UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

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

For the quarterly period ended August 31, ~~2021~~2022

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

For the transition period from ~~_____________~~____________ to ~~_____________~~____________

Commission File Number: ~~333-220846~~000-56351

Reviv3 Procare Company

(Exact Name of Registrant as Specified in Its Charter)

Delaware		47-4125218
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

9480 Telstar ~~Avenue.~~Avenue, Unit 5, El Monte, CA		91731
(Address of Principal Executive ~~Office)~~Offices)		(Zip Code)

(888) 638-8883

(Registrant’s Telephone Number, Including Area Code)

N/A

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

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

Title of each class		Trading symbol(s)		Name of each exchange on which registered
None		N/A		N/A

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

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

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

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

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

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

As of ~~October 4, 2021,~~September 30, 2022, there were ~~41,945,881~~115,129,774 shares of the registrant’s common stock, $0.0001 par value, outstanding.

REVIV3 PROCARE COMPANY

INDEX

-i-

~~Table of Contents~~

FORWARD-LOOKING STATEMENTS

Except for any historical information contained herein, the matters discussed in this quarterly report on Form 10-Q contain certain “forward-looking ~~statements’’~~statements” within the meaning of the federal securities laws. ~~This includes~~These forward-looking statements represent our expectations, beliefs, intentions or strategies concerning future events, including, but not limited to, any statements regarding our future financial position, economic performance, results of operations, business strategy, budgets, projected costs, the sufficiency of our cash balances for future liquidity and capital resource needs, plans and objectives of management for future operations, and the information referred to under “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

These forward-looking statements generally can be identified by the use of forward-looking terminology, such as “may,’’” “will,’’” “expect,’’” “intend,’’” “estimate,’’” “anticipate,’’” “believe,~~’’ “continue’’~~” “should,” “could,” “would,” “will likely result”, “project,” “continue” or similar terminology, although not all forward-looking statements contain these ~~words.~~words, and any statements contained in this quarterly report on Form 10-Q that are not statements of historical fact may be deemed to be forward-looking statements. Furthermore, such forward-looking statements speak only as of the date of this Form 10-Q. These forward-looking statements ~~are not historical facts, and~~ are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, you are cautioned that any such forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Although we believe that the expectations reflected in such forward-looking statements are reasonable as of the date made, ~~expectations~~actual results may ~~prove~~differ materially depending on a variety of important factors including, among others: the duration of the COVID-19 pandemic and its effect on our business operations, financial results and financial position and on the industries in which we operate and the global economy generally, as well as the potential impact on our vendors in China; the impact of unstable market and general economic conditions on our business, financial condition and stock price, including inflationary cost pressures, decreased discretionary consumer spending, supply chain disruptions and constraints, labor shortages, ongoing economic disruption, including the effects of the Ukraine-Russia conflict and ongoing impact of COVID-19, and other downturns in the business cycle or the economy; our financial performance and liquidity, including our ability to successfully generate sufficient revenue to support our operations; our ability to raise additional funds or obtain other forms of financing on acceptable terms, or at all; our ability to repay our outstanding loans; our ability to successfully implement and achieve all anticipated benefits from our restructuring, simplification and modernization initiatives; risks related to our operations and international markets, such as fluctuations in currency exchange rates, different regulatory environments, trade barriers and sanctions, exchange controls, and social and political instability; changes in the regulatory environment in which we operate, including environmental, health and safety regulations, including those related to climate change; our ability to protect and defend our intellectual property; continuity and security of information technology infrastructure and the potential impact of cybersecurity breaches or disruptions to our management information systems; competition; our ability to retain our management and employees and the potential impact of ongoing labor shortages; demands on management resources; availability and cost of the raw materials we use to manufacture our products, including the impacts of inflationary cost pressures and ongoing supply chain disruptions and constraints, which have been, ~~materially different from~~and may continue to be, exacerbated by the ~~results expressed~~Russia-Ukraine conflict and the COVID-19 pandemic; additional tax expenses or ~~implied~~exposures; product liability claims; the potential outcome of any legal or regulatory proceedings; integrating acquisitions and achieving the expected savings and synergies, including our recent acquisition of hearing protection and ear bud businesses; global or regional catastrophic events, including the effects of natural disasters, which may be worsened by ~~such forward-looking statements. Important factors that may cause actual results~~the impact of climate change; demand for and market acceptance of our products, as well as our ability to ~~differ from projections include, for example:~~successfully anticipate consumer trends; business divestitures; labor relations; the potential impact of environmental, social and governance matters; and implementation of environmental remediation matters.

●

We do not assume the ~~success or failure of management’s efforts to implement our business plan;~~

●

~~our ability to fund our operating expenses;~~

●

~~our ability to compete with other companies that have a similar business plan;~~

●

~~the effect of changing economic conditions impacting our plan of operation;~~

●

~~The scope and duration of the COVID-19 outbreak and its impact on global economic systems; and~~

●

~~our ability to meet the other risks as may be described in future filings with the Securities and Exchange Commission (the “SEC”).~~

~~Unless otherwise required by law, we also disclaim any~~ obligation to update ~~our view of~~ any ~~such risks or uncertainties or to announce publicly the result of any revisions to the~~ forward-looking ~~statements made in this quarterly report on Form 10-Q.~~statement, except as required by applicable law.

When considering these forward-looking statements, you should keep in mind the cautionary statements in this quarterly report on Form 10-Q and in our other filings with the ~~SEC.~~SEC, including our Annual Report on Form 10-K for the year ended May 31, 2022. We cannot assure you that the forward-looking statements in this quarterly report on Form 10-Q will prove to be accurate. Furthermore, if our forward-looking statements prove to be inaccurate, the inaccuracy may prove to be material. In light of the significant uncertainties in these forward-looking statements, you should not regard these statements as a representation or warranty by us or any other person that we will achieve our objectives and plans in any specified timeframe, or at all.

-ii-

~~Table of Contents~~

PART 1 – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

REVIV3 PROCARE COMPANY AND SUBSIDIARY

INDEX TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

AUGUST 31, ~~2021~~2022

CONTENTS

Financial Statements:

~~Condensed~~Consolidated Balance Sheets –- As of August 31, ~~2021~~2022 (Unaudited) and May 31, ~~2021~~2022		F-1

~~Condensed~~Consolidated Statements of Operations –- For the three months ended August 31, 2022 and 2021 ~~and August 31, 2020~~ (Unaudited)		F-2

~~Condensed~~Consolidated Statements of Changes in Stockholders’ Equity –- For the three months ended August 31, 2022 and 2021 ~~and August 31, 2020~~ (Unaudited)		F-3

~~Condensed~~Consolidated Statements of Cash Flows – For the three months ended August 31, 2022 and 2021 ~~and August 31, 2020~~ (Unaudited)		F-4

Condensed Notes to Unaudited Consolidated Financial Statements		F-5

-1-

~~Table of Contents~~

REVIV3 PROCARE COMPANY AND SUBSIDIARY

~~CONDENSED~~CONSOLIDATED BALANCE SHEETS

	August 31, 2021			May 31, 2021			August 31, 2022			May 31, 2022
	(Unaudited)						(Unaudited)
ASSETS
CURRENT ASSETS

CURRENT ASSETS:
Cash	$	522,700		$	496,937		$	2,243,285		$	373,731
Accounts receivable, net		96,347			90,877			427,609			105,921
Inventory, net		257,340			450,978			1,232,851			323,388
Prepaid expenses and other current assets		0			2,430			291,037			-
Due from related party								23,824			-

Total Current Assets		876,387			1,041,222			4,218,606			803,040

OTHER ASSETS
Inventory, non-current		39,874			39,874
OTHER ASSETS:
Property and equipment, net		34,670			37,016			115,597			29,145
Deposits		16,277			16,277
Right of use assets, net		108,574			128,375
Intangible assets, net								440,799			-
Right of use asset, net								23,078			45,453
Other assets								16,277			16,277
Goodwill								2,152,215			-

Total Other Assets		199,395			221,542			2,747,966			90,875

TOTAL ASSETS	$	1,075,782		$	1,262,764		$	6,966,572		$	893,915

LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses	$	380,506		$	458,962
Customer deposits		16,818			106,949

CURRENT LIABILITIES:
Accounts payable							$	723,125		$	435,713
Contract liabilities								1,125,666			-
Notes payable								156,300			156,300
Due to related party		62,574			54,304			52,008			25,452
Equipment payable, current		3,300			3,300
Loan payable, current		15,379			4,261
Lease liability, current		88,065			84,635
Lease liability								23,935			47,166
Other current liabilities								419,161			42,372

Total Current Liabilities		566,642			712,411			2,500,195			707,003

LONG-TERM LIABILITIES
LONG TERM LIABILITIES:
Equipment payable		4,675			5,500			1,375			2,200
Loan payable		150,921			152,039
Lease liability, non-current		23,935			47,166

Total Long-Term Liabilities		179,531			204,705
Total Long Term Liabilities								1,375			2,200

Total Liabilities		746,173			917,116			2,501,570			709,203

Commitments and contingencies (see Note 10)		—			—			-			-

STOCKHOLDERS’ EQUITY
Preferred stock, $0.0001 par value; 20,000,000 shares authorized; NaN issued and outstanding		—			—
Common stock, $0.0001 par value; 100,000,000 shares authorized; 41,945,881 shares issued, issuable and outstanding		4,195			4,195
STOCKHOLDERS’ EQUITY:
Preferred stock, $0.0001 par value; 300,000,000 shares authorized; 250,000,000 and none shares issued and outstanding as of August 31, and May 31, 2022, respectively								25,000			-
Common stock, $0.0001 par value: 450,000,000 shares authorized; 115,129,774 and 41,945,881 shares issued, issuable and outstanding as of August 31 and May 31, 2022, respectively								11,513			4,195
Additional paid-in capital		5,450,117			5,450,117			9,544,529			5,472,084
Accumulated deficit		(5,124,703	)		(5,108,664	)		(5,116,040	)		(5,291,567	)

Total Stockholders’ Equity		329,609			345,648			4,465,002			184,712

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	1,075,782		$	1,262,764		$	6,966,572		$	893,915

See accompanying notes to these ~~condensed~~ unaudited consolidated financial statements.

F-1

~~Table of Contents~~

REVIV3 PROCARE COMPANY AND SUBSIDIARY

~~CONDENSED~~CONSOLIDATED STATEMENTS OF OPERATIONS
~~(UNAUDITED)~~

For the Three Months Ended
August 31, 2021 August 31, 2020
Sales $ 839,272 $ 268,454

Cost of sales 363,896 136,259

Gross profit 475,376 132,195

OPERATING EXPENSES
Marketing and selling expenses 351,622 70,976
Compensation and related taxes 10,831 7,968
Professional and consulting expenses 63,868 58,110
General and administrative 63,529 63,181

Total Operating Expenses 489,850 200,235

LOSS FROM OPERATIONS (14,474 ) (68,040 )

OTHER INCOME (EXPENSE):
Interest income 11 7
Interest expense and other finance charges (1,576 ) (1,236 )

Other Income (Expense), Net (1,565 ) (1,229 )

LOSS BEFORE PROVISION FOR INCOME TAXES (16,039 ) (69,269 )

Provision for income taxes — —

NET LOSS $ (16,039 ) $ (69,269 )

NET LOSS PER COMMON SHARE – Basic and diluted $ (0.00 ) $ (0.00 )

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
Basic and diluted 41,945,881 41,377,185
FOR THE THREE MONTHS ENDED
(UNAUDITED)
August 31,
2022 August 31,
2021
Sales $ 4,237,358 $ 839,272

Cost of sales 954,704 363,896

Gross profit 3,282,654 475,376

OPERATING EXPENSES:
Marketing and selling expenses 1,977,976 351,622
Compensation and related taxes 280,688 10,831
Professional and consulting expenses 466,450 63,868
General and administrative 358,139 63,529

Total Operating Expenses 3,083,253 489,850

INCOME (LOSS) FROM OPERATIONS 199,401 (14,474 )

OTHER INCOME (EXPENSE):
Gain on debt settlement 50,500 -
Interest income 1,837 11
Interest expense and other finance charges (1,458 ) (1,576 )

Other Income (Expense), Net 50,879 (1,565 )

INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES 250,280 (16,039 )

Provision for income taxes 74,753 -

NET INCOME (LOSS) $ 175,527 $ (16,039 )

NET INCOME (LOSS) PER COMMON SHARE:
Basic $ 0.00 $ (0.00 )
Diluted $ 0.00 $ (0.00 )

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic 102,402,140 41,945,881
Diluted 314,223,880 41,945,881
See accompanying notes to these ~~condensed~~ unaudited consolidated financial statements.
F-2
~~Table of Contents~~
REVIV3 PROCARE COMPANY AND SUBSIDIARY
~~CONDENSED~~CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED AUGUST 31, ~~2021,~~2022 AND ~~AUGUST~~2021
(UNAUDITED)
For the three months ended August 31, 2020
(UNAUDITED)2022

Preferred Stock Common Stock
Issued And Issuable Additional Paid-in Accumulated Total
Stockholders’
Shares Amount Shares Amount Capital Deficit Equity
Balance, May 31, 2022 - $ - 41,945,881 $ 4,195 $ 5,472,084 $ (5,291,567 ) $ 184,712

Shares issued for acquisition of business 250,000,000 25,000 73,183,893 7,318 3,975,162 - 4,007,480

Stock options expense - - - - 97,283 - 97,283

Net income for the three months ended August 31, 2022 - - - - - 175,527 175,527

Balance, August 31, 2022 250,000,000 $ 25,000 115,129,774 $ 11,513 $ 9,544,529 $ (5,116,040 ) $ 4,465,002
For the three months ended August 31, 2021

Preferred Stock Common Stock Issued and Issuable Additional
Paid-in Accumulated Total
Stockholders’
Shares Amount Shares Amount Capital Deficit Equity
Balance, May 31, 2021 — $ — 41,945,881 $ 4,195 $ 5,450,117 $ (5,108,664 ) $ 345,648

Net loss for the three months ended August 31, 2021 — — — — — (16,039 ) (16,039 )

Balance, August 31, 2021 — $ — 41,945,881 $ 4,195 $ 5,450,117 $ (5,124,703 ) $ 329,609

For the three months ended August 31, 2020

Preferred Stock Common Stock Issued and Issuable Additional
Paid-in Accumulated Total
Stockholders’
Shares Amount Shares Amount Capital Deficit Equity
Balance, May 31, 2020 — $ — 41,285,881 $ 4,129 $ 5,311,383 $ (4,810,909 ) $ 504,603

Shares issued for services — — 200,000 20 15,980 — 16,000

Net loss for the three months ended August 31, 2020 — — — — — (69,269 ) (69,269 )

Balance, August 31, 2020 — $ — 41,485,881 $ 4,149 $ 5,327,363 $ (4,880,178 ) $ 451,334
Preferred Stock Common Stock
Issued And Issuable Additional Paid-in Accumulated Total
Stockholders’
Shares Amount Shares Amount Capital Deficit Equity
Balance, May 31, 2021 - $ - 41,945,881 $ 4,195 $ 5,450,117 $ (5,108,664 ) $ 345,648

Net loss for the three months ended August 31, 2021 - - - - - (16,039 ) (16,039 )

Balance, August 31, 2021 - $ - 41,945,881 $ 4,195 $ 5,450,117 $ (5,124,703 ) $ 329,609
See accompanying notes to these ~~condensed~~ unaudited consolidated financial statements.
F-3
~~Table of Contents~~
REVIV3 PROCARE COMPANY AND SUBSIDIARY
~~CONDENSED~~CONSOLIDATED STATEMENTS OF CASH FLOWS
~~(UNAUDITED)~~

For the Three Months Ended
August 31, 2021 August 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss $ (16,039 ) $ (69,269 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation 2,346 2,564
Bad debts 2,316 574
Stock based compensation — 16,000
Non-cash lease expense — 857
Change in operating assets and liabilities:
Accounts receivable (7,786 ) 112,831
Inventory 193,638 (217,626 )
Prepaid expenses and other current assets 2,430 3,017
Accounts payable and accrued expenses (78,458 ) 204,543
Customer deposits (90,130 ) (35,335 )

NET CASH PROVIDED BY OPERATING ACTIVITIES 8,317 18,156

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment — (12,984 )

NET CASH USED IN INVESTING ACTIVITIES — (12,984 )

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from loan payable 10,000 —
Repayment of equipment financing (825 ) (825 )
Advances from a related party 8,271 9,565

NET CASH PROVIDED BY FINANCING ACTIVITIES 17,446 8,740

NET INCREASE IN CASH 25,763 13,912

CASH – Beginning of period 496,937 409,031

CASH – End of period $ 522,700 $ 422,943

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for:
Interest $ 500 $ 125
Income taxes $ — $ —
FOR THE THREE MONTHS ENDED
(UNAUDITED)
August 31,
2022 August 31,
2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss) $ 175,527 $ (16,039 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization 19,669 2,346
Bad debts - 2,316
Stock based compensation 97,283 -
Gain on debt settlement (50,500 ) -
Change in operating assets and liabilities:
Accounts receivable (93,901 ) (7,786 )
Inventory 432,998 193,638
Prepaid expenses and other current assets (204,130 ) 2,430
Accounts payable 52,247 (70,032 )
Other current liabilities 296,106 (98,556 )
Contract liabilities 82,334 -

NET CASH PROVIDED BY OPERATING ACTIVITIES 807,633 8,317

CASH FLOWS FROM INVESTING ACTIVITIES
Cash acquired on business acquisition 1,066,414 -
Purchase of property and equipment (6,400 ) -

NET CASH PROVIDED BY INVESTING ACTIVITIES 1,060,014 -

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from loan payable - 10,000
Repayment of equipment financing (825 ) (825 )
Advances from (repayment to) related parties, net 2,732 8,271

NET CASH PROVIDED BY FINANCING ACTIVITIES 1,907 17,446

NET INCREASE IN CASH 1,869,554 25,763

CASH - Beginning of period 373,731 496,937

CASH - End of period $ 2,243,285 $ 522,700

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest $ 125 $ 500
Income taxes $ - $ -

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Stock issued for asset purchase agreement $ 4,007,480 $ -
See accompanying notes to these ~~condensed~~ unaudited consolidated financial statements.
F-4
~~Table of Contents~~
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, ~~2021~~2022

Note 1 – Organization

Reviv3 Procare Company (the “Company”) was incorporated in the State of Delaware on May 21, 2015, as a reorganization of Reviv3 Procare, LLC which was organized on July 31, 2013. The Company is engaged in the manufacturing, marketing, sale and distribution of professional quality hair and skin care products throughout the United States, Canada, Europe and Asia. In March 2022, the Company incorporated a subsidiary “Reviv3 Acquisition Corporation.”
On June 16, 2022, the Company completed the acquisition of (i) the hearing protection business of Axil & Associated Brands Corp., a Delaware corporation (“Axil”), consisting of ear plugs and ear muffs, and (ii) Axil’s ear bud business, pursuant to the Asset Purchase Agreement dated May 1, 2022 and amended on June 15, 2022 by and among the Company and its subsidiary Reviv3 Acquisition Corporation, Axil and certain stockholders of Axil. The acquired business constituted substantially all of the business operations of Axil but did not include Axil’s hearing aid line of business.
The Company is utilizing the Axil assets to expand into the hearing enhancement business through its newly incorporated subsidiary.

Note 2 – Basis of Presentation and Summary of Significant Accounting Policies

Basis of Presentation

The unaudited consolidated financial statements for the three months ended August 31, ~~2021,~~2022, and ~~2020~~2021 have been prepared by us pursuant to the rules and regulations of the Securities and Exchange Commission. In the opinion of the management, all adjustments necessary to present fairly our financial position, results of operations, and cash flows as of August 31, ~~2021,~~2022, and ~~2020,~~2021, and for the periods then ended, have been made. Those adjustments consist of normal and recurring adjustments. Certain information and note disclosures normally included in our annual consolidated financial statements prepared in accordance with generally accepted accounting principles have been omitted. The unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s annual report on Form 10-K for the year ended May 31, ~~2021.~~2022. The results of operations for the three months ended August 31, ~~2021~~2022 are not necessarily indicative of the results to be expected for the full year.
Principles of Consolidation
The consolidated financial statements include Reviv3 Procare Company, and its wholly owned subsidiary Reviv3 Acquisition Corporation. All intercompany balances and transactions have been eliminated in consolidation.

Risk and Uncertainty Concerning COVID-19 Pandemic

In March 2020, the World Health Organization declared the outbreak of a novel coronavirus (COVID-19) as a pandemic which continues to spread throughout the United States and the World. We are currently monitoring the outbreak of COVID-19 and the related business and travel restrictions and changes to behavior intended to reduce its spread. All of our Chinese vendor facilities were temporarily closed for a period of time. Most of these facilities have been reopened since July 2020. Depending on the progression of the outbreak, our ability to obtain necessary supplies and ship finished products to customers has been, and may continue to be, partly or completely disrupted globally. Also, our ability to maintain appropriate labor levels could be disrupted. If the coronavirus continues to progress, it could have a material negative impact on our results of operations and cash flow, in addition to the impact on ~~its~~our employees. We have concluded that while it is reasonably possible that the virus could have a negative impact on the results of operations, the specific impact is not readily determinable as of the date of these consolidated financial statements. The accompanying consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. The Company obtained two loans under the Paycheck Protection Program (the “PPP”) of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) and one loan under the Economic Injury Disaster Loan Program (the “EIDL”) of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). See Note 7 – Notes Payable.
F-5
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)
Liquidity and Capital Resources
We are an emerging growth company and currently engaged in our product sales and development. We have an accumulated deficit and have incurred operating losses in the past. We believe our current cash balances coupled with anticipated cash flow from operating activities will be sufficient to meet our working capital requirements. We intend to continue to control our cash expenses as a percentage of expected revenue on an annual basis and thus may use our cash balances in the short-term to invest in revenue growth. As a result of the acquisition of Axil’s assets, we have generated and expect we will continue to generate sufficient cash for our operational needs, including any required debt payments, for at least one year from the date of issuance of the accompanying consolidated financial statements. Management is focused on growing the Company’s existing products offering, as well as its customer base, to increase its revenues. The Company cannot give assurance that it can increase its cash balances or limit its cash consumption and thus maintain sufficient cash balances for its planned operations or future acquisitions. Future business demands ~~may~~including those resulting from the purchase of Axil’s assets in June 2022, will likely lead to cash utilization at levels greater than recently experienced. ~~The Company~~We may need to raise additional capital in the future. However, the Company cannot ~~assure~~provide any assurance that it will be able to raise additional capital on acceptable terms, or at all. Subject to the foregoing, management believes that the Company has sufficient capital and liquidity to fund its operations for at least one year from the date of issuance of the accompanying consolidated financial statements.
~~Going Concern~~
~~As reflected in the accompanying financial statements, the Company had a net loss of $16,039~~ ~~and $69,269, respectively, for the three months ended August 31, 2021 and 2020. Additionally, the Company had an accumulated deficit of $5,124,703~~ at August 31, 2021. These factors raise substantial doubt about the Company’s ability to continue as a going concern for a period of 12 months from the issuance date of this report. The ability of the Company to continue as a going concern is dependent on the Company’s ability to implement its business plan, raise capital, and generate sufficient revenue; however, the Company’s cash position may not be sufficient to support its daily operations. Management intends to raise additional funds by way of a private or public offering. While the Company believes in the viability of its strategy to further implement its business plan and generate sufficient revenue and in its ability to raise additional funds, there can be no assurances to that effect. The financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
~~F-5~~
~~Table of Contents~~
~~REVIV3 PROCARE COMPANY~~
~~CONDENSED NOTES TO UNAUDITED FINANCIAL STATEMENTS~~
~~AUGUST 31, 2021~~
~~Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)~~

Use of estimates

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and the related disclosures at the date of the financial statements and during the reporting period. Actual results could materially differ from these estimates. Significant estimates made by management include, but are not limited to, the allowance for doubtful accounts, inventory valuations and classifications, the useful life of property and equipment, the valuation of deferred tax assets, the value of stock-based compensation, contract liability, allowance on sales returns, valuation of lease liabilities and related right of use assets, fair value of securities issued for business combinations, fair value of assets acquired and liabilities assumed in business combinations and the fair value of non-cash common stock issuances.

Cash and cash equivalents

The Company considers all highly liquid debt instruments and other short-term investments with maturities of three months or less, when purchased, to be cash equivalents. The Company maintains cash and cash equivalent balances at one financial institution that is insured by the Federal Deposit Insurance Corporation. (See Note 13)

Accounts receivable and allowance for doubtful accounts

The Company has a policy of providing onan allowance for doubtful accounts based on its best estimate of the amount of probable credit losses in its existing accounts receivable. The Company periodically reviews its accounts receivable to determine whether an allowance is necessary based on an analysis of past due accounts and other factors that may indicate that the realization of an account may be in doubt. Account balances deemed to be uncollectible are charged to bad debt expense and included in the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.

Prepaid expenses and other current assets

Prepaid expenses and other current assets ~~of $~~0 ~~and $2,430~~ ~~at August 31, 2021, and May 31, 2021, respectively,~~ consist primarily of cash ~~prepayment~~prepayments to vendors for inventory and prepayments for trade shows and marketing events which will ~~occur~~be utilized within a ~~year.~~ year, prepayments on credit cards and the right to recover assets (for the cost of goods sold) associated with the right of returns for products sold.
F-6
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)

Inventory

The Company values inventory, consisting of finished goods and raw materials, at the lower of cost and net realizable value. Cost is determined using an average cost method. The Company reduces inventory for the diminution of value, resulting from product obsolescence, damage or other issues affecting marketability, equal to the difference between the cost of the inventory and its net realizable value. The Company evaluates its current level of inventory considering historical sales and other factors and, based on this evaluation, classifies inventory markdowns in the statement of operations as a component of cost of goods sold. These markdowns are estimates, which could vary significantly from actual requirements if future economic conditions, customer demand or competition differ from expectations.

Property and Equipment

Property and equipment are carried at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The cost of repairs and maintenance is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation are removed, and any resulting gains or losses are included in the statement of operations.
~~F-6~~
~~Table of Contents~~
~~REVIV3 PROCARE COMPANY~~
~~CONDENSED NOTES TO UNAUDITED FINANCIAL STATEMENTS~~Product warranty
~~AUGUST 31, 2021~~

~~Note 2 – Basis~~The Company provides a one-year or three-year limited warranty on its hearing enhancement and hearing protection products. The Company records the costs of ~~Presentation~~repairs and ~~Summary~~replacements, as they are incurred, to the cost of ~~Significant Accounting Policies (continued)~~sales.

Revenue recognition and Contract Liabilities

The Company follows Accounting Standards Codification (“ASC”) 606, Revenue From Contracts With Customers. This revenue recognition standard has a five ~~step~~steps process: a) Determine whether a contract exists; b) Identify the performance obligations; c) Determine the transaction price; d) Allocate the transaction price; and e) Recognize revenue when (or as) performance obligations are satisfied.

The Company sells a variety of hair and skin care products. The Company recognizes revenue for the agreed upon sales price when a purchase order is received from the customer and subsequently the product is shipped to the customer, which satisfies the performance obligation. Consideration paid to the customer to promote and sell the Company’s products is typically recorded as a reduction in revenues.
The Company also sells hearing protection and hearing enhancement devices and the following steps are followed for the revenue recognition:
Identify the contract with a customer. The Company generally considers completion of a sales order (which requires customer acceptance of the Company’s click-through terms and conditions for website sales and authorization of payment through credit card or another form of payment for sales made over the phone) as a customer contract provided that collection is considered probable. For payments that are not made upfront by credit card, the Company assesses customer creditworthiness based on credit checks, payment history, and/or other circumstances. For payments involving third party financier payors, the Company validates customer eligibility and reimbursement amounts prior to shipping the product.
Identify the performance obligations in the contract. Product performance obligations include shipment of hearing enhancement and hearing protection systems and related accessories and service performance obligations include extended warranty coverage.
However, as the historical redemption rate under the warranty policy has been low, the option is not accounted for as a separate performance obligation. The Company does not assess whether promised goods or services are performance obligations if they are immaterial in the context of the contract with the customer.
F-7
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)
Determine the transaction price and allocation to performance obligations. The transaction price in the Company’s customer contracts consists of both fixed and variable consideration. Fixed consideration includes amounts to be contractually billed to the customer while variable consideration includes the 30-days right of return that applies to all products. To estimate product returns, the Company analyzes historical return levels, current economic trends, and changes in customer demand. Based on this information, the Company reserves a percentage of product sale revenue and accounts for the estimated impact as a reduction in the transaction price.
Allocate the transaction price to the performance obligations in the contract. For contracts that contain multiple performance obligations, the Company allocates the transaction price to the performance obligations on a relative standalone selling price basis.
Recognize revenue when or as the Company satisfies a performance obligation. Revenue for products (hearing enhancement and hearing protection systems with related accessories) is recognized at a point in time, which is generally upon shipment. Revenue for services (extended warranty) is recognized over time on a ratable basis over the warranty period.
As of August 31, 2022 and 2021, contract liabilities amounted to $1,125,666 and $0, respectively. Contract liabilities associated with product invoiced but not received by customers at the balance sheet date was $16,913 and $0, respectively; contract liabilities associated with unfulfilled performance obligations for warranty services offered for a period of one to three years was $1,016,144 and $0, respectively, and contract liabilities associated with unfulfilled performance obligations for customers’ right of return was $92,609 and $0, respectively. Our contract liabilities amounts are expected to be recognized over a period of one year to three years.
See Note 1213 for revenue disaggregation disclosures.

Cost of Sales

The primary components of cost of sales include the cost of the product and shipping ~~fees.~~fees paid to vendors for inventory purchase.

Shipping and Handling Costs

The Company accounts for shipping and handling fees in accordance with ASC 606. While amounts charged to customers for shipping products are included in revenues, the related costs of shipping products to customers are classified in marketing and selling expenses as incurred. Shipping costs included in marketing and selling expense were $~~71,677~~285,329 and $~~12,621~~71,677 for the three months ended August 31, ~~2021~~2022 and ~~2020,~~2021, respectively.

Marketing, selling and advertising

Marketing, selling and advertising costs are expensed as incurred.

Customer Deposits

Customer deposits consisted of prepayments from customers to the Company. The Company will recognize the prepayments as revenue upon delivery of products in compliance with its revenue recognition policy.

Fair value measurements and fair value of financial instruments

The Company adopted Accounting Standards Codification (“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 requires the use of fair value measurements, establishes a framework for measuring fair value and expands disclosure about such fair value measurements. The adoption of ASC 820 did not have an impact on the Company’s financial position or operating results, but did expand certain disclosures. 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.

F-8
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)
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 market prices in active markets for identical assets or ~~liabilities~~liabilities.
Level 2: Observable market-based inputs or unobservable inputs that are corroborated by market ~~data~~data.
Level 3:
Unobservable inputs for which there is little or no market data, which require the use of the reporting entity’s own assumptions.
~~F-7~~
~~Table of Contents~~
~~REVIV3 PROCARE COMPANY~~
~~CONDENSED NOTES TO UNAUDITED FINANCIAL STATEMENTS~~
~~AUGUST 31, 2021~~
~~Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)~~

The Company analyzes all financial instruments with features of both liabilities and equity under the Financial Accounting Standard Board’s (“FASB”) accounting standard for such instruments. Under this standard, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

The estimated fair value of certain financial instruments, including prepaid expenses, deposits, accounts payable and accrued expenses are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.
Business Combinations
For all business combinations (whether partial, full or step acquisitions), the Company records 100% of all assets and liabilities of the acquired business, including goodwill, generally at their fair values.
Goodwill represents the excess purchase price over the fair value of the tangible net assets and intangible assets acquired in a business combination. Acquisition-related expenses are recognized separately from business combinations and are expensed as incurred. If the business combination provides for contingent consideration, the Company records the contingent consideration at fair value at the acquisition date. Changes in fair value of contingent consideration resulting from events after the acquisition date, such as earn-outs, are recognized as follows: (1) if the contingent consideration is classified as equity, the contingent consideration is not re-measured and its subsequent settlement is accounted for within equity, or (2) if the contingent consideration is classified as a liability, the changes in fair value and accretion costs are recognized in earnings. The increases or decreases in the fair value of contingent consideration can result from changes in anticipated revenue levels and changes in assumed discount periods and rates.
Goodwill
Goodwill is comprised of the purchase price of business combinations in excess of the fair value assigned at acquisition to the net tangible and identifiable intangible assets acquired. Goodwill is not amortized. The Company tests goodwill for impairment for its reporting units on an annual basis, or when events occur, or circumstances indicate the fair value of a reporting unit is below its carrying value.
The Company performs its annual goodwill impairment assessment on May 31st of each year or as impairment indicators dictate.
When evaluating the potential impairment of goodwill, management first assesses a range of qualitative factors, including but not limited to, macroeconomic conditions, industry conditions, the competitive environment, changes in the market for the Company’s products and services, regulatory and political developments, entity specific factors such as strategy and changes in key personnel, and the overall financial performance for each of the Company’s reporting units. If, after completing this assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, we then proceed to the quantitative impairment testing methodology primarily using the income approach (discounted cash flow method).
F-9
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)
Under the quantitative method we compare the carrying value of the reporting unit, including goodwill, with its fair value, as determined by its estimated discounted cash flows. If the carrying value of a reporting unit exceeds its fair value, then the amount of impairment to be recognized is recognized as the amount by which the carrying amount exceeds the fair value.
When required, we arrive at our estimates of fair value using a discounted cash flow methodology which includes estimates of future cash flows to be generated by specifically identified assets, as well as selecting a discount rate to measure the present value of those anticipated cash flows. Estimating future cash flows requires significant judgment and includes making assumptions about projected growth rates, industry-specific factors, working capital requirements, weighted average cost of capital, and current and anticipated operating conditions. The use of different assumptions or estimates for future cash flows could produce different results.

Impairment of long-lived assets

The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable, or at least annually. The Company recognizes an impairment loss when the sum of expected undiscounted future cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s estimated fair value and its book value. The Company did not record any impairment loss during the three months ended August 31, ~~2021~~2022 and ~~2020.~~2021.

Stock-based compensation

Stock-based compensation is accounted for based on the requirements of the Share-Based Payment Topic of ASC 718, “Compensation — Stock Compensation” (“ASC 718”), which requires recognition in the financial statements of the cost of employee and non-employee services received in exchange for an award of equity instruments over the period the employee or non-employee is required to perform the services in exchange for the award (presumptively, the vesting period). ASC 718 also requires measurement of the cost of employee, non-employee and director services received in exchange for an award based on the grant-date fair value of the award.

For non-employee stock option based awards, the Company follows ASU 2018-7, which substantially aligns share based compensation for employees and non-employees.
Net ~~loss~~income (loss) per share of common stock

Basic net ~~loss~~income (loss) per share is computed by dividing the net ~~loss~~income (loss) by the weighted average number of common shares during the period. Diluted net ~~loss~~income (loss) per share is computed using the weighted average number of common shares and potentially dilutive securities outstanding during the period. At August 31, ~~2021~~2022, the Company had 5,300,000 options and ~~2020,~~250,000,000 shares of preferred stock outstanding all of, which were potentially dilutive securities. At August 31, 2021, the Company had no potentially dilutive securities outstanding related to common stock.

Lease Accounting

In February 2016, the FASB issued ASU No. 2016-02, Leases (“ASU 2016-02), which requires lessees to report on their balance sheets a right-of-use asset and a lease liability in connection with most lease agreements classified as operating leases under the prior guidance (ASC Topic 840). Under the new guidance, codified as ASC Topic 842, the lease liability must be measured initially based on the present value of future lease payments, subject to certain conditions. The right-of-use asset must be measured initially based on the amount of the liability, plus certain initial direct costs. The new guidance further requires that leases be classified at inception as either (a) operating leases or (b) finance leases. For operating leases, periodic expense generally is flat (straight-line) throughout the life of the lease. For finance leases, periodic expense declines over the life of the lease. The new standard, as amended, provides an option for entities to use the cumulative-effect transition method. As permitted, the Company adopted ASC Topic 842 effective June 1, 2019. The adoption of ASC Topic 842 did not have a material impact on the Company’s consolidated financial statements.
F-10
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)

The Company renewed its lease for its corporate headquarters commencing December 1, ~~2019, under lease agreements~~2019. This has been classified as an operating lease. Please see Note 10 – “Commitments and Contingencies” – “Leases” below for more information about the Company’s leases.
Segment Reporting
The Company follows ASC Topic 280, Segment Reporting. The Company’s management reviews the Company’s consolidated financial results when making decisions about allocating resources and assessing the performance of the Company as a whole and has determined that the Company’s reportable segments are: (a) the sale of hearing protection and hearing enhancement products, and (b) the sale of hair care and skin care products. See Note 14 – “BUSINESS SEGMENT AND GEOGRAPHIC AREA INFORMATION” for more information about the Company’s reportable segments.
Reclassifications
Certain reclassifications have been made to the prior year data to conform with the current period’s presentation specifically, the accounts payable have been separated from accrued expenses and combined with equipment payable and customer deposits and are included in other current liabilities in the accompanying consolidated financial statements, to conform with the current period’s presentation. (See Note 8)

Recently Issued Accounting Pronouncements

In August 2020, the FASB issued ASU No. 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (ASU 2020-06), which simplifies the accounting for certain convertible instruments. Among other things, under ASU 2020-06, the embedded conversion features no longer must be separated from the host contract for convertible instruments with conversion features not required to be accounted for as derivatives, or that do not result in substantial premiums accounted for as paid-in capital. ASU 2020-06 also eliminates the use of the treasury stock method when calculating the impact of convertible instruments on diluted Earnings per Share. For the Company, the provisions of ASU 2020-06 are effective for its fiscal year beginning on June 1, 2024. Early adoption is permitted, subject to certain limitations. The Company is evaluating the potential impact of adoption on its consolidated financial statements.
~~F-8~~
~~Table of Contents~~
~~REVIV3 PROCARE COMPANY~~
~~CONDENSED NOTES TO UNAUDITED FINANCIAL STATEMENTS~~
~~AUGUST 31, 2021~~
~~Note 2 – Basis of Presentation and Summary of Significant Accounting Policies (continued)~~

In ~~December 2019,~~October 2021, the FASB issued ASU No. ~~2019-12,~~ ~~Income Taxes~~2021-08, “Business Combinations (Topic ~~740) – Simplifying the~~805): Accounting for ~~Income Taxes~~ (“Contract Assets and Contract Liabilities from Contracts with Customers.” This ASU ~~2019-12”)~~requires contract assets and contract liabilities (e.g. 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”. ASU 2019-12, among other things, (a) eliminates the exception to the incremental approach for intra-period tax allocation when there is a loss from continuing operations and income (or a gain) from other items, (b) eliminates the exception to the general methodology for calculating income taxes in an interim period when the year-to-date loss exceeds the anticipated loss for the year, (c) requires than an entity recognize a franchise tax (or a similar tax) that is partially based on income as an income-based tax and account for any incremental amount incurred as a non-income-based tax, and (d) requires than an entity reflect the effect of an enacted change in tax laws or ratesGenerally, this new guidance will result in the ~~annual~~acquirer recognizing contract assets and contract liabilities at the same amounts recorded by the acquiree. Historically, such amounts were recognized by the acquirer at fair value in purchase accounting. The guidance is effective ~~tax rate computation~~ for ~~the interim period that includes the enactment date. For public companies, these amendments are effective for fiscal years, and interim periods within those~~ fiscal years beginning after December 15, ~~2020.~~2022, including interim periods within those fiscal years. Early adoption is permitted, including in interim periods, for any financial statements that have not yet been issued. The Company ~~adopted~~opted to adopt this ASU ~~2019-12 effective~~as of June 1, ~~2021 and based on its preliminary evaluation it does not believe adoption had a material impact on its unaudited financial statements.~~2022.

Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the financial statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows or disclosures.

Note 3 – Accounts Receivable, net

Accounts receivable, consisted of the following:

~~Schedule of accounts receivable~~
August 31, 2021 May 31, 2021
Accounts Receivable $ 101,542 $ 93,756
Less: Allowance for doubtful debts (5,195 ) (2,879 )
Accounts receivable, net $ 96,347 $ 90,877
Schedule of accounts receivable
August 31,
2022 May 31,
2022
Accounts Receivable $ 437,429 $ 115,741
Less: Allowance for doubtful debts (9,820 ) (9,820 )
Accounts receivable, net $ 427,609 $ 105,921

The Company recorded bad debt expense of $~~2,316~~0 and $~~574~~2,316 during the three months ended August 31, 2022 and 2021, ~~and 2020,~~ respectively.
F-11
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022

Note 4 – Inventory

Inventory consisted of the following:

~~Schedule of Inventory~~
August 31, 2021 May 31, 2021
Finished Goods $ 272,852 $ 15,056
Raw Materials $ 24,362 $ 475,796
Inventory, net $ 297,214 $ 490,852
Less: Inventory, non-current $ (39,874 ) $ (39,874 )
Current Inventory $ 257,340 $ 450,978
Schedule of Inventory
August 31,
2022 May 31,
2022
Finished Goods $ 976,253 $ 29,249
Raw Materials 256,598 294,139
Inventory, net $ 1,232,851 $ 323,388

At August 31, ~~2021~~2022 and May 31, ~~2021,~~2022, inventory held at third party locations amounted to $~~11,902~~12,144 and $~~23,401~~16,940, respectively. At August 31, ~~2021~~2022 and May 31, ~~2021,~~2022, there was no inventory ~~in- transit.~~in-transit.
~~As of August 31, 2021 and May 31, 2021, the Company had an allowance of $19,156~~ on slow moving inventory. The Company also reclassed some slow-moving inventory, comprising of bottles and packaging, amounting to $39,874 as non-current inventory, as of August 31, 2021 and May 31, 2021.
~~F-9~~
~~Table of Contents~~
~~REVIV3 PROCARE COMPANY~~
~~CONDENSED NOTES TO UNAUDITED FINANCIAL STATEMENTS~~
~~AUGUST 31, 2021~~

Note 5 – Property and Equipment

Property and equipment, stated at cost, consisted of the following:

~~Schedule of Property and Equipment~~
Estimated Life August 31, 2021 May 31, 2021
Furniture and Fixtures 5 years $ 5,759 $ 5,759
Computer Equipment 3 years 17,392 17,392
Plant Equipment 5-10 years 45,128 45,128
Less:Accumulated Depreciation (33,609 ) (31,263 )
Property and equipment, net $ 34,670 $ 37,016
Schedule of Property and Equipment
Estimated Life August 31,
2022 May 31,
2022
Furniture and Fixtures 5 years $ 5,759 $ 5,759
Computer Equipment 3 years 22,128 17,392
Office equipment 5-10 years 8,838 -
Plant Equipment 5-10 years 121,529 45,128
Less:Accumulated Depreciation (42,657 ) (39,134 )
$ 115,597 $ 29,145

Depreciation expense amounted to $~~2,346~~3,523 and $~~2,564~~2,346 for the three months ended August 31, 2022 and 2021, ~~and 2020,~~ respectively.

Note 6 – ~~Accounts Payable and Accrued Expenses~~Intangible Assets

~~Accounts payable and accrued expenses comprised~~The Company acquired intangible assets through the asset purchase agreement. (See Note 12). These intangible assets consisted of the following:

Schedule of intangible assets
Estimated Life August 31,
2022 May 31,
2022
Licensing rights 3 years $ 11,945 $ -
Customer Relationships 3 years 70,000 -
Trade Names 10 years 275,000 -
Website 5 years 100,000 -
Less:Accumulated Amortization (16,146 ) -
$ 440,799 $ -
~~Schedule of Accounts Payable~~ Amortization expense amounted to $16,146 and ~~Accrued Expenses~~$0 for the three months ended August 31, 2022 and 2021, respectively.
August 31, 2021 May 31, 2021
Trade Payables $ 366,106 $ 436,138
Credit Cards 5,476 11,115
Other 8,924 11,709
Accounts Payable and Accrued Expenses, net $ 380,506 $ 458,962
F-12
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022

Note 7 – ~~Equipment Payable~~
During the year ended May 31, 2019, the Company purchased a forklift under an installment purchase plan. The loan amount is $16,500 payable in 60 monthly installment payments of $317 comprising of principal payment of $275 and interest payment of $42. As at August 31, 2021 and May 31, 2021, the balance outstanding on the loan was $~~7,975~~ ~~and $8,800, respectively, of which $3,300 is payable within one year and the balance is payable after one year. The Company recorded an interest expense of $125~~ ~~and $125, during the three months ended August 31, 2021 and 2020, on the loan in the accompanying financial statements.~~
~~The amounts of loan payments due in the next five years ended August 31, are as follows:~~
~~Schedule of Loan Payment Due~~
Total
2022 $ 3,300
2023 $ 3,300
2024 $ 1,375
Equipment Payable, Net $ 7,975
~~F-10~~
~~Table of Contents~~
~~REVIV3 PROCARE COMPANY~~
~~CONDENSED NOTES TO UNAUDITED FINANCIAL STATEMENTS~~
~~AUGUST 31, 2021~~
~~Note 8 –~~ ~~Loan~~Notes Payable

During the year ended May 31, 2020, a commercial bank granted to the Company a loan (the “Loan”) in the amount of ~~$12,900,~~$150,000, which is administered under the authority and regulations of the U.S. Small Business Administration pursuant to the Paycheck Protection Program (the “PPP”) of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The Loan was evidenced by a note dated May 8, 2020, bore interest at an annual rate of 1.0% and matured on May 8, 2022. The Note may be prepaid without penalty, at the option of the Company, at any time prior to maturity. Proceeds from loans granted under the CARES Act are intended to be used for payroll, costs to continue employee group health care benefits, rent, utilities, and certain other qualified costs (collectively, “qualifying expenses”). The Company intends to use the loan proceeds for qualifying expenses. The Company’s borrowings under the Loan may be eligible for loan forgiveness if used for qualifying expenses incurred during the “covered period,” as defined in the CARES Act, except that the amount of loan forgiveness is limited to the amount of qualifying expenses incurred during the 8-week period commencing on the loan effective date. In addition, the amount of any loan forgiveness may be reduced if there is a decrease in the average number of full-time equivalent employees of the Company during the covered period, compared to the comparable period in the prior calendar year. The Company’s indebtedness, after any such loan forgiveness, is payable in 18 equal monthly installments commencing on November 8, 2020, with all amounts due and payable by the maturity. The Company did not pay any installment of the loan and recorded an accrued interest of $120 on the loan during the year ended May 31, 2021. On March 19, 2021 the loan was forgiven by the US Small Business Administration and the Company recorded a gain on debt forgiveness of $13,020 in the accompanying financials for the forgiveness of principal amount of $12,900 and accrued interest of $120.
~~During the year ended May 31, 2020, a commercial bank granted to the Company a loan (the “Loan”) in the amount of $150,000, which~~ is administered under the authority and regulations of the U.S. Small Business Administration pursuant to the Economic Injury Disaster Loan Program (the “EIDL”) of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The Loan, which is evidenced by a note dated May 18, 2020, bears interest at an annual rate of ~~3.75%~~3.75% and is payable in installments of $731 per month, beginning May 18, 2021 until May 13, 2050. The Company has to maintain a hazard insurance policy including fire, lightning, and extended coverage on all items used to secure this loan to at least 80% of the insurable value. Proceeds from loans granted under the CARES Act are intended to be used for payroll, costs to continue employee group health care benefits, rent, utilities, and certain other qualified costs (collectively, “qualifying expenses”). The Company intends to use the loan proceeds for qualifying expenses. The ~~Company’s borrowings under~~Company received a loan forgiveness for $10,000 during the ~~loan may be eligible for up to $10,000 of loan forgiveness.~~ year ended May 31, 2022. During the ~~three months~~year ended ~~August~~May 31, ~~2021,~~2022, the Company received additional ~~$10,000~~$10,000 of borrowings under the program. The Company recorded an accrued interest of ~~$7,374~~$13,000 and ~~$5,923,~~$11,684, as of August 31, ~~2021~~2022 and May 31, ~~2021,~~2022, respectively. The Company has not paid any installment of the loan as of August 31, ~~2021.~~2022 and the loan is currently in default.

On February 7, 2021, a commercial bank granted to the Company a loan (the “Loan”) in the amount of $6,300, which is administered under the authority and regulations of the U.S. Small Business Administration pursuant to the Second Draw Paycheck Protection Program (the “PPP”) of the ~~Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”).~~CARES Act. The Loan, which is evidenced by a note dated February 7, 2021, bears interest at an annual rate of ~~1.0%~~1.0% and matures on February 6, 2026. The Note may be prepaid without penalty, at the option of the Company, at any time prior to maturity. Proceeds from loans granted under the CARES Act are intended to be used for payroll, costs to continue employee group health care benefits, rent, utilities, and certain other qualified costs (collectively, “qualifying expenses”). The Company intends to use the loan proceeds for qualifying expenses. The Company’s borrowings under the Loan may be eligible for loan forgiveness if used for qualifying expenses incurred during the “covered period,” as defined in the CARES Act. The Company’s indebtedness, after any such loan forgiveness, is payable in 54 equal monthly installments commencing on September 7, 2021, with all amounts due and payable by the maturity. The Company recorded accrued interest of $95 and $75, as of August 31, 2022 and May 31, 2022, respectively. The Company has not paid any installment of the loan as of August 31, 2022 and the loan is currently in default.
Schedule of notes payable
August 31,
2022 May 31,
2022
Second Draw Paycheck Protection Program (PPP-2) $ 6,300 $ 6,300
Economic Injury Disaster Loan Program (EIDL) $ 150,000 $ 150,000
Total $ 156,300 $ 156,300
Less: Current portion $ 156,300 $ 156,300
Non-current portion $ - $ -
Note 8 – Other Current Liabilities

~~Schedule~~Other current liabilities comprised of ~~Loan Payable~~the following:
August 31, May 31,
2021 2021
Second Draw Paycheck Protection Program (PPP- 2) $ 6,300 $ 6,300
Economic Injury Disaster Loan Program (EIDL) $ 160,000 $ 150,000
Total $ 166,300 $ 156,300
Less: Current portion $ (15,379 ) $ (4,261 )
Non-current portion $ 150,921 $ 152,039
Schedule of other current liabilities
August 31,
2022 May 31,
2022
Credit Cards $ 2,239 $ 2,966
Equipment Payable, current 3,300 3,300
Customer Deposits 76,385 16,523
Royalty Payment Accrual 109,821 -
Affiliate Accrual 41,303 -
Income Tax Accrual 74,753 -
Accrued Payroll 83,460 -
Accrued Interest and Other 27,900 19,583
Other current liabilities $ 419,161 $ 42,372
During the three months ended August 31, 2022, the Company negotiated a discount on certain accrued legal and accrued marketing expenses and recorded a gain on debt settlement of $50,500 in the accompanying unaudited consolidated financial statements.
~~F-11~~F-13
~~Table of Contents~~
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, ~~2021~~2022
~~Note 8 – Loan Payable (continued)~~
~~The amounts of loan payments due in the next five years ended August 31, are as follows:~~
~~Schedule of loan payments due in the next five years~~
Total
2022 $ 15,379
2023 $ 4,552
2024 $ 4,686
2025 $ 4,825
2026 $ 4,248
Thereafter $ 132,610
Total $ 166,300

Note 9 – Stockholders’ Equity

Shares Authorized

~~The~~On June 13, 2022, the Company amended its amended and restated certificate of incorporation to increase the number of authorized common stock, par value $0.0001 common stock per share, from 100,000,000 to 450,000,000 and to increase the number of authorized preferred stock, par value $0.0001 per share, from 20,000,000 to 300,000,000. On August 31, 2022, the authorized capital of the Company ~~consists~~consisted of ~~100,000,000~~450,000,000 shares of common stock, par value $0.0001 per share and ~~20,000,000~~300,000,000 shares of preferred stock, par value $0.0001 per share.

Preferred Stock

The preferred stock may be issued from time to time in one or more series. The Board of Directors of the Company is expressly authorized to provide for the issuance of all or any of the shares of the preferred stock in one or more series, and to fix the number of shares and to determine or alter, for each such series, such voting powers, full or limited, or no voting powers and such designations, preferences, and relative, participating, optional, or other rights and such qualifications, limitations, or restrictions thereof, as shall be stated and expressed until the resolution adopted by the Board of Directors providing the issuance of such shares. The Board of Directors is also expressly authorized to increase or decrease the number of shares of any series subsequent to the issue of shares of that series. In case the number of shares of any such series shall be so decreased, the decrease shall resume the status that they had prior to the adoption of the resolution originally fixing the number of shares of such series.

During the three months ended August 31, 2022, the Company issued 250,000,000 shares of non-voting Series A Preferred Stock, which are convertible into shares of Company common stock on a one-to-one ratio, pursuant to the Asset Purchase Agreement (See Note 12). These 250,000,000 shares were valued at the fair market value of $3,100,000. The holders of shares of Series A Preferred Stock shall have no rights to dividends with respect to such shares. No dividends or other distributions shall be declared or paid on the Common Stock unless and until dividends at the same rate shall have been paid or declared and set apart upon the Series A Preferred Stock, based upon the number of shares of Common Stock into which the Series A Preferred Stock may then be converted. Upon the dissolution, liquidation, or winding up of the Company, whether voluntary or involuntary, the holders of the Series A Preferred Stock are entitled to receive out of the assets of the Company the sum of $0.0001 per share before any payment or distribution shall be made on our shares of Common Stock. The Series A Preferred Stock shall not be subject to redemption at the option, election or request of the Corporation or any holder or holders of the Series A Preferred Stock. Each share of Series A Preferred Stock is convertible at the option of the holder thereof, at any time after the second anniversary of the date of the first issuance of the shares of Series A Preferred Stock into one fully paid and nonassessable share of Common Stock provided, however, that the holder may not convert that number of shares of Series A Preferred Stock which would cause the holder to become the beneficial owner of more than 5% of the Corporation’s Common Stock as determined in accordance with Sections 13(d) and (g) of the Securities and Exchange Act of 1934 and the applicable rules and regulations thereunder.
As of August 31, 2022, 250,000,000 shares of preferred stock were issued and outstanding.
No shares of preferred stock were issued and outstanding as of May 31, 2022.
Common Stock

As of August 31, ~~2021,~~2022, ~~41,945,881~~115,129,774 shares of common stock were issued and outstanding.

During the three months ended August 31, 2022, the Company issued 73,183,893 shares of common stock, valued at $907,480, as consideration pursuant to the Asset Purchase agreement (See Note 12).
No shares were issued during the three ~~month~~months period ended August 31, 2021.

F-14
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 9 – Stockholders’ Equity (continued)
Stock Options
The Board of Directors approved the Company’s 2022 Equity Incentive Plan (the “Plan”) on March 21, 2022. Under the Plan, equity-based awards may be made to employees, officers, directors, non-employee directors and consultants of the Company and its Affiliates (as defined in the Plan) in the form of (i) Incentive Stock Options (to eligible employees only); (ii) Nonqualified Stock Options; (iii) Restricted Stock; (iv) Stock Awards; (v) Performance Shares; or (vi) any combination of the foregoing. The Plan will terminate upon the close of business on the day next preceding March 21, 2032, unless terminated earlier in accordance with the terms of the Plan. The Board serves as the Plan administrator and may amend or terminate the Plan without stockholder approval, subject to certain exceptions.
Pursuant to the Plan, on May 10, 2022, the Company issued to two Company officers non-statutory stock options to purchase, in the aggregate, up to 5,300,000 shares of its Common Stock, at an exercise price of $0.09 per share and expiring on April 20, 2032. The options vest over time with 25% of the options vesting on September 1, 2022 and thereafter vesting 1/24^th on the 1^st of every month. None of the options were vested as of August 31, 2022.
The Company computed the aggregate grant date fair value of $477,000 using the black-scholes option pricing model, which is being recorded as stock-based compensation expense over the vesting period. During the three ~~month period~~months ended August 31, ~~2020,~~2022 and 2021, the Company ~~issued~~ recorded a stock-based compensation expense of $~~200,000~~97,283 ~~shares to a consultant for past services. The shares were valued at the fair market value of the~~and $~~16,000~~0, ~~which expense was recognized immediately.~~respectively, for these options, in the accompanying consolidated financial statements.
The following table summarizes the activity relating to the Company’s stock options held by Officers:
Schedule of summarizes relating to the Company’s stock
Number of Options Weighted Average Exercise Price Weighted Average Remaining Term

Outstanding at June 1, 2022 5,300,000 $ 0.09 9.92
Granted - - -
Exercised - - -
Outstanding at August 31, 2022 5,300,000 $ 0.09 9.67
Less: Unvested at August 31, 2022 (5,300,000 ) $ 0.09 9.67
Vested at August 31, 2022 - - -

Note 10 – Commitments and contingencies

Leases

As discussed in Note 2 above, the Company adopted ASU No. 2016-02, Leases on June 1, 2019, which require lessees to report on their balance sheets a right-of-use asset and a lease liability in connection with most lease agreements classified as operating leases under the prior guidance. The Company has a lease agreement in connection with its office and warehouse facility in California under an operating lease which expired in October 2019. On December 1, 2019, the Company signed an extension of the lease for 3 ~~years~~. years. The rent will be $7,567 per month for the first year and increase by a certain amount each year.

F-15
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 10 – Commitments and contingencies (continued)
The Company treats a contract as a lease when the contract conveys the right to use a physically distinct asset for a period of time in exchange for consideration, or the Company directs the use of the asset and obtains substantially all the economic benefits of the asset. These leases are recorded as right-of-use (“ROU”) assets and lease obligation liabilities for leases with terms greater than 12 months. ROU assets represent the Company’s right to use an underlying asset for the entirety of the lease term. Lease liabilities represent the Company’s obligation to make payments over the life of the lease. A ROU asset and a lease liability are recognized at commencement of the lease based on the present value of the lease payments over the life of the lease. Initial direct costs are included as part of the ROU asset upon commencement of the lease. Since the interest rate implicit in a lease is generally not readily determinable for the operating leases, the Company uses an incremental borrowing rate to determine the present value of the lease payments. The incremental borrowing rate represents the rate of interest the Company would have to pay to borrow on a collateralized basis over a similar lease term to obtain an asset of similar value.
~~F-12~~
~~Table of Contents~~
~~REVIV3 PROCARE COMPANY~~
~~CONDENSED NOTES TO UNAUDITED FINANCIAL STATEMENTS~~
~~AUGUST 31, 2021~~
~~Note 10 – Commitments and contingencies (continued)~~

The Company reviews the impairment of ROU assets consistent with the approach applied for the Company’s other long-lived assets. The Company reviews the recoverability of long-lived assets when events or changes in circumstances occur that indicate that the carrying value of the asset may not be recoverable. The assessment of possible impairment is based on the Company’s ability to recover the carrying value of the asset from the expected undiscounted future pre-tax cash flows of the related operations.

Lease expense is recognized on a straight-line basis over the lease term, while variable lease payments are expensed as incurred. Variable payments change due to facts or circumstances occurring after the commencement date, other than the passage of time, and do not result in a remeasurement of lease liabilities. The Company’s lease agreements do not contain any residual value guarantees or restrictive covenants.

Pursuant to the new standard, the Company recorded an initial lease liability of ~~$235,748~~$235,748 and an initial right of use asset in the same amount. During the three months ended August 31, ~~2021~~2022 and ~~2020,~~2021, the Company recorded a lease expense in the amount of ~~$23,559~~$23,559 and ~~$23,559,~~$23,559, respectively. As of August 31, ~~2021,~~2022, the lease liability balance was ~~$112,000~~$23,935 and the right of use asset balance was ~~$108,574.~~$23,078. A lease term of three years and a discount rate of ~~12%~~12% was used.

Supplemental balance sheet information related to leases was as follows:

~~Schedule of Supplemental balance sheet information~~
Assets August 31, 2021
Right of use assets $ 235,748
Accumulated reduction (127,175 )
Operating lease assets, net $ 108,574

Liabilities
Lease liability $ 235,748
Accumulated reduction (123,748 )
Total lease liability, net 112,000
Current portion (88,065 )
Non-current portion $ 23,935
Schedule of Supplemental balance sheet information
Assets August 31,
2022 May 31,
2022
Right of use assets $ 235,748 $ 235,748
Accumulated reduction (212,670 ) (190,295 )
Operating lease assets, net $ 23,078 $ 45,453

Liabilities
Lease liability $ 235,748 $ 235,748
Accumulated reduction (211,813 ) (188,582 )
Total lease liability, net 23,935 47,166
Current portion (23,935 ) (47,166 )
Non-current portion $ - $ -

Maturities of operating lease liabilities were as follows as of August 31, ~~2021:~~2022:

Schedule of future minimum rental payments required under operating lease
Operating Lease
Year 1 $ 24,415
Total 24,415
Less: Imputed interest (480 )
Present value of lease liabilities $ 23,935
~~Schedule of future minimum rental payments required under operating lease~~
Operating Lease
Year 1 $ 96,805
Year 2 24,415
Total 121,220
Less: Imputed interest (9,220 )
Present value of lease liabilities $ 112,000
~~F-13~~F-16
~~Table of Contents~~
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, ~~2021~~2022

Note 10 – Commitments and contingencies (continued)

Contingencies

On November 23, 2020, the Company was served a copy of a complaint filed by Jacksonfill, LLC in the Fourth Circuit Court for Duval County, Florida. The complaint alleges breach of Agreement for non-payments for certain products against the Company. The allegations arise from alleged discrepancies discovered by the Company in the manufacturing of certain product. The Company has retained counsel and intends to vigorously defend the allegations. The product was delivered to the Company. However, the Company believes that the product was defective. The amount of the claim of ~~$204,182~~$204,182 has been recorded as accounts payable, in the accompanying financial statements as of August 31, ~~2021.~~2022.
Note 11 – Related Party Transactions

The Company’s Chief Executive Officer, from time to time, provided advances to the Company for working capital purposes. At August 31, ~~2021~~2022 and ~~2020,~~May 31, 2022, the Company had a payable to the officer of ~~$62,574~~$40,576 and ~~$54,304,~~$25,452, respectively. These advances are due on demand and non-interest bearing.
The Company had a payable of $11,432 to a major shareholder as of August 31, 2022 for advances provided in the normal course of business. The Company has a receivable from the same related party of $23,824, as of August 31, 2022. This receivable pertained to payments made by old customers, of the business purchased, to the related party. These collections were remitted to the Company subsequent to August 31, 2022.
During the three months period ended August 31, 2022, the Company made purchases of $8,303 from certain related parties.
During the three months period ended August 31, 2022, the Company paid $37,334 as consulting fee to a major shareholder of Axil. The Company also paid $21,684 to the sons of a major shareholder as compensation for services, during the three months period ended August 31, 2022.
During the three months period ended August 31, 2022, the Company paid $33,334 as a consulting fee to the son-in-law of a major shareholder of Axil. The Company paid $22,960 to the son of the major shareholder in commissions and contractor fees, during the three months period ended August 31, 2022. The Company also paid $3,928 to the daughter of a major shareholder as compensation for services, during the three months period ended August 31, 2022.

Note 12 – Asset Purchase Agreement
On June 16, 2022, the Company completed the acquisition of certain assets of Axil & Associated Brands Corp. (“Axil”), a Delaware corporation, pursuant to the Asset Purchase Agreement dated May 1, 2022 and amended on June 15, 2022 by and among the Company, its subsidiary, Axil and certain of Axil’s stockholders, providing for the acquisition of Axil’s hearing protection business and ear bud business. The business constituted substantially all of the business operations of Axil but did not include Axil’s hearing aid line of business.
One of the stockholders of Axil is Intrepid Global Advisors. As of June 16, 2022, Intrepid held 4.68% of the outstanding common stock of Axil and 22.33% of the outstanding common stock of the Company. Jeff Toghraie, Chairman and Chief Executive Officer of the Company is a managing director of Intrepid.
As consideration for the Asset Purchase, Axil received a total of 323,183,893 shares comprised of (a) 73,183,893 shares of the Company’s common stock and (b) 250,000,000 shares of non-voting Series A Preferred Stock, which are convertible into shares of Company common stock on a one-to-one ratio. The Preferred Shares may not be converted or transferred for a period of two years following the closing of the acquisition. Thereafter, no holder of Preferred Shares may convert such shares into a number of shares of Company common stock that would cause the holder to beneficially own more than 5% of the Company’s common stock, as determined in accordance with Sections 13(d) and (g) of the Securities Exchange Act of 1934 (the “Exchange Act”). The purchase price was computed to be $4,007,480 based on a fair value of $0.0124 per share on the date of acquisition.
The Company is utilizing the Axil assets to expand into the hearing enhancement business through its newly incorporated subsidiary.
F-17
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 12 – Asset Purchase Agreement (continued)
The acquisition is accounted for by the Company in accordance with the acquisition method of accounting pursuant to ASC 805 “Business Combinations” and pushdown accounting is applied to record the fair value of the assets acquired by the Company. Under this method, the purchase price is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. Any excess of the amount paid over the estimated fair values of the identifiable net assets acquired will be allocated to goodwill.
The following is a summary of the estimated fair value of the assets acquired and liabilities assumed at the date of acquisition:
Schedule of estimated fair value of the assets acquired
Cash $ 1,066,414
Accounts receivables 227,786
Inventory 1,342,461
Prepaid expenses 62,452
Other assets 108,030
Accounts payables (285,665 )
Contract liabilities (1,043,332 )
Other liabilities (79,826 )
Net tangible assets acquired $ 1,398,320

Identifiable intangible assets
Licensing rights $ 11,945
Customer relationships 70,000
Tradenames 275,000
Website 100,000

Total Identifiable intangible assets $ 456,945

Consideration paid $ 4,007,480
Total net assets acquired 1,855,265
Preliminary goodwill purchased $ 2,152,215
We completed the accounting and preliminary valuations of the assets acquired and liabilities assumed and, accordingly, the estimated fair values are provisional pending the final valuations which will not exceed one year in accordance with ASC 805.
Pro Forma Information (Unaudited)
The unaudited pro forma condensed combined financial statements are based on Reviv3 Procare Company and Axil & Associated Brands Corp.’s unaudited historical consolidated financial statements as adjusted to give effect to the Asset Purchase Agreement. The unaudited pro forma combined statements of operations for the three months ended August 31, 2022 for Reviv3 Procare Company and Axil & Associated Brands Corp., give effect to the Asset Purchase Agreement as if it had occurred on June 1, 2022 and 2021 respectively.
Schedule of proforma information:
Schedule of proforma information
August 31,
2022 August 31,
2021
Revenue $ 4,918,249 $ 2,912,213
Net income (loss) 137,012 (220,478 )
Earnings (loss) per common share
Basic $ 0.00 $ (0.01 )
Diluted $ 0.00 $ (0.01 )
The pro forma financial information is not necessarily indicative of the results that would have occurred if the acquisition had occurred on the date indicated or that result in the future.
F-18
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 13 – Concentrations

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentration of credit risk consist primarily of trade accounts receivable and cash deposits, investments and cash equivalents instruments. The Company maintains its cash in bank deposits accounts. The Company’s account at this institution is insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. At August 31, ~~2021~~2022 and May 31, ~~2021,~~2022, the Company held cash of approximately $~~253,694~~1,732,415 and $~~224,395~~123,871, respectively, in excess of federally insured limits. The Company has not experienced any losses in such accounts through August 31, ~~2021.~~2022.

Concentration of Revenue, Product Line, and Supplier

During the three months ended August 31, 2022 there were no sales to any customer, which represented over 10% of our total sales. During the three months ended August 31, 2021 sales to 2two customers, which each represented over 10% of our total sales, aggregated to approximately ~~48%~~48% of the Company’s net sales at ~~14%~~14% and ~~34%~~34%.
During the three months ended August 31, ~~2020~~2022, sales to 3customers ~~which each~~outside the United States represented ~~over 10% of our total sales, aggregated to~~ approximately ~~63%~~7% which consisted of ~~the Company’s net~~5% sales atfrom Canada and balance ~~11%~~2, ~~12%, and~~ ~~40%~~.
% from several other countries. During the three months ended August 31, 2021, sales to customers outside the United States represented approximately 9%9% which consisted of sales to ~~Canada and during~~Canada.
During the three months ended August 31, ~~2020,~~2022, sales ~~to customers outside the United States~~by product line which each represented ~~approximately~~ ~~26%~~ ~~which~~over 10% of sales consisted of ~~sales in Canada.~~approximately 80
% from sale of our ear buds for PSAP (personal sound amplification product) and hearing protection. During the three months ended August 31, 2021, sales by product line which each represented over 10% of sales consisted of approximately ~~11%~~11% from sales of hair shampoo, ~~34%~~34% from sales of hair shampoo and conditioner and ~~35%~~35% from sale of introductory kit (shampoo, conditioner and treatment spray). During the three months ended August 31, 2020, sales by product lines which each represented over 10% of sales consisted of approximately 22% from sale of introductory kit (shampoo, conditioner and treatment spray), 12% from prep cleanser and shampoo and 39% from sale of fragrance shampoo and conditioner.

During the three months ended August 31, sales by product line comprised of the following:

~~Schedule of Sales by Product Line~~

For the Three Months ended
Hair Care Products August 31, 2021 August 31, 2020
Shampoos and Conditioners 91 % 86 %
Ancillary Products 9 % 14 %
Total 100 % 100 %
Schedule of sales by product line
For the
Three Months ended
August 31
2022 2021
Ear Buds (PSAP) 80 % -
Other hearing enhancement products 13 % -
Hair Care And Skin Care Products 7 % 100 %
Total 100 % 100 %

At August 31, ~~2021,~~2022, accounts receivable from one 54 ~~customers~~customer represented approximately ~~86%~~20 at ~~11%~~, ~~12%~~, ~~14%~~, ~~23%~~ ~~and~~ ~~26%~~%. At May 31, ~~2021,~~2022, accounts receivable from four 4 customers represented approximately ~~83%~~74% at ~~11%~~11%, ~~12%~~12%, ~~25%~~14% and ~~35%~~37%.

The Company purchased inventories and products from 2 two vendors totaling approximately $456,248 (77% of the purchases at 15% and 62%) and two 2 vendors totaling approximately $~~39,802~~39,807 (~~87%~~87% of the ~~purchases)~~purchases at 28% and 159 ~~vendor totaling~~%) during the three months ended August 31, 2022 and 2021, respectively. 77% and 0% of our purchases were from international vendors, during the three months ended August 31, 2022 and 2021, respectively.
F-19
REVIV3 PROCARE COMPANY AND SUBSIDIARY
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 2022
Note 14 – Business Segment and Geographic Area Information
Business Segments
The Company, directly or through its subsidiaries, markets and sells its products and services directly to consumers and through its dealers. In June 2022, the Company acquired a hearing enhancement and hearing protection business. The Company’s determination of its reportable segments is based on how its chief operating decision makers manage the business.
The Company’s segment information is as follows:
Schedule of segment information
Three months ended
August 31,
2022 2021
Net Sales
Hair care and skin care $ 485,236 $ 839,272
Hearing enhancement and protection 3,752,122 -
Total net sales $ 4,237,358 $ 839,272

Operating earnings (loss)
Segment gross profit:
Hair care and skin care $ 324,105 $ 475,376
Hearing enhancement and protection 2,958,549 -
Total segment gross profit 3,282,654 475,376
Selling and Marketing 1,977,976 351,622
General and Administrative 1,105,277 138,228
Consolidated operating income (loss) $ 199,401 $ (14,474 )

Total Assets:
Hair care and skin care $ 781,328 $ 893,915
Hearing enhancement and protection 6,185,244 -
Consolidated total assets $ 6,966,572 $ 893,915

Payments for property and equipment
Hair care and skin care $ - $ -
Hearing enhancement and protection 6,400 -
Consolidated total payments for property and equipment $ 6,400 $ -

Depreciation and amortization
Hair care and skin care $ 1,423 $ 2,346
Hearing enhancement and protection 18,246 -
Consolidated total depreciation and amortization $ 19,669 $ 2,346
Geographic Area Information
During the three months ended August 31, 2022, approximately $~~250,514~~ (~~86%~~94% of ~~the purchases)~~our consolidated net sales and, during the three months ended August 31, 2021, ~~and 2020, respectively.~~approximately 91% of our consolidated net sales were to customers located in the U.S. (based on the customer’s shipping address). All Company assets are located in the U.S.
~~F-14~~F-21
~~Table of Contents~~
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion of our financial condition and results of operations should be read in conjunction with, and is qualified in its entirety by, the ~~condensed~~unaudited consolidated financial statements and notes thereto included in Item 1 in this Quarterly Report on Form 10-Q.

Our Management’s Discussion and Analysis contains not only statements that are historical facts, but also statements that are forward-looking. Forward-looking statements are, by their very nature, uncertain and risky. Forward-looking statements are often identified by words like: “believe”, “expect”, “estimate”, “anticipate”, “intend”, “project” and similar expressions, or words that, by their nature, refer to future events. You should not place undue certainty on these forward-looking statements, which apply only as of the date of this Quarterly Report on Form 10-Q. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results or our predictions. These risks and uncertainties include international, national, and local general economic and market conditions; our ability to sustain, manage, or forecast growth; our ability to successfully make and integrate acquisitions; new product development and introduction; existing government regulations and changes in, or the failure to comply with, government regulations; adverse publicity; competition; the loss of significant customers or suppliers; fluctuations and difficulty in forecasting operating results; change in business strategy or development plans; business disruptions; the ability to attract and retain qualified personnel; the ability to protect technology; the risk of foreign currency exchange rate; and other risks that might be detailed from time to time in our filing with the Securities and Exchange Commission. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Quarterly Report on Form 10-Q. See “Forward-Looking Statements” in this Form 10-Q for additional information.

Although the forward-looking statements in this Quarterly Report reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by them. Consequently, and because forward-looking statements are inherently subject to risks and uncertainties, the actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking statements. You are urged to carefully review and consider the various disclosures made by us in herein and in our other reports as we attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of operations and prospects.

Overview

Reviv3 Procare Company is engaged in the manufacturing, marketing, sale and distribution of professional quality hair and skin care products under various trademarks and brands. We have adopted and used the trademarks of our products for distribution throughout the United States, Canada, Europe, and Asia pursuant to the terms of twelve exclusive distribution agreements with various parties throughout our targeted market. Our manufacturing operations are outsourced and fulfilled by our co-packers and manufacturing partners. Currently, we produce ~~seven~~fifty one products with ~~sixteen~~eighty separate stock-keeping units (“SKUs”), including hearing protection and ear bud products as a result of our asset acquisition in June 2022, described below, and look to expand our product lines over the next twelve months.

On May 1, 2022, Reviv3 Procare Company entered into an Asset Purchase Agreement with Axil & Associated Brands Corp. (“Axil”), a Delaware corporation, and a leader in hearing protection and enhancement products, for the acquisition of both the hearing protection business of Axil consisting of ear plugs and ear muffs, and Axil’s ear bud business. These businesses constituted substantially all of the business operations of Axil. The acquisition did not include Axil’s hearing aid line of business, which Axil will continue to operate following the completion of the acquisition. The acquisition was completed subsequently on June 16, 2022. On September 8, 2022, the Company and Axil consented to extend the period in which the Company is required to effectuate a reverse stock split of its common stock and preferred stock pursuant to the asset purchase agreement.
AXIL creates high-tech hearing and audio innovations to provide cutting-edge solutions for people with varied applications across many industries. AXIL designs, innovates, engineers, manufactures, markets and services specialized systems in hearing enhancement, hearing protection, wireless audio, and communication. AXIL distributes its products through direct-to-consumer eCommerce channels and local, regional, and national retail chains. AXIL serves the sporting goods market, law enforcement, tactical, fitness, outdoor, industrial, sporting, and stadium events. AXIL focuses primarily on US markets, followed by Canada, Europe, Australia, New Zealand, and Africa.
As a result of the acquisition of Axil’s assets, the Company has two reportable segments: hair care and skin care, and hearing enhancement and protection.
~~Jumpstart Our Business Startups Act of 2012 (“JOBS Act”)~~Emerging Growth Company

~~On April 5, 2012, the Jumpstart Our Business Startups Act of 2012, or~~We qualify as an “emerging growth company” under the JOBS ~~Act, was enacted.~~Act. As a result, we are permitted to, and intend to, rely on exemptions from certain disclosure requirements. For so long as we are an emerging growth company, we will not be required to:
-2-
● have an auditor report on our internal control over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act;
● comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis);
● submit certain executive compensation matters to shareholder advisory votes, such as “say-on-pay” and “say-on-frequency;” and
● disclose certain executive compensation related items such as comparisons of the CEO’s compensation to median employee compensation.
In addition, Section 107 of the JOBS Act also provides that an ~~“emerging~~emerging growth ~~company”~~company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act ~~of 1933, as amended, or the Securities Act,~~ for complying with new or revised accounting standards. In other words, an ~~“emerging~~emerging growth ~~company”~~company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have irrevocably elected ~~not~~ to ~~avail ourselves~~“opt out” of this ~~extended transition period~~provision and, as a result, we will ~~adopt~~comply with new or revised accounting standards ~~on the relevant dates on which adoption of such standards is~~when they are required ~~for other public companies.~~
~~-2-~~
~~Table of Contents~~
~~We are in the process of evaluating the benefits of relying on other exemptions and reduced reporting requirements provided by the JOBS Act. Subject~~ to certain conditions set forth in the JOBS Act, as an “emerging growth company,” we intend to rely on certain of these exemptions from, without limitation, (i) providing an auditor’s attestation report on our system of internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act and (ii) complying with any requirement that may be adopted by the Public Company Accounting Oversight Board (PCAOB) regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements, known as the auditor discussion and analysis. public companies that are not emerging growth companies.
We will remain an “emerging growth company” for up to five years, or until the earliest of ~~(a) the last day of our fiscal year following the fifth anniversary of the closing of this offering, (b)~~(i) the last day of the first fiscal year in which our total annual gross revenues exceed $1.07 billion, ~~(c)~~(ii) the ~~last day of our fiscal year in which~~date that we ~~are deemed to be~~become a “large accelerated filer” as defined in Rule 12b-2 under the Securities Exchange Act of 1934, ~~or Exchange Act (which~~which would occur if the market value of our ~~equity securities~~ordinary shares that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal ~~quarter),~~quarter or ~~(d)~~(iii) the date on which we have issued more than $1 billion in ~~nonconvertible~~non-convertible debt during the preceding ~~three-year~~three year period.

Results of Operations

For the Three months Ended August 31, ~~2021~~2022 Compared to the Three months Ended August 31, ~~2020~~2021

Sales for the three months ended August 31, 2022 and 2021 were $4,237,358 and ~~August 31, 2020 were~~ $839,272, ~~and $268,454,~~ respectively. Sales for the three months ended August 31, ~~2021~~2022 increased by ~~$570,818~~$3,398,086 or ~~213%~~405% over the same comparable period in ~~2020,~~2021, primarily due to ~~increase in sales generated from our direct~~the acquisition of the hearing protection and hearing enhancement business, pursuant to ~~consumer and distribution sales.~~the asset purchase agreement.

Cost of sales consisted primarily of cost of product, freight-in costs, distribution and merchant fees. Cost of sales for the three months ended August 31, 2022 and 2021 was $954,704 and ~~August 31, 2020 was~~ $363,896, ~~and $136,259~~ respectively. Cost of sales as a percentage of sales for the three months ended August 31, 2022 and 2021 was 23% and ~~August 31, 2020 was~~ 43% ~~and 51%~~, respectively. Cost of sales as a percentage of sales decreased in ~~2021~~2022 for the respective ~~periods~~period as compared to the same comparable ~~periods~~period in ~~2020~~2021, which was primarily due to ~~our continued expansion in~~ the ~~direct sales to consumer segment, which has~~acquisition of the new business with higher profit margins. This reduction in cost of sales was countered by significant increase in freight-out costs due to the increased number of shipments in the direct sales to consumer sales and higher freight in cost due to supply chain constraints.

Gross profit for the three months ended August 31, 2022 and 2021 was $3,282,654 and ~~August 31, 2020 was~~ $475,376, ~~and $132,195~~ respectively. Gross profit as a percentage of sales for the three months ended August 31, ~~2021~~2022, was ~~57%~~77% as compared to ~~49%~~57% for the same comparable period in ~~2020.~~2021. The increase in gross profit for the three months ended August 31, ~~2021~~2022 was primarily attributable to the ~~increase sales~~acquisition of ~~products in~~ the ~~traditionally~~new business with higher ~~margin direct to consumer segment.~~profit margins.

Operating expenses consisted of marketing and selling expenses, professional and consulting fees, compensation to employees and other general and administrative expenses. Operating expenses for the three months ended August 31, 2022 and 2021 were $3,083,253 and ~~August 31, 2020 were~~ $489,850, ~~and $200,235,~~ respectively. Operating expenses for the three months ended August 31, ~~2021~~2022, increased in amount by ~~$289,615~~$2,593,403 or ~~145%~~529% over the comparable period in ~~2020.~~2021. This increase iswas primarily due to ~~increase in marketing and advertising expense~~the costs related to ~~promote~~ the ~~Company’s product line and brand in~~new business which was acquired during the ~~direct-to-consumer channels.~~three months ended August 31, 2022. Operating expenses as a percentage of sales for the three months ended August 31, 2022 and 2021 were 73% and ~~August 31, 2020 were~~ 58% ~~and 75%~~, respectively.

Other income (expense) consisted of gain on debt forgiveness, interest income, interest expense and other finance charges. Interest income for the three months ended August 31, 2022 and 2021 was $1,837 and ~~August 31, 2020 was~~ $11, ~~and $7,~~ respectively. Interest expense and finance changes for the three months ended August 31, 2022 and 2021 were $1,458 and ~~August 31, 2020 were~~ $1,576, ~~and $1,236,~~ respectively, primarily due to interest expense related to business credit card financing charges. The Company recognized $50,500 gain on debt forgiveness during the three months ended August 31, 2022. There was no such gain recognized for the same comparable period in the previous year.
-3-
~~Table of Contents~~
Provision for income taxes amounted to $74,753 and $0 for the three months ended August 31, 2022 and 2021, respectively. The Company recorded a provision during the current period for the net income earned. The Company had net loss in the comparable period in the previous year, hence no provision for taxes was recorded.
As a result of the above, we reported a net ~~loss~~income of ~~$16,039 compared to~~$175,527 and a net loss of ~~$69,269~~$16,039 for the three months ended August 31, ~~2021~~2022 and ~~August 31, 2020,~~2021, respectively.

Liquidity and Capital Resources

We are an emerging growth company and currently engaged in our ~~initial~~ product sales and development. We have an accumulated deficit and have incurred operating losses ~~since our inception and~~in the past. We expect ~~losses~~ to ~~continue~~earn net income during the current fiscal year ~~2021.~~2023 and in future. We believe our current cash balances coupled with anticipated cash flow from operating activities will be sufficient to meet our working capital ~~requirements in the short term.~~requirements. We intend to continue to control our cash expenses as a percentage of expected revenue on an annual basis and thus may use our cash balances in the short-term to invest in revenue growth. WeAs a result of the acquisition of Axil’s assets, we have generated and expect we will continue to generate sufficient cash for our operational needs, including any required debt payments, for at least one year from the date of issuance of the accompanying financial statements. Management is focused on growing the Company’s existing products offering, as well as its customer base, to increase its revenues. The Company cannot give assurance that it can increase its cash balances or limit its cash consumption and thus maintain sufficient cash balances for its planned operations or future acquisitions. Future business demands, ~~may~~including those resulting from the purchase of Axil’s assets in June 2022, will likely lead to cash utilization at levels greater than recently experienced. We may need to raise additional capital in the future. However, the Company cannot ~~assure~~provide any assurance that it will be able to raise additional capital on acceptable terms, or at all. Subject to the foregoing, management believes that the Company has sufficient capital and liquidity to fund its operations for at least one year from the date of issuance of the accompanying financial ~~statements~~statements.
Cash Flows

Operating Activities

Net cash flows provided by operating activities for the three months ended August 31, 2022 was $807,633, attributable to a net income of $175,527, depreciation and amortization of $19,669, stock based compensation expense of $97,283, gain on settlement of debt of $50,500, and net change in operating assets and liabilities of $565,654 primarily due to a decrease in inventory and increase in accounts payable, contract liabilities and other current liabilities, partially offset by an increase in accounts receivable and prepayments. Net cash flows provided by operating activities for the three months ended August 31, 2021 was $8,317, attributable to a net loss of $16,039, depreciation of $2,346, bad debt expense of $2,316, and net change in operating assets and liabilities of $19,694 primarily due to a decrease in inventory and prepaid expenses, partially offset by an increase in accounts receivable and decrease in accounts payable and customer deposits, offset by a decrease in inventory and prepaid expenses. Net cash flows provided by operating activities for the three months ended August 31, 2020 was $18,156, attributable to a net loss of $69,269, depreciation of $2,564, bad debts expense of $574, stock based compensation expense of $16,000, non-cash lease expense of $857, and net change in operating assets and liabilities of $67,430 primarily due to decrease in accounts receivable, prepaid expenses and other current assets, and accounts payable, offset by an increase in inventory, and customer deposits.

Investing Activities

Net cash flows ~~used~~provided by investing activities for the three months ended August 31, 2022 and 2021 was $1,060,014 and $0 respectively, attributable to the cash received from acquisition of business during the three-month period ended August 31, ~~2020 was $0 and $12,984 respectively, attributable to~~2022, partially offset by the purchase of property and equipment during the ~~three-month period ended August 31, 2020.~~same period.

Financing Activities

Net cash flows provided by financing activities for the three months ended August 31, 2022 and 2021, amounted to $1,907 and ~~August 31, 2020 was~~ $17,446, ~~and $8,740,~~ respectively. For the three months ended August 31, 2021, we received ~~proceeds from loan payable of~~ $10,000 ~~and advances from a~~in COVID-19 related party of $8,271, and repaid $825 towards equipment financing. For the three months ended August 31, 2020, we received advances from a related party of $9,565, and repaid $825 towards equipment financing.grants.

As a result of the activities described above, we recorded a net increase in cash of ~~$25,763 and $13,912~~$1,869,554 for the three months ended August 31, ~~2021~~2022 and ~~2020, respectively.~~an increase in cash of $25,763 for the three months ended August 31, 2021.
As of August 31, 2022, we had the following secured loans outstanding, both of which were administered pursuant to the CARES Act: an Economic Injury Disaster Loan (“EIDL”) in the principal amount of $150,000 and a loan received pursuant to the PPP in the amount of $6,300. The Company has not paid any installments on either loan, and as of August 31, 2022 and currently, both loans are in default.
-4-
~~Table of Contents~~
We currently have no external sources of liquidity, such as arrangements with credit institutions or off-balance sheet arrangements that will have or are reasonably likely to have a current or future effect on our financial condition or immediate access to capital.
We are dependent on our product sales to fund our operations and may require additional capital in the future, such as pursuant to the sale of additional common stock or of debt securities or entering into credit agreements or other borrowing arrangements with institutions or private individuals, to ~~expand~~maintain operations, which may not be available on favorable terms, or at all, and could require us to sell certain assets or discontinue or curtail our operations. If the current equity and credit markets deteriorate, it may make any necessary debt or equity financing more difficult, more costly and more dilutive. In addition, pursuant to a voting agreement, effective June 16, 2022, with Axil and Intrepid Global Advisors, we are subject to certain limitations on our ability to sell our capital stock until June 2024. Our officers and directors have made no written commitments with respect to providing a source of liquidity in the form of cash advances, loans, and/or financial guarantees.
~~If we are unable to raise the funds required to fund our operations, we will seek alternative financing through other means, such as borrowings from institutions or private individuals.~~ There can be no assurance that we will be able to raise ~~the~~ capital ~~we need~~ for our operations ~~from the sale of our securities.~~on favorable terms, or at all. We have not located any sources for ~~these~~additional funds and may not be able to do so in the future. We expect that we will seek additional financing in the ~~future. However,~~future but, we may not be able to obtain additional capital when needed or ~~generate sufficient revenues~~at all. Failure to ~~fund~~secure any necessary financing in a timely manner and on favorable terms could have a material adverse effect on our ~~operations.~~growth strategy, financial performance and stock price and could require us to delay or abandon our business plans. If we are unsuccessful at ~~raising~~generating sufficient funds, for whatever reason, to fund our operations, we may be forced to cease ~~operations. If we fail to raise funds, we expect that we will~~operations and may be required to seek protection from creditors under applicable bankruptcy laws.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results or operations, liquidity, capital expenditures or capital resources that is material to investors.

Critical Accounting Policies

The preparation of condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make a number of 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. Such estimates and assumptions affect the reported amounts of expenses during the reporting period. On an ongoing basis, we evaluate estimates and assumptions based upon historical experience and various other factors and circumstances. We believe our estimates and assumptions are reasonable in the circumstances; however, actual results may differ from these estimates under different future conditions.

We believe that the estimates and assumptions that are most important to the portrayal of our financial condition and results of operations, in that they require the most difficult, subjective or complex judgments, form the basis for the accounting policies deemed to be most critical to us. These critical accounting policies relate to revenue recognition, impairment of intangible assets and long-lived assets, inventory, stock compensation, and evaluation of contingencies. We believe estimates and assumptions related to these critical accounting policies are appropriate under the circumstances; however, should future events or occurrences result in unanticipated consequences, there could be a material impact on our future financial condition or results of operations.

Significant Accounting Policies

See the footnotes to our unaudited ~~condensed~~consolidated financial statements for the ~~quarter~~three months ended August 31, 2022 and 2021, included with this quarterly report.

Impact of COVID-19

For over ~~one year,~~two years, the effects of a new coronavirus (“COVID-19”) and related actions to attempt to control its spread ~~began to impact~~have impacted our business. The impact of COVID-19 on our operating results for the three months ended August 31, ~~2021~~2022 was limited, in all material respects, toon our sales in Europe and in China where the Chinese government mandated numerous measures, including closures of businesses, limitations on movements of individuals and goods, and the imposition of other restrictive measures, in its efforts to mitigate the spread of COVID-19 within the country.
~~-5-~~
~~Table of Contents~~
On March 11, 2020, the World Health Organization designated COVID-19 as a global pandemic. Governments around the world have mandated, and continue to introduce, orders to slow the transmission of the virus, including but not limited to shelter-in-place orders, quarantines, significant restrictions on travel, as well as work restrictions that prohibit many employees from going to work. Uncertainty with respect to the economic effects of the pandemic has introduced significant volatility in the financial markets.

-5-
To the extent that COVID-19 continues or worsens, including challenges arising from the emergence of new variants of COVID-19, governments may ~~impose additional~~extend ongoing restrictions, reimplement previous restrictions or impose additional ~~governments may impose~~ restrictions. The result of COVID-19 and those restrictions have resulted, and could continue to result, in a number of adverse impacts to our business, including but not limited to additional disruption to the economy and consumers’ willingness and ability to spend, temporary or permanent closures by businesses that consume our products, such as salons and spas, additional work restrictions, and supply chains being interrupted, slowed, or rendered inoperable. As a result, it may be challenging to obtain and process raw materials and for supply chains to support our business needs, and individuals could become ill, quarantined, or otherwise unable to work and/or travel due to health reasons or governmental restrictions. Also, governments may impose other laws, regulations or taxes which could adversely impact our business, financial condition or results of operations. Further, if our customers’ businesses or incomes are similarly affected, they might delay or reduce purchases from us. The potential effects of COVID-19 also could impact us in a number of other ways including, but not limited to, reductions to our profitability, laws and regulations affecting our business, the availability of future borrowings, the cost of borrowings, and credit risks of our customers and counterparties.

Given the evolving health, economic, social, and governmental environments, the potential impact that COVID-19 could have on our business remains uncertain and could be significant.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not required for smaller reporting companies.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

We maintain “disclosure controls and procedures,” as that term is defined in Rule 13a-15(e), promulgated by the SEC pursuant to the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including the principal executive officer and principal financial officer, to allow timely decisions regarding required disclosure. Our management, with the participation of the principal executive officer and principal financial officer, evaluated our disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q. Based on ~~this evaluation,~~our assessment, our principal executive officer and principal financial officer concluded that, as of August 31, ~~2021,~~2022, our disclosure controls and procedures were ~~not~~ effective ~~due to material weaknesses in our internal control over financial reporting.~~based on those criteria.

The ineffectiveness of our internal control over financial reporting was due to the following material weaknesses in our internal control over financial reporting which we identified and previously reported in the Annual Report on Form 10-K for the year ended May 31, 2021: (1) insufficient number of qualified accounting personnel governing the financial close and reporting process, (2) lack of independent directors, and (3) lack of proper segregation of duties.
We expect to be materially dependent upon third parties to provide us with accounting and consulting services for the foreseeable future. We believe this will be sufficient to remediate the material weaknesses related to our accounting discussed above. We plan to recruit independent directors in the near future to oversee, establish and maintain adequate internal controls over financial reporting. Until such time as we have a chief financial officer with the requisite expertise in U.S. GAAP, there are no assurances that the material weaknesses in our disclosure controls and procedures will not result in errors in our financial statements which could lead to a restatement of those financial statements. A material weakness is a deficiency or a combination of control deficiencies in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.
~~-6-~~
~~Table of Contents~~
Changes in internal control over financial reporting

There were no changes in our internal control over financial reporting during the quarter ended August 31, ~~2021~~2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

-6-
PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. Except as set forth below, we are currently not aware of any such pending or threatened legal proceedings or claims that we believe will have a material adverse effect on our business, financial condition or operating results. Where it is probable that we will incur a loss and the amount of the loss can be reasonably estimated, we record a liability in our financial statements. These legal accruals may be increased or decreased to reflect any relevant developments on a quarterly basis. Where a loss is not probable or the amount of the loss is not estimable, we do not record an accrual, consistent with applicable accounting guidance. In the opinion of management, while the outcome of such claims and disputes cannot be predicted with certainty, our ultimate liability in connection with these matters is not expected to have a material adverse effect on our results of operations, financial position or cash flows, and the amounts accrued for any individual matter are not material. However, legal proceedings are inherently uncertain. As a result, the outcome of a particular matter or a combination of matters may be material to our results of operations for a particular period, depending upon the size of the loss or our income for that particular period.

On November 23, 2020, the Company was served a copy of a complaint filed by Jacksonfill, LLC in the Fourth Circuit Court for Duval County, Florida. The complaint alleges breach of Agreement for non-payments for certain products against the Company. The allegations arise from alleged discrepancies discovered by the Company in the manufacturing of certain product. The Company has retained counsel and intends to vigorously defend the allegations. The product was delivered to the Company. However, the Company believes that the product was defective. The amount of the claim of $204,182 has been recorded as accounts payable, in the accompanying unaudited financial statements as of August 31, ~~2021.~~2022.

ITEM 1A. RISK FACTORS

As a smaller reporting company, we are not required to provide risk factors. ~~Please refer to our registration statement under Form S-1 for more information regarding risks related to the securities of the Company.~~

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

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

(a) Not applicable.

(b) During the quarter ended August 31, ~~2021,~~2022, there have not been any material changes to the procedures by which security holders may recommend nominees to the Board of Directors.
-7-
~~Table of Contents~~
ITEM 6. EXHIBITS

Exhibit ~~Filed~~
Number Exhibit Description Filed herewith
2.1+ Asset Purchase Agreement, dated as of May 1, 2022, among Reviv3 Procare Company, Reviv3 Acquisition Corporation, Axil & Associated Brands Corp., and Certain Stockholders of Axil & Associated Brands Corp. (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 22, 2022).
2.2 Amendment Number 1 to Asset Purchase Agreement, effective as of June 10, 2022, among Reviv3 Procare Company, Reviv3 Acquisition Corporation, Axil & Associated Brands Corp., and Certain Stockholders of Axil & Associated Brands Corp. (incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on June 22, 2022).
3.1 Amended and Restated Certificate of Incorporation (incorporated herein by reference to Exhibit 3.3 of the Company’s Registration Statement on Form S-1 (File No. 333-220846) filed with the SEC on October 6, 2017).
3.2 Certificate of Amendment to the Amended and Restated Certificate of Incorporation (incorporated herein by reference to Exhibit 3.3 to the Company’s Annual Report on Form 10-K filed with the SEC on August 25, 2022).
3.3 Bylaws (incorporated herein by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1 (File No. 333-220846) filed with the SEC on October 6, 2017).
10.1 Voting Agreement, dated June 16, 2022, between Reviv3 Procare Company, Intrepid Global Advisors, and Axil & Associated Brands Corp. (incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the SEC on June 22, 2022).
10.2 Amendment to Asset Purchase Agreement, dated September 8, 2022, between Reviv3 Procare Company, Reviv3 Acquisition Corporation, and Axil & Associated Brands Corp. and Certain Stockholders of Axil & Associated Brands Corp. X
31.1 Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. X
31.2 Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. X
32.1 X
~~32.1~~ Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
X
(furnished herewith)
32.2 X
~~32.2~~ Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
X
(furnished herewith)
101 X
~~101.INS~~ ~~XBRL Instance~~The following unaudited condensed consolidated financial statements from the Quarterly Report on Form 10-Q for the quarter ended August 31, 2022 are formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Balance Sheets, (ii) Statements of Operations, (iii) Statements of Changes in Stockholders’ Equity, (iv) Statements of Cash Flows, and (v) the Notes to Financial Statements. X
~~101.SCH~~104 Cover Page Interactive Data File (formatted as Inline XBRL ~~Taxonomy Extension Schema~~ X
~~101.CAL~~ ~~XBRL Taxonomy Extension Calculation~~ X
~~101.DEF~~ ~~XBRL Taxonomy Extension Definition~~ X
~~101.LAB~~ ~~XBRL Taxonomy Extension Labels~~ X
~~101.PRE~~ ~~XBRL Taxonomy Extension Presentation~~and contained in Exhibit 101). X
+ The schedules and exhibits have been omitted pursuant to Item 601(a)(5) of Regulation S-K and the Company agrees to furnish supplementally to the SEC a copy of any omitted schedules or exhibits upon request.
-8-
~~Table of Contents~~
SIGNATURES

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

REVIV3 PROCARE COMPANY

Date: October ~~13, 2021~~12, 2022

By: /s/ Jeff Toghraie
Jeff Toghraie
Chief Executive Officer
(Principal Executive Officer)
By: /s/ Christopher Go
Christopher Go
Chief Financial Officer and Secretary
(Principal Financial Officer and Principal Accounting Officer)
-9-

			Page

PART I - FINANCIAL INFORMATION

Item 1.	~~Financial Statements~~	Financial Statements		1

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

Item 3.	Quantitative and Qualitative Disclosures About Market Risk		6

Item 4.	Controls and Procedures		6

PART II - OTHER INFORMATION

Item 1.	Legal Proceedings		7

Item 1A.	Risk Factors		7

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		7

Item 3.	Defaults Upon Senior Securities		7

Item 4.	Mine Safety Disclosures		7

Item 5.	Other Information		7

Item 6.	Exhibits		8

Signatures			9


	For the Three Months Ended
	August 31, 2021			August 31, 2020
Sales	$	839,272		$	268,454

Cost of sales		363,896			136,259

Gross profit		475,376			132,195

OPERATING EXPENSES
Marketing and selling expenses		351,622			70,976
Compensation and related taxes		10,831			7,968
Professional and consulting expenses		63,868			58,110
General and administrative		63,529			63,181

Total Operating Expenses		489,850			200,235

LOSS FROM OPERATIONS		(14,474	)		(68,040	)

OTHER INCOME (EXPENSE):
Interest income		11			7
Interest expense and other finance charges		(1,576	)		(1,236	)

Other Income (Expense), Net		(1,565	)		(1,229	)

LOSS BEFORE PROVISION FOR INCOME TAXES		(16,039	)		(69,269	)

Provision for income taxes		—			—

NET LOSS	$	(16,039	)	$	(69,269	)

NET LOSS PER COMMON SHARE – Basic and diluted	$	(0.00	)	$	(0.00	)

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
Basic and diluted		41,945,881			41,377,185

	August 31, 2022			August 31, 2021
Sales	$	4,237,358		$	839,272

Cost of sales		954,704			363,896

Gross profit		3,282,654			475,376

OPERATING EXPENSES:
Marketing and selling expenses		1,977,976			351,622
Compensation and related taxes		280,688			10,831
Professional and consulting expenses		466,450			63,868
General and administrative		358,139			63,529

Total Operating Expenses		3,083,253			489,850

INCOME (LOSS) FROM OPERATIONS		199,401			(14,474	)

OTHER INCOME (EXPENSE):
Gain on debt settlement		50,500			-
Interest income		1,837			11
Interest expense and other finance charges		(1,458	)		(1,576	)

Other Income (Expense), Net		50,879			(1,565	)

INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES		250,280			(16,039	)

Provision for income taxes		74,753			-

NET INCOME (LOSS)	$	175,527		$	(16,039	)

NET INCOME (LOSS) PER COMMON SHARE:
Basic	$	0.00		$	(0.00	)
Diluted	$	0.00		$	(0.00	)

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic		102,402,140			41,945,881
Diluted		314,223,880			41,945,881


	Preferred Stock				Common Stock Issued And Issuable				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Equity
Balance, May 31, 2022		-	$	-		41,945,881	$	4,195	$	5,472,084	$	(5,291,567	)	$	184,712

Shares issued for acquisition of business		250,000,000		25,000		73,183,893		7,318		3,975,162		-			4,007,480

Stock options expense		-		-		-		-		97,283		-			97,283

Net income for the three months ended August 31, 2022		-		-		-		-		-		175,527			175,527

Balance, August 31, 2022		250,000,000	$	25,000		115,129,774	$	11,513	$	9,544,529	$	(5,116,040	)	$	4,465,002


	Preferred Stock				Common Stock Issued and Issuable				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Equity
Balance, May 31, 2021		—	$	—		41,945,881	$	4,195	$	5,450,117	$	(5,108,664	)	$	345,648

Net loss for the three months ended August 31, 2021		—		—		—		—		—		(16,039	)		(16,039	)

Balance, August 31, 2021		—	$	—		41,945,881	$	4,195	$	5,450,117	$	(5,124,703	)	$	329,609

For the three months ended August 31, 2020

	Preferred Stock				Common Stock Issued and Issuable				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Equity
Balance, May 31, 2020		—	$	—		41,285,881	$	4,129	$	5,311,383	$	(4,810,909	)	$	504,603

Shares issued for services		—		—		200,000		20		15,980		—			16,000

Net loss for the three months ended August 31, 2020		—		—		—		—		—		(69,269	)		(69,269	)

Balance, August 31, 2020		—	$	—		41,485,881	$	4,149	$	5,327,363	$	(4,880,178	)	$	451,334

	August 31, 2022			August 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)	$	175,527		$	(16,039	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization		19,669			2,346
Bad debts		-			2,316
Stock based compensation		97,283			-
Gain on debt settlement		(50,500	)		-
Change in operating assets and liabilities:
Accounts receivable		(93,901	)		(7,786	)
Inventory		432,998			193,638
Prepaid expenses and other current assets		(204,130	)		2,430
Accounts payable		52,247			(70,032	)
Other current liabilities		296,106			(98,556	)
Contract liabilities		82,334			-

NET CASH PROVIDED BY OPERATING ACTIVITIES		807,633			8,317

CASH FLOWS FROM INVESTING ACTIVITIES
Cash acquired on business acquisition		1,066,414			-
Purchase of property and equipment		(6,400	)		-

NET CASH PROVIDED BY INVESTING ACTIVITIES		1,060,014			-

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from loan payable		-			10,000
Repayment of equipment financing		(825	)		(825	)
Advances from (repayment to) related parties, net		2,732			8,271

NET CASH PROVIDED BY FINANCING ACTIVITIES		1,907			17,446

NET INCREASE IN CASH		1,869,554			25,763

CASH - Beginning of period		373,731			496,937

CASH - End of period	$	2,243,285		$	522,700

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest	$	125		$	500
Income taxes	$	-		$	-

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Stock issued for asset purchase agreement	$	4,007,480		$	-

Level 1:	Observable inputs such as quoted market prices in active markets for identical assets or ~~liabilities~~liabilities.

Level 2:	Observable market-based inputs or unobservable inputs that are corroborated by market ~~data~~data.

Level 3:	Unobservable inputs for which there is little or no market data, which require the use of the reporting entity’s own assumptions.

Schedule of accounts receivable
	August 31, 2022			May 31, 2022
Accounts Receivable	$	437,429		$	115,741
Less: Allowance for doubtful debts		(9,820	)		(9,820	)
Accounts receivable, net	$	427,609		$	105,921

	August 31, 2021			May 31, 2021
Finished Goods	$	272,852		$	15,056
Raw Materials	$	24,362		$	475,796
Inventory, net	$	297,214		$	490,852
Less: Inventory, non-current	$	(39,874	)	$	(39,874	)
Current Inventory	$	257,340		$	450,978

Schedule of Inventory
	August 31, 2022		May 31, 2022
Finished Goods	$	976,253	$	29,249
Raw Materials		256,598		294,139
Inventory, net	$	1,232,851	$	323,388

	Estimated Life	August 31, 2021			May 31, 2021
Furniture and Fixtures	5 years	$	5,759		$	5,759
Computer Equipment	3 years		17,392			17,392
Plant Equipment	5-10 years		45,128			45,128
Less:Accumulated Depreciation			(33,609	)		(31,263	)
Property and equipment, net		$	34,670		$	37,016

Schedule of Property and Equipment
	Estimated Life	August 31, 2022			May 31, 2022
Furniture and Fixtures	5 years	$	5,759		$	5,759
Computer Equipment	3 years		22,128			17,392
Office equipment	5-10 years		8,838			-
Plant Equipment	5-10 years		121,529			45,128
Less:Accumulated Depreciation			(42,657	)		(39,134	)
		$	115,597		$	29,145

Schedule of intangible assets
	Estimated Life	August 31, 2022			May 31, 2022
Licensing rights	3 years	$	11,945		$	-
Customer Relationships	3 years		70,000			-
Trade Names	10 years		275,000			-
Website	5 years		100,000			-
Less:Accumulated Amortization			(16,146	)		-
		$	440,799		$	-

	August 31, 2021		May 31, 2021
Trade Payables	$	366,106	$	436,138
Credit Cards		5,476		11,115
Other		8,924		11,709
Accounts Payable and Accrued Expenses, net	$	380,506	$	458,962

	Total
2022	$	3,300
2023	$	3,300
2024	$	1,375
Equipment Payable, Net	$	7,975

Schedule of notes payable
	August 31, 2022		May 31, 2022
Second Draw Paycheck Protection Program (PPP-2)	$	6,300	$	6,300
Economic Injury Disaster Loan Program (EIDL)	$	150,000	$	150,000
Total	$	156,300	$	156,300
Less: Current portion	$	156,300	$	156,300
Non-current portion	$	-	$	-

	August 31,			May 31,
	2021			2021
Second Draw Paycheck Protection Program (PPP- 2)	$	6,300		$	6,300
Economic Injury Disaster Loan Program (EIDL)	$	160,000		$	150,000
Total	$	166,300		$	156,300
Less: Current portion	$	(15,379	)	$	(4,261	)
Non-current portion	$	150,921		$	152,039

Schedule of other current liabilities
	August 31, 2022		May 31, 2022
Credit Cards	$	2,239	$	2,966
Equipment Payable, current		3,300		3,300
Customer Deposits		76,385		16,523
Royalty Payment Accrual		109,821		-
Affiliate Accrual		41,303		-
Income Tax Accrual		74,753		-
Accrued Payroll		83,460		-
Accrued Interest and Other		27,900		19,583
Other current liabilities	$	419,161	$	42,372

Schedule of summarizes relating to the Company’s stock
	Number of Options			Weighted Average Exercise Price		Weighted Average Remaining Term

Outstanding at June 1, 2022		5,300,000		$	0.09		9.92
Granted		-			-		-
Exercised		-			-		-
Outstanding at August 31, 2022		5,300,000		$	0.09		9.67
Less: Unvested at August 31, 2022		(5,300,000	)	$	0.09		9.67
Vested at August 31, 2022		-			-		-

Assets	August 31, 2021
Right of use assets	$	235,748
Accumulated reduction		(127,175	)
Operating lease assets, net	$	108,574

Liabilities
Lease liability	$	235,748
Accumulated reduction		(123,748	)
Total lease liability, net		112,000
Current portion		(88,065	)
Non-current portion	$	23,935

Schedule of Supplemental balance sheet information
Assets	August 31, 2022			May 31, 2022
Right of use assets	$	235,748		$	235,748
Accumulated reduction		(212,670	)		(190,295	)
Operating lease assets, net	$	23,078		$	45,453

Liabilities
Lease liability	$	235,748		$	235,748
Accumulated reduction		(211,813	)		(188,582	)
Total lease liability, net		23,935			47,166
Current portion		(23,935	)		(47,166	)
Non-current portion	$	-		$	-

Schedule of future minimum rental payments required under operating lease
Operating Lease
Year 1	$	24,415
Total		24,415
Less: Imputed interest		(480	)
Present value of lease liabilities	$	23,935

Operating Lease
Year 1	$	96,805
Year 2		24,415
Total		121,220
Less: Imputed interest		(9,220	)
Present value of lease liabilities	$	112,000

Schedule of estimated fair value of the assets acquired
Cash	$	1,066,414
Accounts receivables		227,786
Inventory		1,342,461
Prepaid expenses		62,452
Other assets		108,030
Accounts payables		(285,665	)
Contract liabilities		(1,043,332	)
Other liabilities		(79,826	)
Net tangible assets acquired	$	1,398,320

Identifiable intangible assets
Licensing rights	$	11,945
Customer relationships		70,000
Tradenames		275,000
Website		100,000

Total Identifiable intangible assets	$	456,945

Consideration paid	$	4,007,480
Total net assets acquired		1,855,265
Preliminary goodwill purchased	$	2,152,215

Schedule of proforma information
	August 31, 2022		August 31, 2021
Revenue	$	4,918,249	$	2,912,213
Net income (loss)		137,012		(220,478	)
Earnings (loss) per common share
Basic	$	0.00	$	(0.01	)
Diluted	$	0.00	$	(0.01	)


	For the Three Months ended
Hair Care Products	August 31, 2021			August 31, 2020
Shampoos and Conditioners		91	%		86	%
Ancillary Products		9	%		14	%
Total		100	%		100	%

Schedule of sales by product line
	For the Three Months ended August 31
	2022			2021
Ear Buds (PSAP)		80	%		-
Other hearing enhancement products		13	%		-
Hair Care And Skin Care Products		7	%		100	%
Total		100	%		100	%

Schedule of segment information
	Three months ended August 31,
	2022		2021
Net Sales
Hair care and skin care	$	485,236	$	839,272
Hearing enhancement and protection		3,752,122		-
Total net sales	$	4,237,358	$	839,272

Operating earnings (loss)
Segment gross profit:
Hair care and skin care	$	324,105	$	475,376
Hearing enhancement and protection		2,958,549		-
Total segment gross profit		3,282,654		475,376
Selling and Marketing		1,977,976		351,622
General and Administrative		1,105,277		138,228
Consolidated operating income (loss)	$	199,401	$	(14,474	)

Total Assets:
Hair care and skin care	$	781,328	$	893,915
Hearing enhancement and protection		6,185,244		-
Consolidated total assets	$	6,966,572	$	893,915

Payments for property and equipment
Hair care and skin care	$	-	$	-
Hearing enhancement and protection		6,400		-
Consolidated total payments for property and equipment	$	6,400	$	-

Depreciation and amortization
Hair care and skin care	$	1,423	$	2,346
Hearing enhancement and protection		18,246		-
Consolidated total depreciation and amortization	$	19,669	$	2,346

Exhibit		~~Filed~~
Number	Exhibit Description	Filed herewith
2.1+	Asset Purchase Agreement, dated as of May 1, 2022, among Reviv3 Procare Company, Reviv3 Acquisition Corporation, Axil & Associated Brands Corp., and Certain Stockholders of Axil & Associated Brands Corp. (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 22, 2022).
2.2	Amendment Number 1 to Asset Purchase Agreement, effective as of June 10, 2022, among Reviv3 Procare Company, Reviv3 Acquisition Corporation, Axil & Associated Brands Corp., and Certain Stockholders of Axil & Associated Brands Corp. (incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on June 22, 2022).
3.1	Amended and Restated Certificate of Incorporation (incorporated herein by reference to Exhibit 3.3 of the Company’s Registration Statement on Form S-1 (File No. 333-220846) filed with the SEC on October 6, 2017).
3.2	Certificate of Amendment to the Amended and Restated Certificate of Incorporation (incorporated herein by reference to Exhibit 3.3 to the Company’s Annual Report on Form 10-K filed with the SEC on August 25, 2022).
3.3	Bylaws (incorporated herein by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1 (File No. 333-220846) filed with the SEC on October 6, 2017).
10.1	Voting Agreement, dated June 16, 2022, between Reviv3 Procare Company, Intrepid Global Advisors, and Axil & Associated Brands Corp. (incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the SEC on June 22, 2022).
10.2	Amendment to Asset Purchase Agreement, dated September 8, 2022, between Reviv3 Procare Company, Reviv3 Acquisition Corporation, and Axil & Associated Brands Corp. and Certain Stockholders of Axil & Associated Brands Corp.	X
31.1	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	X
31.2	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	X
32.1	X
~~32.1~~	Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	X (furnished herewith)
32.2	X
~~32.2~~	Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	X (furnished herewith)
101	X
~~101.INS~~	~~XBRL Instance~~The following unaudited condensed consolidated financial statements from the Quarterly Report on Form 10-Q for the quarter ended August 31, 2022 are formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Balance Sheets, (ii) Statements of Operations, (iii) Statements of Changes in Stockholders’ Equity, (iv) Statements of Cash Flows, and (v) the Notes to Financial Statements.	X
~~101.SCH~~104	Cover Page Interactive Data File (formatted as Inline XBRL ~~Taxonomy Extension Schema~~	X
~~101.CAL~~	~~XBRL Taxonomy Extension Calculation~~	X
~~101.DEF~~	~~XBRL Taxonomy Extension Definition~~	X
~~101.LAB~~	~~XBRL Taxonomy Extension Labels~~	X
~~101.PRE~~	~~XBRL Taxonomy Extension Presentation~~and contained in Exhibit 101).	X

	REVIV3 PROCARE COMPANY

Date: October ~~13, 2021~~12, 2022

	By:	/s/ Jeff Toghraie
		Jeff Toghraie
		Chief Executive Officer
		(Principal Executive Officer)

	By:	/s/ Christopher Go
		Christopher Go
		Chief Financial Officer and Secretary
		(Principal Financial Officer and Principal Accounting Officer)