,264.$133,647, which is included in accrued expenses in the condensed consolidated balance sheets.


In August 2016, we issued two Promissory Notes for a total of $200,000 ($100,000 each) to one of our directors’ owned Companies. The notes carry interest at 12% annually and are due on the date that is nine-monthsnine–months from the execution and funding of the note. During March 2017, we repaid principal balance of $6,365. The loan is in default and negotiation for settlement. Upon default in February 2017, the Notes became convertible at $0.008 per share. During March 2017, we repaid principal balance of $6,365.  During April 2017, the Notes with accrued interest were restated. The restated principal balance of $201,818 bears interest at 12% annually and iswas due October 12, 2017. During June 2017, we repaid principal balance of $8,844. The loan is in default and negotiation for settlement. The loan was reclassified to notes payable – unrelated third parties after the director was resigned in March 2018. At SeptemberJune 30, 2017,2018, we owed this directorprincipal balance of $192,974 withand accrued interest of $11,038.$28,358.


12In December 2017, we issued a promissory note to a related party in the amount of $12,000 with original issuance discount of $2,000. The note is due in twelve months from the execution and funding of the note. At June 30, 2018, the principal balance of the loan net of discount is $11,000.




(2)

At SeptemberJune 30, 2017,2018, the balance of $1,097,537$1,550,567 net of discount of $16,494, consisted of the following loans:


·

On August 2, 2011 under a settlement agreement with Liquid Packaging Resources, Inc. (“LPR”), we agreed to pay LPR a total of $350,000 in monthly installments of $50,000 beginning August 15, 2011 and ending on February 15, 2012. This settlement amount was recorded as general and administrative expenses on the date of the settlement. We did not make the December 2011 or January 2012 payments and on January 26, 2012, we signed the first amendment to the settlement agreement where under we agreed to pay $175,000 which was the balance outstanding at December 31, 2011(this includes a $25,000 penalty for non-payment)non–payment). We repaid $25,000 during the six months ended March 31, 2012. We did not make all of the payments under such amendment and as a result pursuant to the original settlement agreement, LPR had the right to sell 142,858 shares of our free trading stock held in escrow by their attorney and receive cash settlements for a total amount of $450,000 (the initial $350,000 plus total default penalties of $100,000).  The $100,000 defaultpenalty was expensed during 2012.  LPR sold the note to Southridge Partners, LLP (“Southridge”) for consideration of $281,772 in October 2012. The debt has reverted back to us.


·

At SeptemberJune 30, 2017,2018, we owed University Centre West Ltd. approximately $55,410, which was assigned and sold to Southridge and subsequently reverted back to us.


·

In April 2016, we issued a promissory note to a non-relatedan unrelated third party in the amount of $10,000 bearing interest at 10% annually. The note iswas due in one year from the execution and funding of the note. The loan is in default and negotiation of settlement. At SeptemberJune 30, 2017,2018, the accrued interest is $1,465.


$2,228.

·

In May 2016, wethe Company issued a promissory note to a non-relatedan unrelated third party in the amount of $75,000 bearing monthly interest at a rate of 2%. The note was due in six months from the execution and funding of the note. During April, we accepted the offer of a settlement to issue 5,000,000 common shares as a repayment of $25,000. The shares were valued at $0.0050 per share.loan is in default and in negotiation of settlement. At SeptemberJune 30, 2017,2018, the accrued interest is $22,500.$31,667.

·

In June 2016, the Company issued a promissory note to an unrelated third party in the amount of $50,000 bearing monthly interest at a rate of 2%. The note was due in six months from the execution and funding of the note. The loan is in default and negotiation of settlement. At June 30, 2018, the accrued interest is $24,867.

·

In August 2016, we issued a promissory note to an unrelated third party in the amount of $150,000 bearing monthly interest at a rate of 2.5%. The note was due in six months from the execution and funding of the note. During April 2017, the Notes with accrued interest were restated. The restated principal balance of $180,250 bears monthly interest at a rate of 2.5% and was due October 20, 2017. During January 2018, the Notes with accrued interest were restated. The restated principal balance of $220,506 bears monthly interest at a rate of 2.5% and is due July 12, 2018. In connection with this restated note, we issued 2,000,000 shares of our common stock (See Note 6). We recorded a debt discount in the amount of $2,765 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital. Amortization for the debt discount for the six months ended June 30, 2018 was $2,765. The loan is in default and negotiation of settlement. At June 30, 2018, the accrued interest is $31,239.

·

On September 26, 2016, we issued a promissory note to an unrelated third party in the amount of $75,000 bearing interest at 10% annually. The note was due in one year from the execution and funding of the note. The loan is in default and in negotiation of settlement.


At June 30, 2018, the accrued interest is $13,438.

·

In JuneOctober 2016, we issued a promissory note to a non-relatedan unrelated third party in the amount of $50,000 bearing monthly interest at a rate of 2%. The note was due in six months from the execution and funding of the note. The loan is in default and in negotiation of settlement. At SeptemberJune 30, 2017,2018, the accrued interest is $15,700.$21,167.




·

In August 2016,June 2017, we issued a promissory note to a non-relatedan unrelated third party in the amount of $150,000$12,500 bearing monthly interest at 10% annually. The note was due in one year from the execution and funding of the note. The loan is in default and in negotiation of settlement. At June 30, 2018, the accrued interest is $1,306.

·

During July 2017, we received a rateloan for a total of 2.5%$200,000 from an unrelated third party. The loan has been repaid through scheduled payments through August 2017 along with interest on average 15% annum. We have recorded loan costs in the amount of $5,500 for the loan origination fees paid at inception date. The debt discount was fully amortized as of June 30, 2018.  At December 31, 2017, the principal balance of the loan was $191,329 and in negotiation of settlement. During June 2018, the loan was settled for $170,402 with scheduled repayments. We recorded a gain on settlement of debt in other income for $20,927.

·

In July 2017, we issued a promissory note to an unrelated third party in the amount of $50,000 with original issue discount of $10,000. The note was due in six months from the execution and funding of the note. The original issuance discount was fully amortized as of June 30, 2018. The loan is in default and in negotiation of settlement. At June 30, 2018, the principal balance of the loan is $50,000.

·

In September 2017, we issued a promissory note to an unrelated third party in the amount of $51,000 with original issue discount of $8,500. The note was due in six months from the execution and funding of the note. The original issuance discount was fully amortized as of June 30, 2018. The Company repaid $8,500 in cash in November 2017. In May 2018, the Noteholder received a total of 187,500,000 shares of our restricted stock with a fair value of $243,750 in satisfaction of the remaining balance of $42,500.  We recorded a loss on settlement of debt in other expense for $201,250 (See Note 6).

·

In September 2017, we issued a promissory note to an unrelated third party in the amount of $36,000 with original issue discount of $6,000. The note is due in one year from the execution and funding of the note. The original issue discount is amortized over the term of the loan. Amortization for the original issuance discount for the six months ended June 30, 2018 was $3,000. At June 30, 2018, the principal balance of the loan net of discount is $29,500.

·

In October 2017, we issued a promissory note to an unrelated third party in the amount of $50,000 with original issuance discount of $10,000. The note was due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 100,0005,000,000 shares of our common stock. We recorded a debt discount in the amount of $800$3,200 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital.  Amortization for the debt discount and original issuance discount were fully amortized as of June 30, 2018.  During April 2018, the Note was restated with principal balance of $60,000 including the original issuance discount of $10,000 due December 2018. In connection with this restated note, we issued 5,000,000 shares of our common stock. We recorded a debt discount in the amount of $8,678 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital.  Amortization for the debt discount and original issuance discount was $3,616 and $4,617, respectively for the six months ended June 30, 2018. As of June 30, 2018, the principal balance of the loan net of discount is $49,105.

·

In October 2017, we issued a promissory note to an unrelated third party in the amount of $60,000 with original issuance discount of $10,000. The note was due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 5,000,000 shares of our common stock. We recorded a debt discount in the amount of $3,300 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital.  The debt discounts were fully amortized as of June 30, 2018. The loan is in default and in negotiation of settlement. At June 30, 2018, the principal balance of the loan net of discount is $60,000.

·

In November 2017, we issued a promissory note to an unrelated third party in the amount of $120,000 with original issuance discount of $20,000. The note was due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 10,000,000 shares of our common stock. We recorded a debt discount in the amount of $5,600 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital. The debt discounts were fully amortized as of June 30, 2018. The loan is in default and in negotiation of settlement. At June 30, 2018, the principal balance of the loan net of discount is $120,000.

·

In November 2017, we issued a promissory note to an unrelated third party in the amount of $18,000 with original issuance discount of $3,000. The note was due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 5,000,000 shares of our common stock (See Note 6). We recorded a debt discount in the amount of $2,900 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid-inpaid–in capital. The discount wasdebt discounts were fully amortized as of SeptemberJune 30, 2017. Amortization for the debt discount for the nine-months ended September 30, 2017 was $200. During March 2017, we issued a total of 50,000 restricted shares due to the default on repayment. The shares were valued at a fair value of $275 (See Note 6). During April 2017, the Notes with accrued interest were restated. The restated principal balance of $180,250 bears interest at 12% annually and is due October 20, 2017. In connection with this restated note, we issued 500,000 shares of our common stock. We recorded a debt discount in the amount of $2,417 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid-in capital. The discount was fully amortized as of September 30, 2017.  Amortization for the debt discount for the nine-months ended September 30, 2017 was $2,417.2018. The loan is in default and in negotiation of settlement. During November 2017, we issued a totalAt June 30, 2018, the principal balance of 250,000 restricted shares due to the default on repayment (See Note 10). At September 30, 2017, the accrued interestloan net of discount is $24,635.


$18,000.

·

On September 26, 2016,In December 2017, we issued a promissory note to a non-relatedan unrelated third party in the amount of $75,000 bearing interest at 10% annually.$60,000 with original issuance discount of $10,000. The note is due in one year from the execution and funding of the note. The loandiscount is in default and in negotiation of settlement. During October 2017, we issued a total of 100,000 restricted shares due to the default on repayment (See Note 10). At September 30, 2017, the accrued interest is $7,708.


·

In October 2016, we issued a promissory note to a non-related party in the amount of $50,000 bearing monthly interest at a rate of 2%. The note is due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 600,000 shares of our common stock. We recorded a debt discount in the amount of $4,330 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid-in capital. The total discount of $4,330 was fully amortized as of September 30, 2017.  Amortization for the debt discount for the nine-months ended September 30, 2017 was $2,165. At September 30, 2017, the accrued interest is $12,000. During March 2017, we issued a total of 350,000 restricted shares due to the default on repayment. The shares were valued at a fair value of $1,645 (See Note 6).



13




·

During November 2016, we received a loan for a total of $150,000 from a non-related party. The loan is repaid through scheduled payments through June 2018 along with interest on average 15% annum. We have recorded loan costs in the amount of $7,875 for the loan origination fees paid at inception date. The total loan cost of $7,875 is fully amortized over the term of the loan.  Amortization for the nine-monthsoriginal issuance discount for the six months ended SeptemberJune 30, 20172018 was $7,219.$5,000. At July 24, 2017,June 30, 2018, the principal balance of the loan was repaid in full. The interest expensenet of discount is $55,400. During August 2018, the Note holder sold the debt of $60,000 to a non–related party for the nine-months ended September 30, 2017 is $16,134.$50,000 (See Note 9).



(3)

At June 30, 2018, the balance of $1,920,846 net of discount of $124,588, consisted of the following convertible loans:


·

On March 19, 2014, we issued two Convertible Debentures in the amount of up to $500,000 each (total $1,000,000) to two non–related parties. During the year ended December 31, 2015, we recorded the first tranche of $15,000 each (total $30,000) of the funds was received during the first quarter of 2014.  The notes carry interest at 8% and were due on March 19, 2018. The note holders have the right to convert the notes into shares of Common Stock at a price of $0.20. The loan is in default and in negotiation of settlement. At June 30, 2018, these convertible notes payable, at fair value, was recorded at $284.

·

During December 2015, our President and CEO, Mr. Deitsch, assigned $80,000 of his outstanding loan to a non-relatedan unrelated third party in the form of a Convertible Redeemable Note. The note carries interest at 4% and was due on December 7, 2016. The Note reverted back as the promissory note upon maturity date. On June 27, 2017, the Company owed principal balance of $80,000 plus accrued interest of $4,971. The total of $84,971 was assigned and sold to a non-relatedan unrelated third party in the form of a Convertible Redeemable Note (See Note 6(3)6(2)).


·

In April 2017, we issued a Convertible Promissory Note for $33,000 to a non-related party. The note carries interest at 12% annually and are due January 30, 2018. The Holder has the right to convert the loan, beginning on the date which is one hundred eighty (180) days following the date of the Note, into common stock at a price of sixty percent (60%) of the average of the three lowest trading prices of our Common Stock for the fifteen trading days preceding the conversion date. At September 30, 2017, the principal balance is $33,000 with accrued interest of $1,779.


·

In June 2017, we issued a promissory note to a non-related party in the amount of $12,500 bearing interest at 10% annually. The note is due in one year from the execution and funding of the note. In the event of our failure to pay the Note in a timely fashion, the Noteholder would receive 100,000 shares restricted, common stock on the date that is 10 business days after the maturity date.  At September 30, 2017, the accrued interest is $351.


·

During July 2017, we received a loan for a total of $200,000 from a non-related party. The loan is repaid through scheduled payments through January 2019 along with interest on average 15% annum. We have recorded loan costs in the amount of $5,500 for the loan origination fees paid at inception date. The total loan cost of $5,500 is amortized over the term of the loan.  Amortization for the nine-months ended September 30, 2017 was $1,095.  At September 30, 2017, repayment of $8,671 was made. The interest expense for the nine-months ended September 30, 2017 is $10,965. At September 30, 2017, the principal balance of the loan net of discount is $186,954.


·

In July 2017, we issued a promissory note to a non-related party in the amount of $50,000 with original issuance discount of $10,000. The note is due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 2,000,000 shares of our common stock (See Note 6). We recorded a debt discount in the amount of $4,912 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid-in capital. The discount is amortized over the term of the loan.  Amortization for the debt discount and original issuance discount for the nine-months ended September 30, 2017 was $2,050 and $4,170, respectively. At September 30, 2017, the principal balance of the loan net of discount is $41,308.


·

In September 2017, we issued a promissory note to a non-related party in the amount of $51,000 with original issuance discount of $8,500. The note is due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 4,000,000 shares of our common stock (See Note 6). We recorded a debt discount in the amount of $3,656 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid-in capital. The discount is amortized over the term of the loan.  Amortization for the debt discount and original issuance discount for the nine-months ended September 30, 2017 was $610 and $1,420, respectively. At September 30, 2017, the principal balance of the loan net of discount is $40,874.


·

In September 2017, we issued a promissory note to a non-related party in the amount of $36,000 with original issuance discount of $6,000. The note is due in one year from the execution and funding of the note. The original issuance discount is amortized over the term of the loan. Amortization for the original issuance discount for the nine-months ended September 30, 2017 was $500 At September 30, 2017, the principal balance of the loan net of discount is $30,500.


(3)

At September 30, 2017, the balance of $1,431,861 consisted of the following convertible loans:


·

On March 19, 2014, we issued two Convertible Debentures in the amount of up to $500,000 each (total $1,000,000) to two non-related parties. During the year ended December 31, 2015, we recorded the first tranche of $15,000 each (total $30,000) of the funds was received during the first quarter of 2014.  The notes carry interest at 8% and are due on March 19, 2018.  The note holders have the right to convert the notes into shares of Common Stock at a price of $0.20. At September 30, 2017, these convertible notes payable, at fair value, was recorded at $1,132.



14




·

On March 3, 2016, we issued a “Back-end Note” in the amount of $100,000 to Coventry Enterprises, LLC (“Coventry”). The Note was funded on September 8, 2016. The note carries interest at 8% and iswas due on March 3,September 21, 2017, unless previously converted into shares of restricted common stock. CoventryThe Noteholder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a fifty-fivefifty–five percent (55%) of average of the three lowest closing bid prices of our Common Stock for the twenty trading days preceding  the conversion date including the date of receipt of conversion notice. During MarchJuly and MayAugust 2017, the NoteholderNote holder made conversions of our common stocks satisfying the principal balance of $55,325. During February 2018, the Note holder made conversions of a total of 47,011,483109,876,500 shares of the company’s restrictedour common stock satisfying the Note in full with a fair value of $214,795 (See Note 6).


$156,625 in satisfaction of the remaining principal balance of $29,646.

·

On March 31, 2017, we issued anothera convertible denture in the amount of $80,000 to Coventry Enterprises, LLC (“Coventry”). The note carries interest at 8% and iswas due on March 30, 2018, unless previously converted into shares of restricted common stock. Coventry has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a fifty-fivefifty–five percent (55%) of the of the lowest closing bid price of our Common Stock for the twenty trading days preceding the conversion date including the date of receipt of conversion notice. In connectionDuring February 2018, the Noteholder made a conversion of 70,123,500 shares of our restricted stock with the issuancea fair value of $294,885 in satisfaction of the Note of $30,854 (See Note 6).

The noteholder sold and assigned the remaining balance of $49,146 with accrued interest of $3,276 to an unrelated third party in the form of a Convertible Redeemable Note. The note carries interest at 8% and is due on February 13, 2019, unless previously converted into shares of restricted common stock. The noteholder has the right to convert the note into shares of our Common Stock at sixty percent of the lowest trading price of our Common Stock for the twenty five prior trading days including the conversion date. During April and May 2018, the Note holder made conversions of a total of 65,885,713 shares of our common stock with a fair value of $156,590 in satisfaction of the remaining principal balance of $49,146 (See Note 6).

·

On July 18, 2017, we issued a convertible denture in the amount of $150,000 to Coventry Enterprises, LLC (“Coventry”). The note payable, we recordedcarries interest at 8% and is due on July 18, 2018, unless previously converted into shares of restricted common stock. Coventry has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a day-one derivative lossfifty–five percent (55%) of $108,021.the of the lowest closing bid price of our Common Stock for the twenty trading days preceding the conversion date including the date of receipt of conversion notice. During February 2018, the noteholder sold and assigned the balance of $150,000 with accrued interest of $6,000 to an unrelated third party in the form of a Convertible Redeemable Note. The note carries interest at 8% and is due on February 13, 2019, unless previously converted into shares of restricted common stock. The noteholder has the right to convert the note into shares of our Common Stock at sixty percent of the lowest trading price of our Common Stock for the twenty five prior trading days including the conversion date. During May and June 2018, the Noteholder made conversions of a total of 120,891,284 shares of our restricted stock with a fair value of $202,292 in satisfaction of the Note of $70,000 (See Note 6).  At SeptemberJune 30, 2017,2018, the convertible note payable, at fair value, was recorded at $181,867. The note carries an additional “Back-end Note” with the same terms as the original note that enables the lender to lend the Company another $80,000.


On September 30, 2017, in connection with the issuance of a convertible note of $80,000, we granted three-year warrants to purchase an aggregate of 6,000,000 shares of our common stock at an exercise price of $0.005 per share. The warrants were valued at their fair value of $3,623 using the Black-Scholes method on September 30, 2017. The warrants expire on March 30, 2020 (See Note 7).


·

During April 2016, we entered into a loan agreement with Greentree Financial Group, Inc. (“Greentree”) in connection with a bridge financing transaction, consisting of certain unsecured convertible promissory notes in principal amount up to $250,000, the first tranche of $50,000 was funded during April 2016 and matures one year from the funding of the Note. The conversion price is lower of $0.10 per share or 60% of the average of the three lowest volume weighted average prices for the ten consecutive trading days immediately prior to but not including the conversion date. In connection with the issuance of the convertible note payable, we recorded a day-one derivative loss of $39,089. During November 2016, the Noteholder made a conversion of 5,274,262 shares of our restricted stock satisfying the Note of $25,000 with a fair value of $44,008. During January and April 2017, the Noteholder made conversions of 8,248,721 shares of the company’s restricted stock satisfying the remaining Note of $25,000 and accrued interest in full with a fair value of $52,808(See Note 6). In addition, Greentree received 2,955,950 shares of our restricted stock with a fair value of $14,189. It was recorded as a loss on settlement of debt in other expenses


$204,425.

·

On March 28, 2016, we signed an expansion agreement with Brewer and Associates Consulting, LLC (“B+A”) to the original consulting agreement dated on October 15, 2015 for consulting services for twelve months for a monthly fee of $7,000. To relieve our cash obligation of $36,000 per original agreement, we issued three convertible notes for a total of $120,000 which includes the fees due under the original agreement and the new monthly fees due under the expansion agreement. OneThe $60,000 of the three convertible notes for $40,000 was issued to Greentree, and the other two convertible notes payable for a totalNotes were paid in full as of $80,000 were issued to B+A in April 2016.


December 31, 2017. The $40,000 Note to Greentree bears annual interest rateremaining balance of 12% and conversion price is the lower of $0.10 per share or 60% of the average of the three lowest volume weighted average prices for the ten consecutive trading days immediately prior to but not including the conversion date. In October 2016, Greentree made conversions of a total of 8,603,469 shares satisfying the note payable and accrued interest in full.

The $80,000$20,000 Notes to B+A bear annual interest rate of 10% and conversion price is equal to 60%55% of the average of the three lowest volume weighted average prices for the three consecutive trading days immediately prior to but not including the conversion date. InAt June and July 2017, B+A made conversions of a total of 45,759,901 shares satisfying the Note of $39,376 with a fair value of $67,469 (See Note 6). At September 30, 2017,2018, the convertible notes payable, at fair value, waswere recorded at $87,067. In October 2017, a conversion of portion of the Note was made (See Note 9).$49,041. The loan is in default and in negotiation of settlement.


·

During June 2016, we issued a Convertible Debenture in the amount of $72,000 to a non-relatedan unrelated third party as a result of debt sale. The Note carries interest at 8% and iswas due on June 20, 2017, unless previously converted into shares of restricted common stock. The convertible note’s holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at fifty-fivefifty–five percent (55%) of the average of the three lowest VWAP prices of our Common Stock for the fifteen trading days preceding the conversion date. At SeptemberJune 30, 2017,2018, the convertible notes payable, at fair value, was recorded at $163,813. The loan is$214,522. During August 2018, a Note holder received a total of 300,000,000 shares of our restricted stock in default andsatisfaction of the principal balance of $72,000 with accrued interest in negotiation of settlement.



15full for a Note originated in July 2016 (See Note 9).




·

During June 2016, the notes payable of $50,000 originated in January 2016 with accrued interest of $4,800 was assigned and sold to a non-relatedan unrelated third party in the form of a Convertible Redeemable Note (See Note 5(2)). The note carries interest at 8% and iswas due on June 16, 2017, unless previously converted into shares of restricted common stock. The Noteholder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at fifty-fivefifty–five percent (55%) of the average of the three lowest VWAP prices of our Common Stock for the fifteen trading days preceding  the conversion date. At September 30, 2017,During May 2018, the Note holder made a conversions of 228,000,000 shares of our restricted stock with a fair value of $319,200 in satisfaction of the principal balance of $54,800 at fair value, was recorded at $124,965. The loan is in default and in negotiation of settlement.


full (See Note 6).

·

During July 2016, we issued a convertible note to a non-relatedan unrelated third party in the amount of $50,000 bearing monthly interest at a rate of 2.0%. The note holder has the right to convert the notes into shares of Common Stock and convertible at a price of $0.05. The note is due in six months from the execution and funding of the note. In connection with the issuance of this note, we issued 300,000 shares of our common stock (See Note 6). We recorded a debt discount in the amount of $2,345 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid-in capital. The debt discount was fully amortized. The remaining discount of $1,345 was amortized during the nine-months ended September 30, 2017. The interest expense for the year ended September 30, 2017 is $5,667. On January 26, 2017, the principal and accrued interest was $56,567. During January 2017, 300,000 shares restricted, common stock were issued due to default on repayment (See Note 7).


$0.05 per share. During January 2017, the Note was restated with principal amount of $56,567 bearing monthly interest rate of 2.5%. The New Note of $56,567 iswas due on July 26, 2017 and convertible at $0.05 per share. During February 2018, the Notes with accrued interest of $65,600 were restated. The loanrestated principal balance of $65,600 bears monthly interest at a rate of 2.5% and is under personal guarantee by our President and CEO, Rik Deitsch.due August 14, 2018. In connection with the issuance of this restated note, we issued 300,0001,000,000 shares of our common stock (See Note 6). We have recorded a debt discount in the amount of $2,413$4,035 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid-inpaid–in capital. The discount of $2,413 was fully amortized during the nine-months ended September 30, 2017. During August 2017, the accrued interest of $8,909 was paid in full and the Note was restated with the same principal amount of $56,567 bearing monthly interest rate of 2.5%. The New Note of $56,567 is due on February 2, 2018 and convertible at $0.05 per share. In connection with the restatement of this note, we issued 300,000 shares of our common stock (See Note 6). We have recorded a debt discount in the amount of $417 to reflect the value of the common stock. The debt discount was fully amortized during the nine-months ended Septemberas of June 30, 2017.2018. The loan is under personal guarantee by our President and CEO, Rik Deitsch. At SeptemberJune 30, 2017,2018, the convertible note payable, at fair value, was recorded at $6,085.


$4,165. The accrued interest as of June 30, 2018 is $7,490.

·

In FebruaryApril 2017, we issued a Convertible Promissory Note for $53,000$33,000 to a non-relatedan unrelated third party. The note carries interest at 12% annually and are due November 12, 2017.January 30, 2018. The Holder has the right to convert the loan, beginning on the date which is one hundred eighty (180) days following the date of the Note, into common stock at a price of sixty percent (60%) of the average of the three lowest trading prices of our Common Stock for the fifteen trading days preceding the conversion date. During August 2017, the Noteholder made the conversions of a total of 85,491,054 of our restricted stock satisfying the principal balance and accrued interest in fullof $16,040. During June 2018, the Note holder made a conversion of 150,000,000 shares of our restricted stock with a fair value of $90,976.


·

During August 2016, wesigned a Secured & Collateralized Convertible Promissory Note for $52,500 to LG Capital Funding, LLC (“LG”). The note carries interest at 8% and is due on August 22, 2017, unless previously converted into shares of restricted common stock. LG has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a price of  sixty percent (60%)$180,000 in satisfaction of the average of the two lowest trading prices of our Common Stock for the fifteen trading days preceding  the conversion date. The note carries an additional “Back-end Note” with the same terms as the original note that enables the lender to lend to us another $52,500. During February and March 2017, LG made the conversions of a total of 20,971,375 of our restricted stock satisfying the principal balance and accrued interest in full with a fair value of $94,857.


The Back-end Note was funded during March 2017. In connection with the issuance of the convertible note payable, we recorded a day-one derivative loss of $38,404. During August 2017, LG made the conversions of a total of 106,713,358 of our restricted stock satisfying the principal balance and accrued interest in full with a fair value of $96,261.


During February 2017, wesigned a Secured & Collateralized Convertible Promissory Note for $52,500 to LG Capital Funding, LLC (“LG”). The note carries interest at 8% and is due on February 1, 2018, unless previously converted into shares of restricted common stock. LG has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a price of  sixty percent (60%) of the average of the two lowest trading prices of the Company’s Common Stock for the fifteen trading days preceding  the conversion date. The note carries an additional “Back-end Note” with the same terms as the original note that enables the lender to lend to us another $52,500. In connection with the issuance of the convertible note payable, we recorded a day-one derivative loss of $38,374. During May and June 2017, LG made the conversions of a total of 43,244,572 of our restricted stock satisfying the principal balance and accrued interest in full with a fair value of $106,000.


16




·

During August 2016, we issued a Convertible Debenture to a non-related party in the amount of $51,000. The note carries interest at 12% and matures on May 19, 2017. Unless previously converted into shares of restricted common stock, the Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the average of the three lowest trading prices of our Common Stock for the twenty trading days preceding the conversion date. During February and March 2017, the Note holder made the conversions of a total of 19,573,258 of our restricted stock satisfying the principal balance and accrued interest in full with a fair value of $98,147.


·

During August 2016, we issued a Convertible Debenture to a non-related party in principal amount up to $225,000, the first tranche of $45,000 was funded during August 2016 and matures one year from the funding of the Note. The note carries interest at 6%. Unless previously converted into shares of restricted common stock, the Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the average of the three lowest trading prices of our Common Stock for the twenty trading days preceding  the conversion date. In connection with the issuance of the convertible note payable, we recorded a day-one derivative loss of $37,932. We have recorded loan costs in the amount of $4,500 for the loan origination fees paid at inception date. The total loan cost of $4,500 was amortized over the term of the loan.  At September 30, 2017, the loan cost was fully amortized. Amortization for the nine-months ended September 30, 2017 was $3,000. During March through May, 2017, the Note holder made conversions of a total of 25,558,744 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $198,451.


·

The second tranche of $22,500 was funded during December 2016. We recorded loan costs in the amount of $2,250 for the loan origination fees paid at inception date. The total loan cost of $2,250 was fully amortized over the term of the loan.  Amortization for the nine-months ended September 30, 2017 was $2,250. During June and July 2017, the Note holder made conversions of a total of 31,582,547 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $53,979.


·

During September 2016, the notes payable of $10,000 originated in December 2015 with accrued interest of $1,951 was assigned and sold to a non-related party in the form of a Convertible Redeemable Note. The note carries interest at 8% and is due on September 21, 2017, unless previously converted into shares of restricted common stock. The Noteholder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at fifty-five percent (55%) of the average of the three lowest closing bid prices of our Common Stock for the twenty trading days preceding  the conversion date including the date of receipt of conversion notice. During May 2017, the Note holder exercised conversion to 5,432,195 shares of stock satisfying the note in full for a fair value of $26,412


·

During December, 2016, we issued a Convertible Debenture in the amount of $66,500 to Labrys Fund, LP (“Labrys”). The note carries interest at 12% and is due on June 6, 2017, unless previously converted into shares of restricted common stock. Labrys has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the lowest trading price of our Common Stock for the twenty trading days preceding  the conversion date. We issued 4,532,810 shares of common stock (the “Returnable Shares”) to Labrys as a commitment fee, provided, however, the Returnable Shares must be returned to our treasury if Labry elects to convert, prior to the date which is one hundred eighty (180) days following the Issue Date, all or any part of the outstanding and unpaid principal amount or interest of this Note into shares of Common Stock. In March 2017, the amendment was signed to waive Labry to return the Commitment Shares back to our treasury (See Note 6). We have recorded a debt discount of $49,861 for the fair value of stock issued on the inception date.  The loan is in default. The total loan cost of $49,861 was amortized over the term of the loan.  The loan cost was fully amortized as of September 30, 2017. Amortization for the nine-months ended September 30, 2017 was $44,478. During April through July 2017, the Note holder made conversions of a total of 138,541,668 shares of stock satisfying theremaining principal balance of $66,500 and default penalty of $22,617 in full for a fair value of $218,353$16,960 (See Note 6).


·

During MarchMay and October 2017, we issued another Convertible Debenture in the amountfor a total of $66,500$90,000 to Labrys. The note carries interest at 12% and is due on September 10, 2017, unless previously converted into shares of restricted common stock. Labrys has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the lowest trading price of our Common Stock for the twenty trading days preceding  the conversion date. In connection with the issuance of the convertible note payable, the Company encountered a day-one derivative loss of $67,987. During July through September 2017, the Note holder made conversions of a total of 163,760,392 shares of stock satisfying the principal balance of $46,461 and accrued interest for a fair value of $210,956 (See Note 6). At September 30, 2017, the convertible note payable, at fair value, was recorded at $55,642. During October 2017, conversions were made to satisfy the remaining balance of the Note.


During May 2017, we issued another Convertible Debenture in the amount of $45,000 to Labrys. The note carries interest at 12% and is due on November 3, 2017, unless previously converted into shares of restricted common stock. Labrys has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the lowest trading price of our Common Stock for the twenty-fivetwenty–five trading days preceding  the conversion date. In connection withDuring 2017, the issuanceNote holder made a conversion satisfying the principal balance of $11,057 and accrued interest. During February 2018, we issued 45,000,000 shares of our restricted stock to Labrys in settlement of the convertible note payable, the Company encountered a day-one derivative loss of $47,393. At September 30, 2017, the convertible note payable, at fair value, was recorded at $100,492. The loan isremaining balance in default and negotiation of settlement.


17




full (See Note 6).

·

During December 2016, we issued a Convertible Debenture to a non-relatedan unrelated third party in the amount of $110,000. The note carries interest at 12% and matures on September 8, 2017. Unless previously converted into shares of restricted common stock, the Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the lowest trading prices of our Common Stock for the twenty five trading days preceding the conversion date. During June and July 2017, the Note holder made conversions of a total of 179,800,000 shares of stock satisfying the principal balance of $63,001 and accrued interest. During February 2018, the remaining balance of $46,999 with accrued interest forof $2,820 was assigned and sold to an unrelated third party in the form of a Convertible Redeemable Note.  In connection with the settlement of the debt, we issued 70,621,469 shares of our common stock to the original Note holder with a fair value of $298,575.$125,000.

The new note of $49,819 carries interest at 8% and is due on February 13, 2019, unless previously converted into shares of restricted common stock. The Noteholder has the right to convert the note into shares of our Common Stock at sixty percent of the lowest trading price of our Common Stock for the twenty five prior trading days including the conversion date. At SeptemberJune 30, 2017,2018, the convertible note payable, at fair value, was recorded at $105,905.


·

During December 2016, we issued a Convertible Debenture to a non-related party in the amount of $67,500. The note carries interest at 12% and matures on December 8, 2017. Unless previously converted into shares of restricted common stock, the Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the lowest trading prices of the Company’s Common Stock for the twenty five trading days preceding the conversion date. During June and July 2017, the Note holder made conversions of a total of 222,707,390 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $304,050. (See Note 6).


·

During December 2016, we issueda Secured & Collateralized Convertible Debenture to a non-related party in the amount of $50,000. The note carries interest at 8% and matures on December 23, 2017. Unless previously converted into shares of restricted common stock, the Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the lowest trading prices of our Common Stock for the twenty trading days including the conversion date. During June and July 2017, the Note holder made conversions of a total of 116,386,891 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $123,121.


·

During January 2017, we issued a Convertible Debenture in the amount of $40,000 to a non-related party. The note carries interest at 8% and is due on January 17, 2018, unless previously converted into shares of restricted common stock. The Note holder has the right to convert the note, until is no longer outstanding into shares of Common Stock at a price sixty percent of the lowest closing bid price of our Common Stock for the twenty prior trading days including the conversion date. In connection with the issuance of the convertible note payable, the Company encountered a day-one derivative loss of $30,925. In July 2017, the company repaid the principal balance, accrued interest and prepayment penalty of the Note in full.


$118,379.

·

During May 2017, we issued a Convertible Debenture in the amount of $64,000 to a non-relatedan unrelated third party. The note carries interest at 8% and is due on May 4, 2018, unless previously converted into shares of restricted common stock. LabrysThe Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at a sixty percent (60%) of the lowest trading price of our Common Stock for the twenty trading days preceding  the conversion date. In connectionDuring November 2017, the Note holder made a conversion of our common stocks satisfying the principal balance of $856. During the six months ended June 30, 2018, the remaining balance of $63,144 with the issuanceaccrued interest and penalty of $12,442 was assigned and sold to three unrelated third parties. During June 2018, a Note holder made a conversion of 50,670,000 shares of our restricted stock with a fair value of $70,938 in satisfaction of the convertible note payable,balance of $40,536 (See Note 6). At June 30, 2018, the Company encountered a day-one derivative lossremaining balance of $47,762. At September 30, 2017, the convertible note payable,$35,050, at fair value, was recorded at $144,891.


$81,785.   

·

During December 2015, our PresidentJanuary through June 2018, we issued convertible notes payable to the ten unrelated third parties for a total of $313,650 with original issue discount of $29,650. The notes are due in six months from the execution and CEO, Mr. Deitsch, assigned $80,000funding of his outstanding loaneach note. The notes are convertible into shares of Company’s common stock at a conversion price ranging from $0.0005 to $0.001 per share. The difference between the conversion price and the fair value of the Company’s common stock on the date of issuance of the convertible notes, resulted in a non-related partybeneficial conversion feature in the formamount of a Convertible Redeemable Note. The note carries interest at 4% and was due on December 7, 2016. The Note reverted back as$235,913. In addition, upon the promissory note upon maturity date. On June 27, 2017,issuance of convertible notes, the Company owedissued 1,250,000 shares of common stock (See note 6). The Company has



recorded a debt discount in the amount of $3,087 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid–in capital. The total discount of $239,000 and original issuance discount of $29,650 was amortized over the term of the debt.  Amortization for the six months ended June 30, 2018 was $144,062. At June 30, 2018, the principal balance of $80,000 plus accrued interestthe loan, net of $4,971. The totaldiscount of $84,971 was assigned and sold to$124,588, is $189,062.

·

During February 2018, we issued a non-related partyconvertible denture in the formamount of a Convertible Redeemable Note (See Note 6(2)).$200,000 to an unrelated party. The note carries interest at 8% and is due on September 21, 2017,in February 2019, unless previously converted into shares of restricted common stock. The NoteholderNote holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at fifty-fivesixty percent (55%) of the lowest closing bid pricestrading price of our Common Stock for the twenty five trading days preceding  the conversion date including the date of receipt of conversion notice. In connection with the issuance of the convertible note payable, the Company encounteredwe recorded a day-oneday–one derivative loss of $75,006. During July and August 2017, the Note holder made conversions of a total of 164,935,000 shares of stock satisfying the principal balance of $55,325 for a fair value of $225,143. (See Note 6).$1,646,242. At SeptemberJune 30, 2017,2018, the convertible note payable, at fair value, was recorded at $73,365.$475,407. The note carries additional $200,000 “Back–end Note” ($100,000 each) with the same terms as the original note.

·

During April 2018, $65,000 of the $100,000 Back–end Note was funded. The note carries interest at 8% and is due in February 2019, unless previously converted into shares of restricted common stock. The Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at sixty percent of the lowest trading price of our Common Stock for the twenty five trading days including the date of receipt of conversion notice. In connection with the issuance of the convertible note payable, we recorded a day–one derivative loss of $100,700. At June 30, 2018, the convertible note payable, at fair value, was recorded at $154,507.

·

During March 2018, we issued a convertible denture in the amount of $60,000 to an unrelated party. The note carries interest at 8% and is due in March 2019, unless previously converted into shares of restricted common stock. The Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at sixty percent of the lowest trading price of our Common Stock for the twenty five trading days including the date of receipt of conversion notice. In connection with the issuance of the convertible note payable, we recorded a day–one derivative loss of $48,418. At June 30, 2018, the convertible note payable, at fair value, was recorded at $142,896. The note carries an additional “Back–end Note” with the same terms as the original note that enables the lender to lend to us another $60,000.

·

During June 2018, the $60,000 Back–end Note was funded. The note carries interest at 8% and is due in March 2019, unless previously converted into shares of restricted common stock. The Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at sixty percent of the lowest trading price of our Common Stock for the twenty five trading days including the date of receipt of conversion notice. In connection with the issuance of the convertible note payable, we recorded a day–one derivative loss of $68,067. At June 30, 2018, the convertible note payable, at fair value, was recorded at $142,896.

·

During May 2018, we issued a convertible denture in the amount of $60,000 to an unrelated party. The note carries interest at 8% and is due in May 2019, unless previously converted into shares of restricted common stock. The Note holder has the right to convert the note, until is no longer outstanding  into shares of Common Stock at sixty percent of the lowest trading price of our Common Stock for the twenty five trading days including the date of receipt of conversion notice. In connection with the issuance of the convertible note payable, we recorded a day–one derivative loss of $59,257. At June 30, 2018, the convertible note payable, at fair value, was recorded at $143,477.


In the evaluation of these financing arrangements, weThe Company has concluded that thesethe embedded conversion option and several other features did not meetembedded in the conditions set forth in current accounting standards for equity classification. Since equity classification is not available for the conversion feature, ithybrid debt agreement requires bifurcation and liability classification as liabilities, at fair value. We also concluded thatAs an alternative to this accounting, the Default Put required bifurcation because, while puts on debt instruments are generally considered clearly and closely related to the host, the Default Put is indexed to certain events that are not associated with the convertible note payable.


WeCompany elected to account for theserecord the entire hybrid contractsfinancing instrument as a single financial liability and measured at fair value under the guidance of ASC 815-15-25-4.  The fair value has been defined as the common stock equivalent value, enhanced by the fair value of the default put plus the present value of the coupon.


The holders of these convertible notes have substantial rights and protections regarding dilution if certain events, including a default were to occur. There are a number of events that could trigger a default, including but not limited to failure to pay principal or interest, failure to issue shares under the conversion feature, breach of covenants, breach of representations and warranties, appointment of a receiver or trustee, judgments, bankruptcy, delisting of common stock, failure to comply with


18



the exchange act, liquidation, cessation of operations, failure to maintain assets, material financial statement restatement, reverse split of borrowers stock, etc. In the event of these events the lender may be entitled to receive significant amounts of additional stock above the amounts for conversion.


Furthermore, there are additional events that could cause the lender to be due additional shares of common stock above and beyond the shares due from a conversion. Some of these events include, but are not limited to a merger or consolidation of our Company, dividend distribution or spin off, dilutive issuances of our stock, etc. If the lender receives additional shares of our commons stock due to any of the foregoing events or for other reasons, then this may have an extremely dilutive effect on the existing shareholders. Such dilution would likely result in a significant drop in the per share price of our common stock. The potential dilutive nature of this note presents a very high degree of risk to us and our shareholders.SFAS155.


6.     STOCKHOLDERS' DEFICIT


Authorized Shares


On March 7, 2018, we obtained written consents from stockholders holding a majority of our outstanding voting stock to approve an amendment of the Company’s articles of incorporation, as amended, to increase the number of authorized shares of common stock from 2,000,000,000 to 8,000,000,000.


Common Stock Issued for Serviceswith Indebtedness


DuringIn January and February 2017, we signed an agreement with a consultant to provide investor relation services for twelve months. In2018, in connection with the agreement, 1,500,000 shares of our restricted common stock were issued. The shares were valued at $0.0075 per share. We recorded an equity compensation charge of $7,256 during the nine-months ended September 30, 2017. The remaining unrecognized compensation cost of $3,994 related to non-vested equity-based compensation will be recognized over the remaining vesting and service period.


During January 2017,four notes payable, we signed an agreement with a consultant to provide investor relation services for twelve months. In connection with the agreement, 1,000,000 shares of our restricted common stock were issued. The shares were valued at $0.0087 per share. We recorded an equity compensation charge of $6,138 during the nine-months ended September 30, 2017. The remaining unrecognized compensation cost of $2,562 related to non-vested equity-based compensation will be recognized over the remaining vesting and service period.


During November 2016, we signed an agreement with a consultant to provide investor relation services for twelve months. In connection with the agreement, a total of 3,000,000 shares of our restricted common stock were issued. The shares were valued at $0.012 per share. We recorded an equity compensation charge of $26,055 and $9,945 during the nine-months ended September 30, 2017 and the year ended December 31, 2016.


During July 2016, we signed an agreement with a consultant to provide investor relation services for twelve months. In connection with the agreement,issued a total of 4,250,000 shares of our restricted common stock were issued. Thewith a fair value of $9,887 (See Note 5).


In April 2018, in connection with a notes payable, we issued a total of 5,000,000 shares were valued at $0.0084 per share. We recorded an equity compensation charge of $17,801 and $17,899 during the nine-months ended September 30, 2017 and the year ended December 31, 2016.our common stock with a fair value of $8,678 (See Note 5).



Common Stock Issued for Conversion of Debt


During July 2016, we signed agreements withFebruary 2018, the Note holder made conversions of a consultant to provide investor relation services for twelve months. In connection with the agreement, 500,000total of 70,123,500 shares of our restricted common stock were issued. The shares were valued at $0.0084 per share. We recordedwith a fair value of $294,885 in satisfaction of the principal balance of $30,854 of an equity compensation charge of $2,094 and $2,156 during the nine-months ended September 30,$80,000 Note originated in March 2017 and the year ended December 31, 2016.(See Note 5).


During July 2016, we signed agreements withFebruary 2018, a consultant to provide investor relation services for six months. In connection with the agreement, 1,200,000Note holder received 109,876,500 shares of our restricted common stock were issued. The shares were valued at $0.0084 per share. We recordedwith a fair value of $156,625 upon conversion of $29,646 of an equity compensation charge of $2,499 and $7,581 during the nine-months ended September 30,$84,971 Note originated in June 2017 and the year ended December 31, 2016.(See Note 5).


During July 2016, we signed agreementsFebruary 2018, a Note holder received 45,000,000 of our restricted stock with a consultant to provide investor relation services for twelve months. In connectionfair value of $3,618,244 upon conversion of the remaining balance of $78,943 of $90,000 Notes originated in May and October 2017 (See Note 5).


During April and May 2018, a Note holder made conversions of a total of 65,885,713 shares of our common stock with a fair value of $156,590 in satisfaction of the agreement, 500,000remaining principal balance of $49,146 assigned and purchased from a Note originated in March 2017 (See Note 5).


During May and June 2018, a Note holder made conversions of a total of 120,891,284 shares of our restricted common stock were issued. The shares were valued at $0.0084 per share. We recorded an equity compensation chargewith a fair value of $2,094$202,292 in satisfaction of the balance of $70,000 of a $156,000 Note assigned and $2,156 during the nine-months ended September 30,purchased from a Note originated in July 2017 and the year ended December 31, 2016.(See Note 5).


During July 2016, we signed an agreement withMay 2018, a consultant to provide investor relation services for twelve months. In connection with the agreement,Note holder received a total of 625,000187,500,000 shares of our restricted stock with a fair value of 243,750 in satisfaction of the remaining balance of $42,500 from a Note originated in September 2017  (See Note 5).


During May 2018, a Note holder received a total of 228,000,000 shares of our restricted stock with a fair value of $319,200 in satisfaction of the remaining principal balance of $54,800 assigned and purchased from a Note originated in June 2016 (See Note 5).


During June 2018, a Note holder made a conversion of 150,000,000 shares of our restricted stock with a fair value of $180,000 in satisfaction of the remaining principal balance of $16,960 of $33,000 Notes originated in May 2017 (See Note 5).


During June 2018, a Note holder made a conversion of 50,670,000 shares of our restricted stock with a fair value of $70,938 in satisfaction of the principal balance of $34,060 and accrued interest of $6,476 assigned and purchased from a Note originated in May 2017 (See Note 5).


Common Stock Issued for Settlement of Default Penalty


During February, 2018, in connection with the settlement of a default penalty of debt, we issued 70,621,469 shares of our common stock were issued. The shares were valued at $0.009 per share. We recorded an equity compensation chargewith a fair value of $3,082 and $2,543 during$125,000 to the nine-months ended September 30, 2017 and the year ended December 31, 2016.Note holder (See Note 5).


Common Stock Issued for Debt Modification


During April 2017,2018, we issued a total of 350,0001,000,000 restricted shares to a Note holder due to the default on repayment of the promissory note of $50,000 originated in October 20162017 (See Note 5). The shares were valued at fair value of $1,645.


19



During March 2017, we issued a total of 50,000 restricted shares to a Note holder due to the default on repayment of the convertible note of $150,000 originated in August 2016 (See Note 5). The shares were valued at fair value of $275.


In March 2017, the amendment was signed to waive Labrys’ obligation to return the 4,532,810 Returnable Shares issued as a commitment fee (See Note 5).


During January 2017, we issued a total of 300,000 restricted shares to a Note holder due to the default on repayment of the convertible note of $50,000 originated in July 2016 (See Note 5). The shares were valued at fair value of $2,520.


Common Stock Issued with Indebtedness


In January 2017, in connection with the restatement of a convertible note payable of $56,567, we issued 300,000 shares of our common stock with a fair value of $2,413 (See Note 5).


In April 2017, in connection with the restatement of a promissory note payable of $180,250, we issued 500,000 shares of our common stock with a fair value of $2,413 (See Note 5).


During April 2017, 1,000,000 warrants were exercised via cashless exercise into 615,230 shares with a fair value of $3,015 (See Note 7).


In July 2017, in connection with the issuance of a promissory note payable of $50,000, we issued 2,000,000 shares of our common stock with a fair value of $4,912 (See Note 5).


In August 2017, in connection with the restatement of a promissory note payable of $56,567, we issued 300,000 shares of our common stock with a fair value of $417 (See Note 5).


In September 2017, in connection with the issuance of a promissory note payable of $51,000, we issued 4,000,000 shares of our common stock with a fair value of $3,656 (See Note 5).$1,700.


Common Stock Issued for Conversion of DebtServices


During July and August 2017,June 2018, the Company signed an agreement with a Note holder received 164,935,000consultant for investor relation services for twelve months. In connection with the agreement, 100,000,000 shares of ourcompany’s restricted stock withcommon stocks were issued. The share was valued at $0.0012 per share. The Company recorded an equity compensation charge of $10,000 during the six months ended June 30, 2018. The remaining unrecognized compensation cost of $110,000 related to non–vested equity–based compensation to be recognized by the Company over the remaining vesting period.


Beneficial Conversion Features


During January through June 2018, the Company has recorded a beneficial conversion feature in the amount of $235,913 as an additional paid in capital due to the difference between the conversion price and the fair value of $225,143 upon conversionthe Company’s common stock on the date of $55,325issuance of an $84,971 Note originated in June 2017(See Notethe convertible notes (See note 5).


 

Number of

Fair Value of

Date

shares converted

Debt Converted

7/18/2017

50,000,000

$81,016

7/27/2017

37,000,000

56,236

8/8/2017

60,000,000

73,159

8/23/2017

17,935,000

14,732


During August 2017, a Noteholder received 85,491,054 of our restricted stock with a fair value of $90,976 upon conversion of a $53,000 Note originated in February 2017 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

8/10/2017

70,426,471

78,859

8/21/2017

15,064,583

12,117


In June and July 2017, B+A received 45,759,901 shares of our restricted stock with a fair value of $67,469 upon conversion of $39,376 of an $80,000 Note originated in April 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

6/8/2017

23,715,415

56,303

7/6/2017

17,044,486

11,166


During April, 2017, a Note holder received 5,000,000 shares of our restricted stock with a fair value of $25,000 upon conversion of $25,000 of a $75,000 promissory Note originated in May 2016.



20



During March and May 2017, Coventry received 47,011,483 shares of our restricted stock with a fair value of $214,795 upon conversion of a $100,000 Note (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

3/7/2017

15,500,000

$78,909

3/31/2017

15,000,000

66,000

5/25/2017

16,511,483

69,886


During March, April, and May 2017, the Note holder received 25,558,744 shares of our restricted stock with a fair value of $198,451 upon conversion of a $45,000 Note originated in August 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

3/2/2017

2,300,000

$9,982

3/28/2017

5,700,000

21,186

4/18/2017

5,700,000

31,057

4/24/2017

5,700,000

26,717

5/11/2017

6,158,744

19,510


During February and March 2017, a Noteholder received 20,971,375 of our restricted stock with a fair value of $94,857 upon conversion of a $52,500 Note originated in August 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

2/26/2017

2,681,327

$18,381

3/6/2017

4,633,425

20,760

3/13/2017

3,059,501

16,016

3/24/2017

10,597,122

39,700


During May and June 2017, a Noteholder received 43,244,572 of our restricted stock with a fair value of $106,000 upon conversion of a $52,500 Note originated in February 2017 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

5/4/2017

11,473,225

$55,549

5/24/2017

8,603,866

25,108

6/26/2017

23,167,481

25,343


During August 2017, a Noteholder received 106,713,358 of our restricted stock with a fair value of $96,261 upon conversion of a $52,500 Note originated in March 2017 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

8/4/2017

37,138,936

$42,923

8/21/2017

69,574,422

53,338


During February and March 2017, a Noteholder received 19,573,258 of our restricted stock with a fair value of $98,147 upon conversion of a $51,000 Note originated in August 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

2/27/2017

6,250,000

$42,171

3/8/2017

8,000,000

38,234

3/28/2017

5,323,258

17,742


21



During April through July 2017, a Noteholder received 138,541,668 shares of the company’s restricted stock with a fair value of $218,353 upon conversion of a Note of $66,500 and default penalty of $22,617 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

4/25/2017

13,631,346

$60,202

6/15/2017

10,679,950

20,949

6/21/2017

27,429,600

38,401

6/26/2017

27,429,750

30,173

6/29/2017

26,171,885

28,789

7/6/2017

33,199,136

39,839


During July through September 2017, a Note holder received 163,760,392 shares of the company’s restricted stock with a fair value of $210,956 upon conversion of $46,461 of a $66,500 Note originated in March 2017 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

7/13/2017

50,650,959

$117,179

8/10/2017

21,275,000

23,486

9/13/2017

9,711,900

5,062

9/19/2017

82,122,533

65,229


During June and July 2017, a Noteholder received 179,800,000 shares of our restricted stock with a fair value of $298,575 upon conversion of $63,001 of a $110,000 Note originated in December 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

6/12/2017

19,000,000

$33,123

6/20/2017

19,000,000

26,231

6/30/2017

19,000,000

19,992

7/13/2017

19,000,000

49,517

7/19/2017

53,800,000

96,005

7/31/2017

50,000,000

73,707


During June and July 2017, a Noteholder received 31,582,547 shares of our restricted stock with a fair value of $53,979 upon conversion of a $22,500 Note originated in December 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

6/6/2017

9,000,000

$27,051

6/20/2017

9,000,000

11,872

7/5/2017

13,582,547

15,056


During June and July 2017, the Note holder made conversions of a total of 116,386,891 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $123,121. During June and July 2017, a Noteholder received 116,386,891 shares of our restricted stock with a fair value of $123,121 upon conversion of a $50,000 Note originated in December 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

6/28/2017

11,560,500

$10,158

6/29/2017

30,352,771

32,450

7/5/2017

32,252,381

43,664

7/10/2017

42,221,167

36,849


22



During June and July 2017, the Note holder made conversions of a total of 222,707,390 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $304,050.During June and July 2017, a Noteholder received 222,707,390 shares of our restricted stock with a fair value of $304,050 upon conversion of $41,925 of a $67,500 Note originated in December 2016 (See Note 5).


Date

Number of

Fair Value of

shares converted

Debt Converted

6/19/2017

20,000,000

$28,858

6/23/2017

28,000,000

34,433

6/27/2017

30,000,000

27,747

6/30/2017

33,000,000

32,781

7/5/2017

42,960,000

55,666

7/13/2017

45,000,000

115,625

7/31/2017

23,747,390

8,941


7.     STOCK OPTIONS AND WARRANTS


Common Stock Warrants


On March 31, 2017, in connection with the issuance of an $80,000 Note, we granted three-year warrants to purchase an aggregate of 6,000,000 shares of our common stock at an exercise price of $0.005 per share. The warrants were valued at their fair value of $3,625 using the Black-Scholes method on September 30, 2017. The warrants expire on March 30, 2020 (See Note 5).


On March 3, 2016, in connection with the issuance of a convertible note, we granted five-year warrants to purchase an aggregate of 2,500,000 shares of our common stock at an exercise price of $0.03 per share. The warrants were valued at their fair value of $1,765 using the Black-Scholes method at September 30, 2017. The warrants expire on March 3, 2021.


On April 4, 2016, in connection with the issuance of convertible notes, we granted three-year warrants to purchase an aggregate of 4,000,000 shares of our common stock at an exercise price of $0.05 per share. The warrants were valued at their fair value of $1,330 using the Black-Scholes method at September 30, 2017. The warrants expire on April 4, 2019.


During July 2015, we issued a total of 4,400,000 shares of our restricted stock and 4,400,000 warrants to settle outstanding commissions’ payable in aggregate of $59,000 with TCN. The shares were valued at $0.185 per share and the warrants were valued at $0.1009 per share. The warrants expired on June 30, 2016. During October, 2016, warrants were re-priced from exercise prices from $0.20 per share to an exercise price of $0.05 per share, the warrants expired on March 31, 2017.


During October, 2016, we repriced 19,685,000 from exercise prices from $0.20 per share to an exercise price of $0.05 per share, the warrants expired on March 31, 2017.


During March 2016, we issued 916,667 warrants to purchase common stock at an exercise price of $0.10 per share. The warrants expired on March 31, 2017.


During April 2015, we issued a total of 1,000,000 two year warrants to the notes holders to purchase common stock at an exercise price of $0.35 per share. During April 2017, 1,000,000 warrants were exercised via cashless exercise into 615,230 shares with a fair value of $3,015 (See Note 6).


A summary of warrants outstanding in conjunction with private placements of common stock were as follows during the nine-monthssix months ended SeptemberJune 30, 2017:2018:


 

Number

of Shares

 

Weighted Average Exercise Price

 

Number

Of shares

 

Weighted average exercise price

Balance December 31, 2016

 

29,141,667

$

0.03

Balance December 31, 2017

 

13,540,000

$

0.023

Exercised

 

(1,000,000)

 

0.002

 

(–)

 

Issued

 

6,000,000

$

0.005

 

$

Forfeited

 

(20,601,667)

 

-

 

(65,000)

 

Balance September 30, 2017

 

13,540,000

$

0.023

Balance June 30, 2018

 

13,475,000

$

0.024


23



The following table summarizes information about fixed-pricefixed–price warrants outstanding as of SeptemberJune 30, 20172018:


 

 

Exercise Price

 

Weighted

Average

Number

Outstanding

 

Weighted Average Contractual Life

 

Weighted Average Exercise Price

2017

$

0.005-1.00

 

13,540,000

 

1.99 years

$

0.023

 

 

Exercise

Price

 

Weighted

Average

Number

Outstanding

 

Weighted Average Contractual Life

 

Weighted Average Exercise Price

2018

$

0.005–1.00

 

13,475,000

 

1.27 years

$

0.024


At SeptemberJune 30, 2017,2018, the aggregate intrinsic value of all stock options and warrants outstanding and expected to vest was $0. The intrinsic value of each option share is the difference between the fair value of our common stock and the exercise price of such option share to the extent it is “in-the-money”“in–the–money”. Aggregate intrinsic value represents the value that would have been received by the holders of in-the-moneyin–the–money options had they exercised their options on the last trading day of the year and sold the underlying shares at the closing stock price on such day. The intrinsic value calculation is based on the $0.0008,$0.0014, closing stock price of our common stock on SeptemberJune 29, 2017.2018. There were no in-the-moneyin–the–money warrants at SeptemberJune 30, 2017.2018.


9.8.     COMMITMENTS AND CONTINGENCIES


Operating Leases


In February 2013, we entered into a three-yearthree–year operating lease for monthly payments of approximately $3,500 which expired in January 2016. In February 2016, we entered into a new three-yearthree–year operating lease for monthly payments of approximately $3,200 which expires in February 2019.  ReceptoPharm leases a lab and renewed its operating lease agreement for five years in July of 2012. The lease requires monthly payments of approximately $6,400 from August 1, 2012 through August 1, 2017. The lease was renewed in February 2016 for another five years beginning August 1, 2017.


Future minimum payments under these lease agreements are as follows:


 

Total

 

Total

2017 (three months)

$

30,819

2018

 

126,494

2018 (six months)

$

 63,247

2019

 

91,913

 

 91,913

2020

 

87,991

 

 87,991

2021

 

91,379

 

 91,379

2022

 

54,490

 

54,490

$

483,086

$

389,020


Rent expense for the three-monthsthree–months ended SeptemberJune 30, 2018 and 2017 was $34,574 and 2016 approximated $31,867 and $28,736,$31,227, respectively. Rent expense for the nine-monthssix–months ended SeptemberJune 30, 2018 and 2017 was $67,802 and 2016 approximated $92,552 and $87,280,$60,685, respectively.  


Consulting Agreements


During July 2015, we signed an agreement with a company to provide for consulting services for five years. In connection with the agreement, 500,000 shares of our restricted common stock and a one year 8% note of $50,000 were granted. The shares were valued at $0.18 per share. The shares and note payable have not been issued as of SeptemberJune 30, 2017.2018. We have accrued the $142,500 in accrued expense and equity compensation.



Litigation


Patricia Meding, et. al. v. ReceptoPharm, Inc. f/k/a Receptogen, Inc.


On June 1, 2015, ReceptoPharm entered into a settlement agreement with Patricia Meding, a former officer and shareholder of ReceptoPharm.  The settlement relates to a lawsuit filed by Ms. Meding against ReceptoPharm (Patricia Meding, et. al. v. ReceptoPharm, Inc. f/k/a Receptogen, Inc., Index No.: 18247/06, New York Supreme Court, Queens County) in which she claimed to own certain shares of ReceptoPharm stock and claimed to be owed amounts on a series of promissory notes allegedly executed in 2001 and 2002.


The settlement agreement executed on June 1, 2015 provides that ReceptoPharm will pay Ms. Meding a total of $360,000 over 35 months. The first payment of $20,000 was made on July 1, 2015. A second payment of $20,000 was made on August 17, 2015 with 32 subsequent monthly $10,000 payments due on the 15th of every month thereafter. To date, ReceptoPharm has made all monthly payments due under the agreement.  In the event of default on any of the payments due under the settlement agreement, the settlement amount would increase by an additional $200,000.  As of SeptemberJune 30, 2017, we2018, all payments were made and the settlement is concluded. We have accruedrecorded $200,000 in other income for the legal settlement amount at present valueover accrual of $67,282 and an additional contingency of $200,000. The settlement agreement is personally guaranteed by Rik Deitsch, our CEO.default upon payments in full in April 2018.


24



Liquid Packaging Resources, Inc. v. Nutra Pharma Corp. and Erik “Rik” Deitsch 


On April 21, 2011, Nutra Pharma Corp. and its CEO, Erik Deitsch, were named as defendants inLiquid Packaging Resources, Inc. v. Nutra Pharma Corp. and Erik “Rik” Deitsch,, Superior Court of Fulton County, Georgia, Civil Action No. 2011-CV-199562.2011–CV–199562. Liquid Packaging Resources, Inc. (“LPR”) claimed that Nutra Pharma Corp. and Mr. Deitsch, directly or through other companies, placed orders with LPR that required LPR to purchase components from third parties. LPR sought reimbursement for those third party expenses in the amount of not less than $359,826.85 plus interest. LPR also sought punitive damages in the amount of not less than $500,000 and attorney's fees.


Mr. Deitsch and Nutra Pharma Corp. then removed the action to the United States District Court, Northern District of Georgia, Civil Action No. 11-CV-01663-ODE.11–CV–01663–ODE. After removal, LPR amended the Complaint to assert that Nutra Pharma Corp. and Mr. Deitsch were the alter egos of the alleged other companies through whom the subject orders were placed and therefore should be considered one and the same. Mr. Deitsch and Nutra Pharma Corp.  moved to dismiss the Complaint on several grounds including statute of frauds, failure to state a claim, and jurisdiction (only for Mr. Deitsch). Mr. Deitsch and Nutra Pharma Corp. believe the suit is without merit.


After September 30, 2011, atAt LPR's request, the parties mediated the dispute before LPR responded to the Motion to Dismiss.dispute. At the mediation, the parties worked out an agreement whereby Nutra Pharma Corp. would purchase from LPR the components LPR purchased from third parties at an amount slightly less than the principal amount of the suit and on terms acceptable to us. The agreed price was $350,000 payable over a 7 month periodmonths in equal $50,000 amounts. This agreement was reached by us because it provided tangible value in exchange for the purchase price rather than incurring the expense of litigation, which would likely be substantial and not recouped. While Nutra Pharma Corp.  had counterclaims we could assert, we believe this was a practical resolution. The settlement allowed us to take possession of the components prior to full payment and, in exchange, provided security to LPR in the form of our stock valued at $400,000 at the time of issuance. The stock can only be sold in event of a default of the payment schedule. The litigation was dismissed in August of 2011.  We madeFollowing several payments under the August, September and November payments (totaling $150,000) in a timely fashion. We were late forparties’ agreement, the parties entered into two amended payment due October 15, 2011 and requested an accommodation from LPR, eventually paying an extra $5,000 towards that payment. At December 31, 2011,schedules as accommodations to Nutra Pharma Corp. had made total payments of $205,000 with an additional $150,000 owed. In order to allow us to skip the December payment, LPR agreed to another accommodation whereby we would pay both the December and January payment with an additional $10,000 on or before January 16, 2012. We were unableit to make thispayments that had been missed.  Nutra Pharma Corp. did not make a payment in March 2012 and on January 26, 2012 signed an amended payment schedule adding an additional $15,000 for a total of $175,000 owed. Our CEO, Rik Deitsch, added additional collateral stock in a separate company that he held personally. $25,000 was paid in January, with subsequent payments of $30,000 due monthly on the 15th of March through the 15th of July, 2012. We failed to make the March payment and wasLPR subsequently called Nutra Pharma Corp. in default of the Agreement. Under the original agreement, if we are in default of the agreement, LPR has the right to sell shares of our free trading stock held in escrow by their attorney and receive cash settlements for a total amount of $450,000 representing the new total cash amount due to LPR by us.parties’ agreement.


On June 11, 2012, LPR sold theirits debt to Southridge Partners, LLP in an agreement to be paid out over time. In August 2013, LPR cancelled their agreement with Southridge Partners, LLP.  As of September 30, 2017, LPR continues to hold the collateral stock. We are currently negotiating a settlement with LPR. Upon the settlement of the outstanding debt, LPR will return the collateral shares to us.


Involuntary Petition of Bankruptcy


On August 31, 2012, certain former ReceptoPharm employees and a former ReceptoPharm consultant filed a Petition for Involuntary Bankruptcynotice of intent to administratively dissolve in May 2015 (with the dissolution becoming effective in December 2015) and has not pursued its claimed default against us in the United States Bankruptcy Court, Southern District of Florida. The Petitioners originally claimed they were owed $990,927 from Nutra Pharma Corp. in the form of accrued wages and promissory notes, but amended their claim to $816,662 in a subsequent filing. In response to the Petition, we filed a motion to dismiss the action. On September 30, 2013, the Company entered into a settlement agreement with the Petitioners and the bankruptcy action was dismissed. In full and final satisfaction of all claims, the settlement agreement provides for payment to the Petitioners of a total sum of $350,000. As of September 30, 2017, $35,000 has been paid. As set forth below, the Petitioners have now filed a complaint in the 17th Judicial Circuit in and for Broward County, Florida to recover amounts allegedly owing to them under the settlement agreement.any court or other formal proceeding since that date.


Paul Reid et al. v. Nutra Pharma Corp. et al.


On August 26, 2016, certain of former ReceptoPharm employees and a former ReceptoPharm consultant filed a lawsuit in the 17th17th Judicial Circuit in and for Broward County, Florida (Case No. CACE16–015834) against Nutra Pharma and Receptopharm to recover amounts$315,000 allegedly owing to them under thea settlement agreement reached in thean involuntary bankruptcy action referenced above.that was brought by the same individuals in 2012 and for payment of unpaid wages/breach of written debt confirms.  On September 28, 2016, Nutra Pharma and Receptopharm filed a motion to dismiss the lawsuit. That motion is currently pending.


Nutra Pharma and Receptopharm believe that the lawsuit is without merit and also intend to file a counterclaim against these former employees/consultants for misconduct that Nutra Pharma discovered after execution of the aforementioned settlement agreement.  We intend to vigorously contest this matter.


25



During December 2015,On October 26, 2017, the Petitioner'sCourt dismissed the claims and accruals for a totalunpaid wages/breach of $1,085,468 that have passedwritten debt confirms but allowed the statuteclaim for alleged breach of limitation were written off, included in the amount was the accrued salary of $815,747, officer’s loan and accrued interest for $129,466, salary and payroll tax payable of $140,255.settlement agreement to go forward.  Since the Petitioners can only reinforce the settlement amount due to passing of statute of limitation, we have accrued the settlement for $315,000 and recorded the gain on settlement of $770,968 in other income for the year ended December 31, 2015. The accrued balance for the settlement has not changed as of SeptemberJune 30, 2017.2018.



10.9.     SUBSEQUENT EVENTS


Common Stock Issued for Conversion of Debt Conversions


During October 2017, LabryJuly 2018, a Note holder made conversions of a conversiontotal of 86,049,33293,595,964 shares of our restricted stock satisfyingin satisfaction of the remainingbalance of $50,000 of a $156,000 Note assigned and purchased from a Note originated in July 2017.


During August 2018, a Note holder received a total of 300,000,000 shares of our restricted stock in satisfaction of the principal balance of $25,039$72,000 with accrued interest in full for thea Note of $66,500 originated in March 2017July 2016 (See Note 5).


Settlement of Note Payable


During October 2017, B+A madeAugust 2018, a conversionNote holder sold the debt of 42,365,263 shares of stock satisfying $19,416 of the principal balance for the Note of $80,000$60,000 originated in April 2016December 2017 to a non–related party for $50,000 (See Note 5).


Common Stock Issued for Debt ModificationAccount Payable


During October and November 2017, weAugust 2018, the Company issued a total of 350,0002,800,000 shares of the company’s restricted shares duestock to settle the default on repayment (See Note 5)outstanding fees of $4,200 with a vendor.


Series A Preferred StockConvertible Notes Payable


Effective October 30, 2017, pursuantDuring July 2018, we issued a convertible denture in the amount of $50,000 to authorityan unrelated party. The note carries interest at 8% and is due in July 2019, unless previously converted into shares of its Boardrestricted common stock. The Note holder has the right to convert the note into shares of Directors, filed a CertificateCommon Stock. Conversion price is equal to 55% of Determination for its Series A Preferred Stock. The Series A Preferred Stock consiststhe average of 3,000,000 shares. The Series A Preferred Stock will vote with the Corporation’s common stock as a single class on all matters or consentsthree lowest volume weighted average prices for the Corporation’s common stockholders. Each share of Series A Preferred Stock is entitledfifteen consecutive trading days immediately prior to one thousand votes per share.including the conversion date.


The Series A Preferred Stock was issued to Rik J. Deitsch, the Corporation’s Chairman, to discharge four hundred thousand dollars ($400,000) of Mr. Deitsch’s loan to the Corporation. Upon issuance of the Series A Preferred Stock Mr. Deitsch will own 62.7% of the Corporation’s voting stock.


26



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


Introduction


Our business during the thirdsecond quarter of 20172018 has focused upon marketing our homeopathic drugs for the treatment of pain:


·

Nyloxin®Nyloxin® (Stage 2 Pain)

·

Nyloxin®Nyloxin® Extra Strength (Stage 3 Pain)

·

Pet Pain–Away™


We will continue this focus during the remainder of 2017.2018.


During our thirdsecond quarter of 20172018 and thereafter, the following has occurred:


On August 3, 2017April 10, 2018 we announced that the textbook, Multimodal Management of Canine Osteoarthritis, Second Edition, includes referenceswe had filed a new provisional patent to protect our intellectual property surrounding the development of cobra venom–based products for treating pain in dogs.a drug to treat Amyotrophic Lateral Sclerosis (ALS or “Lou Gehrig’s Disease”). The additionnew drug entity relies on the predicate research on our existing drug, RPI–78M with modification specific to the treatment of our researchALS.


On April 19, 2018 we announced that we have partnered with NxGen Brands, LLC; a company specializing in the new textbook on canine arthritis further supports the usesales and marketing of Pet Pain–Away among Veterinarians as an alternativeinnovative healthcare products and service solutions, to opiatesmarket and NSAIDS.distribute Nyloxin® through their various distribution platforms.


On October 17, 2017June 28, 2018 we published to our websiteannounced that we had signed a definitive Letter of Intent for a $4 Million financing that will fund a subsidiary joint venture. JAH Neal Holdings LLC will act as the minority Joint Venture (JV) partner with a 49% stake in the subsidiary for their $4 million investment. Nutra Pharma will maintain a 51% stake in the venture and will contribute an exclusive license for all of our Over–the–Counter (OTC) products, were featured inwhich currently includes: Nyloxin®, Pet Pain–Away™ and Luxury Feet. The stakeholders will jointly manage the JV.


On July 3, 2018 we announced that DEG Productions had signed an interview aired October 16 onexclusive distribution deal with one of the Spanish language show: ALTO NIVEL TV with Leida Alvarez (https://youtu.be/EtMmtWWqlXs)nation’s leading direct mail marketers to launch a private label version of Pet Pain–Away™. The interview was conducted by Leida Alvarezproduct will be marketed nationally to a proven list of pet product buyers through a stand–alone custom mailer. The direct mail campaign is complimentary to the ongoing television campaign in that it is designed to acquire new customers and convert them into the monthly auto–ship program.  


On July 17, 2018 we announced that we had executed an agreement with filming at our laboratory facilityAmerican Marketing Technologies (“AMT”) to launch an integrated Internet marketing campaign combined with a program to target a number of national retail chains. AMT’s approach to market the products is to create more awareness through social media and online marketing while trying to have these products available on shelves across the reptile farm that houses our cobras for venom production.country. As they build brand awareness online; they will provide the pull–through to put the products on store shelves throughout the US.


Nyloxin®/Nyloxin® Extra Strength


We offer Nyloxin®/Nyloxin® Extra Strength as our over–the–counter (OTC) pain reliever that has been clinically proven to treat moderate to severe (Stage 2) chronic pain.


Nyloxin® and Nyloxin® Extra Strength are available as a two ounce topical gel for treating joint pain and pain associated with arthritis and repetitive stress, and as a one ounce oral spray for treating lower back pain, migraines, neck aches, shoulder pain, cramps, and neuropathic pain. Both the topical gel and oral spray are packaged and sold as a one–month supply.


Nyloxin® and Nyloxin® Extra Strength offer several benefits as a pain reliever. With increasing concern about consumers using opioid and acetaminophen–based pain relievers, the Nyloxin® products provide an alternative that does not rely on opiates or non–steroidal anti–inflammatory drugs, otherwise known as NSAIDs, for their pain relieving effects. Nyloxin® also has a well–defined safety profile. Since the early 1930s, the active pharmaceutical ingredient (API) of Nyloxin®, Asian cobra venom, has been studied in more than 46 human clinical studies. The data from these studies provide clinical evidence that cobra venom provides an effective treatment for pain with few side effects and has the following benefits:


·

safe and effective;

·

all natural;

·

long–acting;

·

easy to use;

·

non–narcotic;

·

non–addictive; and

·

analgesic and anti–inflammatory.



Potential side effects from the use of Nyloxin® are rare, but may include headache, nausea, vomiting, sore throat, allergic rhinitis and coughing.


The primary difference between Nyloxin® and Nyloxin® Extra Strength is the dilution level of the venom. The approximate dilution levels for Nyloxin® and Nyloxin® Extra Strength are as follows:


Nyloxin®


·

Topical Gel: 30 mcg/mL

·

Oral Spray: 70 mcg/mL


Nyloxin® Extra Strength


·

Topical Gel: 60 mcg/mL

·

Oral Spray: 140 mcg/mL


27



In December 2009,2011, we began marketing Nyloxin® and Nyloxin® Extra Strength at www.nyloxin.com. Both Nyloxin® and Nyloxin®Extra Strength are packaged in a roll–on container, squeeze bottle and as an oral spray. Additionally, Nyloxin® topical gel is available in an 8 ounce pump bottle.


In December of 2013, we announced an agreement with MyNyloxin.com for the exclusive rights to market and distribute Nyloxin® in the Network Marketing channel. MyNyloxin.com provides a business opportunity to their Distributors to earn commissions on the sale of our products through their Distributor groups. In January of 2014, we announced the first product shipments to the MyNyloxin Independent Entrepreneurs (MIEs). MyNyloxin conducts webinars, conference calls and live meetings to support recruitment of new MIEs as well as to provide product and business education. In April of 2014, we announced that MyNyloxin.com had signed an agreement that creates the MyNyloxin Telemarketing Division (MTD). MTD began their telemarketing campaign on April 7 to identify customers for Nyloxin® as well as potential Distributors for MyNyloxin.com. In June of 2014, we announced that MyNyloxin had begun rolling out a national television campaign to support Nyloxin® branding and sales. In November of 2014, MyNyloxin.com changed their name to Lumaxa.


In early 2017, we created a new website for Nyloxin® and brought online sales back in–house (www.nyloxin.com).


We are currently marketing Nyloxin® and Nyloxin® Extra Strength as treatments for moderate to severe chronic pain. Nyloxin® is available as an oral spray for treating back pain, neck pain, headaches, joint pain, migraines, and neuralgia and as a topical gel for treating joint pain, neck pain, arthritis pain, and pain associated with repetitive stress. Nyloxin® Extra Strength is available as an oral spray and gel application for treating the same physical indications, but is aimed at treating the most severe (Stage 3) pain that inhibits one’s ability to function fully.


Nyloxin® Military Strength


In December 2012, we announced the availability of Nyloxin® Military Strength for sale to the United States Military and Veteran's Administration. Over the past few years, the U.S. Department of Defense has been reporting an increase in the use and abuse of prescription medications, particularly opiates. In 2009, close to 3.8 million prescriptions for pain relievers were written in the military. This staggering number was more than a 400% increase from the number of prescriptions written in the military in 2001. But prescription drugs are not the only issue. The most common and seemingly harmless way to treat pain is with non non–steroidal, anti–inflammatory drugs (NSAIDS). But there are risks. Overuse can cause nausea, vomiting, diarrhea, heartburn, ulcers and internal bleeding. In severe cases chest pain, heart failure, kidney dysfunction and life–threatening allergic reactions can occur. It is reported that approximately 7,600 people in America die from NSAID use and some 78,000 are hospitalized. Ibuprofen, also an NSAID has been of particular concern in the military. The terms “Ranger Candy” and “Military Candy” refer to the service men and women who are said to use 800mg doses of Ibuprofen to control their pain. But when taking anti–inflammatory Ibuprofen in high doses for chronic pain, there is potential for critical health risks; abuse can lead to serious stomach problems, internal bleeding and even kidney failure. There are significantly greater health risks when abuse of this drug is combined with alcohol intake. Our goal is that with Nyloxin®, we can greatly reduce the instances of opiate abuse and overuse of NSAIDS in high risk groups like the US military. The Nyloxin®Military Strength represents the strongest version of Nyloxin® available and is approximately twice as strong as Nyloxin® Extra Strength. We are working with outside consultants to register Nyloxin® Military Strength and the other Nyloxin® products for sale to the US government and the various arms of the military as well as the Veteran's Administration. To date, we have been unable to get our products onto the Federal Supply Schedule for eventual sales to governmental agencies or to the US Military, but will continue these efforts.


International Sales


We are pursuing international drug registrations in Canada, Mexico, India, Australia, New Zealand, Central and South America and Europe. Since European rules for homeopathic drugs are different than the rules in the US, we cannot estimate when this process will be completed. On March 25, 2013 we announced the publication of our patent and trademark for Nyloxin® in India.  We are currently working with potential Distributors in India. In February, 2015 we completed the first test shipments to India. We plan to begin active sales and marketing in India over the next several quarters.


On April 30, 2015 we announced that we had received notification of the acceptance of Nyloxin® by the China International Exchange and Promotive Association for Medical and Healthcare (CPAM). This process was successfully conducted by the Vancouver Commodities Group (VCG) that had been hired by Nutra Pharma to begin the process of identifying and vetting potential distributors in China. With this approval, we have been working with several groups to find a large distributor for our products in the People's Republic of China. We expect to announce a distribution partner in FY2018.2018.


On May 14, 2015 we announced that we had engaged the Nature's Clinic to begin the process of regulatory approval of our Company's Over–the–Counter pain drug, Nyloxin® for marketing and distribution in Canada. The Nature’s Clinic has already begun setting up their Chatham, Ontario warehouse and expect to complete the approval process to begin distributing Nyloxin® by the end  of 2017.2018.




28On February 1, 2018 we announced a Distribution Agreement with the Australian company, Pharmachal PTY LTD to market and distribute Nyloxin® in Australia and New Zealand. Pharmachal has begun the registration process with the TGA (Therapeutic Goods Administration) and expect to be able to place initial orders in late 2018.



Additionally, we plan to complete several human clinical studies aimed at comparing the ability of Nyloxin® Extra Strength to replace prescription pain relievers. We have provided protocols to several hospitals and will provide details and timelines when those protocols have been accepted. We cannot provide any timeline for these studies until adequate financing is available.


To date, our marketing efforts have been limited due to lack of funding. As sales increase, we plan to begin marketing more aggressively to increase the sales and awareness of our products.


Pet Pain–Away™


During June of 2013, we announced the launch of our new homeopathic formula for the treatment of chronic pain in companion animals, Pet Pain–Away™. Pet Pain–Away™ is a homeopathic, non–narcotic, non–addictive, over–the–counter pain reliever, primarily aimed at treating moderate to severe chronic pain in companion animals. It is specifically indicated to treat pain from hip dysplasia, arthritis pain, joint pain, and general chronic pain in dogs and cats. The initial product run was completed in December of 2014 and launched through Lumaxa Distributors on December 19, 2014.


In May of 2016, we signed a license agreement to begin the process of creating an infomercial (Direct Response) campaign for Pet Pain–Away™. In November of 2016, we announced the license agreement with DEG Productions for the marketing and distribution of Pet Pain–Away globally. DEG has the ability to earn the exclusive distribution rights for the product by reaching certain sales milestones. DEG has created their own website (www.getpetpainaway.com) and began airing commercials in December of 2016. DEG is expected to ramp up their sales and marketing of Pet Pain–Away throughout 2017.2018.


In July of 2018 we announced that DEG Productions had signed an exclusive distribution deal with one of the nation’s leading direct mail marketers to launch a private label version of Pet Pain–Away™. The product will be marketed nationally to a proven list of pet product buyers through a stand–alone custom mailer. The direct mail campaign is complimentary to the ongoing television campaign in that it is designed to acquire new customers and convert them into the monthly auto–ship program.  


Luxury Feet


In June of 2017 we announced the creation of Luxury Feet; an over–the–counter pain reliever and anti–inflammatory product that is designed for women who experience pain or discomfort due to high heels and stilettos. We are currently seeking distributors for Luxury Feet and expect the sales rollout by the end of 2018.

Equine Nyloxin®


In October of 2013, we announced that we were in the process of launching the newest addition to our line of homeopathic treatments for chronic pain, Equine Nyloxin®, a topical therapy for horses that is packaged as a two piece kit: Nyloxin® Topical Gel comprises Step 1 and a solution of DMSO (dimethylsulfoxide) comprises Step 2. We have been working with trainers and veterinarians in the equine industry and have already identified distributors for the product. The Equine Nyloxin® represents the Company's first topical solution for the animal market. The product is now undergoing market evaluation and is expected to be commercially available by the end of 2018.


Drug Discovery and Pipeline


Nutra Pharma is developing proprietary therapeutic protein products for the biologics market. The Company has two leading drug candidates: RPI–MN and RPI–78M.


RPI–MN


RPI–MN inhibits the entry of several viruses that are known to cause severe neurological damage in such diseases as encephalitis and Human Immunodeficiency Virus (HIV). It is being developed first for the treatment of HIV.


RPI–78M


RPI–78M is being developed for the treatment of Multiple Sclerosis (MS) and Adrenomyeloneuropathy (AMN). Other neurological and autoimmune disorders that may be served by RPI–78M include Myasthenia Gravis (MG), Rheumatoid Arthritis (RA) and Amyotrophic Lateral Sclerosis (ALS).



RPI–78M and RPI–MN contain anticholinergic peptides that recognize the same receptors as nicotine (acetylcholine receptors) but have the opposite effect. In a specific chemical process unique to Nutra Pharma, the drugs are created through a process of chemical modification.


In September, 2015 RPI–78M was granted Orphan Status by the FDA for the treatment of pediatric Multiple Sclerosis. This allows for much shorter timelines to drug approval, waiver of FDA fees (around $2.5M), rolling review and fast–track approval. Orphan status also allows for potential grant money and other funding opportunities through the clinical process.


RPI–MN and RPI–78M possess several desirable properties as drugs:


·

They lack measurable toxicity but are still capable of attaching to and affecting the target site on the nerve cells. This means that patients cannot overdose.

·

They display no serious adverse side effects following years of investigations in humans and animals.

·

They are extremely stable and resistant to heat, which gives the drugs a long shelf life. The drugs' stability has been determined to be over 4 years at room temperature. This is extremely unusual for a biologic drug.

·

RPI–78M may be administered orally –– a first for a biologic MS drug. This will present MS patients with additional quality of life benefits by eliminating the requirement for routine injections.

·

They are easy to administer.


We are currently working with consultants to develop trial protocols for a Phase I/II trial for the use of RPI–78M in the treatment of Pediatric Multiple Sclerosis. We expect to begin the trial in FY2018.



29



Critical Accounting Policies and Estimates


Our condensed consolidated unaudited financial statements and accompanying notes have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) applied on a consistent basis.  The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.


We regularly evaluate the accounting policies and estimates that we use to prepare our condensed consolidated financial statements.  In general, management’s estimates are based on historical experience, information from third party professionals, and various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management under different and/or future circumstances.


We believe that our critical accounting policies and estimates include our ability to continue as a going concern, revenue recognition, accounts receivable and allowance for doubtful accounts, inventory obsolescence, accounting for long–lived assets and accounting for stock based compensation.


Ability to Continue as a Going Concern:  Our ability to continue as a going concern is contingent upon our ability to secure additional financing, increase ownership equity, and attain profitable operations.  In addition, our ability to continue as a going concern must be considered in light of the problems, expenses and complications frequently encountered in established markets and the competitive environment in which we operate.


Revenue Recognition: In general, we record revenue when persuasive evidence of an arrangement exists, services have been rendered or product delivery has occurred, the sales price to the customer is fixed or determinable, and collectability is reasonably assured. Provision for sales returns will be estimated based on the Company's historical return experience.


Accounts Receivable and Allowance for Doubtful Accounts: Our accounts receivable are stated at estimated net realizable value. Accounts receivable are comprised of balances due from customers net of estimated allowances for uncollectible accounts. In determining collectability, historical trends are evaluated and specific customer issues are reviewed to arrive at appropriate allowances.


Inventory Obsolescence: Inventories are valued at the lower of average cost or market value. We periodically perform an evaluation of inventory for excess, impairments and obsolete items.


Long–Lived Assets: The carrying value of long–lived assets is reviewed annually and on a regular basis for the existence of facts and circumstances that may suggest impairment. If indicators of impairment are present, we determine whether the sum of the estimated undiscounted future cash flows attributable to the long–lived asset in question is less than its carrying amount. If less, we measure the amount of the impairment based on the amount that the carrying value of the impaired asset exceeds the discounted cash flows expected to result from the use and eventual disposal of the impaired assets.



Derivative Financial Instrument: We do not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. Management evaluates all of its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re–valued at each reporting date, with changes in the fair value reported as charges or credits to income. For option–based simple derivative financial instruments, we use the Black–Scholes option pricing model to value the derivative instruments at inception and subsequent valuation dates. For complex embedded derivatives, we use a Dilution–Adjusted Black–Scholes method to value the derivative instruments at inception and subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re–assessed at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non–current based on whether or not net–cash settlement of the derivative instrument could be required within 12 months of the balance sheet date.


Share–Based Compensation: We record share–based compensation in accordance with FASB ASC 718, Stock Compensation. FASB ASC 718 requires that the cost resulting from all share–based transactions are recorded in the financial statements over the respective service periods. It establishes fair value as the measurement objective in accounting for share–based payment arrangements and requires all entities to apply a fair–value–based measurement in accounting for share–based payment transactions with employees. FASB ASC 718 also establishes fair value as the measurement objective for transactions in which an entity acquires goods or services from non–employees in share–based payment transactions.



30



Results of Operations – Comparison of Three Months Periods Ended SeptemberJune 30, 20172018 and SeptemberJune 30, 20162017


Net sales for the three-monththree–month period ended SeptemberJune 30, 20172018 are $38,049$29,381 compared to $70,487$33,179 for the three monthsthree–month period ended SeptemberJune 30, 2016.2017.  The decrease in net sales is primarily attributable to the decrease in Nyloxin® sales.


Cost of sales for the three-monththree–month period ended SeptemberJune 30, 20172018 is $4,340$16,570 compared to $9,925$10,988 for the three-monththree–month period ended SeptemberJune 30, 2016.2017.  Our cost of sales includes the direct costs associated with Nyloxin® manufacturing. Our gross profit margin for the three-monththree–month period ended SeptemberJune 30, 20172018 is $33,709$12,811 or 88.59%43.6% compared to $60,562$22,191 or 85.9%66.9% for the three-monththree–month period ended SeptemberJune 30, 2016. The increase in our profit margin is due primarily to the decrease of commission fees.2017.


Selling, general and administrative expenses (“SG&A”) decreased $259,346$88,963 or 45.8%20.3% from $566,578$437,623 for the quarter ended SeptemberJune 30, 20162017 to $307,232$348,660  for the quarter ended SeptemberJune 30, 2017,2018, generally due to the decrease ofin stock based compensation of approximately $116,000,$26,082 or 72.3% from $36,082 for the three months period ending June 30, 2017 to $10,000 for the three months period ending June 30, 2018, and the decrease of approximately $143,000$62,881 in legal fees, consulting, investor relations, travel and professional fees.  


Interest expense increased $35,610$86,882 or 59.9%110.9%, from $59,453$78,312 for the quarter ended SeptemberJune 30, 20162017 to $165,194 for the comparable 20172018 period.  This increase was due to increase in amortization of loan discounts in the quarter ended SeptemberJune 30, 20172018 compared to the quarter ended SeptemberJune 30, 2016.2017.


We carry certain of our debentures and common stock warrants at fair value. For the three months ended SeptemberJune 30, 20172018 and 2016,2017, the liability related to these hybrid instruments fluctuated, resulting in a loss of $612,863$868,519 and $160,563,$607,305, respectively.  


Gain on settlement of debt and accounts payable decreased $82,015increased $33,866 or 100%238.7%, from the gainloss of $82,015$14,189 for the three months ended SeptemberJune 30, 20162017 to the gain of $0$19,677 for the comparable 20172018 period.  This decreaseincrease was due to noan over accrual of accrued expense, offset by loss on settlement of debts and accounts payabledebt through issuance of stocksshares of common stock for the three months ended SeptemberJune 30, 20172018 compared to the comparable 20162017 period.


As a result of the foregoing, our net loss increased by $337,431$234,647 or 52.39%21.04%, from $644,017$1,115,238 for the quarter ended SeptemberJune 30, 20162017 to $981,449$1,349,885 for the comparable 20172018 period.


Comparison of NineSix Months Ended SeptemberJune 30, 20172018 and SeptemberJune 30, 20162017


Net sales for the ninesix months ended SeptemberJune 30, 20172018 are $88,207$60,357 compared to $138,556$50,158 for the ninesix months ended SeptemberJune 30, 2016.2017.  The decreaseincrease in net sales is primarily attributable to an overall decreasethe increase in sales of Nyloxin®. sales.


Cost of sales for the ninesix months ended SeptemberJune 30, 20172018 is $23,122$20,929 compared to $28,120$18,782 for the ninesix months ended SeptemberJune 30, 2016.2017.  Our cost of sales includes the direct costs associated with Nyloxin® manufacturing. Our gross profit margin for the ninesix months ended SeptemberJune 30, 20172018 is $65,085$39,428 or 73.8%65.3% compared to $110,436$31,376 or 79.7%62.6% for the ninesix months ended SeptemberJune 30, 2016. The decrease in our profit margin is due primarily to increase in the credit card processing fees.2017.


Selling, general and administrative expenses (“SG&A”) decreased  $407,765$152,121 or 25.81%17.6% from $1,579,850$864,854 for the ninesix months ended SeptemberJune 30, 20162017 to $1,172,086$712,733 for the ninesix months ended SeptemberJune 30, 2017,2018, generally due to the decrease of approximately $286,000 in stock based compensation of $52,035 or 83.9% from $62,035 for the six months period ending June 30, 2017 to $10,000 for the six months period ending June 30, 2018, and decrease of approximately $122,000$100,086 in legal fees, consulting, investor relations, travel and professional fees.  



Interest expense increased $65,483$269,631 or 32.67%157.8%, from $200,432$170,852 for the ninesix months ended SeptemberJune 30, 20162017 to $265,915$440,483 for the comparable 20172018 period.  This increase was due to an increase in amortization of loan discounts in the nine monthsquarter ended SeptemberJune 30, 20172018 compared to the nine monthsquarter ended SeptemberJune 30, 2016.2017.


We carry certain of our debentures and common stock warrants at fair value. For the ninesix months ended SeptemberJune 30, 20172018 and 2016,2017, the liability related to these hybrid instruments fluctuated, resulting in a loss of $1,649,719$4,344,235 and $972,750,$1,036,856, respectively.


Gain on settlement of debt and accounts payable decreased $264,635increased $33,866 or 105.67%238.7%, from the gain of $250,446 for the nine months ended September30, 2016 to the loss of $14,189 for the six months ended June 30, 2017 to the gain of $19,677 for the comparable 20172018 period.  This decreaseincrease was due to thean over accrual of accrued expense, offset by loss incurred inon settlement of debts and accounts payabledebt through issuance of stocksshares of common stock for the ninesix months ended SeptemberJune 30, 20172018 compared to the comparable 20162017 period.


Our net loss increased by $664,055$3,382,971 or 27.99%164.6%, from $2,372,769$2,055,375 for the ninesix months ended SeptemberJune 30, 20162017 to $3,036,824$5,438,346 for the comparable 20172018 period.


31



Liquidity and Capital Resources


We have incurred significant losses from operations and working capital and stockholders’ deficits raise substantial doubt about our ability to continue as a going concern. Further, as stated in Note 1 to our condensed consolidated unaudited financial statements for the period ended SeptemberJune 30, 2017,2018, we have an accumulated deficitof$56,396,22362,826,493and working capital and stockholders’ deficits of$5,067,7225,133,097and$5,042,956,5,104,837, respectively.


Our ability to continue as a going concern is contingent upon our ability to secure additional financing, increase ownership equity, and attain profitable operations.  In addition, our ability to continue as a going concern must be considered in light of the problems, expenses and complications frequently encountered in established markets and the competitive environment in which we operate. As of SeptemberJune 30, 2017,2018, we do not believe that our source of cash is adequate for the next 12 months of operation and there is substantial doubt about our ability to continue as a going concern.


Historically, we have relied upon loans from our Chief Executive Officer, Rik Deitsch, to fund our operations. These loans are unsecured, accrue interest at a rate of 4.0% per annumAt June 30, 2018, the balance due from our officer and are due on demand.Companies owned by him is $267,192. During the nine-monthssix months ended SeptemberJune 30, 2017,2018, we borrowed $302,350advanced $106,150 to and repaid $174,400 tocollected $105,100 from Mr. Deitsch and the Companies owned by him. The amount owed to Mr. Deitsch and its Companies at September30, 2017 was $193,359.him.


During the nine month periodsix months ended SeptemberJune 30, 2017,2018, we raised $405,500 through issuance of promissory notes, and $550,500$729,000 through the issuance of convertible notes.


We expect to utilize the proceeds from these funds and additional capital to manufacture Nyloxin® and Pet Pain-AwayPain–Away and reduce our debt level.  We estimate that we will require approximately $100,000$240,000 to fund our existing operations and ReceptoPharm’s operations through December 31, 2017.2018.  These costs include: (i) compensation for three (3) full-timefull–time employees; (ii) compensation for various consultants who we deem critical to our business; (iii) general office expenses including rent and utilities; (iv) product liability insurance; and (v) outside legal and accounting services.  These costs reflected in (i) – (v) do not include research and development costs or other costs associated with clinical studies.


We began generating revenues from the sale of Cobroxin® in the fourth quarter of 2009 and from the sale of Nyloxin® during the first quarter of 2011.  We began generating revenues from the sale of Pet Pain–Away™ in the fourth quarter of 2014. Our ability to meet our future operating expenses is highly dependent on the amount of such future revenues.  To the extent that future revenues from the sales of CobroxinNyloxin® and Nyloxin®Pet Pain–Away™ are insufficient to cover our operating expenses we may need to raise additional equity capital, which could result in substantial dilution to existing shareholders.  There can be no assurance that we will be able to raise sufficient equity capital to fund our working capital requirements on terms acceptable to us, or at all.  We may also seek additional loans from our officers and directors; however, there can be no assurance that we will be successful in securing such additional loans.


Uncertainties and Trends


Our operations and possible revenues are dependent now and in the future upon the following factors:


·

whether Nyloxin®, Nyloxin® Extra Strength and Pet Pain-Away™Pain–Away™ will be accepted by retail establishments where they are sold;

·

because Nyloxin® is a novel approach to the over-the-counterover–the–counter pain market, whether it will be accepted by consumers over conventional over-the-counterover–the–counter pain products;

·

whether Nyloxin® Military Strength will be successfully launched and be accepted in the marketplace;

·

whether our international drug applications will be approved and in how many countries;



·

whether we will be successful in marketing Nyloxin® and, Nyloxin® Extra Strength and Pet Pain–Away™ in our target markets and create nationwide and international visibility for our products;

·

whether our drug delivery system, i.e. oral spray and gel, will be accepted by consumers who may prefer a pain pill delivery system;

·

whether competitors’ pain products will be found to be more attractive to consumers;

·

whether we successfully develop and commercialize products from our research and development activities;

·

whether we compete effectively in the intensely competitive biotechnology area;

·

whether we successfully execute our planned partnering and out-licensingout–licensing products or technologies;

·

whether the current economic downturn and related credit and financial market crisis will adversely affect our ability to obtain financing, conduct our operations and realize opportunities to successfully bring our technologies to market;

·

whether we are subject to litigation and related costs in connection with use of products;

·

whether we will successfully contract with domestic distributor(s)/advertiser(s) for our products and whether that will cause interruptions in our operations;

·

whether we comply with FDA and other extensive legal/regulatory requirements affecting the healthcare industry.



32




Off-BalanceOff–Balance Sheet Arrangements


We have not entered into any transaction, agreement or other contractual arrangement with an entity unconsolidated with us under whom we have:


·

An obligation under a guarantee contract.

·

A retained or contingent interest in assets transferred to the unconsolidated entity or similar arrangement that serves as credit, liquidity or market risk support to such entity for such assets.

·

Any obligation, including a contingent obligation, under a contract that would be accounted for as a derivative instrument.

·

Any obligation, including a contingent obligation, arising out of a variable interest in an unconsolidated entity that is held by us and material to us where such entity provides financing, liquidity, market risk or credit risk support to, or engages in leasing, hedging or research and development services with us.


We do not have any off-balanceoff–balance sheet arrangements or commitments other than those disclosed in this report that have a current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that is material.


Item 3. Quantitative and Qualitative Disclosures About Market Risk


Not applicable


Item 4. Controls and Procedures


Disclosure Controls and Procedures


As of SeptemberJune 30, 2017,2018, we carried out an evaluation under the supervision and the participation of our Chief Executive Officer/Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of SeptemberJune 30, 2017,2018, as defined in Rule 13a-1513a–15 under the Securities Exchange Act of 1934 (“Exchange Act”).  Based on that evaluation, our management, including our Chief Executive Officer/Chief Financial Officer, concluded that, because of the material weaknesses in internal control over financial reporting discussed in Section 9A of our annual report on Form 10-K,10–K, our disclosure controls and procedures were not effective, at a reasonable assurance level, as of SeptemberJune 30, 2017.2018. In light of this, we performed additional post-closingpost–closing procedures and analyses in order to prepare the Condensed Consolidated Unaudited Financial Statements included in this report. As a result of these procedures, we believe our Condensed Consolidated Unaudited Financial Statements included in this report present fairly, in all material respects, our financial condition, results of operations and cash flows for the periods presented.  A control system cannot provide absolute assurance, however, that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, with the company have been detected.


Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer, who also acted as our Principal Financial Officer as appropriate, to allow timely decisions regarding required disclosure.


Management conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this evaluation, management concluded that the Company’s internal control over financial reporting was effective as of September 30, 2017.


Changes in Internal Control over Financial Reporting


There were no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rule 13a-1513a–15 or 15d-1515d–15 under the Exchange Act that occurred during the quarter ended SeptemberJune 30, 20172018 that have materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


33




PART II. OTHER INFORMATION


Item 1. Legal Proceedings


Patricia Meding, et. al. v. ReceptoPharm, Inc. f/k/a Receptogen, Inc.


On June 1, 2015, ReceptoPharm entered into a settlement agreement with Patricia Meding, a former officer and shareholder of ReceptoPharm.  The settlement relates to a lawsuit filed by Ms. Meding against ReceptoPharm (Patricia Meding, et. al. v. ReceptoPharm, Inc. f/k/a Receptogen, Inc., Index No.: 18247/06, New York Supreme Court, Queens County) in which she claimed to own certain shares of ReceptoPharm stock and claimed to be owed amounts on a series of promissory notes allegedly executed in 2001 and 2002.


The settlement agreement executed on June 1, 2015 provides that ReceptoPharm will pay Ms. Meding a total of $360,000 over 35 months. The first payment of $20,000 was made on July 1, 2015. A second payment of $20,000 was made on August 17, 2015 with 32 subsequent monthly $10,000 payments due on the 15th of every month thereafter. To date, ReceptoPharm has made all monthly payments due under the agreement.  In the event of default on any of the payments due under the settlement agreement, the settlement amount would increase by an additional $200,000.  As of SeptemberJune 30, 2017,2018, all payments were made and the Company has accruedsettlement is concluded. We have recorded $200,000 in other income for the legal settlement amount at present valueover accrual of $67,282 and an additional contingency of $200,000. The settlement agreement is personally guaranteed by Rik Deitsch, our CEO.default upon payments in full in April 2018.


Liquid Packaging Resources, Inc. v. Nutra Pharma Corp. and Erik “Rik” Deitsch


On April 21, 2011, Nutra Pharma Corp. and its CEO, Erik Deitsch, were named as defendants in Liquid Packaging Resources, Inc. v. Nutra Pharma Corp. and Erik “Rik” Deitsch,, Superior Court of Fulton County, Georgia, Civil Action No. 2011–CV–199562. Liquid Packaging Resources, Inc. (“LPR”) claimed that Nutra Pharma Corp. and Mr. Deitsch, directly or through other companies, placed orders with LPR that required LPR to purchase components from third parties. LPR sought reimbursement for those third party expenses in the amount of not less than $359,826.85 plus interest. LPR also sought punitive damages in the amount of not less than $500,000 and attorney's fees.


Mr. Deitsch and Nutra Pharma Corp. then removed the action to the United States District Court, Northern District of Georgia, Civil Action No. 11–CV–01663–ODE. After removal, LPR amended the Complaint to assert that Nutra Pharma Corp. and Mr. Deitsch were the alter egos of the alleged other companies through whom the subject orders were placed and therefore should be considered one and the same. Mr. Deitsch and Nutra Pharma Corp.  moved to dismiss the Complaint on several grounds including statute of frauds, failure to state a claim, and jurisdiction (only for Mr. Deitsch). Mr. Deitsch and Nutra Pharma Corp. believe the suit is without merit.


After September 30, 2011, atAt LPR's request, the parties mediated the dispute before LPR responded to the Motion To Dismiss.dispute. At the mediation, the parties worked out an agreement whereby Nutra Pharma Corp. would purchase from LPR the components LPR purchased from third parties at an amount slightly less than the principal amount of the suit and on terms acceptable to us. The agreed price was $350,000 payable over 7 months in equal $50,000 amounts. This agreement was reached by us because it provided tangible value in exchange for the purchase price rather than incurring the expense of litigation, which would likely be substantial and not recouped. While Nutra Pharma Corp.  had counterclaims we could assert, we believe this was a practical resolution. The settlement allowed us to take possession of the components prior to full payment and, in exchange, provided security to LPR in the form of our stock valued at $400,000 at the time of issuance. The stock can only be sold in event of a default of the payment schedule. The litigation was dismissed in August of 2011.  We madeFollowing several payments under the August, September and November payments (totaling $150,000) in a timely fashion. We were late forparties’ agreement, the parties entered into two amended payment due October 15, 2011 and requested an accommodation from LPR, eventually paying an extra $5,000 towards that payment. At December 31, 2011,schedules as accommodations to Nutra Pharma Corp. had made total payments of $205,000 with an additional $150,000 owed. In order to allow us to skip the December payment, LPR agreed to another accommodation whereby we would pay both the December and January payment with an additional $10,000 on or before January 16, 2012. We were unableit to make thispayments that had been missed.  Nutra Pharma Corp. did not make a payment in March 2012 and on January 26, 2012 signed an amended payment schedule adding an additional $15,000 for a total of $175,000 owed. Our CEO, Rik Deitsch, added additional collateral stock in a separate company that he held personally. $25,000 was paid in January, with subsequent payments of $30,000 due monthly on the 15th of March through the 15th of July, 2012. We failed to make the March payment and wasLPR subsequently called Nutra Pharma Corp. in default of the Agreement. Under the original agreement, if we are in default of the agreement, LPR has the right to sell shares of our free trading stock held in escrow by their attorney and receive cash settlements for a total amount of $450,000 representing the new total cash amount due to LPR by the Company.parties’ agreement. 


On June 11, 2012, LPR sold theirits debt to Southridge Partners, LLP in an agreement to be paid out over time. In August 2013, LPR cancelled their agreement with Southridge Partners, LLP.  AsLPR filed a notice of September 30, 2017, LPR continuesintent to holdadministratively dissolve in May 2015 (with the collateral stock. We are currently negotiating a settlement with LPR. Upon the settlement of the outstanding debt, LPR will return the collateral shares to the Company.dissolution becoming effective in December 2015) and has not pursued its claimed default against Nutra Pharma Corp. in any court or other formal proceeding since that date.


34



Involuntary Petition of Bankruptcy


On August 31, 2012, certain former ReceptoPharm employees and a former ReceptoPharm consultant filed a Petition for Involuntary Bankruptcy against us in the United States Bankruptcy Court, Southern District of Florida. The Petitioners originally claimed they were owed $990,927 from Nutra Pharma in the form of accrued wages and promissory notes, but amended their claim to $816,662 in a subsequent filing. In response to the Petition, we filed a motion to dismiss the action. On September 30, 2013, the Company entered into a settlement agreement with the Petitioners and the bankruptcy action was dismissed. In full and final satisfaction of all claims, the settlement agreement provides for payment to the Petitioners of a total sum of $350,000. As of September 30, 2017, $35,000 has been paid. As set forth below, the Petitioners have now filed a complaint in the 17th Judicial Circuit in and for Broward County, Florida to recover amounts allegedly owing to them under the settlement agreement.

Paul Reid et al. v. Nutra Pharma Corp. et al.


On August 26, 2016, certain of former ReceptoPharm employees and a former ReceptoPharm consultant filed a lawsuit in the 17th17th Judicial Circuit in and for Broward County, Florida (Case No. CACE16–015834) against Nutra Pharma and Receptopharm to recover amounts$315,000 allegedly owing to them under thea settlement agreement reached in thean involuntary bankruptcy action referenced above.that was brought by the same individuals in 2012 and for payment of unpaid wages/breach of written debt confirms.  On September 28, 2016, Nutra Pharma and Receptopharm filed a motion to dismiss the lawsuit. That motion is currently pending. 


Nutra Pharma and Receptopharm believe that the lawsuit is without merit and also intend to file a counterclaim against these former employees/consultants for misconduct that Nutra Pharma discovered after execution of the aforementioned settlement agreement.  We intend to vigorously contest this matter.



During December 2015,On October 26, 2017, the Petitioner'sCourt dismissed the claims and accruals for a totalunpaid wages/breach of $1,085,468 that have passedwritten debt confirms but allowed the statuteclaim for alleged breach of limitation were written off, included in the amount was the accrued salary of $815,747, officer’s loan and accrued interest for $129,466, salary and payroll tax payable of $140,255.settlement agreement to go forward.  Since the Petitioners can only reinforce the settlement amount due to passing of statute of limitation, the Company haswe have accrued the settlement for $315,000 and recorded the gain on settlement of $770,968 in other income for the year ended December 31, 2015. The accrued balance for the settlement has not changed as of SeptemberJune 30, 2017.2018.


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


Common Stock Issued with Indebtedness


In April 2018, in connection with a notes payable, we issued a total of 5,000,000 shares of our common stock with a fair value of $8,678.


Common Stock Issued for ServicesConversion of Debt


During February 2017, we signed an agreementApril and May 2018, a Note holder made conversions of a total of 65,885,713 shares of our common stock with a consultant to provide investor relation services for twelve months. In connection withfair value of $156,590 in satisfaction of the agreement, 1,500,000remaining principal balance of $49,146 assigned and purchased from a Note originated in March 2017.


During May and June 2018, a Note holder made conversions of a total of 120,891,284 shares of our restricted common stock were issued. The shares were valued at $0.0075 per share. We recorded an equity compensation chargewith a fair value of $7,256 during$202,292 in satisfaction of the nine-months ended September 30,balance of $70,000 of a $156,000 Note assigned and purchased from a Note originated in July 2017. The remaining unrecognized compensation cost of $3,994 related to non-vested equity-based compensation will be recognized over the remaining vesting and service period.


During January 2017, we signed an agreement withMay 2018, a consultant to provide investor relation services for twelve months. In connection with the agreement, 1,000,000Note holder received a total of 187,500,000 shares of our restricted common stock were issued. The shares were valued at $0.0087 per share. We recorded an equity compensation chargewith a fair value of $6,138 during the nine-months ended September 30, 2017. The remaining unrecognized compensation cost243,750 in satisfaction of $2,562 related to non-vested equity-based compensation will be recognized over the remaining vestingbalance of $42,500 from a Note originated in September 2017.


During May 2018, a Note holder received a total of 228,000,000 shares of our restricted stock with a fair value of $319,200 in satisfaction of the remaining principal balance of $54,800 assigned and service period.purchased from a Note originated in June 2016.


During June 2018, a Note holder made a conversion of 150,000,000 shares of our restricted stock with a fair value of $180,000 in satisfaction of the remaining principal balance of $16,960 of $33,000 Notes originated in May 2017.


During June 2018, a Note holder made a conversion of 50,670,000 shares of our restricted stock with a fair value of $70,938 in satisfaction of the principal balance of $34,060 and accrued interest of $6,476 assigned and purchased from a Note originated in May 2017.


During July 2018, a Note holder made conversions of a total of 93,595,964 shares of our restricted stock in satisfaction of the balance of $50,000 of a $156,000 Note assigned and purchased from a Note originated in July 2017.


During August 2018, a Note holder received a total of 300,000,000 shares of our restricted stock in satisfaction of the principal balance of $72,000 with accrued interest in full for a Note originated in July 2016


Common Stock Issued for Debt Modification


During April 2017,2018, we issued a total of 350,0001,000,000 restricted shares to a Note holder due to the default on repayment of the promissory note of $50,000 originated in October 2016.2017. The shares were valued at fair value of $1,645.


During March 2017, we issued a total of 50,000 restricted shares to a Note holder due to the default on repayment of the convertible note of $150,000 originated in August 2016. The shares were valued at fair value of $275.


In March 2017, the amendment was signed to waive Labrys’ obligation to return the 4,532,810 Returnable Shares issued as a commitment fee.


During January 2017, we issued a total of 300,000 restricted shares to a Note holder due to the default on repayment of the convertible note of $50,000 originated in July 2016. The shares were valued at fair value of $2,520.


During October and November 2017, we issued a total of 350,000 restricted shares due to the default on repayment.


35



Common Stock Issued with Indebtedness


In January 2017, in connection with the restatement of a convertible note payable of $56,567, we issued 300,000 shares of our common stock with a fair value of $2,413.


In April 2017, in connection with the restatement of a promissory note payable of $180,250, we issued 500,000 shares of our common stock with a fair value of $2,413.


During April 2017, 1,000,000 warrants were exercised via cashless exercise into 615,230 shares with a fair value of $3,015.


In July 2017, in connection with the issuance of a promissory note payable of $50,000, we issued 2,000,000 shares of our common stock with a fair value of $4,912.


In August 2017, in connection with the restatement of a promissory note payable of $56,567, we issued 300,000 shares of our common stock with a fair value of $417.


In September 2017, in connection with the issuance of a promissory note payable of $51,000, we issued 4,000,000 shares of our common stock with a fair value of $3,656.$1,700.


Common Stock Issued for Conversion of DebtServices


During October 2017, Labry madeJune 2018, the Company signed an agreement with a conversion of 86,049,332consultant for investor relation services for twelve months. In connection with the agreement, 100,000,000 shares of stock satisfyingcompany’s restricted common stocks were issued. The share was valued at $0.0012 per share. The Company recorded an equity compensation charge of $10,000 during the six months ended June 30, 2018. The remaining unrecognized compensation cost of $110,000 related to non–vested equity–based compensation to be recognized by the Company over the remaining principal balance of $25,039 in full for the Note of $66,500 originated in March 2017.vesting period.


During October 2017, B+A made a conversion of 42,365,263 shares of stock satisfying $19,416 of the principal balanceCommon Stock Issued for the Note of $80,000 originated in April 2016.Account Payable


During July and August 2017, a Note holder received 164,935,000 shares of our restricted stock with a fair value of $225,143 upon conversion of $55,325 of an $84,971 Note originated in June 2017.


 

Number of

Fair Value of

Date

shares converted

Debt Converted

7/18/2017

50,000,000

$81,016

7/27/2017

37,000,000

56,236

8/8/2017

60,000,000

73,159

8/23/2017

17,935,000

14,732


During August 2017,2018, the Company issued a Noteholder received 85,491,054total of our restricted stock with a fair value of $90,976 upon conversion of a $53,000 Note originated in February 2017.


Date

Number of

Fair Value of

shares converted

Debt Converted

8/10/2017

70,426,471

78,859

8/21/2017

15,064,583

12,117


In June and July 2017, B+A received 45,759,901 shares of our restricted stock with a fair value of $67,469 upon conversion of $39,376 of an $80,000 Note originated in April 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

6/8/2017

23,715,415

56,303

7/6/2017

17,044,486

11,166


During April, 2017, a Note holder received 5,000,000 shares of our restricted stock with a fair value of $25,000 upon conversion of $25,000 of a $75,000 promissory Note originated in May 2016.


36



During March and May 2017, Coventry received 47,011,483 shares of our restricted stock with a fair value of $214,795 upon conversion of a $100,000 Note.


Date

Number of

Fair Value of

shares converted

Debt Converted

3/7/2017

15,500,000

$78,909

3/31/2017

15,000,000

66,000

5/25/2017

16,511,483

69,886


During March, April, and May 2017, the Note holder received 25,558,744 shares of our restricted stock with a fair value of $198,451 upon conversion of a $45,000 Note originated in August 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

3/2/2017

2,300,000

$9,982

3/28/2017

5,700,000

21,186

4/18/2017

5,700,000

31,057

4/24/2017

5,700,000

26,717

5/11/2017

6,158,744

19,510


During February and March 2017, a Noteholder received 20,971,375 of our restricted stock with a fair value of $94,857 upon conversion of a $52,500 Note originated in August 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

2/26/2017

2,681,327

$18,381

3/6/2017

4,633,425

20,760

3/13/2017

3,059,501

16,016

3/24/2017

10,597,122

39,700


During May and June 2017, a Noteholder received 43,244,572 of our restricted stock with a fair value of $106,000 upon conversion of a $52,500 Note originated in February 2017.


Date

Number of

Fair Value of

shares converted

Debt Converted

5/4/2017

11,473,225

$55,549

5/24/2017

8,603,866

25,108

6/26/2017

23,167,481

25,343


During August 2017, a Noteholder received 106,713,358 of our restricted stock with a fair value of $96,261 upon conversion of a $52,500 Note originated in March 2017.


Date

Number of

Fair Value of

shares converted

Debt Converted

8/4/2017

37,138,936

$42,923

8/21/2017

69,574,422

53,338


During February and March 2017, a Noteholder received 19,573,258 of our restricted stock with a fair value of $98,147 upon conversion of a $51,000 Note originated in August 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

2/27/2017

6,250,000

$42,171

3/8/2017

8,000,000

38,234

3/28/2017

5,323,258

17,742


37



During April through July 2017, a Noteholder received 138,541,6682,800,000 shares of the company’s restricted stock to settle the outstanding fees of $4,200 with a fair value of $218,353 upon conversion of a Note of $66,500 and default penalty of $22,617.vendor.


Date

Number of

Fair Value of

shares converted

Debt Converted

4/25/2017

13,631,346

$60,202

6/15/2017

10,679,950

20,949

6/21/2017

27,429,600

38,401

6/26/2017

27,429,750

30,173

6/29/2017

26,171,885

28,789

7/6/2017

33,199,136

39,839


During July through September 2017, a Note holder received 163,760,392 shares of the company’s restricted stock with a fair value of $210,956 upon conversion of $46,461 of a $66,500 Note originated in March 2017.


Date

Number of

Fair Value of

shares converted

Debt Converted

7/13/2017

50,650,959

$117,179

8/10/2017

21,275,000

23,486

9/13/2017

9,711,900

5,062

9/19/2017

82,122,533

65,229


During June and July 2017, a Noteholder received 179,800,000 shares of our restricted stock with a fair value of $298,575 upon conversion of $63,001 of a $110,000 Note originated in December 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

6/12/2017

19,000,000

$33,123

6/20/2017

19,000,000

26,231

6/30/2017

19,000,000

19,992

7/13/2017

19,000,000

49,517

7/19/2017

53,800,000

96,005

7/31/2017

50,000,000

73,707


During June and July 2017, a Noteholder received 31,582,547 shares of our restricted stock with a fair value of $53,979 upon conversion of a $22,500 Note originated in December 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

6/6/2017

9,000,000

$27,051

6/20/2017

9,000,000

11,872

7/5/2017

13,582,547

15,056


During June and July 2017, the Note holder made conversions of a total of 116,386,891 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $123,121. During June and July 2017, a Noteholder received 116,386,891 shares of our restricted stock with a fair value of $123,121 upon conversion of a $50,000 Note originated in December 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

6/28/2017

11,560,500

$10,158

6/29/2017

30,352,771

32,450

7/5/2017

32,252,381

43,664

7/10/2017

42,221,167

36,849


38



During June and July 2017, the Note holder made conversions of a total of 222,707,390 shares of stock satisfying the principal balance and accrued interest in full for a fair value of $304,050.During June and July 2017, a Noteholder received 222,707,390 shares of our restricted stock with a fair value of $304,050 upon conversion of $41,925 of a $67,500 Note originated in December 2016.


Date

Number of

Fair Value of

shares converted

Debt Converted

6/19/2017

20,000,000

$28,858

6/23/2017

28,000,000

34,433

6/27/2017

30,000,000

27,747

6/30/2017

33,000,000

32,781

7/5/2017

42,960,000

55,666

7/13/2017

45,000,000

115,625

7/31/2017

23,747,390

8,941


Item 3. Defaults Upon Senior Securities


During 2010 we borrowed $200,000 from one of our directors. Under the terms of the loan agreement, this loan was expected to be repaid in nine months to a year from the date of the loan along with interest calculated at 10% for the first month plus 12% after 30 days from funding. We are in default regarding this loan. The loan is under personal guarantee by our President and CEO, Rik Deitsch. We repaid principal balance in full as of December 31, 2016. During the nine-months ended SeptemberAt June 30, 2017, we made the payment of $20,000 of the accrued interest. At September 30, 2017,2018, we owed this director accrued interest of $132,264.$133,647, which is included in accrued expenses in the condensed consolidated balance sheets.


In August 2016, we issued two Promissory Notes for a total of $200,000 ($100,000 each) to one of our directors’ owned Companies. The notes carry interest at 12% annually and are due on the date that is nine-monthsnine–months from the execution and funding of the note. During March 2017, we repaid principal balance of $6,365. The loan is in default and negotiation for settlement. Upon default in February 2017, the Notes became convertible at $0.008 per share. During March 2017, we repaid principal balance of $6,365.  During April 2017, the Notes with accrued interest were restated. The restated principal balance of $201,818 bears interest at 12% annually and iswas due October 12, 2017. During June 2017, we repaid principal balance of $8,844. At September 30, 2017, we owed this director $192,974 with accrued interest of $11,038. The loan is in default and negotiation offor settlement.


During April 2016, The loan was reclassified to notes payable – unrelated third parties after the $80,000 convertible Notes were issue to B+A bearing annual interest rate of 10% duedirector was resigned in one year from the origination of the Note. B+A made conversions of a portion of the Notes duringMarch 2018. At June through October 2017. The remaining30, 2018, we owed principal balance after the conversions is $20,000. The loan is in defaultof $192,974 and negotiationaccrued interest of settlement.


During June 2016, we issued a Convertible Debenture in the amount of $72,000 to a non-related party as a result of debt sale. The Note carries interest at 8% and is due on June 20, 2017. The loan is in default and negotiation of settlement.


During June 2016, we issued a Convertible Debenture in the amount of $54,800 to a non-related party as a result of debt sale. The note carries interest at 8% and is due on June 16, 2017. The loan is in default and negotiation of settlement.$28,358.


In April 2016, the Companywe issued a promissory note to a non-relatedan unrelated third party in the amount of $10,000 bearing interest at 10% annually. The note iswas due in one year from the execution and funding of the note. The loan is in default and negotiation of settlement. At June 30, 2018, the accrued interest is $2,228.


In May 2016, the Company issued a promissory note to a non-relatedan unrelated third party in the amount of $75,000 bearing monthly interest at a rate of 2%. The note iswas due in six months from the execution and funding of the note. During April, 2017,we accepted the Noteholder acceptedoffer of a settlement to issue 5,000,000 common shares as a repayment of $25,000. The loan is in default and in negotiation of settlementsettlement. At June 30, 2018, the accrued interest is $31,667.


In June 2016, the Company issued a promissory note to a non-relatedan unrelated third party in the amount of $50,000 bearing monthly interest at a rate of 2%. The note iswas due in six months from the execution and funding of the note. The loan is in default and negotiation of settlement. At June 30, 2018, the accrued interest is $24,867.


In August 2016, we issued a promissory note to a non-relatedan unrelated third party in the amount of $150,000 bearing monthly interest at a rate of 2.5%. The note was due in six months from the execution and funding of the note. During April 2017, the Notes with accrued interest were restated. The restated principal balance of $180,250 bears monthly interest at 12% annuallya rate of 2.5% and was due October 20, 2017. During January 2018, the Notes with accrued interest were restated. The restated principal balance of $220,506 bears monthly interest at a rate of 2.5% and is due October 20, 2017.July 12, 2018. In connection with this restated note, we issued 2,000,000 shares of our common stock . We recorded a debt discount in the amount of $2,765 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital. Amortization for the debt discount for the six months ended June 30, 2018 was $2,765. The loan is in default and negotiation of settlement. At June 30, 2018, the accrued interest is $31,239.


On September 26, 2016, we issued a promissory note to an unrelated third party in the amount of $75,000 bearing interest at 10% annually. The note was due in one year from the execution and funding of the note. The loan is in default and in negotiation of settlement. At June 30, 2018, the accrued interest is $13,438.


In October 2016, the Companywe issued a promissory note to a non-relatedan unrelated third party in the amount of $50,000 bearing monthly interest at a rate of 2%. The note iswas due in six months from the execution and funding of the note. The loan is in default and in negotiation of settlement. At June 30, 2018, the accrued interest is $21,167.


39



During MayIn June 2017, we issued a Convertible Debenturepromissory note to an unrelated third party in the amount of $45,000 to Labrys.$12,500 bearing interest at 10% annually. The note carrieswas due in one year from the execution and funding of the note. The loan is in default and in negotiation of settlement. At June 30, 2018, the accrued interest is $1,306.


In July 2017, we issued a promissory note to an unrelated third party in the amount of $50,000 with original issue discount of $10,000. The note was due in six months from the execution and funding of the note. The original issuance discount was fully amortized as of June 30, 2018. The loan is in default and in negotiation of settlement. At June 30, 2018, the principal balance of the loan is $50,000.


In October 2017, we issued a promissory note to an unrelated third party in the amount of $60,000 with original issuance discount of $10,000. The note was due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 5,000,000 shares of our common stock. We recorded a debt discount in the amount of $3,300 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital.  The debt discounts were fully amortized as of June 30, 2018. The loan is in default and in negotiation of settlement. At June 30, 2018, the principal balance of the loan net of discount is $60,000.



In November 2017, we issued a promissory note to an unrelated third party in the amount of $120,000 with original issuance discount of $20,000. The note was due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 10,000,000 shares of our common stock. We recorded a debt discount in the amount of $5,600 to reflect the value of the common stock as a reduction to the carrying amount of the debt and a corresponding increase to common stock and additional paid–in capital. The debt discounts were fully amortized as of June 30, 2018. The loan is in default and in negotiation of settlement. At June 30, 2018, the principal balance of the loan net of discount is $120,000.


In November 2017, we issued a promissory note to an unrelated third party in the amount of $18,000 with original issuance discount of $3,000. The note was due in six months from the execution and funding of the note. In connection with the issuance of this promissory note, we issued 5,000,000 shares of our common stock. We recorded a debt discount in the amount of $2,900 to reflect the value of the common stock as a reduction to the carrying amount of the convertible debt and a corresponding increase to common stock and additional paid–in capital. The debt discounts were fully amortized as of June 30, 2018. The loan is in default and in negotiation of settlement. At June 30, 2018, the principal balance of the loan net of discount is $18,000.


On March 19, 2014, we issued two Convertible Debentures in the amount of up to $500,000 each (total $1,000,000) to two non–related parties. During the year ended December 31, 2015, we recorded the first tranche of $15,000 each (total $30,000) of the funds was received during the first quarter of 2014.  The notes carry interest at 12%8% and iswere due on November 3, 2017, unless previously converted into shares of restricted common stock. Labrys hasMarch 19, 2018.  The note holders have the right to convert the note, until is no longer outstandingnotes into shares of Common Stock at a sixty percent (60%) of the lowest trading price of our Common Stock for the twenty-five trading days preceding  the conversion date. In connection with the issuance$0.20. The loan is in default and in negotiation of thesettlement. At June 30, 2018, these convertible note payable, the Company encountered a day-one derivative loss of $47,393. At September 30, 2017, the convertible notenotes payable, at fair value, was recorded at $100,492. The loan is in default and negotiation of settlement.$284.


Item 4. Mine Safety Disclosures


Not applicable.


Item 5. Other Information


None


Item 6. Exhibits


Exhibit No.

 

Title

31.1

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes–Oxley Act of 2002.

32.1

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes–Oxley Act of 2002.

101.INS

 

XBRL Instance Document

101.SCH

 

XBRL Taxonomy Extension Schema Document

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document


40




SIGNATURES


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


 

NUTRA PHARMA CORP.

 

Registrant

 

 

Dated: November 20, 2017August 17, 2018

/s/ Rik J. Deitsch

 

Rik J. Deitsch

 

Chief Executive Officer/Chief Financial Officer


4131