UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended ~~March 31,~~September 30, 2022

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

For the transition period from ___________ to ___________

Commission file number: 000-54436

COSMOS HOLDINGS INC.

(Exact name of registrant as specified in its charter)

Nevada		27-0611758
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

141 West Jackson Blvd, Suite 4236 Chicago, Illinois		60604
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number: (312) 536-3102

N/A

(Former name, former address and former three months, if changed since last report)

Title of Each Class

Trading Symbol

Name of Each Exchange

On Which Registered

Common Stock, $.001 par value

COSM

The Nasdaq Capital Market

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

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

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

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated Filer	☐	Smaller reporting company	☒
(Do not check if a smaller reporting company)		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐

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

Applicable only to Corporate Issuers:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of ~~May 17,~~November 14, 2022, there were ~~19,106,625~~84,184,905 shares issued and ~~18,719,201~~83,797,481 shares outstanding of the registrant’s common stock.

COSMOS HOLDINGS INC.

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited).	3

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.	3538

Item 3.	Quantitative and Qualitative Disclosures about Market Risk.	4345

Item 4.	Controls and Procedures.	4345

PART II - OTHER INFORMATION

Item 1.	Legal Proceedings.	4547

Item 1A	Risk Factors	4547

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	4547

Item 3.	Defaults Upon Senior Securities.	4547

Item 4.	Mine Safety Disclosures.	4547

Item 5.	Other Information.	4547

Item 6.	Exhibits.	4648

SIGNATURES		4749

Table of Contents

~~COSMOS HOLDINGS, INC.~~

~~CONDENSED CONSOLIDATED BALANCE SHEETS~~

COSMOS HOLDINGS, INC.							COSMOS HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS							CONDENSED CONSOLIDATED BALANCE SHEETS

	March 31, 2022			December 31, 2021				September 30, 2022			December 31, 2021
	(Unaudited)							(Unaudited)
ASSETS

CURRENT ASSETS:
Cash and cash equivalents	$	1,010,427		$	286,487			$	312,385		$	286,487
Accounts receivable, net		26,094,450			26,858,114				25,252,750			26,858,114
Accounts receivable - related party		2,844,572			2,901,300				1,997,427			2,901,300
Marketable securities		12,551			11,468				9,987			11,468
Inventory		4,007,977			3,147,276				3,983,023			3,147,276
Loans receivable		375,195			377,590				340,092			377,590
Prepaid expenses and other current assets		1,944,720			2,987,687				1,816,583			2,987,687
Prepaid expenses and other current assets - related party		4,368,794			3,263,241				4,121,184			3,263,241
Operating lease right-of-use asset		775,545			834,468				760,180			834,468
Financing lease right-of-use asset		192,822			211,099				255,556			211,099

TOTAL CURRENT ASSETS		41,627,053			40,878,730				38,849,167			40,878,730

Property and equipment, net		1,777,889			1,888,052				1,449,961			1,888,052
Goodwill and intangible assets, net		464,630			485,767				682,408			485,767
Loans receivable - long term portion		4,227,268			4,410,689				3,553,039			4,410,689
Other assets		909,581			915,250				824,829			915,250
Deferred tax assets		767,267			850,774				261,971			850,774

TOTAL ASSETS	$	49,773,688		$	49,429,262			$	45,621,375		$	49,429,262

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
Accounts payable and accrued expenses	$	11,781,189		$	12,126,626			$	11,408,585		$	12,126,626
Accounts payable and accrued expenses - related party		220,887			599,125				322,824			599,125
Accrued interest		1,033,866			1,019,889				1,853,357			1,019,889
Lines of credit		4,362,327			4,743,557				4,924,655			4,743,557
Convertible notes payable, net of unamortized discount of $191,085 and $258,938, respectively		448,915			381,062
Convertible notes payable, net of unamortized discount of $0 and $258,938, respectively									625,000			381,062
Derivative liability - convertible note		30,664			45,665				40,663			45,665
Notes payable		6,143,075			5,462,504				12,391,919			5,462,504
Notes payable - related party		455,035			464,264				401,299			464,264
Loans payable		1,000,000			1,000,000				1,000,000			1,000,000
Loans payable - related party		1,703,881			1,293,472				1,538,088			1,293,472
Taxes payable		1,192,178			1,324,722				1,051,827			1,324,722
Operating lease liability, current portion		158,359			138,450				155,432			138,450
Financing lease liability, current portion		71,861			73,078				83,545			73,078
Other current liabilities		1,193,683			1,255,824				1,106,897			1,255,824

TOTAL CURRENT LIABILITIES		29,795,920			29,928,238				36,904,091			29,928,238

Share settled debt obligation		1,554,590			1,554,590				1,554,590			1,554,590
Lines of credit - long-term portion		185,872			366,171				194,132			366,171
Notes payable - long term portion		6,885,806			12,356,384				1,026,049			12,356,384
Operating lease liability, net of current portion		617,183			696,015				604,746			696,015
Financing lease liability, net of current portion		131,016			148,401				181,899			148,401

TOTAL LIABILITIES		39,170,387			45,049,799				40,465,507			45,049,799

Commitments and Contingencies (see Note 14)		0			0				-			-

MEZZANINE EQUITY
Preferred stock, $0.001 par value; 100,000,000 shares authorized:
Series A preferred stock, stated value $1,000 per share, 6,000,000 shares authorized; 6,000 and 0 shares issued and outstanding as of March 31, 2022 and December 31, 2021; liquidation preference of $6,000,000 and $0, respectively		5,452,300			0
Series A preferred stock, stated value $1,000 per share, 6,000,000 shares authorized; 1,500 and 0 shares issued and outstanding as of September 30, 2022 and December 31, 2021, respectively; liquidation preference of $1,868,567 and $0, respectively									1,712,035			-

STOCKHOLDERS' EQUITY:
Common stock, $0.001 par value; 300,000,000 shares authorized; 18,611,980 and 17,544,509 shares issued and 18,224,556 and 17,157,085 outstanding as of March 31, 2022 and December 31, 2021, respectively		18,611			17,544
Common stock, $0.001 par value; 300,000,000 shares authorized; 26,365,404 and 17,544,509 shares issued and 25,977,980 and 17,157,085 outstanding as of September 30, 2022 and December 31, 2021, respectively									26,365			17,544
Additional paid-in capital		40,648,106			39,675,753				61,194,291			39,675,753
Treasury stock, 387,424 and 387,424 shares as of March 31, 2022 and December 31, 2021		(816,707	)		(816,707	)
Treasury stock, 387,424 shares as of September 30, 2022 and December 31, 2021									(816,707	)		(816,707	)
Accumulated deficit		(34,142,159	)		(34,345,506	)			(54,345,250	)		(34,345,506	)
Accumulated other comprehensive loss		(556,850	)		(151,621	)			(2,614,866	)		(151,621	)

TOTAL STOCKHOLDERS' EQUITY		5,151,001			4,379,463				3,443,833			4,379,463

TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS' EQUITY	$	49,773,688		$	49,429,262			$	45,621,375		$	49,429,262

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

Table of Contents

COSMOS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited)

~~COSMOS HOLDINGS, INC.~~

~~CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)~~

~~(Unaudited)~~

	Three Months Ended March 31,						Three Months Ended September 30,						Nine Months Ended September 30,
	2022			2021			2022			2021			2022			2021

REVENUE	$	13,071,800		$	11,619,076		$	12,016,098		$	13,595,418		$	38,296,402		$	40,061,419

COST OF GOODS SOLD		11,179,868			10,617,741			10,232,201			11,249,848			32,774,701			34,677,671

GROSS PROFIT		1,891,932			1,001,335			1,783,897			2,345,570			5,521,701			5,383,748

OPERATING EXPENSES
General and administrative expenses		868,639			1,688,712			1,335,033			2,427,085			3,192,137			6,708,796
Salaries and wages		521,471			531,556			576,118			683,129			1,675,068			1,786,954
Sales and marketing expenses		146,949			405,092			103,979			41,715			496,371			586,440
Depreciation and amortization expense		112,622			107,073			112,879			108,192			334,349			323,678
TOTAL OPERATING EXPENSES		1,649,681			2,732,433			2,128,009			3,260,121			5,697,925			9,405,868

INCOME (LOSS) FROM OPERATIONS		242,251			(1,731,098	)		(344,112	)		(914,551	)		(176,224	)		(4,022,120	)

OTHER INCOME (EXPENSE)
Other expense, net		(54,812	)		(178,211	)		(5,431	)		(122,477	)		(60,558	)		(340,103	)
Interest expense		(584,176	)		(731,826	)		(461,945	)		(670,282	)		(1,541,937	)		(2,182,715	)
Interest income		64,827			0
Non-cash interest expense		(260,527	)		(50,109	)		(295,846	)		(353,303	)		(772,180	)		(492,391	)
Gain on equity investments, net		1,678			440			359			38			415			317
Gain on extinguishment of debt		1,004,124			445,636			-			350,008			1,004,124			795,644
Change in fair value of derivative liability		15,001			61,373			628			125,621			(6,627	)		213,490
Foreign currency transaction, net		(159,352	)		(306,020	)		(468,362	)		(183,036	)		(984,401	)		(392,472	)
TOTAL OTHER INCOME (EXPENSE), NET		26,763			(758,717	)
TOTAL OTHER EXPENSE, NET								(1,230,597	)		(853,431	)		(2,361,164	)		(2,398,230	)

INCOME (LOSS) BEFORE INCOME TAXES		269,014			(2,489,815	)
LOSS BEFORE INCOME TAXES								(1,574,709	)		(1,767,982	)		(2,537,388	)		(6,420,350	)

BENEFIT FROM (PROVISION FOR) INCOME TAXES		(65,667	)		315,912
PROVISION FOR INCOME TAXES								(398,066	)		(168,561	)		(473,296	)		(69,152	)

NET INCOME (LOSS)		203,347			(2,173,903	)
NET LOSS								(1,972,775	)		(1,936,543	)		(3,010,684	)		(6,489,502	)

Deemed dividend on warrants		(5,788,493	)		0
Deemed dividend on issuance of warrants								-			-			(5,788,493	)		-
Deemed dividend on downround of warants								-			-			(8,480,379	)		-
Deemed dividend on downround of preferred stock								-			-			(8,189,515	)		-
Deemed dividend on preferred stock								(19,607	)		-			(372,414	)		-

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS		(5,585,146	)		(2,173,903	)		(1,992,382	)		(1,936,543	)		(25,841,485	)		(6,489,502	)

OTHER COMPREHENSIVE LOSS
Foreign currency translation adjustment, net		(405,229	)		(473,578	)		(1,029,141	)		(214,216	)		(2,463,245	)		(687,510	)

TOTAL COMPREHENSIVE LOSS	$	(5,990,375	)	$	(2,647,481	)	$	(3,021,523	)	$	(2,150,759	)	$	(28,304,730	)	$	(7,177,012	)

BASIC NET LOSS PER SHARE	$	(0.31	)	$	(0.14	)	$	(0.08	)	$	(0.11	)	$	(1.17	)	$	(0.40	)
DILUTED NET LOSS PER SHARE	$	(0.31	)	$	(0.14	)	$	(0.08	)	$	(0.11	)	$	(1.17	)	$	(0.40	)

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
Basic		17,755,516			15,034,219			25,806,871			17,136,735			22,013,556			16,103,193
Diluted		17,755,516			15,034,219			25,806,871			17,136,735			22,013,556			16,103,193

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

Table of Contents

Cosmos Holdings, Inc.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) AND MEZZANINE EQUITY

																							Accumulated			Total
											Additional												Other			Stockholders'
	Preferred Stock				Common Stock						Paid-in			Treasury Stock						Accumulated			Comprehensive			Equity
	No. of Shares		Value		No. of Shares			Value			Capital			No. of Shares			Value			Deficit			Income (Loss)			(Deficit)

Balance at January 1, 2020		-	$	-		13,485,128		$	13,484		$	14,333,285			(415,328	)	$	(611,854	)	$	(18,750,824	)	$	854,896		$	(4,161,013	)
Foreign currency translation adjustment, net		-		-		-			-			-			-			-			-			(473,578	)		(473,578	)
Sale of treasury stock to third party		-		-		-			-			249,350			65,000			650			-			-			250,000
Restricted stock issued to a consultant		-		-		1,800,000			1,800			1,187,650															1,189,450
Conversion of notes payable into shares of common stock		-		-		781,819			782			2,563,582			-			-			-			-			2,564,364
Net loss		-		-		-			-			-			-			-			(2,173,903	)		-			(2,173,903	)
Balance at March 31, 2021		-		-		16,066,947			16,066			18,333,867			(350,328	)		(611,204	)		(20,924,727	)		381,318			(2,804,680	)
Foreign currency translation adjustment, net		-		-		-			-			-			-			-			-			284			284
Conversion of related party debt		-		-		500,000			500			2,999,500			-			-			-			-			3,000,000
Forgiveness of related party debt		-		-		-			-			600,000			-			-			-			-			600,000
Restricted stock issued to a consultant		-		-		-			-			1,968,000			-			-			-			-			1,968,000
Net loss		-		-		-			-			-			-			-			(2,379,056	)		-			(2,379,056	)
Balance at June 30, 2021		-		-		16,566,947			16,566			23,901,367			(350,328	)		(611,204	)		(23,303,783	)		381,602			384,548
Foreign currency translation adjustment, net		-		-		-			-			-			-			-			-			(214,216	)		(214,216	)
Cancellation of treasury shares		-		-		(57,120	)		(57	)		(171,303	)		57,120			171,360			-			-			-
Conversions of convertible note payable		-		-		126,501			127			569,302			-			-			-			-			569,429
Conversion of related party debt		-		-		375,000			375			2,249,625			-			-			-			-			2,250,000
Conversion of notes payable into shares of common stock		-		-		321,300			321			1,313,796			-			-			-			-			1,314,117
Beneficial conversion feature discount related to convertible notes payable		-		-		-			-			294,000			-			-			-			-			294,000
Restricted stock issued to a consultant		-		-					-			1,989,626			-			-			-			-			1,989,626
Net loss		-		-		-			-			-			-			-			(1,936,543	)		-			(1,936,543	)
Balance at September 30, 2021		-	$	-		17,332,628		$	17,332		$	30,146,413			(293,208	)	$	(439,844	)	$	(25,240,326	)	$	167,386		$	4,650,961

																							Accumulated
	Preferred Stock						Common Stock				Additional			Treasury Stock									Other			Total
	Shares			Amount			Shares		Amount		Paid-in Capital			Shares			Amount			Accumulated Deficit			Comprehensive Loss			Stockholders' Equity

Balance at January 1, 2022		-		$	-			17,544,509	$	17,544	$	39,675,753			(387,424	)	$	(816,707	)	$	(34,345,506	)	$	(151,621	)		4,379,463
Adjustments for prior periods from adopting ASU 2020-06		-			-			-		-		(294,000	)		-			-			53,248			-			(240,752	)
Foreign currency translation adjustment, net		-			-			-		-		-			-			-			-			(405,229	)		(405,229	)
Issuance of Series A preferred stock, net of issuance costs of $547,700		6,000			5,452,300			-		-		-			-			-			-			-			-
Conversion of notes payable into shares of common stock		-			-			238,000		238		973,182			-			-			-			-			973,420
Cashless exercise of warrants		-			-			829,471		829		(829	)		-			-			-			-			-
Net income		-			-			-		-		-			-			-			203,347			-			203,347
Balance at March 31, 2022		6,000			5,452,300			18,611,980		18,611		40,354,106			(387,424	)		(816,707	)		(34,088,911	)		(556,850	)		4,910,249
Foreign currency translation adjustment, net		-			-			-		-		-			-			-			-			(1,028,875	)		(1,028,875	)
Conversion of Series A preferred stock		(3,034	)		(2,427,693	)		4,892,222		4,892		2,422,801															2,427,693
Conversion of convertible debt		-			-			39,339		39		38,105			-			-			-			-			38,144
Forgiveness of related party debt		-			-			-		-		-			-			-			-			-			-
Restricted stock issued to a consultant		-			-			-		-		-			-			-			-			-			-
Cashless exercise of warrants		-			-			455,316		455		(455	)		-			-			-			-			-
Deemed dividend upon downround of preferred stock and warrants		-			-			-		-		16,669,894			-			-			(16,669,894	)		-			-
Deemed dividend on preferred stock		-			-			-		-		352,807			-			-			(352,807	)		-			-

Stock-based compensation		-			-			-		-		24,101			-			-			-			-			24,101
Net loss		-			-			-		-		-			-			-			(1,241,256	)		-			(1,241,256	)
Balance at June 30, 2022		2,966			3,024,607			23,998,857		23,997		59,861,359			(387,424	)		(816,707	)		(52,352,868	)		(1,585,725	)		5,130,056
Foreign currency translation adjustment, net		-			-			-		-		-			-			-			-			(1,029,141	)		(1,029,141	)
Conversion of Series A preferred stock		(1,466	)		(1,332,179	)		2,359,047		2,360		1,329,820			-			-			-			-			1,332,180
Stock-based compensation		-			-			7,500		8		3,112			-			-			-			-			3,120
Deemed dividend on preferred stock		-			19,607			-		-		-			-			-			(19,607	)		-			(19,607	)
Net loss		-			-			-		-		-			-			-			(1,972,775	)		-			(1,972,775	)
Balance at September 30, 2022		1,500		$	1,712,035			26,365,404	$	26,365	$	61,194,291			(387,424	)	$	(816,707	)	$	(54,345,250	)	$	(2,614,866	)	$	3,443,833

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

Table of Contents

COSMOS HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

	Nine Months Ended September 30,
	2022			2021

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(3,010,684	)	$	(6,489,502	)
Adjustments to Reconcile Net Loss to Net Cash Used In Operating Activities:
Depreciation and amortization expense		273,415			243,410
Amortization of right-of-use assets		60,934			80,268
Amortization of debt discounts and accretion of debt		772,180			492,391
Lease expense		158,406			146,831
Interest on finance leases		11,645			9,995
Stock-based compensation		27,221			5,147,076
Deferred income taxes		490,460			62,606
Gain on extinguishment of debt		(1,004,124	)		(795,644	)
Change in fair value of the derivative liability		6,627			(213,490	)
(Gain) loss on net change in fair value of equity investments		(415	)		3,586
Changes in assets and liabilities:
Accounts receivable		(2,255,383	)		(5,122,888	)
Accounts receivable - related party		481,941			464,223
Inventory		(1,392,884	)		(481,409	)
Prepaid expenses and other assets		117,498			(2,839,134	)
Prepaid expenses and other current assets - related party		(1,413,967	)		1,064,000
Other assets		-			157,920
Accounts payable and accrued expenses		1,692,704			2,040,097
Accounts payable and accrued expenses - related party		(216,456	)		83,645
Accrued interest		881,347			217,904
Lease liabilities		(158,788	)		(104,126	)
Taxes payable		(101,909	)		-
Other current liabilities		27,900			303,779
Other liabilities		-			(20,807	)
NET CASH USED IN OPERATING ACTIVITIES		(4,552,332	)		(5,549,269	)

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from loan receivable		267,205			-
Purchase of property and equipment		(37,137	)		(521,758	)
Sale of fixed assets		12,859			-
Purchase of intangible assets		(311,859	)		(313,667	)
NET CASH USED IN INVESTING ACTIVITIES		(68,932	)		(835,425	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of convertible note payable		-			(529,000	)
Proceeds from convertible note payable		-			600,000
Payment of related party note payable		-			(3,473	)
Payment of note payable		(2,454,143	)		(300,364	)
Proceeds from note payable		490,365			578,850
Payment of related party loan		(557,361	)		(122,716	)
Proceeds from related party loan		973,424			5,830,757
Payment of loans payable		-			390,000
Payment of lines of credit		(16,348,941	)		(18,281,863	)
Proceeds from lines of credit		17,206,099			18,139,012
Proceeds from issuance of Series A Preferred Stock		5,452,300			-
Payments of finance lease liability		(71,172	)		(75,801	)
Payments of financing fees		(212,728	)		-
Proceeds from sale of treasury stock		-			250,000
NET CASH PROVIDED BY FINANCING ACTIVITIES		4,477,843			6,475,402

Effect of exchange rate changes on cash		169,318			314,772

NET CHANGE IN CASH		25,898			405,480

CASH AT BEGINNING OF PERIOD		286,487			628,395
CASH AT END OF PERIOD	$	312,385		$	1,033,875

Supplemental Disclosure of Cash Flow Information

Cash paid during the period:
Interest	$	317,449		$	208,565
Income tax	$	-		$	-

Supplemental Disclosure of Non-Cash Investing and Financing Activities

Cancellation of treasury shares	$	-		$	171,360
Discounts related to beneficial conversion features of convertible debentures	$	-		$	294,000
Conversion of convertible notes payable to common stock	$	959,025		$	350,000
Conversion of notes payable to common stock	$	973,420		$	3,878,160
Deemed dividend on warrants upon conversion of convertible debt	$	5,788,493		$	-
Deemed dividend on preferred stock and warrants upon trigger of downround feature	$	16,669,894		$	-
Deemed dividend upon cumulative dividend on preferred stock	$	372,414		$	-
Conversion of Series A preferred stock	$	2,427,693		$	-
Conversion of convertible debt	$	38,144		$	-

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

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) AND MEZZANINE EQUITY~~

Accumulated

Preferred Stock

Common Stock

Additional

Treasury Stock

Other

Total

No. of Shares

Value

No. of Shares

Value

Paid-in Capital

No. of Shares

Value

Accumulated
Deficit

Comprehensive Income (Loss)

Stockholders' Deficit

Balance at January 1, 2021

-

$ 0

13,485,128

$ 13,484

$ 14,333,285

(415,328 )

$ (611,854 )

$ (18,750,824 )

$ 854,896

$ (4,161,013 )
Foreign currency translation adjustment, net

-

0

-

0

0

-

0

0

(473,578 )

(473,578 )
Sale of treasury stock to third party

-

0

-

0

249,350

65,000

650

0

0

250,000

Restricted stock issued to a consultant

-

0

1,800,000

1,800

1,187,650

1,189,450

Conversion of notes payable into shares of common stock

-

0

781,819

782

2,563,582

-

0

0

0

2,564,364

Net loss

-

0

-

0

0

-

0

(2,173,903 )

0

(2,173,903 )
Balance at March 31, 2021

-

$ 0

16,066,947

$ 16,066

$ 18,333,867

(350,328 )

$ (611,204 )

$ (20,924,727 )

$ 381,318

$ (2,804,680 )

Accumulated

Preferred Stock

Common Stock

Additional

Treasury Stock

Other

Total

No. of Shares

Value

No. of Shares

Value

Paid-in Capital

No. of Shares

Value

Accumulated
Deficit

Comprehensive Loss

Stockholders' Equity

Balance at January 1, 2022

-

$ 0

17,544,509

$ 17,544

$ 39,675,753

(387,424 )

$ (816,707 )

$ (34,345,506 )

$ (151,621 )

$ 4,379,463

Foreign currency translation adjustment, net

-

0

-

0

0

-

0

0

(405,229 )

(405,229 )
Issuance of Series A preferred stock, net of issuance costs of $547,700

6,000

5,452,300

-

0

0

-

0

0

0

0

Conversion of notes payable into shares of common stock

-

0

238,000

238

973,182

-

0

0

0

973,420

Cashless exercise of warrants

-

0

829,471

829

(829 )

-

0

0

0

0

Net income

-

0

-

0

0

-

0

203,347

0

203,347

Balance at March 31, 2022

6,000

$ 5,452,300

18,611,980

$ 18,611

$ 40,648,106

$ (387,424 )

$ (816,707 )

$ (34,142,159 )

$ (556,850 )

$ 5,151,001

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

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS~~

~~(Unaudited)~~

Three Months Ended March 31,

2022

2021

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss)

$ 203,347

$ (2,173,903 )
Adjustments to Reconcile Net Income (Loss) to Net Cash Used In Operating Activities:

Depreciation and amortization expense

93,042

80,318

Amortization of right-of-use assets

19,580

26,755

Amortization of debt discounts and accretion of debt

260,527

50,109

Lease expense

54,124

64,543

Interest on finance leases

3,507

4,453

Stock-based compensation

0

1,189,450

Deferred income taxes

62,594

(329,586 )
Gain on extinguishment of debt

(1,004,124 )

(445,636 )
Change in fair value of the derivative liability

(15,001 )

(61,373 )
(Gain) loss on change in fair value of equity investments

(1,678 )

440

Changes in Assets and Liabilities:

Accounts receivable

226,934

729,802

Accounts receivable - related party

(10,967 )

197,334

Inventory

(934,400 )

(246,664 )
Prepaid expenses and other assets

141,119

(1,088,881 )
Prepaid expenses and other current assets - related party

(1,183,403 )

(196,436 )
Other assets

0

157,915

Accounts payable and accrued expenses

300,913

847,525

Accounts payable and accrued expenses - related party

(370,694 )

25,996

Accrued interest

20,356

438,149

Lease liabilities

(54,241 )

(36,772 )
Taxes payable

(107,462 )

0

Other current liabilities

(23,438 )

122,081

Other liabilities

(17,911 )

(20,958 )
NET CASH USED IN OPERATING ACTIVITIES

(2,337,276 )

(665,339 )

CASH FLOWS FROM INVESTING ACTIVITIES:

Proceeds from loan receivable

91,661

0

Purchase of property and equipment

(4,438 )

(2,310 )
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

87,223

(2,310 )

CASH FLOWS FROM FINANCING ACTIVITIES:

Payment of convertible note payable

0

(180,000 )
Proceeds from convertible note payable

0

100,000

Payment of note payable

(2,263,471 )

0

Payment of related party loan

(22,432 )

(65,761 )
Proceeds from related party loan

460,034

398,457

Payment of lines of credit

(6,244,162 )

(6,219,899 )
Proceeds from lines of credit

5,779,114

6,123,067

Proceeds from issuance of Series A Preferred Stock

5,452,300

0

Payments of finance lease liability

(22,622 )

(25,746 )
Financing fees

(224,320 )

0

Proceeds from sale of treasury stock

0

250,000

NET CASH PROVIDED BY FINANCING ACTIVITIES

2,914,441

380,118

Effect of exchange rate changes on cash

59,552

90,943

NET CHANGE IN CASH

723,940

(196,588 )

CASH AT BEGINNING OF PERIOD

286,487

628,395

CASH AT END OF PERIOD

$ 1,010,427

$ 431,807

Supplemental Disclosure of Cash Flow Information

Cash paid during the period:

Interest

$ 281,889

$ 208,565

Income tax

$ 0

$ 0

Supplemental Disclosure of Non-Cash Investing and Financing Activities

Conversion of notes payable to common stock

$ 973,420

$ 2,564,364

Deemed dividend on warrants upon issuance of Series A preferred stock

$
5,788,493

$
-

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

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

~~March 31,~~September 30, 2022

NOTE 1 – BASIS OF PRESENTATION

The terms “COSM,” “we,” “the Company,” and “us” as used in this report refer to Cosmos Holdings, Inc. The accompanying unaudited condensed consolidated balance sheet as of ~~March 31,~~September 30, 2022 and unaudited condensed consolidated statements of operations and comprehensive income for the three months ended ~~March 31,~~September 30, 2022 have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management of COSM, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended ~~March 31,~~September 30, 2022, are not necessarily indicative of the results that may be expected for the year ending December 31, 2022, or any other period. These unaudited consolidated financial statements and notes should be read in conjunction with the financial statements for the year ended December 31, 2021, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 (“Form 10-K”). The accompanying condensed consolidated balance sheet as of December 31, 2021 has been derived from the audited financial statements filed in our Form 10-K and is included for comparison purposes in the accompanying balance sheet.

NOTE 2 – ORGANIZATION, NATURE OF BUSINESS AND GOING CONCERN

Cosmos Holdings Inc. (d/b/a Cosmos Health, Inc.) (Nasdaq: COSM) is an international healthcare group headquartered in Chicago, Illinois. The group is engaged in the nutraceuticals sector through its own proprietary lines of products “Sky Premium Life” and “Mediterranation”. The Company is operating in the pharmaceutical sector as well, through the provision of a ~~publicly traded international pharmaceutical company with extensive~~broad line of branded generics and ~~established~~OTC medications. In addition, the group is involved in the healthcare distribution ~~network across the EU~~sector through its subsidiaries ~~Decahedron (UK), SkyPharm (Greece)~~in Greece and ~~Cosmofarm (Greece). We are~~the UK, serving retail pharmacies and wholesale distributors. Cosmos Holdings Inc. is strategically focusing on the research and development (“R&D”) of novel patented nutraceuticals (Intellectual Property) and specialized root extracts as well as on the R&D of proprietary complex generics and innovative OTC products. Cosmos has developed a ~~diversified~~global distribution platform and ~~vertically integrated broad line pharmaceutical company with our own proprietary line of branded nutraceuticals.~~is currently expanding throughout Europe, Asia and North America. Cosmos Holdings has offices and distribution centers in Thessaloniki and Athens, Greece and Harlow, UK.

The Company was incorporated in the State of Nevada under the name Prime Estates and Developments, Inc. on July 21, 2009, and on November 14, 2013, we changed our name to Cosmos Holdings, Inc. On August 2, 2022, the Company filed a Fictitious Firm Name Certificate in Nevada to do business under the name Cosmos Health, Inc. and will seek shareholder approval on December 2, 2022 at the annual shareholders meeting to amend its Articles of Incorporation for the name change. Through its acquisition of Amplerissimo Ltd, on September 27, 2013, the Company changed its principal activities into trading of products, providing representation, and provision of consulting services to various sectors. On August 1, 2014, the Company formed SkyPharm S.A., a Greek Company (“SkyPharm”), a subsidiary that focuses on the trading, sourcing and export of nutraceutical and pharmaceutical products. In February 2017, the Company acquired Decahedron Ltd., a UK Company (“Decahedron”) which is a fully licensed second-generation wholesaler specializing in imports and exports of generics and OTC pharmaceutical products within the EEA and ~~its primary activity is the distribution, import and export~~distributor of ~~pharmaceuticals.~~

On November 21, 2017, the Company effected a one-for-ten (1:10) reverse stock split whereby the Company decreased, by a ratio of one-for-ten (1:10) the number of issued and outstanding shares of common stock. Proportional adjustments for the reverse stock split were made to the Company’s outstanding stock options, and warrants including all share and per-share data, for all amounts and periods presentedSky Premium Life nutraceutical products in the ~~consolidated financial statements.~~

~~On December 19, 2018, the Company completed the purchase of all of the capital stock of Cosmofarm Ltd., a pharmaceutical wholesaler based in Athens, Greece.~~UK.

Going Concern

The Company’s condensed consolidated financial statements are prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), which contemplates the continuation of the Company as a going concern. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company had revenue of ~~$13,071,800,~~$38,296,402, net ~~income~~loss of ~~$203,347~~$3,010,684 and net cash used in operations of ~~$2,337,276.~~$4,552,332. Additionally, as of ~~March 31,~~September 30, 2022, the Company had working capital of ~~$11,831,133,~~$1,945,076, an accumulated deficit of ~~$34,142,159,~~$54,345,250, and stockholders’ equity of ~~$5,151,001.~~$3,443,833. It is management’s opinion that these conditions raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the date of this filing.

The Company has undergone strategic review processes to help find a definitive solution to the Company’s accumulated deficit constraints. Options under consideration in the strategic review process include, but are not limited to, securing new debt, exchange debt to equity, restructuring current debt facilities from short term to long term and taking the proper actions for new fund raising.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

~~March 31,~~September 30, 2022

The condensed consolidated financial statements do not include any adjustments to reflect the possible future effect on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the outcome of this uncertainty.

The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund its operations. If the Company is unable to obtain adequate capital, it could be forced to curtail development of operations.

In order to continue as a going concern, develop a reliable source of revenues, and achieve a profitable level of operations, the Company will need, among other things, additional capital resources. Management’s plans to continue as a going concern include raising additional capital through increased sales of product and by equity and/or debt financing. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described herein and eventually secure other sources of financing and attain profitable operations.

Summary of Significant Accounting Policies

Basis of Financial Statement Presentation

The accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America.

Principles of Consolidation

Our condensed consolidated accounts include our accounts and the accounts of our wholly-owned subsidiaries, SkyPharm S.A., Decahedron Ltd. and Cosmofarm Ltd. All ~~significant~~ intercompany balances and transactions have been eliminated.

Use of Estimates

The preparation of the condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

The Effects of COVID-19

Due to the COVID-19 pandemic, there has been uncertainty and disruption in the global economy and financial markets. The Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of the date of issuance of this Quarterly Report on Form 10-Q. These estimates may change, as new events occur, and additional information is obtained. Actual results could differ materially from these estimates under different assumptions or conditions.

The Effects of War in the Ukraine

On February 24, 2022, Russian forces launched significant military action against Ukraine. There continues to be sustained conflict and disruption in the region, which is expected to endure for the foreseeable future. We do not conduct any commercial transactions with either Ukraine or Russia and the Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of the date of issuance of this Quarterly Report on Form 10-Q. Such political issues and conflicts could have a material adverse effect on our results of operations and financial condition if they escalate in areas in which we do business. In addition, changes in and adverse actions by governments in foreign markets in which we do business could have a material adverse effect on our results of operations and financial condition.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

These estimates may change, as new events occur, and additional information is obtained. Actual results could differ materially from these estimates under different assumptions or conditions. We will continue monitoring the social, political, regulatory and economic environment in Ukraine and Russia, and will consider further actions as appropriate.

Cash and Cash Equivalents

For purposes of the statement of cash flows, the Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. As of ~~March 31,~~September 30, 2022 and December 31, 2021, there were no cash equivalents.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

The Company maintains bank accounts in the United States denominated in U.S. Dollars, ~~and~~ in Greece denominated in Euros, U.S. Dollars and Great Britain Pounds (British Pounds Sterling), and in Bulgaria ~~all of them~~ denominated in Euros. The Company also maintains bank accounts in the United Kingdom, denominated in Euros and Great Britain Pounds (British Pounds Sterling).

Reclassifications to Prior Period Financial Statements and Adjustments

Certain reclassifications have been made in the Company’s financial statements of the prior period to conform to the current year presentation. As of December 31, 2021, $7,393 in accumulated depreciation has been reclassified from property and equipment to accumulated amortization of goodwill and intangible assets and $4,772 was reclassified from prepaid expenses and other current assets to marketable securities on the unaudited condensed consolidated balance sheet. For the three months ended March 31, 2021, $531,556 was reclassified from general and administrative expenses to salaries and wages on the unaudited condensed consolidated statements of operations and comprehensive income. Additionally, for the three months ended March 31, 2021, $1,333 was reclassified from customer deposits to other current liabilities on the unaudited condensed consolidated statement of cash flows. These reclassifications have no impact on previously reported net income.

Account Receivable, net

Accounts receivable are stated at their net realizable value. The allowance for doubtful accounts against gross accounts receivable reflects the best estimate of probable losses inherent in the receivables’ portfolio determined on the basis of historical experience, specific allowances for known troubled accounts and other currently available information. At ~~March 31,~~September 30, 2022 and December 31, 2021, the Company’s allowance for doubtful accounts was ~~$1,668,893~~$1,858,427 and $1,702,743, respectively.

Tax Receivable

The Company pays Value Added Tax (“VAT”) or similar taxes (“input VAT”), income taxes, and other taxes within the normal course of its business in most of the countries in which it operates related to the procurement of merchandise and/or services it acquires and/or on sales and taxable income. The Company also collects VAT or similar taxes on behalf of the government (“output VAT”) for merchandise and/or services it sells. If the output VAT exceeds the input VAT, this creates a VAT payable to the government. If the input VAT exceeds the output VAT, this creates a VAT receivable from the government. The VAT tax return is filed on a monthly basis offsetting the payables against the receivables. In observance of EU regulations for intra-EU cross-border sales, our subsidiaries in Greece, SkyPharm and Cosmofarm, do not charge VAT for sales to wholesale drug distributors registered in other European Union member states. The net VAT receivable is recorded in prepaid expense and other current assets on the condensed consolidated balance sheets. As of ~~March 31,~~September 30, 2022 and December 31, 2021, the Company had a VAT net payable balance of ~~$376,656~~$641,441 and $400,616 respectively, recorded in the condensed consolidated balance sheet as accounts payable and accrued expenses.

Inventory

Inventory is stated at the lower-of-cost or net realizable value using the weighted average method. Inventory consists primarily of finished goods and packaging materials, i.e., packaged pharmaceutical products and the wrappers and containers they are sold in. A periodic inventory system is maintained by 100% count. Inventory is replaced periodically to maintain the optimum stock on hand available for immediate shipment.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

The Company writes down inventories to net realizable value based on physical condition, expiration date, current market conditions, as well as forecasted demand. The Company’s inventories are not highly susceptible to obsolescence. Many of the Company’s inventory items are eligible for return to our suppliers when pre-agreed product requirements, including, but not limited to, physical condition and expiration date, are not met.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

Property and Equipment, net

Property and equipment are stated at cost, less accumulated depreciation. Depreciation is calculated on a straight-line basis over the useful lives (except for leasehold improvements which are depreciated over the lesser of the lease term or the useful life) of the assets as follows:

		Estimated Useful Life
Leasehold improvements and technical works	Lesser of lease term or 40 years
Vehicles	6 years
Machinery	20 years
Furniture, fixtures and equipment	5–10 years
Computers and software	3-5 years

Depreciation expense was ~~$84,884~~$83,214 and ~~$71,471~~$68,852 for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively and $248,670 and $218,664 for the nine months ended September 30, 2022 and 2021, respectively.

Impairment of Long-Lived Assets

In accordance with ASC 360-10, Long-lived Assets, property and equipment and intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of long-lived assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the assets. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable.

Goodwill and Intangibles, net

The Company periodically reviews the carrying value of intangible assets not subject to amortization, including goodwill, to determine whether impairment may exist. Goodwill and certain intangible assets are assessed annually, or when certain triggering events occur, for impairment using fair value measurement techniques. These events could include a significant change in the business climate, legal factors, a decline in operating performance, competition, sale or disposition of a significant portion of the business, or other factors. Specifically, goodwill impairment is determined using a two-step process. The first step of the goodwill impairment test is used to identify potential impairment by comparing the fair value of a reporting unit with its carrying amount, including goodwill. The Company uses level 3 inputs and a discounted cash flow methodology to estimate the fair value of a reporting unit. A discounted cash flow analysis requires one to make various judgmental assumptions including assumptions about future cash flows, growth rates, and discount rates. The assumptions about future cash flows and growth rates are based on the Company’s budget and long-term plans. Discount rate assumptions are based on an assessment of the risk inherent in the respective reporting units. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is considered not impaired and the second step of the impairment test is unnecessary. If the carrying amount of a reporting unit exceeds its fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. The second step of the goodwill impairment test compares the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. The implied fair value of goodwill is determined in the same manner as the amount of goodwill recognized in a business combination. That is, the fair value of the reporting unit is allocated to all of the assets and liabilities of that unit (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination and the fair value of the reporting unit was the purchase price paid to acquire the reporting unit.

~~On December 19, 2018, as a result of the acquisition of Cosmofarm, the Company recorded $49,697 of goodwill.~~

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

~~March 31,~~September 30, 2022

On December 19, 2018, as a result of the acquisition of Cosmofarm, the Company recorded $49,697 of goodwill.

Intangible assets with definite useful lives are recorded on the basis of cost and are amortized on a straight-line basis over their estimated useful lives. The Company uses a useful life of 5 years for its pharmaceuticals and nutraceuticals products license. The Company evaluates the remaining useful life of intangible assets annually to determine whether events and circumstances warrant a revision to the remaining amortization period. If the estimate of the intangible asset’s remaining useful life is changed, the remaining carrying amount of the intangible asset will be amortized prospectively over that revised remaining useful life. As of ~~March 31,~~September 30, 2022, no revision to the remaining amortization period of the intangible assets was made.

Amortization expense was ~~$8,158~~$36,982 and ~~$8,158~~$8,339 for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively and $53,389 and $24,746 for the nine months ended September 30, 2022 and 2021, respectively.

Equity Method Investment

For those investments in common stock or in-substance common stock in which the Company has the ability to exercise significant influence over the operating and financial policies of the investee, the investment is accounted for under the equity method. The Company will record its share in the earnings of the investee and will include it within the condensed consolidated statement of operations. The Company assesses its investment for other-than-temporary impairment when events or changes in circumstances indicate that the carrying amount of the investment might not be recoverable and recognizes an impairment loss to adjust the investment to its then current fair value.

Investments in Equity Securities

Investments in equity securities are accounted for at fair value with changes in fair value recognized in net income (loss). Equity securities are classified as short-term or long-term based on the nature of the securities and their availability to meet current operating requirements. Equity securities that are readily available for use in current operations are reported as a component of current assets in the accompanying consolidated balance sheets. Equity securities that are not considered available for use in current operations would be reported as a component of long-term assets in the accompanying consolidated balance sheets. For equity securities with no readily determinable fair value, the Company elects a measurement alternative to fair value. Under this alternative, the Company measures the investments at cost, less any impairment, and adjusted for changes resulting from observable price changes in transactions for identical or similar investments of the investee. The election to use the measurement alternative is made for each eligible investment.

As of ~~March 31,~~September 30, 2022, investments consisted of (i) 3,000,000 shares, which traded at a closing price of $0 per share or a value of $0 of ICC International Cannabis Corp and (ii) 16,666 shares which traded at a closing price of ~~$0.41~~$0.30 per share or value of ~~$6,822~~$4,934 of National Bank of Greece. Additionally, the Company has ~~$5,729~~$5,053 in equity securities of Pancreta Bank, which are revalued annually. See Note 3, for additional investments in equity securities.

Fair Value Measurement

The Company applies ASC 820, Fair Value Measurements and Disclosures, (“ASC 820”), for assets and liabilities measured at fair value on a recurring basis. ASC 820 establishes a common definition for fair value to be applied to existing generally accepted accounting principles that require the use of fair value measurements establishes a framework for measuring fair value and expands disclosure about such fair value measurements.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Additionally, ASC 820 requires the use of valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. These inputs are prioritized below:

Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.

Level 3: Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us, which reflect those that a market participant would use.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

The following tables presents assets that are measured and recognized at fair value as of ~~March 31,~~September 30, 2022 and December 31, 2021, on a recurring basis:

	March 31, 2022						Total Carrying		September 30, 2022						Total Carrying
	Level 1		Level 2		Level 3		Value		Level 1		Level 2		Level 3		Value
Marketable securities – ICC International Cannabis Corp.	$	-	$	-		-	$	-	$	-	$	-		-	$	-
Marketable securities – National Bank of Greece		6,822		-		-		6,822		4,934		-		-		4,934
Equity securities – Pancreta Bank		-		5,729		-		5,729		-		5,053		-		5,053
	$	6,822	$	5,729			$	12,551	$	4,934	$	5,053			$	9,987

	December 31, 2021						Total Carrying
	Level 1		Level 2		Level 3		Value
Marketable securities – ICC International Cannabis Corp.	$	-	$	-		-	$	-
Marketable securities – National Bank of Greece		6,696		-		-		6,696
Equity securities – Pancreta Bank		-		4,772		-		4,772
	$	6,696	$	4,772			$	11,468

In addition, FASB ASC 825-10-25, Fair Value Option, (“ASC 825-10-25”), expands opportunities to use fair value measurements in financial reporting and permits entities to choose to measure many financial instruments and certain other items at fair value. The Company did not elect the fair value options for any of its qualifying financial instruments.

Derivative Instruments

Derivative financial instruments are recorded in the accompanying condensed consolidated balance sheets at fair value in accordance with ASC 815. When the Company enters into a financial instrument such as a debt or equity agreement (the “host contract”), the Company assesses whether the economic characteristics of any embedded features are clearly and closely related to the primary economic characteristics of the remainder of the host contract. When it is determined that (i) an embedded feature possesses economic characteristics that are not clearly and closely related to the primary economic characteristics of the host contract, and (ii) a separate, stand-alone instrument with the same terms would meet the definition of a financial derivative instrument, then the embedded feature is bifurcated from the host contract and accounted for as a derivative instrument. The estimated fair value of the derivative feature is recorded in the accompanying consolidated balance sheets separately from the carrying value of the host contract. Subsequent changes in the estimated fair value of derivatives are recorded as a gain or loss in the Company’s condensed consolidated statements of operations.

Customer Advances

The Company receives prepayments from certain customers for pharmaceutical products prior to those customers taking possession of the Company’s products. The Company records these receipts as customer advances until it has met all the criteria for recognition of revenue including passing control of the products to its customer, at such point, the Company will reduce the customer advances balance and credit the Company’s revenues.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

~~March 31,~~September 30, 2022

Revenue Recognition

In accordance with ASC 606, Revenue from Contracts with Customers, the Company uses a five-step model for recognizing revenue by applying the following steps: (1) identify the contract with the customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract, and (5) recognize revenue when (or as) the performance obligations are satisfied by transferring the promised goods to the customer. Once these steps are met, revenue is recognized upon transfer of the product to the customer.

Stock-based Compensation

The Company records stock-based compensation in accordance with ASC 718, Stock Compensation (“ASC 718”) and Staff Accounting Bulletin No. 107 (“SAB 107”) regarding its interpretation of ASC 718. ASC 718 requires the fair value of all stock-based employee compensation awarded to employees to be recorded as an expense over the related requisite service period. The Company values any employee or non-employee stock-based compensation at fair value using the Black-Scholes Option Pricing Model.

The Company accounts for non-employee share-based awards in accordance with the measurement and recognition criteria of ASU 2018-07, “Compensation-Stock Compensation-Improvements to Nonemployee Share-Based Payment Accounting.”

Foreign Currency Translation and Transactions

Assets and liabilities of all foreign operations are translated at year-end rates of exchange, and amounts included in the accompanying condensed statements of operations and comprehensive income (loss) are translated at the average rates of exchange for the year. Gains or losses resulting from translating foreign currency financial statements are accumulated in a separate component of stockholders’ deficit until the entity is sold or substantially liquidated.

Gains or losses from foreign currency transactions (transactions denominated in a currency other than the entity’s local currency) are included in comprehensive income (loss).

Income Taxes

The Company accounts for income taxes under the asset and liability method, as required by the accounting standard for income taxes ASC 740. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis, as well as net operating loss ~~carry forwards.~~carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

The Company is liable for income taxes in Greece and the United Kingdom The corporate income tax rate is 22% in Greece and 19% in the United Kingdom. Losses may also be subject to limitation under certain rules regarding change of ownership.

We regularly review deferred tax assets to assess their potential realization and establish a valuation allowance for portions of such assets to reduce the carrying value if we do not consider it to be more likely than not that the deferred tax assets will be realized. Our review includes evaluating both positive (e.g., sources of taxable income) and negative (e.g., recent historical losses) evidence that could impact the realizability of our deferred tax assets. At ~~March31,~~September 30, 2022, ~~the Company has maintained a valuation allowance against all net~~we believe our United Kingdom deferred tax assets ~~in each jurisdiction in which~~will not be realized, as such, we recorded a $288,870 valuation allowance. We believe that there is sufficient positive evidence to conclude that it is ~~subject to income tax.~~

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~more likely than not that Greek deferred tax assets are realizable.

The Company uses a “more likely than not” criterion for recognizing the income tax benefit of uncertain tax positions and establishing measurement criteria for income tax benefits. The Company has evaluated the impact of these ~~positions and due to~~positions. Based upon the ~~fact that~~available evidence, the Company undergoes an annual certified audit each year in lieu of an audit by the Greek tax authorities, the Company has not taken any tax positions that warrant accrual under ~~ASC-740-10.~~ASC 740-10.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Retirement and Termination Benefits

Under Greek labor law, employees are entitled to lump-sum compensation in the event of termination or retirement. The amount depends on the employee’s work experience and renumeration as of the day of termination or retirement. If an employee remains with the company until full-benefit retirement, the employee is entitled to a lump-sum equal to 40% of the compensation to be received if the employee were to be dismissed on the same day. The Company periodically reviews the uncertainties and judgments related to the application of the relevant labor law regulations to determine retirement and termination benefits obligations of its Greek subsidiaries. The Company has evaluated the impact of these regulations and has identified a potential retirement and termination benefits liability.

Basic and Diluted Net Loss per Common Share

Basic income per share is calculated by dividing income available to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted income per share is calculated by dividing income available to common stockholders by the weighted average number of common shares outstanding for the period and, when dilutive, potential shares from stock options and warrants to purchase common stock, using the treasury stock method. In accordance with ASC 260, Earnings Per Share, the following table reconciles basic shares outstanding to fully diluted shares outstanding.

					Three Months Ended				Nine Months Ended
	Three Months Ended March 31,				September 30,				September 30,
	2022		2021		2022		2021		2022		2021
Weighted average number of common shares outstanding-Basic		17,755,516		15,034,219		25,806,871		17,136,735		22,013,556		16,103,193
Potentially dilutive common stock equivalents		-		-		-		-		-		-
Weighted average number of common and equivalent shares outstanding - Diluted		17,755,516		15,034,219		25,806,871		17,136,735		22,013,556		16,103,193

Common stock equivalents are included in the diluted income per share calculation only when option exercise prices are lower than the average market price of the common shares for the period presented.

Accounting Standard Adopted

The Company has adopted Accounting Standards Update (“ASU”) 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging— Contracts in Entity’s Own Equity (Subtopic 815-40) (“ASU 2020-06”), effective as of January 1, 2022, using the modified retrospective transition method which, among other things, simplifies the accounting for convertible instruments by eliminating the requirement to separate conversion features from the host contract. Consequently, a convertible debt instrument is accounted for as a single liability measured at its amortized cost and interest expense will be recognized at the coupon rate. The adoption resulted in the elimination of the debt discount that had been recorded within equity (see Note 11, “Convertible Debt”).

Correction of an Immaterial Error

During the three-month period ended June 30, 2022, the Company concluded it should have adopted ASU 2020-06 on January 1, 2022. The Company is now retrospectively adopting ASU 2020-06 as of January 1, 2022 in this Form 10-Q with a cumulative catch-up adjustment. The net impact of the adjustments was recorded as a reduction to the January 1, 2022 balance of additional paid-in capital in the amount of $294,000 and a reduction in accumulated deficit in the amount of $53,248, as presented in the statement of stockholders’ equity, and a reduction in discount on convertible notes payable in the amount of $240,752. The Company has concluded the impact to form 10-Q for the three-month period ended March 31, 2022 to be immaterial to the financial statements and recorded a catchup/correcting adjustment in the current Form 10-Q.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Recent Accounting Pronouncements

OnIn October 2021, the Financial Accounting Standards Board (“FASB”) issued accounting standards update (“ASU”) 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires contract assets and contract liabilities (i.e., deferred revenue) acquired in a business combination to be recognized and measured by the acquirer on the acquisition date in accordance with ASC 606, Revenue from Contracts with Customers, as if it had originated the contracts. The new guidance creates an exception to the general recognition and measurement principles of ASC 805, Business Combinations. The new guidance should be applied prospectively and is effective for all public business entities for fiscal years beginning after December 15, 2022 and include interim periods. The guidance is effective for all other entities for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the effects of the adoption of ASU No. 2021-08 on its consolidated financial statements.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

In May 2021, the FASB issued ASU 2021-04—Earnings Per Share (Topic 260), Debt— Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options, to clarify and reduce diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options (for example, warrants) that remain equity classified after modification or exchange. The amendments in this ASU are effective for public and nonpublic entities for fiscal years beginning after December 15, 2021, and interim periods with fiscal years beginning after December 15, 2021. Early adoption is permitted, including adoption in an interim period. The Company ~~is currently evaluating the effects of the adoption of~~adopted ASU No. 2021-04 on January 1, 2022, and its ~~consolidated~~adoption did not have a material impact on its financial ~~statements.~~statements

Management does not believe that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s consolidated financial statements.

NOTE 3 – MARKETABLE SECURITIES

Distribution and Equity Agreement

On March 19, 2018, the Company entered into a Distribution and Equity Acquisition Agreement ~~(the “Distribution and Equity Acquisition Agreement”)~~ with Marathon Global Inc. (“Marathon”), a company incorporated in the Province of Ontario, Canada. Marathon was formed to be a global supplier of cannabis, cannabidiol (CBD) and/or any cannabis extract products, extracts, ancillaries and derivatives (collectively, the “Products”). The Company was appointed the exclusive distributor of the Products initially throughout Europe and on a non-exclusive basis wherever else lawfully permitted. The Company has no present intention to distribute any Products under this Agreement in the United States or otherwise participate in cannabis operations in the United States. The Company intends to await further clarification from the U.S. Government on cannabis regulation prior to determining whether to enter the domestic market.

The Distribution and Equity Acquisition Agreement is to remain in effect indefinitely unless Marathon fails to provide Market Competitive (as defined) product pricing and Marathon has not become profitable within five (5) years of the agreement. The transaction closed on May 22, 2018 after the due diligence period, following which the Company received: (a) a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services; and (b) received cash of CAD $2,000,000, subject to repayment in common shares of the Company if it fails to meet certain performance milestones. The Company is entitled to receive an additional CAD $2,750,000 upon the Company’s receipt of gross sales of CAD $6,500,000 and an additional CAD $2,750,000 upon receipt of gross sales of CAD $13,000,000. The Company was also given the right to nominate one director to the Marathon board of directors.

Since Marathon was a newly formed entity with no assets and no activity, the Company attributed no value to the 5 million shares in Marathon which was received as consideration for the distribution services. As described below, the Company exchanged the Marathon shares in May and July 2018.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Share Exchange Agreements

On May 17, 2018, the Company entered into a Share Exchange Agreement (the “SEA”) with Marathon, ICC International Cannabis Corp (“ICC”) formerly known as Kaneh Bosm Biotechnology Inc. (“KBB”) and certain other sellers of Marathon capital stock. Under the SEA, the Company transferred 2.5 million shares in Marathon to ICC, a corporation incorporated under the laws of the Province of British Columbia and a public reporting issuer on the Canadian Securities Exchange, in exchange for 5 million shares of ICC. The Company accounted for the exchange at fair value and recognized a gain on exchange of its investment in Marathon of $1,953,000 in the year ended December 31, 2018.

On July 16, 2018, the Company completed a Share Exchange Agreement (the “New SEA”) with Marathon, ICC, and certain other sellers of Marathon capital stock whereby the Company transferred its remaining one-half interest (2.5 million shares) in Marathon to KBB for an additional 5 million shares of ICC. The Company accounted for the exchange at fair value and recognized a gain on exchange of its investment in Marathon of $2,092,200 in the year ended December 31, 2018. The ten million shares of ICC owned by the Company constituted approximately 7% of the 141,219,108 shares of capital stock of KBB then issued and outstanding. The Company does not have the ability to exercise significant influence over ICC.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

The Company determined the fair value of both exchanges based on an actively quoted stock price of ICC received in exchange for the Marathon shares. The Company continues to fair value its investment in ICC with changes recognized in earnings each period and was recorded as an unrealized gain on exchange of investment during the ~~six~~nine months ended ~~March 31,~~September 30, 2022 of $0. The value of the investments as of ~~March 31,~~September 30, 2022 and December 31, 2021, was $0 and $0, respectively.

Since no value was attributed to the 33 1/3% equity ownership interest in Marathon received as consideration for the distribution services, the Company would receive variable consideration in the future for its services under the Distribution and Equity Acquisition Agreement, if certain milestones are achieved. Refer to Note 12 for the accounting associated with the cash of CAD $2 million received upfront. Variable consideration to be received in the future upon achieving the gross sales milestones described above, is constrained as the Company estimates that it is probable that a significant reversal of revenue could occur. In assessing the constraint, the Company considered its limited experience with the Products, new geographic markets and similar transactions, which affect the Company’s ability to estimate the likelihood of a probable revenue reversal. Therefore, no revenue has been recognized for the period ended ~~March 31,~~September 30, 2022. The Company will continue to reassess variable consideration at each reporting period and update the transaction price when it becomes probable that a significant revenue reversal would not occur.

As of ~~March 31,~~September 30, 2022, in addition to the 3,000,000 ICC shares valued at $0, as noted above, marketable securities also consisted of the following: 16,666 shares which traded at a closing price of ~~$0.41~~$0.30 per share or value of ~~$6,822~~$4,934 of National Bank of Greece. Additionally, the Company has ~~$5,729~~$5,053 in equity securities of Pancreta Bank, which are revalued annually. The Company recorded a net unrealized gain on the fair value of these investments of ~~$1,678~~$415 during the ~~three~~nine months ended ~~March 31,~~September 30, 2022.

CosmoFarmacy LP

In September 2019, the Company entered into an agreement with an unaffiliated third party to incorporate CosmoFarmacy L.P. for the purpose of providing strategic management consulting services and the retail trade of pharmaceutical products, and OTC to pharmacies. CosmoFarmacy was incorporated with a 30-year term through May 31, 2049. The unaffiliated third party is the general partner (the “GP”) of the limited partnership and is responsible for management and decision-making associated with CosmoFarmacy. The initial share capital was set to EUR 150,000 which was later increased to EUR 500,000. The GP contributed the pharmacy license (the “License”) valued at EUR 350,000 (30-year term) to operate the business of CosmoFarmacy in exchange for a 70% equity ownership. The Company is a limited partner and contributed cash of EUR 150,000 for the remaining 30% equity ownership. CosmoFarmacy is not publicly traded and the Company’s investment has been recorded using the equity method of accounting. The value of the investment as of ~~March 31,~~September 30, 2022 and December 31, 2021 was ~~$166,395~~$146,745 and $169,770, respectively, and is included in “Other assets” in the accompanying condensed consolidated balance sheet.

~~NOTE 4 – PROPERTY AND EQUIPMENT~~

~~Property and equipment consists of the following:~~

March 31,
2022

December 31,
2021

Leasehold improvements

$ 508,920

$ 519,278

Vehicles

94,735

96,657

Furniture, fixtures and equipment

2,027,470

2,065,100

Computers and software

140,452

141,490

2,771,577

2,822,525

Less: Accumulated depreciation and amortization

(993,688 )

(934,473 )
Total

$ 1,777,889

$ 1,888,052

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

~~March 31,~~September 30, 2022

NOTE 4 – PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

	September 30, 2022			December 31, 2021
Leasehold improvements	$	456,780		$	519,278
Vehicles		71,877			96,657
Furniture, fixtures and equipment		1,776,457			2,065,100
Computers and software		125,333			141,490
		2,430,447			2,822,525
Less: Accumulated depreciation and amortization		(980,486	)		(934,473	)
Total	$	1,449,961		$	1,888,052

NOTE 5 – GOODWILL AND INTANGIBLE ASSETS

Intangible assets consist of the following at:

	March 31, 2022			December 31, 2021			September 30, 2022			December 31, 2021
License	$	339,860		$	345,739		$	592,467		$	345,739
Trade name / mark		36,997			36,997			36,997			36,997
Customer base		176,793			176,793			176,793			176,793
		553,650			559,529			806,257			559,529
Less: Accumulated amortization		(138,717	)		(123,459	)		(173,546	)		(123,459	)
Subtotal		414,933			436,070			632,711			436,070
Goodwill		49,697			49,697			49,697			49,697
Total	$	464,630		$	485,767		$	682,408		$	485,767

NOTE 6 – LOAN RECEIVABLE

On October 30, 2021, the Company entered into an agreement for a ten-year loan with ~~a third-party~~Medihelm SA to memorialize €4,284,521 ($4,849,221) in prepayments the Company had made. The prepayments to Medihelm SA had been made in accordance with the parallel export business, through which Medihelm supplied and would supply SkyPharm SA with branded pharmaceuticals. This business is no longer in place for the Company and thus entered to this agreement with Medihelm SA in order for the outstanding amount to be settled. Interest is calculated at a rate of 5.5% per annum on a 360-day basis. Under the terms of the agreement, the Company is to receive 120 equal payments over the term of the loan. As of December 31, 2021, the Company had a short-term receivable balance of $377,590 and a long-term receivable balance of $4,410,689 under this loan. During the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company received ~~€81,696~~€251,190 ($~~90,626)~~245,739) in principal payments such that as of ~~March 31,~~September 30, 2022, the Company had a short-term receivable balance of ~~$375,195~~$340,092 and a long-term receivable balance of ~~$4,227,268~~$3,553,039 under this loan. The Company also received €144,523($141,387) in interest payments during the nine months ended September 30, 2022.

NOTE 7 – INCOME TAXES

The Company is incorporated in the United States of America and is subject to United States federal taxation. No provisions for income taxes have been made as the Company had no U.S. taxable income for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

The Company’s Greece subsidiaries are governed by the income tax laws of Greece. The corporate tax rate in Greece is 22% on income reported in the statutory financial statements after appropriate tax adjustments.

The Company’s United Kingdom subsidiaries are governed by the income tax laws of the United Kingdom. The corporate tax rate in the United Kingdom is 19% on income reported in the statutory financial statements after appropriate tax adjustments.

As of ~~March, 31~~September 30, 2022 and 2021, the Company’s effective tax rate differs from the U.S. federal statutory tax rate primarily due to a valuation allowance recorded against net deferred tax assets in in the United ~~States.~~States and the United Kingdom.

We regularly review deferred tax assets to assess their potential realization and establish a valuation allowance for portions of such assets to reduce the carrying value if we do not consider it to be more likely than not that the deferred tax assets will be realized. Our review includes evaluating both positive (e.g., sources of taxable income) and negative (e.g., recent historical losses) evidence that could impact the realizability of our deferred tax assets. As of ~~March 31,~~September 30, 2022, ~~and December 31, 2021,~~we believe that it is more likely than not that the benefit from our United Kingdom deferred tax assets will not be realized, as such, we recorded a $288,870 valuation allowance. We believe that there is sufficient positive evidence to conclude that it is more likely than not that Greek deferred tax assets are realizable. The Company ~~has maintained~~continues to maintain a valuation allowance against all net deferred tax assets in the United ~~States only.~~States. Foreign valuation allowances were reversed on December 31, 2020.

For the three months ended ~~March 31,~~September 30, 2022, and 2021, the Company has recorded a tax ~~benefit (expense)~~expense in any jurisdiction where it is subject to income tax, in the amount of ~~($65,667)~~$398,066 and ~~$315,912,~~$168,561, respectively, on the condensed consolidated ~~statement~~statements of operations and comprehensive ~~income (loss).~~loss.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31,~~For the nine months ended September 30, 2022, and 2021, the Company has recorded tax expense in the amount of $473,296 and $69,152, respectively, on the condensed consolidated statements of operations and comprehensive loss.

NOTE 8 – CAPITAL STRUCTURE

Preferred Stock

The Company is authorized to issue 100 million shares of preferred stock, of which 6,000,000 are designated as Series A convertible preferred stock. The preferred stock has a liquidation preference over the common stock and ~~are~~is non-voting. As of ~~March 31,~~September 30, 2022 and December 31, 2021, 6,000 and 0, ~~respectively,~~ preferred shares have been ~~issued.~~issued, respectively, and 1,500 and 0, shares remain outstanding, respectively.

Major Rights & Preferences of Series A Preferred Stock

On and effective October 4, 2021, the Company amended and restated its articles of incorporation (the ~~Amended~~“Amended and Restated Articles”) and filed a certificate of designation (the “COD”) for its Series A Preferred Stock (the “Series A Preferred Stock”) with the State of Nevada. On February 23, 2022, the Company filed Correction No. 1 to the COD. On July 28, 2022, the Company filed an Amendment to the COD with the State of Nevada to allow a holder to waive application of the Beneficial Ownership Limitation with respect to the conversion of Series A Preferred Stock.

The Amended and Restated Articles allow the Company’s Board of Directors the authority to authorize the issuance of preferred stock from time to time in one or more classes or series by resolution.

With respect to payment of dividends and distribution of assets upon liquidation, dissolution, or winding up of the Company, whether voluntary or involuntary, all shares of the Series A Preferred Stock will rank: (i) senior to all of the Company’s Common Stock and any other equity securities that the Company may issue in the future, (ii) equal to any other equity securities that the Company may issue in the future, the terms of which specifically provide that such equity securities are on parity or senior to the Series A Preferred Stock (“Parity Securities”), (iii) junior to all other equity securities the Company issues, the terms of which specifically provide that such equity securities rank senior to the Series A Preferred Stock, and (iv) junior to all of the Company’s existing and future indebtedness; without the prior written consent of the Majority Holders.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company (a “Liquidation”), the Holders of shares of Series A Preferred Stock shall be first entitled to receive out of the assets of the Company available for distribution to its shareholders.

Each Holder shall not be entitled to vote with holders of outstanding shares of Common Stock, voting together as a single class, with respect to any and all matters presented to the stockholders of the Company for their action or consideration, except as provided by law or as set forth in the COD. The holders of Series A Preferred Stock are entitled to receive dividends paid and distributions made to the holders of Common Stock to the same extent as if the holders of Series A Preferred Stock had converted such shares into shares of Common Stock.

The Series A Preferred Stock iswas initially convertible into the Company’s Common Stock as determined by dividing the number of shares of Series A Preferred Stock to be converted by the lower of (i) ~~$4.00~~$3.00 or (ii) 80% of the average volume weighted average price for the Company’s Common Stock for the five (5) trading days ~~prior to~~immediately following the ~~date~~effectiveness of ~~Uplisting, subject to a floor of $3.00~~the registration statement concerning the shares (the “Conversion Price”).

~~The holders of~~ On June 14, 2022, the ~~Series A Preferred Stock are not entitled~~Conversion Price was reset to ~~dividends or to receive distributions in the event of liquidation, dissolution or winding up of the Company, either voluntary or involuntary.~~$0.62152 per share.

On February 28, 2022, the Company entered into a securities purchase agreement, or the Purchase Agreement, with certain investors and an insider for a private placement of the Company’s securities (the “Private Placement”).

The Private Placement consisted of the sale of 6,000 shares of the Company’s Series A Convertible Preferred Stock, or the Series A Shares, at a price of ~~$1.000~~$1,000 per share, and 2,000,000 warrants to purchase shares of common stock, or the Warrants, for aggregate gross proceeds of approximately $6 million. The Warrants ~~are~~were initially exercisable to purchase shares of common stock at $3.30 per share, or 110% of the Series A Shares initial conversion price and will expire five and one-half years following the initial exercise date of the Warrants. The Company determined that the 2,000,000 warrants are additional value being distributed to the preferred stockholders and presented the warrants’ fair value of $5,788,493 as a deemed dividend in the unaudited condensed consolidated statements of operations and comprehensive ~~income (loss).~~loss. The warrants were valued using the Black-Scholes option pricing model with the following terms: a) exercise price of $3.30, b) common stock fair value of $3.42, c) volatility of 118%, d) discount rate of $1.71%, and e) dividend rate of 0%.

The closing of the Private Placement occurred on February 28, 2022. As a condition to the closing of the sale, the Company’s common stock received conditional approval for listing and trading on the Nasdaq Capital Market and commenced trading on February 28, 2022, under the trading symbol, COSM. Concurrent with the issuance of the Series A Shares, the Company executed a registration rights agreement (the “Registration Rights Agreement”) to register the resale of the shares of common stock issuable upon conversion of the Series A Shares and the shares of common stock issuable upon exercise of the warrants issued in connection with the Series A Shares. The Company iswas required to file its initial registration statement within 45 days following February 28, 2022. The Effectiveness Date iswas required to be 60 days after February 28, 2022, or 75 days following the SEC’s full review, and any additional registration statements that may be required are to be filed within 20 days following the date required by the SEC. If the Company fails to timely file its initial registration statement, or any additional registration statement, or otherwise comply with the requirements of the Registration Rights Agreement, the Company shall pay each holder 2% of the subscription amount in cash until cured, with an additional penalty of 18% if the cash payment is not made within seven days of the cash payable date.

The Company filed its initial registration statement on May 25, 2022, and thus accrued for liquidated damages payable to the Holders in the amount of $187,970, calculated as described above, for both the late filing of the registration statement (event) and the 1^st anniversary (30 days following the event date) of the event. Upon the effectiveness of the Company’s registration statement, the Series A Shares conversion price was adjusted to $0.62152 and the warrant exercise price was adjusted to $0.62152 per share. The Company recorded a deemed dividend in the amount of $8,189,515 upon reducing the conversion price from $3.00 to $0.62152 which was recorded as an increase to additional paid-in capital and an increase to accumulated deficit.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

The Series A Shares rank senior to all of the Company’s Common Stock and any other equity securities that the Company may issue in the future with respect to payment of dividends and distribution of assets upon liquidation, dissolution or winding up. While the Series A Shares are outstanding, the Company may not amend, alter or change adversely the powers, preferences or rights given to the Series A Shares, create, or authorize the creation of, any additional class or series of capital stock of the Company (or any security convertible into or exercisable for any class or series of capital stock of the Company), including any class or series of capital stock of the Company that ranks superior to or in parity with the Series A Shares, alter, amend, modify, or repeal its Articles of Incorporation or other charter documents in any manner that adversely affects any rights of the holders of Series A Shares, increase or decrease the number of authorized shares of Series A Shares, any agreement, commitment or transaction that would result in a Change of Control, any sale or disposition of any material assets outside of the ordinary course of business of the Company, any material change in the principal business of the Company, including the entry into any new line of business or exit of any current line of business, and circumvent a right or preference of the Series A Shares. Any holder of the Series A Shares shall have the right by written election to the Company to convert all or any portion of the outstanding Series A ~~Preferred~~ Shares. Immediately upon effectiveness of a registration statement registering for resale all of the Registrable Securities (as defined in the Registration Rights Agreement), all outstanding Series A ~~Preferred~~ Shares shall automatically convert into Common Stock, subject to certain beneficial ownership limitations.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

Mezzanine Equity

The Series A Shares are recorded as mezzanine equity in accordance with ASC 480 at its initial net carrying value in the amount of $5,452,300. The Series A Shares are recorded as mezzanine equity in accordance with ASC 480 ~~because~~as the Company may be obligated to issue a variable number of shares at a fixed price known at inception and there is no maximum number of shares that could potentially be issued upon conversion. In this instance, cash settlement would be presumed and the Series A Shares are classified as mezzanine equity in accordance with ASC 480-10-S99. Immediately upon effectiveness of the registration statement registering for resale of all the common stock issuable under the Series A Shares, all outstanding Series A Shares shall automatically convert into common stock.

As of September 30, 2022, 4,500 of the Series A Shares have been converted into 7,251,269 shares of common stock in accordance with the terms of the agreements and thus an amount of $4,081,974 was reclassified from mezzanine equity to common stock and additional paid-in capital, in the aggregate.

Common Stock

The Company is authorized to issue 300 million shares of common stock. As of ~~March 31,~~September 30, 2022 and December 31, 2021, the Company had ~~18,611,980~~26,365,404 and 17,544,509 shares of our common stock issued, respectively, and ~~18,224,556~~25,977,980 and 17,157,085 shares outstanding, respectively.

Consulting Agreement

The Company entered into a Consulting Agreement (the “Agreement”) effective as of February 5, 2021, with a non-affiliated consultant (the “Consultant”). The Company engaged the Consultant to perform consulting services relating to Company management, debt structure, business plans and business development in connection with any capitalization transactions involving the Company and any newly created or existing entities. The Agreement iswas for a term of nine (9) months with an initial term of ninety (90) days (the “Initial Term”). The Agreement iswas terminable by the Company for any reason upon written notice at any time after the Initial Term.

The Company agreed to pay Consultant and its assignees an aggregate of 1,800,000 restricted shares of Common Stock, earned at the rate of 200,000 shares per month, which shall be issued and fully paid for in consideration of the Consultant’s considerable expertise and experience and its commitment to work for the Company. However, in the event the Agreement is terminated for any reason after the Initial Term, the shares are subject to a claw back for any months remaining after the Termination Date. The shares were valued on the date of the agreement at $3.28 per share or $5,904,000, which was be amortized over the term of the agreement. As of ~~March 31,~~the nine months ended September 30, 2022 and 2021, the Company has expensed $0 and ~~$1,189,451~~$5,147,076, respectively, under the agreement.

~~Debt Exchange Agreements~~

Table of Contents

As of February 5, 2021, The Company entered into an Amended and Restated Debt Exchange Agreement (the “Agreement”) with the “Lender that provided for the issuance by the Company of 781,819 shares of common stock (the “Exchange Shares”), at the rate of $3.85 per share, in exchange for an aggregate of $3,010,000 principal amount of existing loans made by the LenderCOSMOS HOLDINGS, INC.

Notes to the Company (See Note 11). The market price at the time this Agreement was negotiated was $3.28 per share and the Company recorded a gain on debt extinguishment of $445,636 during the three months ended March 31, 2021. As of March 31, 2021, the Company recorded $2,564,363 as an equity increase related to the extinguishment of debt.Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Debt Conversions

During the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company issued 238,000 shares of common stock upon the conversion of $1,190,000 of notes payable. The Company recorded $973,420 as a capital contribution and an increase in equity related to the conversion of the $1,190,000 reduced by $216,580 recorded as a gain upon extinguishment of debt upon modification. The $216,580 gain upon extinguishment was determined using the fair value of the Company of $4.09 per share at the extinguishment commitment date.

On May 1, 2022, the Company issued 39,339 shares of common stock to convert $26,515 principal and accrued interest. Following the conversion, the outstanding balance of the above Note was $0. Upon conversion, the 39,339 shares were issued at a fair value of $38,144 which was recorded as equity. Accordingly, upon conversion, the Company reduced its derivative liability by $11,629 (see Note 11).

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

Exercise of Warrants

During the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company issued ~~829,471~~1,284,787 shares of common stock upon the cashless exercise of ~~2,748,797 warrant shares.~~3,488,171 warrants.

~~Potentially Dilutive Securities~~Issuance of Warrants

~~No options~~On May 25, 2022, the Company granted 33,333 warrants ~~or other potentially dilutive securities other than those disclosed above have been~~to a third party based on a settlement agreement signed on May 25, 2022 as a compensation concerning the services the third party provided for the Private Placement closed on February 28, 2022. The Company recorded stock-based compensation in the amount of $24,101 upon issuance of the warrants valued using the Black-Scholes option pricing model with the following assumptions: a) common stock fair value of $1.07, b) exercise price of $3.30, c) term of 5.51 years, d) volatility of 107.3%, e) dividend rate of 0%, and d) discount rate of 2.71%.

On June 7, 2022, the Company issued as8,619,127 warrants upon triggering the down round protection feature in relation to the warrants issued in connection with the Series A shares with an exercise price of ~~March 31, 2022.~~$0.62152 and a term of approximately 5 years. Additionally, the Company lowered the exercise price of the 2,000,000 warrants then outstanding from $3.30 to $0.62152 per common share upon triggering the down round protection. The Company recorded a deemed dividend in the amount of $8,480,379 in relation to the down round protection feature for the incremental value of the shares issued and lowered exercise price valued using the Black-Scholes option pricing model with the following assumptions: a) common stock fair value of $1.07, b) old exercise price of $3.30 and revised exercise price of $0.62152, c) term of 5.24 years, d) volatility of 121.47%, e) dividend rate of 0%, and d) discount rate of 2.99%.

NOTE 9 – RELATED PARTY TRANSACTIONS

Doc Pharma S.A.

As of ~~March 31,~~September 30, 2022, the Company has a prepaid balance of ~~$4,368,794~~$4,121,184 and an accounts payable balance of ~~$220,518,~~$319,162, resulting in a net prepaid balance of ~~$4,148,276~~$3,802,022 to Doc Pharma S.A. related to purchases of inventory. Additionally, the Company has a receivable balance of ~~$2,844,572.~~$1,971,530. As of December 31, 2021, the Company has a prepaid balance of $3,263,241 to Doc Pharma S.A. related to purchases of inventory. Additionally, the Company had a receivable balance of $2,901,300 and an accounts payable balance of ~~$565,756~~$565,756.

During the three months ended ~~March 31,~~September 30, 2022 and 2021, the Company purchased a total of ~~$687,382~~$412,216 and ~~$589,261~~$761,551 of products from Doc Pharma S.A., respectively. During the three months ended ~~March 31,~~September 30, 2022 and 2021 the Company had ~~$383,688~~$401,179 and ~~$290,598,~~$44,950 in revenue from Doc Pharma S.A., respectively.

During the nine months ended September 30, 2022 and 2021, the Company purchased a total of $1,672,002 and $2,164,913 of products from Doc Pharma S.A., respectively. During the nine months ended September 30, 2022 and 2021 the Company had $819,896 and $835,914, in revenue from Doc Pharma S.A., respectively.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

On October 10, 2020, the Company entered into a contract manufacturer outsourcing “CMO” agreement with DocPharma whereby Doc Pharma is responsible for the development and manufacturing of pharmaceutical products and nutritional supplements according to the Company’s specifications based on strict pharmaceutical standards and good manufacturing practice (“GMP”) protocols as the National Organization for Medicines requires. The Company has the exclusive ownership rights for trading and distribution of its own branded nutritional supplements named “Sky Premium Life^®”. The duration of the agreement is for 5 years however either party may terminate the agreement at any time giving six-months advance notice. Doc Pharma is exclusively responsible for supplying the raw materials and packaging required to manufacture the final product. However, they are not responsible for potential delays that may arise, concerning their import. Doc Pharma is obliged to store the raw and packaging materials. The delivery of raw and packaging materials should be purchased at least 30 and 25 days, respectively, before the delivery date of the final product. The Manufacturer solely delivers the finished product to the Company. There is a minimum order quantity “MoQ” of 1,000 pieces per product code. Both parties have agreed that the Company will deposit 60% of the total cost upon agreement and assignment and 40% of the total cost including VAT charge upon the delivery date. The prices are indicative and are subject to amendments if the cost of the raw material or the production cost change. ~~As of March 31,~~For the nine-month period ended on September 30, 2022, the Company has purchased ~~€ 461,453~~€1,060,412 ($~~517,566)~~1,127,897) in inventory related to this agreement.

On May 17, 2021, Doc Pharma and the Company entered into a Research and Development “R&D” agreement whereby Doc Pharma will be responsible for the research, development, design, registration, copy rights and licenses of 250 nutritional supplements for the final products called Sky Premium Life^®. These products will be sold in Greece and abroad. The total cost of this project will be €1,425,000 plus VAT and will be done over three phases as follows: Design & Development (€725,000); Control and Product Manufacturing (€250,000) and Clinical Study and Research (€450,000). In the year ended December 31, 2021, SkyPharm bought 67 licenses at value of €261,300 ($289,860) from Doc Pharma which was the 18.33% of the total cost. During the three months ended September 30, 2022, SkyPharm bought another 14 licenses at a value of €293,200 ($306,951) from Doc Pharma which was the 20.57% of the total cost. SkyPharm has bought in total as of September 30, 2022, 81 licenses at value of €554,500 ($542,467) which is 38.91% of the total cost. The agreement will be terminated on December 31, 2025.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

Doc Pharma S.A is considered a related party to the Company due to the fact that the CEO of Doc Pharma is the wife of Grigorios Siokas, the Company’s CEO and principal shareholder, who also served as a principal of Doc Pharma S.A. in the past.

Notes Payable – Related Party

A summary of the Company’s related party notes payable as of ~~March 31,~~September 30, 2022 and December 31, 2021 is presented below:

	March 31, 2022			December 31, 2021			September 30, 2022			December 31, 2021

Beginning balance	$	464,264		$	501,675		$	464,264		$	501,675
Foreign currency translation		(9,229	)		(37,411	)		(62,965	)		(37,411	)
Ending balance	$	455,035		$	464,264		$	401,299		$	464,264

Grigorios Siokas

On December 20, 2018, the €1,500,000 ($1,718,400) note payable, originally borrowed pursuant to a Loan Agreement with a third-party lender, dated March 16, 2018, was transferred to Grigorios Siokas. The note bears an interest rate of 4.7% per annum, matured on March 18, 2019 pursuant to the original agreement and was extended until December 31, 2021. The note is not in default and the maturity date has been extended again until December 31, 2023. As of December 31, 2021 the Company had an outstanding balance of €400,000 ($452,720) and accrued interest of €177,313 ($200,683). As of ~~March 31,~~September 30, 2022, the Company has an outstanding balance of €400,000 ($~~443,720)~~391,320) and accrued interest of ~~€181,948~~€191,342 ($~~201,835)~~187,190).

Grigorios Siokas is the Company’s CEO and principal shareholder.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Dimitrios Goulielmos

On November 21, 2014, the Company entered into an agreement with Dimitrios Goulielmos, as amended on November 4, 2016. Pursuant to the amendment, this loan has no maturity date and is non-interest bearing. As of December 31, 2021, the Company had a principal balance of €10,200 ($11,544). A principal balance of €10,200 ($~~11,315)~~9,979) remained as of ~~March 31,~~September 30, 2022.

Dimitrios Goulielmos is a current director and former CEO of the Company.

The above balances are adjusted for the foreign currency rate as of the balance sheet date. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company recorded a gain of ~~$9,229.~~$62,965.

Loans Payable – Related Party

A summary of the Company’s related party loans payable during the ~~three~~nine months ended ~~March 31,~~September 30, 2022, and the year ended December 31, 2021 is presented below:

March 31, 2022

December 31, 2021

Beginning balance

$ 1,293,472

$ 1,629,246

Proceeds

456,085

6,377,156

Payments

(22,186 )

(133,552 )
Conversion of debt

-

(6,000,000 )
Settlement of lawsuit

-

(600,000 )
Foreign currency translation

(23,490 )

20,623

Ending balance

$ 1,703,881

$ 1,293,472

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

	September 30, 2022			December 31, 2021

Beginning balance	$	1,293,472		$	1,629,246
Proceeds		923,534			6,377,156
Payments		(518,659	)		(133,552	)
Conversion of debt		-			(6,000,000	)
Settlement of lawsuit		-			(600,000	)
Foreign currency translation		(160,259	)		20,623
Ending balance	$	1,538,088		$	1,293,472

Grigorios Siokas

From time to time, Grigorios Siokas loans the Company funds in the form of non-interest bearing, no-term loans. As of December 31, 2021, the Company had an outstanding principal balance under these loans of $1,293,472 in loans payable to Grigorios Siokas.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company borrowed additional proceeds of ~~€321,000~~€584,600 ($~~356,085)~~571,914), and ~~$100,000~~$351,620 and repaid ~~€20,000~~€453,500 ($~~22,186)~~443,659) and $75,000 of these loans.

The above balances are adjusted for the foreign currency rate as of the balance sheet date. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022 the Company recorded a gain of ~~$23,490.~~$160,259.

Except as set forth above, we have not entered into any material transactions with any director, executive officer, and promoter, beneficial owner of five percent or more of our common stock, or family members of such persons.

NOTE 10 – LINES OF CREDIT

A summary of the Company’s lines of credit as of ~~March 31,~~September 30, 2022 and December 31, 2021 is presented below:

	March 31, 2022			December 31, 2021			September 30, 2022			December 31, 2021
National	$	2,887,143		$	3,265,236		$	2,664,679		$	3,265,236
Alpha		927,008			947,333			809,447			947,333
Pancreta		417,671			489,985			1,013,595			489,985
National – COVID		316,377			407,174			302,516			407,174
EGF								328,550			-
Subtotal		4,548,199			5,109,728			5,118,787			5,109,728
Reclassification of National-COVID – Long-term		(185,872	)		(366,171	)		(194,132	)		(366,171	)
Ending balance	$	4,362,327		$	4,743,557		$	4,924,655		$	4,743,557

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

The line of credit with National Bank of Greece is renewed annually with current interest rates of 6.00%, 4.35% (“COSME 2” facility) and 4.35% (plus the 6-month Euribor plus any contributions currently in force by law on certain lines of credit), (“COSME 1” facility).

The maximum borrowing allowed for the 6% line of credit was ~~$3,300,168~~$2,910,443 and $2,489,960 as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively. The outstanding balance of the facility was ~~$1,833,394~~$1,838,806 and $2,185,413, as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively.

The maximum borrowing allowed for the 4.35% lines of credit, was ~~$1,109,300~~$978,300 and $1,131,800 as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively. The outstanding balance of the facilities was ~~$1,053,749~~$825,873 and $1,079,823 as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively.

The line of credit with Alpha Bank of Greece is renewed annually with a current interest rate of 6.00%. The maximum borrowing allowed was ~~$1,109,300~~$978,300 and $1,131,800 as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively. The outstanding balance of the facility was ~~$927,008~~$809,447 and $947,333, as of ~~March 31,~~September 30, 2022 and December 31, 2021, respectively.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

The Company entered into a line of credit with Pancreta Bank on February 23, 2021. The line of credit is renewed annually with a current interest rate of 6.10%. The maximum borrowing allowed as of ~~March 31,~~September 30, 2022 and December 31, 2021 was ~~$554,650~~$1,359,837 and $565,900, respectively. The outstanding balance of the facility as of ~~March 31,~~September 30, 2022 and December 31, 2021, was ~~$417,671~~$1,013,595 and $489,985, respectively.

The Company entered into a line of credit with EGF on June 6, 2022. The line of credit is renewed annually with a current interest rate of 4.49%. The maximum borrowing allowed as of September 30, 2022 was $391,320. The outstanding balance of the facility as of September 30, 2022 was $328,550.

Interest expense for the three months ended ~~March 31,~~September 30, 2022 and 2021, was ~~$17,175~~$13,804 and ~~$16,501,~~$11,656, respectively and for the nine months ended September 30, 2022 and 2021, was $136,222 and $165,245, respectively.

Under the agreements, the Company is required to maintain certain financial ratios and covenants. These lines of credit were assumed in the Company’s acquisition of Cosmofarm. As of ~~March 31,~~September 30, 2022 and December 31, 2021, the Company was in compliance with these ratios and covenants.

The above lines of credit are guaranteed and backed by customer receivable checks and they are not considered to be a direct debt obligation for the Company. They are a type of factoring, where the postponed customer checks are assigned by the Company to the bank, in order to be financed at a pre-agreed rate.

COVID-19 Government Funding

Interest expense for ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021 was ~~$413~~$330 and $0, respectively.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

NOTE 11 – CONVERTIBLE DEBT

A summary of the Company’s convertible debt at ~~March 31,~~September 30, 2022 and December 31, 2021 is presented below:

	March 31, 2022			December 31, 2021			September 30, 2022			December 31, 2021

Beginning balance convertible notes	$	640,000		$	1,447,000		$	640,000		$	1,447,000
New notes		0			625,000
Proceeds								-			625,000
Payments		0			(907,000	)		-			(907,000	)
Conversion to common stock		0			(525,000	)		(15,000	)		(525,000	)
Subtotal notes		640,000			640,000			625,000			640,000
Debt discount at year end		(191,085	)		(258,938	)		-			(258,938	)
Convertible note payable, net of discount	$	448,915		$	381,062		$	625,000		$	381,062

All of the convertible debt is classified as short-term within the condensed consolidated balance sheet as it all matures and will be paid back within fiscal year 2022.

December 21, 2020 Securities Purchase Agreement

On December 21, 2020 ~~(the “Issue Date”), Cosmos Holdings, Inc. (“Cosmos”,~~ the ~~“Borrower” or the “Company”)~~Company entered into a convertible promissory note with Platinum Point Capital, LLC (the “Holder”, “Lender” or “Platinum”) pursuant to a Securities Purchase Agreement (the “SPA”).

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

The Company issued the $540,000 Note in exchange for $500,000 in cash and included a $40,000 Original Issue Discount (“OID”) and paid $3,000 in financing costs. The principal amount together with interest at the rate of eight percent (8.0%) per annum, compounded annually (the “Interest Rate”), will be paid to the Lenders on or before the Maturity Date (December 31, 2021 or as defined below). Accrued interest shall be calculated on the basis of a 360-day year for the actual number of days elapsed. In the event that on or before the Maturity Date, the Note either (i) had not been converted or have not been otherwise satisfied in full or (ii) an Event of Default (as defined in the SPA) occurs, then the applicable rate of interest on the outstanding amount of the Note since inception shall be the Interest Rate plus eighteen percent (18.0%), the Default Interest. Unless previously converted, the principal and accrued interest on the Note is due and payable in cash (USD) upon the earlier of (i) December 31, 2021, (ii) a Change of Control (as defined in the SPA) or (iii), an Event of Default (collectively, the “Maturity Date”).

During the year ended December 31, 2021, the Company converted an aggregate total of $525,000 in principal and $25,144 in accrued interest and fees into 213,382 shares of the Company’s common stock at an average price per share of $2.58. Upon conversion, the 213,382 shares were issued at a fair value of $959,024 which was recorded as equity. Accordingly, upon conversion, the Company reduced its outstanding debt by $550,144, reduced its derivative liability by $284,169, and recorded a loss on extinguishment of $124,711. ~~As of March 31,~~

On May 1, 2022 ~~and December 31, 2021,~~ the Company ~~had a~~issued 39,339 shares of common stock to convert $26,515 principal and accrued interest. Following the conversion, the outstanding balance of ~~$15,000 each period and had accrued approximately $7,000 in interest expense each period.~~the above Note is $0. Upon conversion, the 39,339 shares were issued at a fair value of $38,144 which was recorded as equity. Accordingly, upon conversion, the Company reduced its derivative liability by $11,629 (see Note 8).

The Company determined that the embedded conversion feature of the convertible promissory note meets the definition of a ~~beneficial conversion feature and a~~ derivative liability which is accounted for separately. The Company determined a ~~beneficial conversion feature and~~ derivative liability exists ~~because The Company measured the beneficial conversion feature’s intrinsic value on December 16, 2020,~~ and determined that the embedded derivative was valued at $456,570 which was recorded as a debt discount, and together with the original issue discount and transaction expenses of $43,000, in the aggregate of $499,570, is being amortized over the life of the loan. As of ~~March 31,~~September 30, 2022 and December 31, 2021 ~~and $568,826 and $494,973, respectively,~~the full amount of the debt discount has been amortized. As of ~~March 31,~~September 30, 2022 and December 31, 2021, the fair value of the derivative liability was ~~$3,949~~$0 and $5,822, respectively. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, the Company record a ~~gain~~loss on the change in fair value of the derivative of ~~$1,873~~$5,807 and ~~$44,215,~~a gain of $111,581, respectively.

January 7, 2021 Subscription Agreement

On January 7, 2021 (the “Issue Date”), the Company entered into a subscription agreement with an unaffiliated third party, whereby the Company issued for a purchase price of $100,000 in principal amount, a convertible promissory note. The note bears an interest rate of 8% per annum and ~~matures~~matured on the earlier of (i) consummation of the Company listing its common shares on the NEO Stock Exchange or (ii) October 31, 2021.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Upon the consummation of a NEO listing, the total principal and accrued interest outstanding on the note will convert into shares of the Company’s common stock at a 25% discount to the prices of the common shares sold in the financing to be conducted in conjunction with the NEO listing. In the event that a NEO listing is not consummated on or before October 31, 2021, the note holder will have the option, in part or in full, to have the note repaid with interest, or convert the note into Company common stock at a 25% discount to the 30-day volume-weighted average price of the Common Shares on the most senior stock exchange in North American on which the common shares are trading prior to conversion. As of September 30, 2022, the Company had a principal balance of $100,000 and had accrued $13,740 in interest expense.

The Company determined that the embedded conversion feature of the convertible promissory note meets the definition of a ~~beneficial conversion feature and a~~ derivative liability which is accounted for separately. The Company measured the ~~beneficial conversion feature’s intrinsic value on January 7, 2021, and determined that the~~ embedded derivative ~~was~~ valued at $62,619 which was recorded as a debt discount and additional paid-in capital and is being amortized over the life of the loan. As of ~~March 31,~~September 30, 2022 and December 31, 2021, $62,619 of the debt discount has been amortized. As of ~~March 31,~~September 30, 2022 and December 31, 2021, the fair value of the derivative liability was ~~$26,716~~$40,663 and $39,843, respectively. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company recorded a ~~gain~~loss of ~~$13,127~~$820 from the change in fair value of derivative liability as other income in the consolidated statements of operations and comprehensive income (loss). compared to a gain of $36,122 for the nine-month period ended September 30, 2021.

Convertible Promissory Note and Securities Purchase Agreement

On September 17, 2021 (the “Issue Date”), the Company entered into a convertible promissory note and securities purchase agreement with an unaffiliated third party.

Convertible Promissory Note

The Company issued the convertible promissory note for a purchase price of $525,000 in principal amount for cash proceeds of $500,000. The note was issued with an original issue discount (“OID”) of $25,000, bears an interest rate of 10% per annum and matures on the earlier of (i) the consummation of the Company listing its common shares on the Nasdaq Stock Market or (ii) September 17, 2022.

Upon the consummation of a Nasdaq listing, the total principal and accrued interest outstanding on the note will convert into shares of the Company’s common stock at a 30% discount to the prices of the common shares sold in the financing to be conducted in conjunction with the Nasdaq listing, subject to a conversion floor of $3.00. The Company determined that the embedded conversion feature of the convertible promissory note meets the definition of a beneficial conversion feature which is accounted for ~~separately.~~separately as of December 31, 2021. The Company measured the beneficial conversion feature’s intrinsic value on September 17, 2021, at $294,000 which, together with the OID of $25,000 was recorded as a debt discount and is being amortized over the life of the loan. On January 1, 2022, the Company adopted ASU 2020-06 using the modified retrospective method. As a result of the adoption, on January 1, 2022, the Company recorded an increase to additional paid-in capital of $294,000 and a decrease to accumulated deficit of $53,248. For the year ended December 31, 2021, $60,063 of the debt discount has been amortized. As of December 31, 2021, the Company had accrued a principal balance of $525,000, had accrued $15,166 in interest expense, and had remaining debt discount of ~~$258,937~~$258,938 which resulted in a net convertible note payable of $266,063.

For the ~~three~~nine months ended ~~March 31,~~September 30, 2022, ~~$127,916~~$294,000 of the debt discount was reduced and recorded as a reduction to additional paid-in capital and has been amortized. As of ~~March 31,~~September 30, 2022, the Company had accrued a principal balance of $525,000, had accrued ~~$28,291~~$54,833 in interest expense, and had remaining debt discount of ~~$191,084~~$0 which resulted in a net convertible note payable of ~~$333,916.~~$525,000.

2426

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

~~March 31,~~September 30, 2022

Derivative Liabilities

The table below provides a summary of the changes in fair value, including net transfers in and/or out of all financial liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended ~~March 31,~~September 30, 2022:

	Amount			Amount
Balance on January 1, 2022	$	45,665		$	45,665
Issuances to debt discount		0			-
Reduction of derivative related to conversions		0			(11,629	)
Change in fair value of derivative liabilities		(15,001	)		6,627
Balance on March 31, 2022	$	30,664
Balance on September 30, 2022				$	40,663

The fair value of the derivative conversion features and warrant liabilities as of ~~March 31,~~September 30, 2022 and December 31, 2021 were calculated using a Monte-Carlo option model valued with the following assumptions:

	March 31,			December 31,			September 30,			December 31,
	2022			2021			2022			2021
Dividend yield		0	%		0	%		0	%		0	%
Expected volatility		87.9	%	106.8%-107.3		%		157.2	%	106.8%-107.3%
Risk free interest rate		1.40	%	0.41%-0.44		%		3.75	%	0.41%-0.44%
Contractual terms (in years)		.50		.50 – .52				0.50		0.50 – 0.52

NOTE 12 – DEBT

A summary of the Company’s third-party debt as of ~~March 31,~~September 30, 2022 and December 31, 2021 presented below:

March 31, 2022	Loan Facility			Trade Facility			Third Party			COVID Loans			Total
September 30, 2022																Loan Facility			Trade Facility			Third Party			COVID Loans			Total
Beginning balance	$	1,299,784		$	6,207,010		$	10,077,977		$	234,117		$	17,818,888		$	1,299,784		$	6,207,010		$	10,077,977		$	234,117		$	17,818,888
Proceeds		0			-			-			-			-			-			-			479,723			-			479,723
Payments		(124,242	)		(107,894	)		(2,030,814	)					(2,262,950	)		(190,622	)		(147,830	)		(2,132,165	)		(4,586	)		(2,475,203	)
Conversion of debt		(1,190,000	)		-						-			(1,190,000	)		(1,190,000	)		-						-			(1,190,000	)
Recapitalized upon debt modification		-			(198,040	)		(1,204,356	)		-			(1,402,396	)		(785	)		(51,190	)		(781,752	)		-			(833,727	)
Accretion of debt		78,445			-						-			78,445
Accretion of debt and debt discount																	0			-			(12,223	)		-			(12,223	)
Foreign currency translation		54,861			(41,505	)		(21,433	)		(5,029	)		(13,106	)		110,335			(299,325	)		(146,201	)		(34,299	)		(369,490	)
Subtotal		118,848			5,859,571			6,821,374			229,088			13,028,881			28,712			5,708,665			7,485,359			195,232			13,417,968
Notes payable - long-term		-			-			(6,664,025	)		(221,781	)		(6,885,806	)		-			-			(855,345	)		(170,704	)		(1,026,049	)
Notes payable - short-term	$	118,848		$	5,859,571		$	157,349		$	7,307		$	6,143,075		$	28,712		$	5,708,665		$	6,630,014		$	24,528		$	12,391,919

2527

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

~~March 31,~~September 30, 2022

December 31, 2021	Loan Facility			Trade Facility			Third Party			COVID Loans			Total
Beginning balance	$	3,302,100		$	6,446,000		$	12,631,284		$	435,210		$	22,814,594
Proceeds		-			-			565,900			-			565,900
Payments		(141,475	)		(57,835	)		(62,878	)		(3,233	)		(265,421	)
Conversion of debt		(1,606,500	)		-			(3,010,000	)		-			(4,616,500	)
Recapitalized upon debt modification		(86,670	)		-			-			-			(86,670	)
Debt forgiveness		-			-			-			(169,770	)		(169,770	)
Foreign currency translation		(167,671	)		(181,155	)		(46,329	)		(28,090	)		(423,245	)
Subtotal		1,299,784			6,207,010			10,077,977			234,117			17,818,888
Notes payable - long-term		-			(2,450,000	)		(9,854,906	)		(51,478	)		(12,356,384	)
Notes payable - short-term	$	1,299,784		$	3,757,010		$	223,071		$	182,639		$	5,462,504

Our outstanding debt as of March 31, 2022 is repayable as follows:
Our outstanding debt as of September 30, 2022 is repayable as follows:				Our outstanding debt as of September 30, 2022 is repayable as follows:
	March 31, 2022				September 30, 2022
2022	$	4,116,483			$	2,065,142
2023		9,699,419				11,244,009
2024		253,694				316,759
2025		227,261				320,620
2026 and thereafter		140,923				317,388
Total debt		14,437,780				14,263,918
Less: fair value adjustments to assumed debt obligations		(1,408,899	)			(845,950	)
Less: notes payable - current portion		(6,143,075	)			(12,391,919	)
Notes payable - long term portion	$	6,885,806			$	1,026,049

Loan Facility Agreement

On August 4, 2021, the Company entered into an exchange agreement for the existing loan facility agreement with Synthesis Peer-to-Peer Income Fund, whereby the Company agreed to the following:

	·	Issue on August 4, 2021, 321,300 shares of common stock to settle $1,606,500 (€1,350,000) of debt. The Company recorded a gain on settlement of $292,383 upon the issuance of the 321,300 shares

	·	Agreed to issue no more than 238,000 shares of common stock upon approval of the listing of the Company’s common stock ~~to the~~on Nasdaq to settle $1,190,000 (€1,000,000) of debt. The Company issued these shares on February 28, 2022. Upon issuance of the 238,000 shares of common stock, the Company recorded a gain on extinguishment of debt in the amount of $216,580 determined using the fair value of the Company’s common stock at the commitment date of $4.09 per share.

The Company evaluated the August 4, 2021, exchange agreement for debt modification in accordance with ASC 470-50 and concluded that the debt qualified for debt extinguishment because a substantial conversion feature was added to the debt terms. Upon extinguishment, the Company recorded a loss upon extinguishment in the amount of $6,642 and recorded the new debt at fair value based on the present value of future cash flows using a discount rate of 11.66%. As of ~~March 31,~~September 30, 2022 and December 31, 2021, the Company has accrued interest expense of ~~$16,849~~$17,146 and $4,414, respectively, and the principal balance of the debt is ~~$118,848~~$28,711 and $1,299,784, respectively, which is classified as Notes payable on the unaudited condensed consolidated balance sheet.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

The debt is subject to acceleration in an Event of Default (as defined in the Notes). This agreement is secured by a personal guaranty of Grigorios Siokas, which is secured by a pledge of 1,000,000 shares of common stock of the Company owned by Mr. Siokas.

During Q2 2022, the Company informally agreed with the Lender to extend the maturity of the facility to September 30, 2022. During Q3 2022, the maturity of the facility was further informally extended to December 31, 2022. The Company reassessed and adjusted accordingly the accretion of the debt extinguishment effect described above.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Trade Facility Agreements

On May 12, 2017, SkyPharm entered into a Trade Finance Facility Agreement (the “SkyPharm Facility”) with Synthesis Structured Commodity Trade Finance Limited (the “Lender”) as amended on November 16, 2017, and May 16, 2018.

On October 17, 2018, the Company entered into a further amended agreement with Synthesis whereby the current balance on the TFF as of October 1, 2018, which was €4,866,910 ($5,629,555) and related accrued interest of €453,094 ($524,094) would be split into two principal balances of Euro €2,000,000 and USD $4,000,000. Interest on the new balances commenced on October 1, 2018, at 6% per annum plus one-month Euribor, when it is positive, on the Euro balance and 6% per annum plus one-month ~~Libor~~LIBOR on the USD balance.

The USD $4,000,000 loan matured on August 31, 2021. On March 3^rd 2022, the Company entered into an extension to the facility agreement. Based on the updated repayment terms, the facility’s final repayment date was extended to January 2023. During June 2022, the Company agreed with the Lender to postpone the repayment of an installment of $500,000 due on June 30, 2022 (based on the extension agreement signed on March 3^rd, 2022) and settle it with the balloon repayment in January 2023.

On December 30, 2020, the Company transferred the Euro €2,000,000 loan to a new third-party lender. The terms remained the same except interest will now accrue at 5.5% per annum plus Euribor. The principal is to be repaid in a total of five quarterly installments beginning October 31, 2021 of 50,000 Euro each with a final repayment of 1,800,000 Euro payable on the earlier of 24 months after December 30, 2020 or October 31, 2022.

During the year ended December 31, 2021, the Company repaid ~~$56,508~~€50,000 ($56,508) of the €2,000,000 balance such that as of December 31, 2021, the Company had principal balances of €1,950,000 ($2,207,010) and $4,000,000 under the agreements, of which $2,450,000 is classified as notes payable-long term on the consolidated balance sheet and the Company had accrued $10,466 in interest expense related to these agreements.

On March 3, 2022, the Company entered into a modification agreement to extend the maturity date to January 10, 2023 and payments under the $4,000,000 loan. The loan was considered a modification under ASC 470-50 because the change in the present value of cash flows is less than 10%. During June 2022, the Company agreed with the Lender to postpone the repayment of an installment of $500,000 due on June 30, 2022 (based on the extension agreement signed on March 3^rd, 2022) until January 2023. Based on the updated cash flow test performed, the change in the present value of the cash flows was again less than 10% and the change is considered a modification. During September 2022 the Company agreed with the Lender to postpone the full repayment of the outstanding balance, $3,950,000, plus unpaid accrued interest until January 2023 The Company capitalized fees paid upon modification of ~~$200,000~~€200,000 that are being amortized over the life of the loan. During the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company repaid ~~$55,465~~€100,000 ($97,830) of the €1,950,000 balance and ~~$50,059~~$50,000 of the $4,000,000 balance such that as of ~~March 31,~~September 30, 2022, the Company had principal balances of ~~€1,900,000~~€1,850,000 ($~~2,107,670)~~1,809,855) and ~~$3,751,901~~$3,898,810 under the agreements which are recorded as short term. As of ~~March 31,~~September 30, 2022, the Company had accrued ~~$81,813~~$111,018 in interest expense related to these agreements.

Third Party Debt

On November 16, 2015, the Company entered into a Loan Agreement with Panagiotis Drakopoulos, former Director and former Chief Executive Officer, pursuant to which the Company borrowed €40,000 ($42,832) as a note payable from Mr. Drakopoulos. The note bears an interest rate of 6% per annum and was due and payable in full on November 15, 2016. As of December 31, 2021, the Company had an outstanding principal balance of €8,000 ($9,054) and accrued interest of €6,318 ($7,151). As of ~~March 31,2022,~~September 30, 2022, the Company had an outstanding principal balance of €8,000 ($~~8,874)~~7,826) and accrued interest of ~~€6,439~~€6,675 ($~~7,143)~~6,530).

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

May 18, 2020, July 3, 2020, and August 4, 2020 Senior Promissory Notes

May 18, 2020 Senior Promissory Note

On May 18, 2020, the Company executed a Senior Promissory Note (the “May 18 Note”) in the principal amount of $2,000,000 payable to an unaffiliated third-party lender. The May 18 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The May 18 Note matured on December 31, 2020.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

The May 18 Note is subject to acceleration in an Event of Default. Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the May 18 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection. As of December 31, 2021 the Company had a principal balance of $2,000,000 on this note, which iswas classified as Notes payable ~~– long term~~long-term portion on the consolidated balance sheet.

July 3, 2020 Senior Promissory Note

On July 3, 2020, the Company executed a Senior Promissory Note (the “July 3 Note”) in the principal amount of $5,000,000 payable to an unaffiliated third-party lender. The July 3 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The July 3 Note matures on June 30, 2022 unless in default.

The July 3 Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the July 3 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection.

The Company used the proceeds from the July 3 Note to repay the principal outstanding on the May 518 Note ($2,000,000), the May 818 Note ($2,000,000), and the February Note ($1,000,000). As of December 31, 2021, the Company had a principal balance of $5,000,000 on this note, which iswas classified as Notes payable – long term portion on the consolidated balance sheet.

As of December 31, 2021, the Company had accrued an aggregate total of $210,574 in interest expense related to these loans.

August 4, 2020 Senior Promissory Note

On August 4, 2020, the Company executed a Senior Promissory Note (the “August 4 Note”) in the principal amount of $3,000,000 payable to an unaffiliated third-party lender. The August 4 Note bears interest at the rate of eighteen (18%) percent per annum, paid quarterly in arrears. The August 4 Note matured on December 31, 2020.

The August 4 Note is subject to acceleration in an Event of Default (as defined). Grigorios Siokas, the Company’s CEO, personally guaranteed repayment of the August 4 Note. The guaranty is unconditional and irrevocable and constitutes a guaranty of performance and of payment when due, and not just of collection.

On October 29, 2020, the Company entered into a debt exchange agreement with the lender whereby the Company issued 259,741 shares of common stock at the rate of $3.85 per share in exchange for an aggregate of $1,000,000 principal amount of the existing loan. The fair market value of the Company’s common stock on the date of exchange was $3.11 per share and as such, the Company recorded a gain of $192,205. Interest continued to accrue on the remaining debt and the converted amount until December 31, 2020. As of December 31, 2020, the Company had a principal balance of $2,000,000 on this note and prepaid interest of $8,514. As of December 31, 2021, the Company had a principal balance of $2,000,000 on this note, which iswas classified as Notes payable – long term portion on the consolidated balance sheet, and $60,166 in accrued interest expense.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

Modification of May 18, 2020, July 3, 2020, and August 4, 2020 Senior Promissory Notes

On February 23, 2022, the Company entered into modification agreements to extend the due dates of the May 18 Note, July 3 Note, and August 4 Note to June 30, 2023 of $9,000,000, in the aggregate. The Company paid restructuring fees totaling $506,087 upon modification. The Company determined the modification should be recorded as debt extinguishment in accordance with ASC 470 because the present value of the remaining cash flows under the terms of the new debt instrument is at least 10% different from the present value of the remaining cash flows under the terms of the original instrument. The Company recorded the new debt at fair value in the amount of $7,706,369 and a gain upon extinguishment in the amount of $787,544. During the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company made principal payments in the amount of $2,000,000 and recorded non-cash interest expense in the amount of ~~$89,275~~$290,431 for the accretion of debt. As of ~~March 31,~~September 30, 2022, the Company had a principal balance of ~~$5,795,644~~$6,218,248 in relation to the May 18 Note, July 3 Note, and August 4 Note, in the aggregate. As of ~~March 31,~~September 30, 2022, the Company has accrued an aggregate total of ~~$443,341~~$1,075,066 of accrued interest on these notes, in the aggregate.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

November 19, 2020 Debt Agreement

On November 19, 2020, the Company entered into an agreement with a third-party lender in the principal amount of €500,000 ($611,500). The note matures on November 18, 2025 and bears an annual interest rate, based on a 360-day year, of 3.3% plus .6% plus 6-month Euribor when Euribor is positive. Pursuant to the terms of the agreement, there is a ~~six-month~~nine-month grievance from the first deposit date, which was November 19, 2020, for principal repayment. The principal is to be repaid in 18 quarterly installments of ~~€27,000~~€27,778 with the first payment due 9 months from the first deposit. During the year ended December 31, 2021, the Company repaid €55,556 ($62,878) of the principal and as of December 31, 2021, the Company has accrued interest of $5,642 related to this note and a principal balance of €444,444 ($503,022), of which $377,270 is classified as Notes payable – long term portion on the consolidated balance sheet. During the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the Company repaid ~~€27,778~~€83,333 ($~~30,814)~~81,525) of the principal and as of ~~March 31,~~September 30, 2022, the Company has accrued interest of ~~$4,815~~$3,901 related to this note and a principal balance of ~~€416,667~~€361,111 ($~~462,208)~~353,275), of which ~~$429,582~~$244,575 is classified as Notes payable – long term portion on the accompanying condensed consolidated balance sheet

July 30, 2021 Debt Agreement

On July 30, 2021, the Company entered into an agreement with a third-party lender in the principal amount of €500,000 ($578,850). The note matures on August 5, 2026 and bears an annual interest rate that applies to 60% of the principal of the note that is based on a 365-day year, of 5.84% plus 3-month Euribor when Euribor is positive. Pursuant to the terms of the agreement, there is a ~~six-month~~nine-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 18 quarterly installments of ~~€27,000~~€27,778 commencing three months from the end of the grace period. As of December 31, 2021, the Company has accrued interest of $3,100 and a principal balance of €500,000 ($565,900), of which $477,637 is classified as Notes payable – long term portion on the consolidated balance sheet. As of ~~March 31,~~September 30, 2022, the Company has accrued interest of ~~$3,042~~$6,503 and a principal balance of ~~€500,000~~€448,237 ($~~554,650)~~438,510), of which ~~$438,799~~$334,545 is classified as Notes payable – long term portion on the accompanying condensed consolidated balance sheet.

June 9, 2022 Debt Agreement

On June 9, 2022 the Company entered into an agreement with a third-party lender in the principal amount of €320,000 ($335,008). The Note matures on June 16, 2027 and bears an annual interest of 3.89% plus levy of 0.60% plus the 3-month Euribor (when positive). Pursuant to the agreement, there is a twelve-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 17 equal quarterly installments of €18,824 commencing on June 30, 2023. As of September 30, 2022 the Company has accrued interest of $60 and an outstanding balance of €320,000 ($313,056), of which $276,226 is classified as Notes payable – long term portion on the accompanying condensed consolidated balance sheet.

August 29, 2022 Promissory Note

On August 29, 2022, the Company entered into a promissory note for the principal amount $166,667. The Company received $150,000 in cash and recorded $16,667 as an original issue discount upon issuance. The promissory note matures on the earlier of (a) December 27, 2022, or (b) the date the Company completes a debt or equity financing of at least $1,000,000. The debt carries an annual interest rate of 12% which is due upon maturity. During the three and nine months ended September 30, 2022, the Company has recorded amortization of debt discount of $4,444 in relation to the original issue discount. As of September 30, 2022, the Company has recorded $154,444 as note payable for the promissory note.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

COVID-19 Government Loans

On May 12, 2020, the Company’s subsidiary, SkyPharm, was granted and on May 22, 2020 the Company received a €300,000 ($366,900) loan from the Greek government. The loan will be repaid in 40 equal monthly installments beginning on ~~January 1, 2022 and bears an interest rate of 0.94% per annum.~~July 29, 2022. As a condition to the loan, the Company was required to retain the same number of employees until October 31, 2020. During the year ended December 31, 2021, the Company received a waiver of 50% forgiveness of the loan and recorded $177,450 as other income. As of December 31, 2021 the principal balance was $169,770. As of ~~March 31,~~September 30, 2022, the principal balance was ~~$166,395.~~$142,159.

On June 24, 2020, the Company received a loan £50,000 ($68,310) from the United Kingdom government. The loan has a ~~six-year~~ten-year maturity and bears interest at a rate of 2.5% per annum beginning 12-months after the initial disbursement. The Company may prepay this loan without penalty at any time. The Company repaid £2,335 ($3,233) of principal during the year ended December 31, 2021, and the balance as of December 31, 2021 was £47,665 ($64,347). As of ~~March 31,~~September 30, 2022, the principal balance was £47,665 ($~~62,693)~~53,073).

Distribution and Equity Agreement

As discussed in Note 3 above, the Company entered into a Distribution and Equity Acquisition Agreement with Marathon. The Company was appointed the exclusive distributor of the Products (as defined) initially throughout Europe and on a non-exclusive basis wherever else lawfully permitted. As consideration for its services, Company received: (a) a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services; and (b) received cash of CAD $2,000,000, subject to repayment in Common Shares of the Company if it fails to meet certain performance milestones. The Company is entitled to receive an additional CAD $2,750,000 upon the Company’s receipt of gross sales of CAD $6,500,000 and an additional CAD $2,750,000 upon receipt of gross sales of CAD $13,000,000.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

As discussed in Note 3, the Company attributed no value to the shares received in Marathon pursuant to (a) above. In relation to the CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million). If settlement were to occur on December 31, 2019, the Company would be required to issue ~~635,829~~5,181,062 common shares to settle its debt obligation. The Company could be obligated to potentially issue an unlimited number of common shares to settle its Share-settled debt obligation. If such events were to occur, the Company would be required to increase its authorized share capital and since increasing the authorized share capital is within the control of the Company, as our CEO controls greater than 50% of the outstanding common stock of the Company, the original classification of equity-classified financial

financial instruments issued by the Company were not affected.

None of the above loans were made by any related parties.

NOTE 13 – LEASES

The Company has various lease agreements with terms up to 10 years, comprising leases of office space, cars leases for the distribution of pharmaceutical products, equipment hires, etc. Some leases include options to purchase, terminate or extend for one or more years. These options are included in the lease term when it is reasonably certain that the option will be exercised.

The assets and liabilities from operating and finance leases are recognized at the commencement date based on the present value of remaining lease payments over the lease term using the Company’s secured incremental borrowing rates or implicit rates, when readily determinable. Short-term leases, which have an initial term of 12 months or less, are not recorded on the balance sheet.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

The Company’s operating leases do not provide an implicit rate that can readily be determined. Therefore, we use a discount rate based on our incremental borrowing rate, which is determined using the interest rate of our long-term debt on the date of inception.

Operating Leases

The Company’s weighted-average remaining lease term relating to its operating leases is ~~6.47~~5.62 years, with a weighted-average discount rate of 6.74%.

The Company incurred lease expense for its operating leases of ~~$54,124~~$158,407 and ~~$65,577~~$196,115 which was included in “General and administrative expenses,” for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively.

The following table presents information about the amount, timing and uncertainty of cash flows arising from the Company’s operating leases as of ~~March 31,~~September 30, 2022.

Maturity of Lease Liability
Maturity of Lease Liability:
Remainder of 2022	$	154,095		$	48,395
2023		177,914			193,582
2024		108,485			193,582
2025		108,485			127,009
2026					93,721
Thereafter		408,810			257,538
Total undiscounted operating lease payments	$	957,789		$	913,827
Less: Imputed interest		(182,247	)		(153,649	)
Present value of operating lease liabilities		775,542			760,178

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

Finance leases

The Company’s weighted-average remaining lease term relating to its finance leases is ~~2.93~~1.09 years, with a weighted-average discount rate of 6.74%.

The following table presents information about the amount, timing and uncertainty of cash flows arising from the Company’s finance leases as of ~~March 31,~~September 30, 2022.

Maturity of Lease Liability
Remainder of 2022	$	62,941		$	25,931
2023		73,387			95,787
2024		56,654			81,047
2025		26,870			54,516
2026					29,844
Thereafter		3,694			9,359
Total undiscounted finance lease payments	$	223,546		$	296,484
Less: Imputed interest		(20,669	)		(31,040	)
Present value of finance lease liabilities	$	202,877		$	265,444

The Company incurred interest expense on its finance leases of ~~$3,507~~$11,645 which was included in “Interest expense,” for the ~~three~~nine months ended ~~March 31,~~September 30, 2022. The Company incurred amortization expense on its finance leases of ~~$19,580~~$60,935 which was included in “Depreciation and amortization expense,” for the ~~three~~nine months ended ~~March 31,~~September 30, 2022. The total cash used for the Company’s finance leases for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 amounted to ~~$22,358.~~$65,263.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

NOTE 14 – COMMITMENTS AND CONTINGENCIES

Legal Matters

From time to time, the Company may be involved in litigation relating to claims arising out of the Company’s operations in the normal course of business. As of ~~March 31,~~September 30, 2022, the following litigations were pending. None of the below is expected to have a material financial or operational impact.

Solgar Inc. is suing SkyPharm SA for product homogeneity regarding the nutraceutical line ~~"Sky~~“Sky Premium ~~Life"~~Life”. As a result, Solgar requested the prohibition for SkyPharm to manufacture, import and sell, market or in any way possess and distribute, including Internet sales and advertise in any way in the Greek market of ~~"Sky~~“Sky Premium ~~Life"~~Life” due to homogeneity with ~~Solgar's~~Solgar’s products. Lawsuit with data no 4545/2021 of the company ~~"Solgar~~“Solgar Inc."” against SkyPharm before the Court of First Instance of Thessaloniki, according to which Solgar Inc. requests to prohibit SkyPharm ~~SA's~~SA’s use of the nutraceutical line ~~"Sky~~“Sky Premium ~~Life"~~Life” packages as its characteristics are similar to Solgar Inc.’s and is also seeking the withdrawal of existing ones from the market. Solgar Inc. has further requested to be awarded compensation for non-pecuniary damage amounting to 20,000€ (financial obligation). The case was heard on January 28, 2022 and the Company is awaiting a decision. ~~The lawyer assesses that the outcome of the trial's decision will be positive for SkyPharm SA.~~

Compilation and submission of a memorandum against the National Medicines Agency with no. 127351/16.12.2021 document. On July 22, 2015, the National Medicines Agency approved the license of wholesale sale of pharmaceutical products of the pharmaceutical company under the name SkyPharm SA with set validity at five years and an expiration date of July 22, ~~2022.~~2020. Subsequently, SkyPharm SA on June 15, 2020, legally and timely submitted the application for renewal of the wholesale license of pharmaceutical products to the National Medicines Agency even though the period under review is characterized by the ~~Covid~~COVID - 19 pandemic The National Medicines Agency did not respond, therefore the Company asked from the lawyer to immediately ask for the decision of the renewal. Two months after the filing of no. 3459 / 15.01.2021 letter of the attorney and almost nine months after the no. 627615.06.2020 company application for the renewal and the National Medicines Agency replied by rejecting the renewal request on March 9, 2021 (ref. 62769 / 20-25.02.2021). In addition, document No. 127351-16.12.2021 of EOF to SkyPharm states that after an inspection of EOF at the premises of the company ~~"Doc Pharma"~~“Doc Pharma”, SkyPharm did not have a wholesale license in force in violation of article 106 par. 1b and par. 1c of the ministerial decision D.YG3a / GP.32221 / 29-4-2019 and issued invoices dated February 26, 2021 and March 8, 2021). The National Medicines Agency has not yet replied to the renewal request.

~~Table of Contents~~

~~COSMOS HOLDINGS, INC.~~

~~Notes to Unaudited Condensed Consolidated Financial Statements~~

~~March 31, 2022~~

Order for payment by the court which derived from a fine related to tax audit that concerns financial year 2014. The ruling with no. 483/16.12.2020 was against Cosmofarm SA. The defendant appealed against the decision by the ruling with no.11541/09.03.2021.This appeal was dismissed due to inactive passage of 120 days. Because of this inactive passage, Cosmofarm appealed against Greek tax authorities, no.6704/29.11.2021. There was an obligation of additional tax and fines imposition of 91,652.27€ that ~~Cosmfarm~~Cosmofarm has already paid and claim back through the appeal (financial claim). ~~The~~As of September 30, 2022, the trial is still pending. ~~The lawyer assesses that they cannot assume the final outcome of this case.~~

Advisory Agreements

On July 1, 2021, the Company entered into a two-year advisory agreement with a third party (the “Consultant”) for advisory and consulting services related to the Company’s intention to become listed on NASDAQ. Peter Goldstein, a then director of the Company is a principal of the Consultant. As consideration for services rendered, the Company will pay the consultant $4,000 a month until the Company commences trading on NASDAQ. Upon NASDAQ listing, the Company shall pay $10,000 per month, with $4,000 per month paid on a monthly basis and $6,000 per month accrued until such time as the Company raises an aggregate of $10,000,000. In addition, the consultant will receive a $100,000 bonus upon NASDAQ listing and when the Company has raised an aggregate of $10,000,000. Finally, the Company has agreed that the Consultant shall receive a total of 250,000 shares of the Company’s common stock, 50,000 of such shares that have been previously issued pursuant to previous agreements and 200,000 shares to be issued when the Company commences trading on NASDAQ. As of September 30, 2022, 50,000 additional shares have been issued to the Consultant concerning the Company’s listing on Nasdaq.

Table of Contents

COSMOS HOLDINGS, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

September 30, 2022

On July 7, 2021, the Company entered into an agreement with a non-exclusive financial advisor and placement agent. The term of the agreement is a minimum of 45 days and will continue until 5 business days following the date in which a party receives written notice from the other party of termination. As consideration for services rendered, the Company shall pay: a) a cash fee equal to 10% of the gross proceeds of any securities sold in the offering payable at closing of the offering from the gross proceeds of the offering; b) 1% of the gross proceeds of any securities sold in the offering payable at closing of the offering from the gross proceeds of the offering for unaccountable expenses; c) warrants to purchase shares of the Company’s common stock equal to 10% of the number of shares issued in the offering or to be issued thereafter upon conversion of any convertible securities issued in the offering. These warrants will have a 5-year term and an exercise price equal to the price per share of common stock sold in the offering or conversion or exercise price into common stock of any convertible security sold and will have the same provisions, terms, conditions, rights and preferences as the securities sold in the offering; d) a cash fee equal to 10% of the exercise price of all securities constituting warrants, options or other rights to purchase securities sold in the offering payable only upon exercise.

On July 7, 2021, the Company entered into a 6-month agreement with a non-exclusive agent, advisor or underwriter in any offering of securities of the Company. At the closing of any offering the Company will compensate the agent: a) a cash fee or as an underwritten offering an underwriter discount equal to 7% of the aggregate gross proceeds raised in each offering. For all investors referred directly to the Company by the agent, a cash fee or as an underwritten offering an underwriter discount equal to 5% of the aggregate gross proceeds invested by such investors. b) the Company shall issue to the agent or its designees at each closing, warrants to purchase shares of the Company’s common stock equal to 5% of the aggregate number of shares of common stock placed in each offering. c) out of the proceeds of each closing, the Company also agreed to pay the agent up to $35,000 for non-accountable expenses (up to $50,000 for a public offering) along with up to $50,000 for fees and expenses of legal counsel and other out-of-pocket expenses (increase to up to $100,000 for public offerings) plus additional miscellaneous costs. The agent would also have the right of first refusal from the date of the agreement until the 12-month anniversary following consummation of any offerings for total proceeds of at least $3 million raised by investors introduced by the agent.

On August 25, 2022, the Company signed a 4-month agreement with a consultant for a marketing/media plan and the development of a forward-looking strategy for the Company. The Consultant’s compensation for the above services amounted to $150,000, $75,000 of which, was paid as of September 30, 2022.

Research & Development Agreements

On June 26, 2022 the Company signed an R&D agreement with a third party, through which the Company assigns the third party the support of the Research and Development department with the implementation of two projects related to the development of new products and services in the field of health focusing on the human intestinal microbiome. The cost of the project amounts to EUR 820,000 and is allocated to certain phases of the projects. It will be due and payable upon completion of the corresponding phases.

NOTE 15 – STOCK OPTIONS AND WARRANTS

As of September 30, 2022, there were 0 options outstanding and exercisable.

A summary of the Company’s option activity during the nine months ended September 30, 2022 is presented below:

Weighted

Weighted

Average

Average

Remaining

Aggregate

Number of

Exercise

Contractual

Intrinsic

Options

Shares

Price

Term

Value

Balance outstanding, January 1, 2022

37,000

$ 1.32

0.01

$ 75,850

Granted

-

-

-

-

Forfeited

-

-

-

-

Exercised

-

-

-

-

Expired

(37,000 )

-

-

-

Balance outstanding, September 30, 2022

-

$ -

-

$ -

Exercisable, September 30, 2022

-

$ -

-

$ -

3235
Table of Contents

COSMOS HOLDINGS, INC.
Notes to Unaudited Condensed Consolidated Financial Statements
~~March 31,~~September 30, 2022
~~NOTE 15 – STOCK OPTIONS AND WARRANTS~~

As of ~~March 31,~~September 30, 2022, there were ~~0 options outstanding and exercisable.~~
~~A summary of the Company’s option activity during the three months ended March 31, 2022 is presented below:~~

Weighted

Weighted

Average

Average

Remaining

Aggregate

Number of

Exercise

Contractual

Intrinsic

Options

Shares

Price

Term

Value

Balance outstanding, January 1, 2022

37,000

$ 1.32

0.01

$ 75,850

Granted

-

-

-

-

Forfeited

-

-

-

-

Exercised

-

-

-

-

Expired

(37,000 )

-

-

-

Balance outstanding, March 31, 2022

-

$ 0

-

$ 0

Exercisable, March 31, 2022

-

$ 0

-

$ 0

~~As of March 31, 2022, there were 2,949,411~~10,862,527 warrants outstanding and ~~2,949,411~~10,862,527 warrants exercisable with expiration dates from May 2023 through August 2027.

A summary of the Company’s warrant activity during the ~~three~~nine months ended ~~March 31,~~September 30, 2022 is presented below:

Weighted

Weighted

Weighted

Average

Weighted

Average

Average

Remaining

Aggregate

Average

Remaining

Aggregate

Number of

Exercise

Contractual

Intrinsic

Number of

Exercise

Contractual

Intrinsic

Warrants

Shares

Price

Term

Value

Shares

Price

Term

Value

Balance outstanding, January 1, 2022

3,698,238

$ 2.02

2.03

$ 4,992,621

3,698,238

$ 2.02

2.03

$ 4,992,621

Granted

2,000,000

0

-

-

10,652,460

0.63

-

-

Forfeited

-

-

-

-

-

-

-

-

Exercised

(2,748,797 )

-

-

-

(3,488,171 )

-

-

-

Expired

-

-

-

-

-

-

-

-

Balance outstanding, March 31, 2022

2,949,441

$ 2.89

4.24

$ 113,933

Balance outstanding, September 30, 2022

10,862,527

$ 0.66

4.84

$ -

Exercisable, March 31, 2022

2,949,411

$ 2.89

4.24

$ 113,933

Exercisable, September 30, 2022

10,862,527

$ 0.66

4.84

$ -

Omnibus Equity Incentive Plan
On September 19, 2022 the Company held a Board of Directors meeting, whereas, the Board of Directors had elected to adopt an Omnibus Equity Incentive Plan (the “Plan”), that includes reserving 5,000,000 shares of common stock eligible for issuance under the Plan to be registered on a Form S-8 Registration Statement with the SEC. The Plan is designed to enable the flexibility to grant equity awards to the Company’s officers, employees, non-employee directors and consultants and to ensure that it can continue to grant equity awards to eligible recipients at levels determined to be appropriate by the Board and/or the Compensation Committee. According to the Proxy Statement filed with the SEC on October 20, 2022 the Plan will be subject to final approval by the Company’s stockholders at the Annual Meeting of Stockholders that will be held on December 2, 2022.

NOTE 16 – DISAGGREGATION OF REVENUE

ASC 606-10-50-5 requires that entities disclose disaggregated revenue information in categories (such as type of good or service, geography, market, type of contract, etc.). ASC 606-10-55-89 explains that the extent to which an entity’s revenue is disaggregated depends on the facts and circumstances that pertain to the entity’s contracts with customers and that some entities may need to use more than one type of category to meet the objective for disaggregating revenue.

The Company disaggregates revenue by country to depict the nature and economic characteristics affecting revenue.

The following table presents our revenue disaggregated by country for the three months ended:

September 30,

September 30,

Country

2022

2021

Germany

-

(102 )
Greece

11,990,599

13,555,718

Italy

-

(118 )
Denmark

-

(488 )
Cyprus

-

13,982

UK

26,209

23,318

Croatia

(710 )

3,107

Total

$ 12,016,098

$ 13,595,418

3336
Table of Contents

COSMOS HOLDINGS, INC.
Notes to Unaudited Condensed Consolidated Financial Statements
~~March 31,~~September 30, 2022

The following table presents our revenue disaggregated by country for the ~~three~~nine months ended:

March 31,

March 31,

September 30,

September 30,

Country

2022

2021

2022

2021

Germany

0

13,613

-

13,515

Greece

13,009,038

11,453,496

38,151,898

39,514,083

Italy

0

15,727

-

15,613

Denmark

0

54,686

-

54,291

Cyprus

0

14,723

-

92,930

UK

51,426

66,831

118,467

355,977

Croatia

11,336

0

26,037

15,010

Total

$ 13,071,800

$ 11,619,076

$ 38,296,402

$ 40,061,419

NOTE 17 – SUBSEQUENT EVENTS

~~Conversion of Principal and Accrued Interest~~Exchange Warrants Agreement

On ~~May 1,~~October 3, 2022, the Company entered into a Warrant Exchange Agreement (the “Exchange Agreement”) to replace its previously structured warrants with new vanilla warrants. The existing holders of Warrants issued ~~39,339~~as of February 28, 2022, will purchase an aggregate of 21,238,256 shares of Common Stock. They will exchange the existing warrants for new warrants to purchase twice the number of shares of Common Stock. The new warrants will be exercisable at $0.12 per share for a five-year period from the date of issuance. The existing warrants contained anti-dilution protection which effectively prevented future financings. In consideration of the exchange of warrants, the existing holders will receive an aggregate of $2 million from future financings as well as any penalties and liquidated damages and have certain rights of participation in future financings.
Public Offering
On October 18, 2022, the Company announced the pricing of its “reasonable best efforts” public offering of 62,500,000 shares of common stock (or common stock equivalents), Series A Warrants to ~~convert $26,515 principal~~purchase 62,500,000 shares of common stock and ~~accrued interest in accordance with~~Series B Warrant to purchase 62,500,000 shares of common stock at a ~~convertible promissory note issued to Platinum Point Capital LLC. Following the conversion, the outstanding balance~~combined price of $0.12 per share and warrants for aggregate gross proceeds of $7.5 million, before deducting placement agent fees and other offering expenses. The closing of the ~~above Note is $0.~~Offering occurred on October 20, 2022. The Company intends to use the net proceeds from the offering for its pending or potential acquisitions, payment of certain liabilities to existing warrant holders, as well as for working capital purposes and general corporate purposes.

~~Departure and Appointment of Board Members~~Proxy statement

~~Effective April 28,~~On October 20, 2022, ~~Peter Goldstein resigned from~~the Company filed a Proxy Statement to invite the Company’s Stockholders to the Annual Meeting of Stockholders (the “Annual Meeting”) which will be held on December 2, 2022 and the following proposals will be subject to vote: a) Election of five directors to serve until the next Annual Meeting of Stockholders and until their respective successors have been duly elected and qualified, b) Approval of the Company’s equity incentive plan, c) To cast a non-binding, advisory vote on the frequency with which the Company’s shareholders shall have an advisory say on pay vote on the compensation of the Company’s named executive officers, d) To cast a non-binding, advisory vote to approve the compensation of our named executive officers, e) Approval of the amendment to the Company’s Articles of Incorporation to the change the Company’s name, f) To authorize the Board of Directors ~~(the “Board”)~~to amend the ~~Company and from the Board’s audit committee. Mr. Goldstein’s resignation did not result from any disagreement concerning any matter relating~~Articles of Incorporation to effect a reverse stock split of the Company’s ~~operations, policies or practices.~~
~~On April 28, 2022, the Board appointed Dr. Anastasios Aslidis to the Board of Directors and as a member of the Board’s audit committee.~~outstanding common stock at their discretion.

~~Exercise~~Repayment of ~~Warrants~~Convertible Promissory Note

On ~~April~~October 21, 2022, the Company paid a total of $590,800 to fully repay the outstanding principal and unpaid interest of the $525,000 Convertible Promissory Note which had been signed on September 17, 2021.
LOI to Enter in Co-venture Relationship
On October 27, 2022, the Company signed an LOI with a holding company engaged in the development, marketing, manufacturing, acquisition, operation, and sale of a broad spectrum of nutritional and related products to enter into a co-venture relationship pursuant to a definitive distribution agreement to develop commercial opportunities relating to the marketing, distribution, and sale of nutraceutical products on a world-wide basis. This LOI is non-binding and subject to good faith negotiation, preparation, and execution of a Definitive Agreement mutually satisfactory to both Parties. As of November 14, 2022, no binding conditions have been met surrounding this transaction.
Filing of S-3/A
On November 7, 2022 the Company filed an amended S-3 registration statement which covers the offering, issuance and sales by the Company of up to $50,000,000 in the aggregate of its securities from time to time in one or more offerings and the issuance and sale of up to a maximum aggregate offering price of up to $50,000,000 of the Company’s common stock that may be issued ~~455,316~~and sold from time to time under a sales agreement with A.G.P. / Alliance Global Partners (the “Sales Agreement”). As of October 28, 2022, there were 84,184,905 shares of ~~common stock upon~~Common Stock outstanding, of which 63,893,963 shares were held by non-affiliates. Pursuant to the ~~cashless exercise~~Rules of ~~739,374 warrant shares.~~the SEC, the 21,297,988 shares, which were registered for sale, represent less than the one-third held by non-affiliates as of October 28, 2022.

3437
Table of Contents

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

Available Information

The following discussion should be read in conjunction with our interim Condensed Consolidated Financial Statements and the related notes and other financial information appearing elsewhere in this report as well as Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Form 10-K for the year ended December 31, 2021 (“Form 10-K”) and this Quarterly Report on Form 10-Q for the quarter ended ~~March 31,~~September 30, 2022.

Forward-Looking Statements

Certain statements, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives, and expected operating results, and the assumptions upon which those statements are based, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements generally are identified by the words “believes,” “project,” “expects,” “anticipates,” “estimates,” “intends,” “strategy,” “plan,” “may,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions.

We intend such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements and are including this statement for purposes of complying with those safe-harbor provisions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain.

Factors which could have a material adverse effect on our operations and future prospects on a consolidated basis include but are not limited to: changes in economic conditions, legislative/regulatory changes, availability of capital, interest rates, competition, and generally accepted accounting principles. These risks and uncertainties should also be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Further information concerning our business, including additional factors that could materially affect our financial results, is included herein and in our other filings with the SEC.

Overview

Summary

Cosmos Holdings, Inc. was formed as a Nevada incorporation on July 07, 2009, under the name of Prime Estates & Developments Inc. Effective September 27, 2013, we acquired 100% ownership of Amplerissimo Ltd., a private company whose principal activities included providing consulting services to various industries. On November 14, 2013, we changed our name to Cosmos Holdings, Inc. and changed our focus and business strategy to the healthcare and pharmaceutical industry. The Company, through Amplerissimo Ltd, formed SkyPharm S.A. on August 1, 2014, a Greek corporation which focuses on the trading of nutraceutical products. On February 10, 2017, we acquired 100% ownership of Decahedron Ltd., a United Kingdom company, which is a fully licensed wholesaler of pharmaceutical products, and its primary activity is the trading, distribution, import and export of pharmaceuticals and nutraceuticals. In addition, on December 19, 2018, the Company acquired 100% ownership of Cosmofarm Ltd, a Greek company which is a pharmaceutical wholesaler and networks with over 1,500 pharmacies.

Cosmos Holdings Inc is ~~an international~~a healthcare group pharmaceutical company with a proprietary line of nutraceuticals and distributor ~~of branded and generic pharmaceuticals, nutraceuticals, OTC medications and medical devices.~~pharmaceuticals. The Company uses a differentiated operating model based on a lean, nimble and decentralized structure, with an emphasis on acquisitions of established companies and our ability to maintain better pharmaceutical assets than others. This operating model and the execution of its corporate strategy are designed to enable the Company to achieve sustainable growth and create added value for our shareholders. In particular, the Company aims to enhance its pharmaceutical and over-the-counter product lines by acquiring or licensing rights to additional products and regularly evaluate selective company acquisition opportunities. The Company, through its subsidiaries, is operating within the ~~pharmaceutical industry~~healthcare sector and in order to compete successfully in the healthcare industry, must demonstrate that its products offer medical benefits as well as cost advantages. Currently, most of the products that the Company is trading, compete with other products already on the market in the same therapeutic category, and are subject to potential competition from new products that competitors may introduce in the future.

3538
Table of Contents

The Company continues to rapidly expand its distribution network worldwide and open new markets for its proprietary line of ~~branded pharmaceuticals,~~ nutraceuticals and ~~nutraceuticals~~licensed pharmaceuticals through its distribution channels and ecommerce marketplace. The Company uses its extensive network with direct access to Europe’s primary sales channels for pharmaceuticals and nutraceuticals, which includes over 160 pharmaceutical wholesale distributors in Europe’s largest markets, over 40,000 pharmacies in Europe and 1,500 pharmacies in Greece. The Company achieves stable supply of pharmaceuticals from Doc Pharma which enhances its ability to scale its expansion. It receives full priority in the production of nutraceuticals and volumes. Its full production in Greece ensures a decisive production cost advantage whilst it secures additional discounts by leveraging its purchasing scale.

Revenue sources

The Company operates in ~~the wholesale~~nutraceuticals industry, distribution of ~~branded pharmaceutical products, over the counter (“OTC”) products, medical devices, vitamins~~pharmaceuticals and ~~a variety of nutraceuticals, including its proprietary label.~~healthcare distribution.

~~Import/Export of Branded pharmaceuticals~~Pharmaceuticals

We ~~conduct wholesale import~~are engaged in the promotion, distribution and ~~export~~sale of licensed branded ~~pharmaceutical~~generics and OTC products throughout Europe by our ~~subsidiaries. We source licensed pharmaceuticals from wholesalers at a lower cost, primarily~~subsidiaries in Greece and ~~the U.K. and sell to other European wholesalers.~~UK. Our capital efficient business model is based on infrastructure, efficiency and scale. We believe that there is a significant growth on opportunities through product additions and geographic expansion.

~~Full-line Wholesale~~Healthcare Distribution

We conduct direct distribution and sales of pharmaceuticals, medical devices, branded ~~pharmaceuticals~~generics and OTC products. Our automated and GDP licensed distribution facilities ensure all medications reach their destination daily on an efficient and secure way. Our network exceeds over 1,500 pharmacies in Greece. We have created an upgraded and high-end distribution center in Greece due to our Robotic systems and integrated automations (“ROWA” robotics).

Nutraceutical

We have created and developed our own proprietary branded nutraceutical products, named “Sky Premium Life®” which was launched in ~~2018.~~2018 and “Mediterranation®” which was launched in 2022. Utilizing unique formulations, and specialized extraction processes which follow strict pharmaceutical standards, our proprietary lines of nutraceuticals aim for excellence. We have a full portfolio of ~~fast moving~~fast-moving and specialty formulas with ~~at least 75~~more than 80 product codes including vitamins, minerals and other herbal extracts. ~~We expect to reach the number of 150 product codes by the end of 2022.~~ Our nutraceutical products are manufactured exclusively by Doc Pharma, a related party of the Company. Our nutraceutical products have penetrated several markets within 2021 and 2022 through digital channels such as Amazon and Tmall.
We focus on nutraceutical products because we foresee it as a ~~relatively under-penetrated~~ market ~~throughout Europe~~ with ~~potential of~~ high ~~growth~~grow opportunities due to its large market size and margin contribution as the demand for nutraceutical products is increasing globally.
36
~~Table of Contents~~
~~Branded pharmaceuticals~~
We are engaged in the promotion, distribution and sale of branded pharmaceutical products throughout Europe. Through a related company , we have the distribution rights to over 70 fast-moving pharmaceutical products. There is a significant growth on opportunities through product additions and geographic expansion

Regulations and Licenses

Our subsidiary, Decahedron, was granted the license for the wholesale of medicinal products for human use in February 2021 pursuant to the regulation of 18 of The Human Medicines Regulations 2012 (SI 2012/1916). It fulfills the guidelines of the Wholesale Distribution Authorisation (Human). Finally, our subsidiary, Cosmofarm S.A., was granted the license for the wholesale of pharmaceutical products for human use on February 2019 pursuant to the EU directive of (2013/C 343/01). It fulfils the Guidelines of the Good Distribution Practices of medical products for human use. All licenses were granted based on inspections and are valid unless current inspections occur which will revise their status.
39
Table of Contents

Risks

Supply chain disruption is a growing concern for the European pharmaceutical industry as it increasingly looks to cut costs by relying on ‘emerging markets’, where standards can be lower in terms of compliance, ethics and health and safety.

Hikes in the price of medicine and their impact on the sustainability of the healthcare systems are garnering more and more attention. European regulators are willing to play their part in safeguarding continued access to safe and effective medicines. Regulators can speed up the approval of branded pharmaceuticals and biosimilars to boost competition and drive down prices.

Cuts in healthcare spending keep occurring since the financial crises of the late of 2000s. Europe’s slow recovery has been uneven, with austerity and economic uncertainty, especially in the EU’s poorer member states, such as Greece.

Distribution & Trade Agreements
On July 1, 2021 the Company’s subsidiary SkyPharm SA, entered into an exclusive distribution agreement with a company based in Germany the “Distributor A”, whereas SkyPharm appointed the Distributor A to be the responsible Partner for the distribution, promotion, trade marketing, logistics and sale of the nutraceuticals manufactured and supplied by SkyPharm (Sky Premium Life®), in the territories of Austria & Germany. The Distributor A places purchase orders with SkyPharm at the company’s address and the purchase order is necessary to initiate any shipment.
On July 7, 2021 SkyPharm SA signed a trade agreement with a company specializing in e-commerce mall advice and operation, henceforward referred as “Distributor B”. Based on the agreement, SkyPharm will sell its own branded products Sky Premium Life ® to final consumers through the e-commerce store opened by Distributor B on Tmall International MALL and Distributor B will provide platform operation services to SkyPharm. The services provided by Distributor B will include mall construction, mall operation and network promotion, along with collection, settlement, customer service, logistics and distribution.
On November 25, 2021 SkyPharm SA signed a trade agreement with a wholesaler which operates in the storage, distribution, trading & promotion of pharmaceutical products) henceforward referred as “Distributor C”. Based on the agreement Distributor C is appointed as the exclusive representative for the promotion & distribution of our proprietary nutraceutical products Sky Premium Life®, in Greece.
During July 2021, the Company’s subsidiary Decahedron Ltd, created a distribution page on Amazon UK, through which it sells, advertises and promotes our own proprietary branded nutraceutical product line “Sky Premium Life®, directly to final consumers.
Potential Acquisitions & Co-Ventures
On September 28, 2022, the Company the Company entered into a non-binding letter of intent (“LOI”) agreement to wholly acquire a company that possesses a direct-to-consumer subscription-based telemedicine platform, that expects to provide its customers affordable, unlimited, 24/7 access to board certified physicians and licensed mental and behavioral health counselors and therapists. The current parent company of the acquiree will continue to manage all its aspects of the day-to-day operations, including product development, marketing, and operational support.
On July 19, 2022, the Company entered into a binding letter of intent to acquire a pharmaceutical company, organized under the laws of Greece through the purchase of one hundred (100%) percent of the shares of a special purpose vehicle (“SPV”). Total consideration for the proposed acquisition consists of €1,700,000 in cash and 433,334 shares of Cosmos common stock, subject to adjustment at an issuance price of $3.00 per share ($1,300,000 in total), both paid to the shareholders of the SPV.
On October 27, 2022, the Company signed an LOI with a holding company engaged in the development, marketing, manufacturing, acquisition, operation, and sale of a broad spectrum of nutritional and related products to enter into a co-venture relationship pursuant to a definitive distribution agreement to develop commercial opportunities relating to the marketing, distribution, and sale of nutraceutical products on a world-wide basis. This LOI is non-binding and subject to good faith negotiation, preparation, and execution of a Definitive Agreement mutually satisfactory to both Parties.
The Effects of COVID-19 on Our ~~2021~~2022 Operations

The World Health Organization (“WHO”) declared the coronavirus outbreak a pandemic on March 11, 2020. Since the outbreak in China in December 2019, COVID-19 has expanded its impact to Europe, where all of our operations reside as well as our employees, suppliers and customers. To date, our operations have been adversely affected by the following COVID-19 risks:

Adverse Risks

o
Drug shortages due to ban of exports

o
Problems/restrictions in supply chain

o
Logistics delays

o
~~Logistics delays o~~ Restrictions on employees’ ability to work
o
Liquidity issues (AR/AP) – payment delays and new government regulations for freezing payment terms

o
National or EU long lasting recession

37
~~Table of Contents~~

~~Subsequent to year-end, management~~Management has identified opportunities as listed below, that could balance, at least in part, the adverse effects of ~~COVID-19 during the fiscal year-end 2020 and 2021.~~COVID-19. However, there can be no assurance that this will occur prior to a vaccine and treatment becoming effective.

Opportunities

Management’s Expectations Regarding COVID-19

Management believes that there could be a positive long-term outcome from COVID-19, which could result in an increase in sales of OTC branded products, nutraceuticals, antibacterial products, gloves, oximeters, thermometers and medical masks. However, there is no guarantee of such results. Therefore, we will increase R&D as we are aiming to innovate and create new products in order to help combat against COVID-19. We have adapted our strategy in response to COVID-19 and will continue to do ~~so, since we are expecting the impact of COVID-19 to continue for the next 12 months.~~so.

What Effect Will COVID-19 Have on the Company’s Disclosure Controls

Management does not believe COVID-19 will have a significant effect on our disclosure controls as there have been no changes to date. Our operations have continued at a normal pace, ~~at least 95%~~all of our staff continue to work on ~~site and those staff who are working remotely have no impact on our disclosure controls.~~site.
40
Table of Contents

Results of Operations

Three Months and nine months Period Ended ~~March 31,~~September 30, 2022 and 2021

Revenue

The Company had revenue of ~~$13,071,800~~$12,016,098 and ~~$11,619,076 (an increase~~$13,595,418 (a decrease of ~~12.5%~~11.62%) for the three months ended ~~March 31,~~September 30, 2022 and 2021, ~~respectively.The increase in~~respectively and $38,296,402 and $40,061,419 (a decrease of 4.41%) for the ~~3-month period is mainly due to the organic growth attributed to our subsidiary, Cosmofarm, which continued the expansion~~nine months ended September 30, 2022 and ~~sales programs at the local level, and to the significantly higher sales volume of SkyPharm, due to the increased demand for its own branded nutritional supplements named (“Sky Premium Life~~^®~~”), which resulted in achieving $524,000 more in sales compared to Q1~~ 2021, ~~(an increase of 49.29%).~~respectively. The Company had a net ~~income~~loss of ~~$203,347~~$1,972,775 on revenue of ~~$13,071,800~~$12,016,098 versus a net loss of ~~$2,173,903~~$1,936,543 on revenue of ~~$11,619,076~~$13,595,418 for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively. Also, the Company had a net loss of $3,010,684 on revenue of $38,296,402 versus a net loss of $6,489,502 on revenue of $40,061,419 for the nine months ended September 30, 2022 and 2021, respectively.

Cost of Goods Sold

The Company had costs of goods sold of ~~$11,179,868~~$10,232,201 versus ~~$10,617,741 (an increase~~$11,249,848 (a decrease of ~~5.29%~~9.05%) for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively. In addition, the Company had costs of goods sold of $32,774,701 versus $ 34,677,671 (a decrease of 5.49%) for the nine months ended September 30, 2022 and 2021, respectively. The ~~increase~~decrease in the ~~3-month~~nine-month period is primarily due to the increase in ~~revenue. However, the costs~~revenue of goods sold were increased by just 5.29% compared to a revenue increase of 12.5%, due to the higher dependence of the Company on the nutraceuticals’ revenue stream, which historically achieves higher margins than the wholesale one.own branded nutritional supplements named “Sky Premium Life”.
38
~~Table of Contents~~

Our future revenue growth is expected to continue to be affected by various factors such as industry growth trends, including drug utilization, the introduction of new innovative brand therapies, the likely increase in the number of branded pharmaceutical products that will be available over the next few years’ price increases and price deflation, general economic conditions, including the effects of the current conflict in the Ukraine, the coronavirus in the United Kingdom and the member states of European Union, competition within the industry, customer consolidation, changes in pharmaceutical manufacturer pricing and distribution policies and practices, increased downward pressure on government and other third party reimbursement rates to our customers, and changes in government rules and regulations.

Gross Profit

The Company had gross profit of ~~$1,891,932~~$1,783,897 (23.9%) versus ~~$1,001,335 (an increase~~$2,345,570 (17.3% - a decrease of ~~88.94%~~23.95%) for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively. In addition, the Company had gross profit of $5,521,701 (14.4%) versus $5,383,748 (13.4% - an increase of 2.56%) for the nine months ended September 30, 2022 and 2021, respectively. The increase in gross profit for the ~~3-month~~nine-month period is attributable to the transition of SkyPharm’s operational strategy from pharmaceuticals wholesale and distribution revenue ~~increase in conjunction with the higher gross~~to own branded nutritional supplements “Sky Premium Life” where profit margins ~~achieved due to the significant increase in nutraceuticals revenue stream.~~are greater.

Operating Expenses

The Company had general and administrative costs of ~~$868,639~~$1,335,033 and ~~$1,688,712,~~$2,427,085, salaries and wages expenses of ~~$521,471~~$576,118 and ~~$531,556,~~$683,129, sales and marketing expenses of ~~$146,949~~$103,979 and ~~$405,092~~$41,715 and depreciation and amortization expense of ~~$112,622~~$112,879 and ~~$107,073~~$108,192 for a net operating ~~income of $242,251 and~~ loss of ~~$1,731,098 (an increase~~$344,112 and $914,551 (a decrease of ~~114%~~62.37%) for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively. The decrease in operating expenses is primarily attributed to the stock-based compensation related to a consulting agreement entered into in February 2021 and included in the general and administrative expenses for the period ended ~~March 31, 2021, as well as the significant decrease in~~September 30, 2021.
The Company had general and administrative costs of $3,192,137 and $6,708,796, salaries and wages expenses of $1,675,068 and $1,786,954, sales and marketing expenses of ~~approximately 64%.~~$496,371 and $586,440 and depreciation and amortization expense of $334,349 and $323,678 for a net operating loss of $176,224 and $4,022,120 (a decrease of 95.62%) for the nine months ended September 30, 2022 and 2021 respectively.

Other Income (Expense)

The Company’s other income (expense) was primarily comprised of interest expense related to notes payable and convertible notes payable ~~$584,176~~$461,945 versus ~~$731,826,~~$670,282, non-cash interest expense related to the amortization of debt discount of ~~$260,527~~$295,846 versus ~~$50,109,~~$353,303, a gain on equity investments of $359 versus $38, a change in fair value of derivative liability of $628 versus $125,621 due to agreements on convertible debentures and a net foreign currency loss of $468,362 versus a loss of $183,036 for the three months ended September 30, 2022 and 2021, respectively. Also, The Company’s other expense was $5,431 versus other expense of $122,477 for the three months ended September 30, 2022 and 2021, respectively.
41
Table of Contents
The Company’s other income (expense) was primarily comprised of interest expense related to notes payable and convertible notes payable $1,541,937 versus $2,182,715, non-cash interest expense related to the amortization of debt discount of $772,180 versus $492,391, a gain on equity investments of $415 versus $317, a gain on extinguishment of debt of $1,004,124 due to a debt extension that took place on March 3^rd,3rd, 2022 versus a gain of ~~$445,636,~~$795,644, a change in fair value of derivative liability of ~~$15,001~~$6,627 versus ~~$61,373~~$213,490 due to agreements on convertible debentures ~~interest income of $64,827 versus $0~~ and a foreign currency loss of ~~$159,352~~$984,401 versus a ~~gain~~loss of ~~$306,020~~$392,472 for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively. Also, ~~The~~the Company’s other expense was ~~$54,812~~$60,558 versus other expense of ~~$178,211~~$340,103 for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively.

Unrealized Foreign Currency losses

The Company had an unrealized foreign currency loss of ~~$405,229~~$1,029,141 versus ~~a loss of $473,578~~$214,216 and a net comprehensive loss of ~~$5,990,375~~$3,021,523 versus loss of ~~$2,647,481~~$2,150,759 for the three months ended ~~March 31,~~September 30, 2022 and 2021, respectively.

39
The Company had an unrealized foreign currency loss of $2,463,245 versus a loss of $687,510 and a net comprehensive loss of $28,304,730 versus loss of $7,177,012 for the nine months ended September 30, 2022 and 2021, respectively.
~~Table of Contents~~

Liquidity and Capital Resources

As of ~~March 31,~~September 30, 2022, the Company had working capital of ~~$11,831,133~~$1,945,076 compared to $10,950,492 as of December 31, 2021.

The Company had cash of ~~$1,010,427~~$312,385 versus $286,487 as of ~~March 31,~~September 30, 2022 and December 2021, respectively. The Company had net cash used in operating activities of ~~$2,337,276~~$4,552,332 and ~~$665,339~~$5,549,269 for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively. The Company has devoted substantially all of its cash resources to expand through organic business growth and has incurred significant general and administrative expenses in order to enable the financing and growth of its business and operations.

The Company had net cash ~~provided by~~used in investing activities of ~~$94,550~~$68,932 and net cash used in investing activities of ~~$2,310~~$835,425 during the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022 the net cash provided by investing activities was mainly attributable to the proceeds from the loan receivable from a third party.

The Company had net cash provided by financing activities of ~~$2,914,441~~$4,477,843 versus ~~$380,118~~$6,475,402 during the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively. The net cash increase in the 3-month period ended om March 31, 2022 is mainly attributable to the net proceeds of $5,452,300 of the preferred stock offering on February 28, 2022 less the payments made for the loans and notes payable.

For the period ended ~~March 31,~~September 30, 2022, the Company ~~also~~ received proceeds from lines of credit of ~~$5,779,114~~$17,206,099 and payments of lines of credit of ~~$6,244,162,~~$16,348,941, for a net ~~decrease~~increase on the line of credit of ~~$465,048.~~$857,158.

We anticipate using cash in our bank account as of ~~March 31,~~September 30, 2022, cash generated from debt or equity financing, from investing activities or from management loans, to the extent that funds are available to do so to conduct our business in the upcoming year. Management is not obligated to provide these or any other funds. If we fail to meet these requirements, we may lose the qualification for quotation and our securities would no longer trade on the over-the-counter markets. Further, as a consequence we would fail to satisfy our reporting obligations with the Securities and Exchange Commission (“SEC”), and investors would then own stock in a company that does not provide the disclosure available in quarterly and annual reports filed with the SEC and investors may have increased difficulty in selling their stock as we will be non-reporting.
42
Table of Contents

Plan of Operation in the Next Twelve Months

Specifically, our plan of operations for the next 12 months is as follows:

We assess the foreseeable development of the Company as being positive. Over the medium term we expect to further expand our market shares. However, during the course of further organizational optimization there may be associated extraordinary additional costs.

Our plan for our own branded nutraceuticals is to enlarge our portfolio up to 150 SKUs by the end of 2022 including more basic line formulas to cover more customer needs of any age, advanced formulations, formulas based on herbs and further clinical studies with R&D for further products. Our plan for geographic expansion in distributing and market penetration in EU, Asia, USA, and Canada is based on exclusive distributors, wholesalers, ecommerce, development of franchising model, alliances and acquisitions of nutraceutical companies.

40
~~Table of Contents~~
In addition, our plan for branded ~~pharmaceuticals~~generics and OTC products is geographic expansion across the world, especially in the EU and UK, as well as in third world countries with fast registration and developed markets with liberalized OTC policies for online pharmacies and supermarkets. We also intend to enhance our exclusive distribution rights with a growing basis of cooperating partners ~~whilst~~while purchasing generics’, biosimilar drugs and OTC licenses. We also intend to enhance our product expectance by registered copyrights and trademarks in all OTC drugs. In addition, it remains committed to strategic research and development across each business unit with a particular focus on assets with inherently lower ~~risk~~risk. Our plan for our ~~full line wholesale~~healthcare distribution is to expand in the Greek territory, enlarge our customer portfolio and integrate of established sales network of pharmacies through the use of B2B and B2C ecommerce platforms and exclusive distributors. We are also aiming in increasing the exports of branded pharmaceuticals as we focus on higher profit margins categories (OTC and VMS), deliver 3PL services to pharma companies, put in force loyalty programs, provide added value services to pharmacies and emergency deliveries to VIP customers. The Company will evaluate and, where appropriate, execute on opportunities to expand its network of pharmacies and products in areas that it believes will offer above average growth characteristics and attractive margins.

The Company is growing its business through organic growth, market penetration, geographic expansion and acquisitions which would add value to its business and its Shareholders. The Company is also committed to pursuing various forms of business development; this can include trading, alliances, joint ventures and dispositions. Moreover, it hopes to continue to build on its portfolio of pharmaceutical products and expand its OTC and nutraceutical product portfolio. Thus, the Company believes that it is developing a sound sales distribution network specializing in its own branded nutraceutical products.

The Company’s main objective is expanding the business operations of its ~~subsidiaries by concentrating its efforts on becoming an international pharmaceutical Company.~~subsidiaries. The Company views its business development activity as an enabler of its strategies, and it seeks to generate earnings growth and enhance shareholder value by pursuing a disciplined, strategic, and financial approach to evaluating business development opportunities. Under these principles the Company assesses businesses and assets as part of its regular, ongoing portfolio review process and continues to consider trading development activities for its businesses. The Company’s objective is the optimization of operating expenses across all entities without compromising the quality of the Company’s services and products.

Changes in the behavior and spending patterns of purchasers of pharmaceutical and healthcare products and services, including delaying medical procedures, rationing prescription medications, reducing the frequency of doctor visits, and foregoing healthcare insurance coverage, may impact the Company’s business.

The pharmaceutical sector offers a large growth potential within the European pharmaceutical market, if service, price and quality are strictly directed towards the customer requirements. The Company will continue to encounter competition in the market by product, service, reliability, and a high level of quality. On the procurement side, the Company can access a wide range of supply possibilities. To minimize business risks, the Company diversifies its sources of supply all over Europe. It secures its high-quality demands through careful supplier qualification and selection, as well as active suppliers’ system management.

43
Table of Contents
While the Company intends to pursue these milestones, there may be circumstances where for valid business reasons or due to factors beyond the control of the Company (e.g., the COVID-19 pandemic), a reallocation of efforts may be necessary or advisable. Although the Company does not currently anticipate that the COVID-19 pandemic will cause material delays in the timelines or estimates set out above, due to the evolving nature of COVID-19 and its impacts, these timelines and estimates may require adjustment in the future.

The Company intends to spend the funds available to it in working capital, inventories, intangible assets, acquisitions, R&D, sales and marketing expenses. Due to the uncertain nature of the industry in which the Company will operate, projects may be frequently reviewed and reassessed. Accordingly, while it is currently intended by management that the available funds will be expended as set forth above, actual expenditures may in fact differ from these amounts and allocations.

41
~~Table of Contents~~
Off Balance Sheet Arrangements
As of ~~March 31,~~September 30, 2022, there were no off-balance sheet arrangements.

Critical Accounting Policies

In December 2001, the SEC requested that all registrants list their most “critical accounting polices” under the Management’s Discussion and Analysis section. The SEC indicated that a “critical accounting policy” is one which is both important to the portrayal of a company’s financial condition and results, and requires management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

Revenue Recognition: The Company adopted Topic 606 Revenue from Contracts with Customers on January 1, 2018. As a result, it has changed its accounting policy for revenue recognition as detailed above.

Foreign Currency. Assets and liabilities of all foreign operations are translated at year-end rates of exchange, and the statements of operations are translated at the average rates of exchange for the year. Gains or losses resulting from translating foreign currency financial statements are accumulated in a separate component of stockholders’ equity until the entity is sold or substantially liquidated. Gains or losses from foreign currency transactions (transactions denominated in a currency other than the entity’s local currency) are included in net (loss) earnings.

Income Taxes. The Company accounts for income taxes under the asset and liability method, as required by the accounting standard for income taxes, ASC 740. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis, as well as net operating loss carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

The Company is liable for income taxes in Greece and the United Kingdom. The corporate income tax rate is 22% in Greece (tax losses are carried forward for five years effective January 1, 2013) and 19% in United Kingdom. Losses may also be subject to limitation under certain rules regarding change of ownership.

We regularly review deferred tax assets to assess their potential realization and establish a valuation allowance for portions of such assets to reduce the carrying value if we do not consider it to be more likely than not that the deferred tax assets will be realized. Our review includes evaluating both positive (e.g., sources of taxable income) and negative (e.g., recent historical losses) evidence that could impact the realizability of our deferred tax assets.

44
Table of Contents
We recognize the impact of an uncertain tax position in our financial statements if, in management’s judgment, the position is not more-likely-then-not sustainable upon audit based on the position’s technical merits. This involves the identification of potential uncertain tax positions, the evaluation of applicable tax laws and an assessment of whether a liability for an uncertain tax position is necessary. We operate and are subject to audit in multiple taxing jurisdictions.

We record interest and penalties related to income taxes as a component of interest and other expense, respectively.

Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has adopted ASC 740 “Accounting for Income Taxes” as of its inception. Pursuant to ASC 740, the Company is required to compute tax asset benefits for net operating losses carried forward. The potential benefits of net operating losses have not been recognized in this financial statement because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years.

The Company has net operating loss carry-forwards in our parent, Cosmos Holdings Inc., which are applicable to future taxable income in the United States (if any). Additionally, the Company has income tax liabilities in the United Kingdom. The income tax assets and liabilities are not able to be netted. We therefore reserve the income tax assets applicable to the United States but recognize the income tax liabilities in Greece and the United Kingdom. Losses may also be subject to limitation under certain rules regarding change of ownership.

42
~~Table of Contents~~
Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Not applicable. A smaller reporting company is not required to provide the information required by this Item.

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act) that are designed to ensure that information required to be disclosed in the Company’s Securities Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Principal Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosures.

Evaluation of Disclosure Controls and Procedures

The Company’s management, with the participation of the Company’s Principal Executive Officer and Principal Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, the Principal Executive Officer and the Principal Financial Officer have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were partially effective. The Management is committed to remediate the material weaknesses identified in the Form 10K, which include lack of segregation of duties and lack of internal controls structure review. As part of this commitment, the Management has ~~hired additional individuals in the~~assigned to finance ~~team in order to assign~~personnel responsibilities on key processes in order to examine and improve operating practices, perform extensive financial control and financial risk management processes, as well as to define and develop new policies and controls in order to improve the accuracy of the disclosures. In addition, the Internal Auditors of the Company are in the process of developing further procedures to ensure the effectiveness of internal controls and the accuracy and completeness of financial reporting. The Company will evaluate the controls and procedures on a quarterly basis and judge what weaknesses to be remediated based on materiality and circumstances.

45
Table of Contents
Changes in Internal Controls Over Financial Reporting

During the most recently completed fiscal year, there has been no change in our internal control over financial reporting that has materially affected or is reasonably likely to materially affect it.
.
Our Audit Committee is in process of evaluating our existing controls and procedures, ~~whilst~~while communicating with the Management on quarterly basis.

Audit Committee

We have a separately-designated standing audit committee, which is appointed by the Board of Directors of Cosmos Holdings Inc. On April 28, 2022, Dr Anastasios Aslidis was elected to serve on the Board of Directors and was appointed as a ~~member~~chair of the Audit Committee, replacing Mr Peter Goldstein, who submitted his resignation on the same date. Our three independent directors, Anastasios Aslidis, John Hoidas and Demetrios Demetriades serve on the Audit Committee. ~~Primary~~The primary function of the committee is to assist the Board of Directors in overseeing (1) the financial reporting and accounting processes of the Company, and (2) the financial statements audits of the Company. The Committee also prepares a written report to be included in the annual proxy statement of the Company pursuant to the applicable rules and regulations of the ~~Securities and Exchange Commission (the~~ “SEC”). In furtherance of these purposes, the Committee shall maintain direct communication among the Company’s independent auditors and the Board of Directors. The independent auditors and any other registered public accounting firm engaged in preparing or issuing an audit report or performing other audit review or attest services for the Company shall report directly to the Committee and are ultimately accountable to the Committee and the Board of Directors.
43
~~Table of Contents~~

In discharging its oversight role, the Committee is authorized to investigate any matter brought to its attention with full access to all books, records, facilities and personnel of the Company. The Committee shall have the sole authority to retain at the Company’s expense outside legal, accounting or other advisors to advise the Committee and to receive appropriate funding, as determined by the Committee, from the Company for the payment of the compensation of such advisors and for the payment of ordinary administrative expenses of the Committee that are necessary to carry out its duties. The Committee may request any officer or employee of the Company or the Company’s outside counsel or independent auditors to attend a meeting of the Committee or to meet with any member of, or advisors to, the Committee. The Committee may also meet with the Company’s investment bankers or financial analysts who follow the Company.

The Committee shall meet no less frequently than four times per year, with additional meetings as circumstances warrant. The Committee shall also meet periodically with management, the internal auditors, if any, and the independent auditors in separate executive sessions. The Committee shall record the minutes of all such meetings and shall submit the minutes of its meetings to, or discuss the matters deliberated at each meeting with, the Board of Directors. The Company’s chief financial or accounting officer shall function as the management liaison officer to the Committee.

4446
Table of Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

There have been no changes since the filing of the Company’s Form 10-K for the year ended December 31, 2021.

Item 1A. Risk Factors

~~Not applicable.~~We have received notices from Nasdaq of non-compliance with continued listing standards, which if we fail to comply with, our Common Stock could be delisted.
Pursuant to an initial non-compliance letter from the Nasdaq Capital Market, dated July 26, 2022, the Company has one hundred eighty (180) calendar days from July 26, 2022 to regain compliance by the closing bid price of the Company’s common stock being at least $1.00 per share for ten (10) consecutive trading days. In the event we do not regain compliance by January 23, 2023, we may be eligible for an additional one hundred eighty (180) calendar day grace period. However, pursuant to a second non-compliance letter dated November 10, 2022 from the Nasdaq Capital Market, the Staff determined to delist the Company’s securities pursuant to Rule 5810(c)(3)(A)(iii), as the closing bid price of the Company’s common stock was below $0.10 per share for ten (10) consecutive trading days. The Company will request an appeal of the delisting determination by requesting a hearing to stay the automatic suspension of the Company’s securities and the filing of a Form 25-NSE with the SEC to remove the Company’s securities from listing and registration on the Nasdaq Stock Market.
If we fail to meet the Nasdaq Capital Market’s ongoing listing criteria, our Common Stock could be delisted. If our Common Stock is delisted by the Nasdaq Capital Market, our Common Stock may be eligible for quotation on an over-the-counter quotation system or on the pink sheets. Upon any such delisting, our Common Stock would become subject to the regulations of the SEC relating to the market for penny stocks. The regulations applicable to penny stocks may severely affect the market liquidity for our Common Stock and could limit the ability of stockholders to sell such securities in the secondary market. In such a case, an investor may find it more difficult to dispose of or obtain accurate quotations as to the market value of our Common Stock, and there can be no assurance that our Common Stock will be eligible for trading or quotation on any alternative exchanges or markets.
Delisting from the Nasdaq Capital Market could adversely affect our ability to raise additional financing through public or private sales of equity securities, would significantly affect the ability of investors to trade our securities and would negatively affect the value and liquidity of our Common Stock. Delisting could also have other negative results, including the potential loss of confidence by employees, the loss of institutional investor interest and fewer business development opportunities.
Although there is no assurance, we expect that the shareholder proposal at our scheduled December 2, 2022 Annual Shareholders Meeting, to provide the Board of Directors with the discretion to effect a reverse stock split, if necessary, will enable us to regain compliance with Nasdaq’s minimum bid-price requirement for continued listing on the Nasdaq Capital Market.

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

None. Previously reported on Form 8-K.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

4547
Table of Contents

Item 6. Exhibits.

(a) Exhibits.

Exhibit No.
Document Description

31.1*

Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*

Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*
Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*
Certification of CFO 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**
_____________
*
This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

**
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

4648
Table of Contents

SIGNATURES

In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Cosmos Holdings Inc.

Date: ~~May 17,~~November 14, 2022
By:
/s/ Grigorios Siokas
Grigorios Siokas

Chief Executive Officer

(Principal Executive Officer)

Date: ~~May 17,~~November 14, 2022
By:
/s/ Georgios Terzis

Georgios Terzis

Chief Financial Officer

(Principal Financial Officer,
And Principal Accounting
Officer)

4749
Table of Contents

EXHIBIT INDEX

Exhibit No.
Document Description

31.1*

Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*

Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*

Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*
Certification of CFO 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**

Exhibit 101
Interactive data files formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Cash Flows, and (iv) the Notes to the Consolidated Financial Statements.**
___________
*
This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

**
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

48
50

						Weighted
				Weighted		Average
				Average		Remaining		Aggregate
	Number of			Exercise		Contractual		Intrinsic
Options	Shares			Price		Term		Value
Balance outstanding, January 1, 2022		37,000		$	1.32		0.01	$	75,850
Granted		-			-		-		-
Forfeited		-			-		-		-
Exercised		-			-		-		-
Expired		(37,000	)		-		-		-
Balance outstanding, September 30, 2022		-		$	-		-	$	-

Exercisable, September 30, 2022		-		$	-		-	$	-

	September 30,			September 30,
Country	2022			2021
Germany		-			(102	)
Greece		11,990,599			13,555,718
Italy		-			(118	)
Denmark		-			(488	)
Cyprus		-			13,982
UK		26,209			23,318
Croatia		(710	)		3,107
Total	$	12,016,098		$	13,595,418

	o	Drug shortages due to ban of exports

	o	Problems/restrictions in supply chain
	o	Logistics delays
	o	~~Logistics delays o~~ Restrictions on employees’ ability to work
	o	Liquidity issues (AR/AP) – payment delays and new government regulations for freezing payment terms

	o	National or EU long lasting recession

	~~Subsequent to year-end, management~~Management has identified opportunities as listed below, that could balance, at least in part, the adverse effects of ~~COVID-19 during the fiscal year-end 2020 and 2021.~~COVID-19. However, there can be no assurance that this will occur prior to a vaccine and treatment becoming effective.

	Opportunities

Exhibit No.		Document Description

31.1*		Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*		Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*		Certification of CFO 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**

*	This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

**	XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

	Cosmos Holdings Inc.

Date: ~~May 17,~~November 14, 2022	By:	/s/ Grigorios Siokas
		Grigorios Siokas
		Chief Executive Officer
		(Principal Executive Officer)

Date: ~~May 17,~~November 14, 2022	By:	/s/ Georgios Terzis
		Georgios Terzis
		Chief Financial Officer
		(Principal Financial Officer, And Principal Accounting Officer)