Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2021 | Apr. 22, 2021 | |
Cover [Abstract] | ||
Entity Registrant Name | TRXADE GROUP, INC. | |
Entity Central Index Key | 0001382574 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2021 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business Flag | true | |
Entity Emerging Growth Company | true | |
Entity Ex Transition Period | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 8,125,362 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2021 |
Consolidated Balance Sheets (Un
Consolidated Balance Sheets (Unaudited) - USD ($) | Mar. 31, 2021 | Dec. 31, 2020 |
Current Assets | ||
Cash | $ 5,209,280 | $ 5,919,578 |
Accounts Receivable, net | 1,936,850 | 805,043 |
Inventory | 470,122 | 1,257,754 |
Prepaid Assets | 457,738 | 151,248 |
Other Receivables | 1,081,250 | 1,087,675 |
Total Current Assets | 9,155,240 | 9,221,298 |
Property Plant and Equipment, Net | 160,647 | 162,397 |
Other Assets | ||
Deposits | 21,636 | 21,636 |
Right of use leased assets | 355,693 | 387,371 |
Total Assets | 9,693,216 | 9,792,702 |
Current Liabilities | ||
Accounts Payable | 366,471 | 256,829 |
Accrued Liabilities | 519,179 | 219,256 |
Current Portion Lease Liabilities | 117,030 | 131,153 |
Customer Deposits | 10,000 | 10,000 |
Notes Payables - Related Party | 225,000 | 225,000 |
Total Current Liabilities | 1,237,680 | 842,238 |
Long Term Liabilities | ||
Other Long-Term Liabilities - Leases | 253,912 | 271,306 |
Total Liabilities | 1,491,592 | 1,113,544 |
Stockholders' Equity | ||
Series A Preferred Stock, $0.00001 par value; 10,000,000 shares authorized; none issued and outstanding as of March 31, 2021 and December 31, 2020 | ||
Common Stock, $0.00001 par value; 100,000,000 shares authorized; 8,093,199 shares issued and outstanding as of March 31, 2021 and December 31, 2020 | 81 | 81 |
Additional Paid-in Capital | 19,784,616 | 19,610,631 |
Accumulated Deficit | (11,583,073) | (10,931,554) |
Total Stockholders' Equity | 8,201,624 | 8,679,158 |
Total Liabilities and Stockholders' Equity | $ 9,693,216 | $ 9,792,702 |
Consolidated Balance Sheets (_2
Consolidated Balance Sheets (Unaudited) (Parenthetical) - $ / shares | Mar. 31, 2021 | Dec. 31, 2020 |
Statement of Financial Position [Abstract] | ||
Series A Preferred stock, par value | $ 0.00001 | $ 0.00001 |
Series A Preferred stock, shares authorized | 10,000,000 | 10,000,000 |
Series A Preferred stock, shares issued | ||
Series A Preferred stock, shares outstanding | ||
Common stock, par value | $ 0.00001 | $ 0.00001 |
Common stock, shares authorized | 100,000,000 | 100,000,000 |
Common stock, shares issued | 8,093,199 | 8,093,199 |
Common stock, shares outstanding | 8,093,199 | 8,093,199 |
Consolidated Statements of Oper
Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Income Statement [Abstract] | ||
Revenues | $ 3,053,235 | $ 2,203,320 |
Cost of Sales | 1,669,924 | 563,184 |
Gross Profit | 1,383,311 | 1,640,136 |
Operating Expenses | ||
General and Administrative | 2,027,566 | 1,451,909 |
Operating Income (Loss) | (644,255) | 188,227 |
Interest, net | (7,264) | (7,924) |
Net Income (Loss) | $ (651,519) | $ 180,303 |
Net Income per Common Share - Basic: | $ (0.08) | $ 0.03 |
Net Income per Common Share - Diluted: | $ (0.08) | $ 0.02 |
Weighted average Common Shares Outstanding Basic | 8,093,199 | 6,971,427 |
Weighted average Common Shares Outstanding Diluted | 8,093,199 | 7,423,669 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($) | Preferred Stock [Member] | Common Stock [Member] | Additional Paid-in Capital [Member] | Accumulated Deficit [Member] | Total |
Balance at Dec. 31, 2019 | $ 65 | $ 12,535,655 | $ (8,395,503) | $ 4,140,217 | |
Balance, shares at Dec. 31, 2019 | 6,539,415 | ||||
Options Expense | 61,997 | 61,997 | |||
Common Stock issued from offering | $ 10 | 5,994,414 | 5,994,424 | ||
Common Stock issued from offering, shares | 922,219 | ||||
Fractional shares issued due to reverse split | |||||
Fractional shares issued due to reverse split, shares | 40 | ||||
Stock Issuance Costs | (820,586) | (820,586) | |||
Options Exercised for Cash | 501 | 501 | |||
Options Exercised for Cash, shares | 167 | ||||
Warrants Exercised for Cash | 1,352 | 1,352 | |||
Warrants Exercised for Cash, shares | 22,529 | ||||
Warrants Expense | 79,089 | 79,089 | |||
Net Income (Loss) | 180,303 | 180,303 | |||
Balance at Mar. 31, 2020 | $ 75 | 17,852,422 | (8,215,200) | 9,637,297 | |
Balance, shares at Mar. 31, 2020 | 7,484,370 | ||||
Balance at Dec. 31, 2020 | $ 81 | 19,610,631 | (10,931,554) | 8,679,158 | |
Balance, shares at Dec. 31, 2020 | 8,093,199 | ||||
Common Stock issued for Services | 98,247 | 98,247 | |||
Common Stock issued for Services, shares | |||||
Options Expense | 75,738 | 75,738 | |||
Net Income (Loss) | (651,519) | (651,519) | |||
Balance at Mar. 31, 2021 | $ 81 | $ 19,784,616 | $ (11,583,073) | $ 8,201,624 | |
Balance, shares at Mar. 31, 2021 | 8,093,199 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Operating Activities: | ||
Net Income (Loss) | $ (651,519) | $ 180,303 |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | ||
Depreciation Expense | 1,750 | 1,250 |
Options expense | 75,738 | 61,997 |
Warrant Expense | 79,089 | |
Common Stock Issued for Services | 98,247 | |
Bad Debt Expense | 9,000 | |
Amortization of right of use asset | 31,678 | 23,635 |
Changes in operating assets and liabilities: | ||
Accounts Receivable | (1,131,807) | (94,047) |
Prepaid Assets and other Current Assets | (306,490) | (184,923) |
Inventory | 787,632 | (311,640) |
Deposits for Inventory Purchases | (580,800) | |
Other Receivables | 6,425 | |
Lease Liability | (31,517) | (20,974) |
Accounts Payable | 109,642 | (14,376) |
Customer Deposits | 305,972 | |
Accrued Liabilities and Other Liabilities | 299,923 | 134,708 |
Net Cash used in operating activities | (710,298) | (410,806) |
Investing Activities: | ||
Purchase of Fixed Assets | (23,505) | |
Net Cash used in Investing activities | (23,505) | |
Financing Activities: | ||
Stock Issuance Costs | (732,355) | |
Proceeds from exercise of Warrants | 1,352 | |
Proceeds from exercise of Stock Options | 501 | |
Proceeds from Issuance of Common Stock | 5,994,424 | |
Net Cash provided by financing activities | 5,263,922 | |
Net increase (decrease) in Cash | (710,298) | 4,829,611 |
Cash at Beginning of the Period | 5,919,578 | 2,871,694 |
Cash at End of the Period | 5,209,280 | 7,701,305 |
Supplemental Cash Flow Information | ||
Cash Paid for Interest | 1,639 | 2,348 |
Cash Paid for Income Taxes |
Organization and Basis of Prese
Organization and Basis of Presentation | 3 Months Ended |
Mar. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Basis of Presentation | NOTE 1 – ORGANIZATION AND BASIS OF PRESENTATION Trxade Group, Inc. (“ we our Trxade Company Trxade, Inc., operates a web-based market platform that enables commerce among healthcare buyers and sellers of pharmaceuticals, accessories, and services. Integra Pharma Solutions, LLC, is a licensed pharmaceutical wholesaler and sells brand, generic and non-drug products. Community Specialty Pharmacy, LLC, is an accredited independent retail pharmacy with a focus on specialty medications and a community-based model offering home delivery services to patients. Alliance Pharma Solutions, LLC, has developed a same-day pharmaceutical delivery software – Delivmeds.com, and invested in SyncHealth MSO, LLC, a managed services organization during January 2019, which investment was divested in February 2020. Bonum Health, LLC was formed to hold certain telehealth assets acquired in October 2019. The “ Bonum Health Hub MedCheks, LLC was formed in January 2021 and is a patient-centered, digital, precision healthcare platform that lets patients consolidate and control their health data via a digital Health Passport. The digital Health Passport allows users to share their health profile, tests and vaccinations simply and safely. Secured in a blockchain, the Health Passport includes health and vaccination status verification via a QR code (a two-dimensional machine-readable optical label), which is available for travel, entry into stadiums, concert venues, events, offices, industrial plants, warehouses, and other physical access points. MedCheks Health Passport stores all of a user’s health records securely in one place. Basis of Presentation In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosures contained in the audited financial statements for the year ended December 31, 2020 as reported in the Company’s Annual Report on Form 10-K have been omitted. Income (loss) Per Common Share The following table sets forth the computation of basic and diluted Income (Loss) per Share: For three months ended March 31, 2021 2020 Numerator: Net Income (loss) $ (651,519 ) $ 180,303 Numerator for basic and diluted EPS - income available to common Shareholders (651,519 ) $ 180,303 Denominator: Denominator for basic EPS – Weighted average shares 8,093,199 6,971,427 Dilutive Effect of Common Stock Equivalent - 452,242 Denominator for diluted EPS – adjusted Weighted average shares and assumed Conversions 8,093,199 7,423,669 Basic income (loss) per common share $ (0.08 ) $ 0.03 Diluted income (loss) per common share $ (0.08 ) $ 0.02 |
Short Term Debt - Related Parti
Short Term Debt - Related Parties | 3 Months Ended |
Mar. 31, 2021 | |
Debt Disclosure [Abstract] | |
Short Term Debt - Related Parties | NOTE 2– SHORT TERM DEBT – RELATED PARTIES In October 2018, in connection with the acquisition of Community Specialty Pharmacy, LLC, a $300,000 promissory note was issued to Nikul Panchal, a non-executive officer of the Company, accruing simple interest at the rate of 10% per annum, payable annually, and having a maturity date in October 15, 2021. In October 2019, $75,000 of the note was converted into 25,000 common shares at $3.00 per share, leaving $225,000 of principal owed under the promissory note. There was a loss recognized on this conversion of $76,500. At March 31, 2021 and December 31, 2020, total related party debt was $225,000. |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2021 | |
Equity [Abstract] | |
Stockholders' Equity | NOTE 3 – STOCKHOLDERS’ EQUITY 2020 Equity Compensation Awards On April 14, 2020, the Compensation Committee approved the grant of (a) 5,000 shares of restricted common stock to the Company’s legal counsel; and (b) 12,500 shares of restricted common stock to Howard A. Doss, the Company’s Chief Financial Officer, which shares vest at the rate of ¼ th Independent Director Compensation Plan On April 14, 2020, the three independent members of the Board of Directors (Mr. Donald G. Fell, Dr. Pamela Tenaerts, and Mr. Michael L. Peterson), were each awarded 8,987 shares of restricted stock, which vest at the rate of ¼ th |
Warrants
Warrants | 3 Months Ended |
Mar. 31, 2021 | |
Warrants and Rights Note Disclosure [Abstract] | |
Warrants | NOTE 4 – WARRANTS For the three-month period ended March 31, 2021, no warrants were granted and none expired. The Company uses the Black-Scholes pricing model to estimate the fair value of stock-based awards on the date of the grant. The compensation cost related to the warrants granted was $0 and $79,089 for the three months ended March 31, 2021 and 2020, respectively. The Company’s outstanding and exercisable warrants as of March 31, 2021 are presented below: Number Outstanding Weighted Average Exercise Price Contractual Life in Years Intrinsic Value Warrants Outstanding as of December 31, 2020 82,751 $ 1.33 2.73 $ 352,951 Warrants granted - $ - - - Warrants expired or forfeited - $ - - - Warrants exercised - $ - - - Warrants Outstanding as of March 31, 2021 82,751 $ 1.33 2.48 $ 349,157 Warrants Exercisable as of March 31, 2021 60,223 $ 1.81 1.34 $ 232,462 |
Options
Options | 3 Months Ended |
Mar. 31, 2021 | |
Share-based Payment Arrangement [Abstract] | |
Options | NOTE 5 – OPTIONS The Company maintains stock option plans under which certain employees are awarded option grants based on a combination of performance and tenure. The stock option plans provide for the grant of up to 2,333,333 shares, and the Company’s 2019 Amended and Restated 2019 Equity Incentive Plan provides for automatic increases in the number of shares available under such plan (currently 2,000,000 shares) on April 1 st Date of Determination For the three-month period ended March 31, 2021, options to purchase 20,000 shares were granted, none were forfeited and none expired. The options granted during the period vest over a four-year period, the exercise price was $6.55 per share and the options have a term of 5 years. The Company uses the Black-Scholes option pricing model to estimate the fair value of stock-based awards on the date of the grant. The following table summarizes the assumptions used to estimate the fair value of the stock options granted during the quarter ended March 31, 2021: Expected dividend yield 0 % Weighted-average expected volatility 106-215 % Weighted-average risk-free interest rate 0.25 % Expected life of options 5 years Total compensation cost related to stock options granted was $75,738 and $61,997 for the three months ended March 31, 2021 and 2020, respectively. The following table represents stock option activity for the three-month period ended March 31, 2021: Number Outstanding Weighted Average Exercise Price Contractual Life in Years Intrinsic Value Options Outstanding as of December 31, 2020 425,817 $ 4.44 5.33 $ 597,322 Options Exercisable as of December 31, 2020 282,167 $ 4.52 4.56 $ 384,226 Options granted 20,000 $ 6.55 4.85 - Options forfeited - $ - - - Options expired - $ - - - Options exercised - $ - - - Options Outstanding as of March 31, 2021 445,817 $ 4.53 5.07 $ 586,080 Options Exercisable as of March 31, 2021 304,867 $ 4.44 4.52 $ 421,737 |
Other Receivables
Other Receivables | 3 Months Ended |
Mar. 31, 2021 | |
Receivables [Abstract] | |
Other Receivables | NOTE 6 – OTHER RECEIVABLES In July 2020, the Company’s wholly-owned subsidiary, Integra Pharma Solutions, Inc. (“Integra”), entered into an agreement with Studebaker Defense Group, LLC (“Studebaker”) wherein Integra would pay Studebaker a down payment of $500,000 and Studebaker would deliver 180,000 boxes of nitrile gloves by August 14, 2020. Integra wired the $500,000 to Studebaker, but to date, Studebaker has not delivered the gloves or provided a refund of the deposit. In December 2020, we filed a complaint against Studebaker in Florida state court, Case No. 20-CA-010118 in the Circuit Court for the Thirteenth Judicial Circuit in Hillsborough County, for among other things, breach of contract. Studebaker did not answer the complaint, nor did counsel for Studebaker file an appearance. Accordingly, in February 2021 the Company filed for a default judgment; however, on March 22, 2021, counsel for Studebaker filed an appearance and shortly thereafter filed a motion to vacate the default judgment. A hearing on our motion for a default judgment has been set for April 27, 2021. The Company anticipates that irrespective of the outcome of such hearing on April 27, 2021, the Company will prevail on the merits; and believes Studebaker has the ability to satisfy a judgment. In August 2020, Integra, entered into an agreement with Sandwave Group Dsn Bhd (“Sandwave”), wherein Integra would pay Sandwave a down payment of $581,250 and Sandwave’s supplier, Crecom Burj Group SDN BHD (“Crecom”), would deliver 150,000 boxes of nitrile gloves within 45 days. Integra wired the $581,250 to Sandwave, which in turn wired the purchase price to Crecom, which Crecom accepted; however, to date, Crecom has not delivered the nitrile gloves. Integra demanded return of its $581,250 and Crecom has acknowledged that Integra is entitled to a refund, but to date Crecom has failed to return Integra’s money. In February 2021, Integra filed a complaint against Crecom in Malaysia: Case No. WA-22NCC-55-02/2021 in the High Court of Malaysia at Kuala Lumpur in the Federal Territory, Malaysia for the Malaysian equivalent of breach of contract. Crecom filed an appearance on March 1, 2021. In April 2021, an Application for Summary Judgement was filed with the court, and on May 25, 2021, the Court will extract the sealed application and a copy thereof will be served on Crecom’s attorneys and Crecom will have two weeks to file an Affidavit in Reply with the court to show that there are issues to be tried and that this case must go to a full trial. We will be given 14 days thereafter to reply to that Affidavit in Reply (if there is a need to do so). In this case, we will request for a longer time to reply, given the distance involved (the court has taken note of this fact). Also at the May 25, 2021 hearing, the court will give directions on the timelines for both parties to file their written submissions/arguments in relation to the application for summary judgment If a judgment is entered against Crecom, the process of executing the judgment, and ultimately attempting to collect on the judgment, can take three to six months. The Company believes that it will prevail in the lawsuit filed; and believes Crecom has the ability to satisfy a judgment, and the steps to enforce a judgment in Malaysia, if any, may be cumbersome, time consuming or costly. |
Contingencies
Contingencies | 3 Months Ended |
Mar. 31, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
Contingencies | NOTE 7 – CONTINGENCIES In January 2020, we became aware of a complaint filed by Jitendra Jain, Manish Arora, Scariy Kumaramangalam, Harsh Datta and Balvant Arora (collectively, plaintiffs), against our wholly-owned subsidiary, Trxade, Inc. and our Chief Executive Officer, Suren Ajjarapu as well as certain unrelated persons, Annapurna Gundlapalli, Gajan Mahendiran and Nexgen Memantine (collectively, defendants), in the Circuit Court of Madison County, Alabama (Case:47-CV-2019-902216.00). The complaint alleged causes of actions against the defendants including fraud in the inducement, relating to certain investments alleged to have been made by plaintiffs in Nexgen Memantine, breach of fiduciary duty, conversion and voidable transactions. The complaint related to certain investments alleged made by the plaintiffs in Nexgen Memantine and certain alleged fraudulent transfers of assets and funds alleged to have been taken by the defendants which are unrelated to the Company. The complaint sought $425,000 in compensatory damages and $1,275,000 in punitive damages. The Company and Mr. Ajjarapu denied in their entirety the plaintiffs’ allegations and filed a motion to dismiss the plaintiffs’ claims against the Company and Mr. Ajjarapu, which motion was granted in May 2020, due to the plaintiffs not being able to establish personal jurisdiction over the defendants, which motion was successful as to all defendants. The Company and Mr. Ajjarapu further refute any connections for the purpose of the suit to the other named defendants. To the Company’s and Mr. Ajjarapu’s knowledge, the complaint had no merit whatsoever. The final date for the plaintiffs to appeal the ruling to dismiss the lawsuit passed in August 2020, and there was no appeal. As such, the ruling is final. However, in September 2020, the plaintiffs filed a similar complaint (alleging substantially similar facts) in the United States District Court for the Middle District of Florida, Tampa Division (Case 8:20-cv-02263), against the same defendants but adding Westminster Pharmaceuticals, LLC, our former wholly-owned subsidiary (“ Westminster |
Leases
Leases | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Leases | NOTE 8 – LEASES The Company elected the practical expedient under Accounting Standards Update (ASU) 2018-11 “ Leases: Targeted Improvements Lease 1 Lease 2 Initial Lease Term December 2017 to December 2021 November 2018 to November 2023 Renewal Term January 2021 to December 2024 November 2023 to November 2028 Initial Recognition of right-of-use assets at January 1, 2019 $ 534,140 $ 313,301 Incremental Borrowing Rate 10 % 10 % The Company decided not to renew the corporate office lease (Lease 1) on January 2021; however, the parties subsequently negotiated a one-year lease at the same location. The Company determined that the decision to not renew Lease 1 changed the corresponding lease term which required remeasurement of the lease liability resulting in the reduction of the right-of-use asset and the associated lease liability by $384,110. The reassessment of the lease term did not change the existing classification and the lease is still classified as an operating lease. The table below reconciles the fixed component of the undiscounted cash flows for each of the first five years and the total remaining years to the operating lease liabilities recorded in the Consolidated Balance Sheet as of March 31, 2021. Amounts due within twelve months of March 31 2021 $ 146,218 2022 49,452 2023 50,949 2024 52,478 2025 54,052 Thereafter 147,046 Total minimum lease payments 500,195 Less: effect of discounting (129,253 ) Present value of future minimum lease payments 370,942 Less: current obligations under leases 117,030 Long-term lease obligations $ 253,912 For the three months ended March 31, 2021 and 2020, amortization of Right of Use Assets was $31,678 and $23,635, respectively. For the three months ended March 31, 2021 and 2020, amortization of Lease Liability was $31,517 and $20,974, respectively. |
Segment Reporting
Segment Reporting | 3 Months Ended |
Mar. 31, 2021 | |
Segment Reporting [Abstract] | |
Segment Reporting | NOTE 9 – SEGMENT REPORTING The Company classifies its business interests into reportable segments which are Trxade, Inc., Community Specialty Pharmacy, LLC, Integra Pharma, LLC and Other. Operating segments are defined as the components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision makers in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision makers direct the allocation of resources to operating segments based on the profitability, cash flows, and growth opportunities of each respective segment. Three Months Ended March 31, 2021 Trxade, Inc. Community Specialty Pharmacy, LLC Integra Pharma, LLC Other Total Revenue $ 1,236,650 $ 397,896 $ 1,402,586 $ 16,103 $ 3,053,235 Gross Profit $ 1,236,650 $ 36,089 $ 94,563 $ 16,009 $ 1,383,311 Segment Assets $ 2,053,494 $ (405,348 ) $ 3,111,536 $ 4,933,534 $ 9,693,216 Segment Profit (Loss) $ 512,293 $ (31,251 ) $ (32,446 ) $ (1,100,115 ) $ (651,519 ) Three Months Ended March 31, 2020 Trxade, Inc. Community Specialty Pharmacy, LLC Integra Pharma, LLC Other Total Revenue $ 1,519,907 $ 432,929 $ 245,016 $ 5,468 $ 2,203,320 Gross Profit $ 1,519,907 $ 36,108 $ 78,653 $ 5,468 $ 1,640,136 Segment Assets $ 2,055,429 $ 280,514 $ 1,817,170 $ 7,320,791 $ 11,473,904 Segment Profit (Loss) $ 972,993 $ (41,245 ) $ (28,883 ) $ (722,562 ) $ 180,303 |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2021 | |
Subsequent Events [Abstract] | |
Subsequent Events | NOTE 10 – SUBSEQUENT EVENTS 2021 Equity Compensation Awards On April 15, 2021, the Board of Directors, with the recommendation of the Compensation Committee, approved the grant of options to purchase an aggregate of 17,500 shares of our common stock to certain employees of the Company, in consideration for services to be rendered by such individuals through 2025. The options vest at the rate of ¼ th Plan In connection with and pursuant to the independent director compensation policy previously adopted by the Board of Directors, on April 15, 2021, the three independent members of the Board of Directors (Mr. Donald G. Fell, Dr. Pamela Tenaerts, and Mr. Michael L. Peterson), were each awarded 10,721 shares of restricted stock, valued at $55,000 ($5.13 per share) based on the closing sales price of the Company’s common stock on the Nasdaq Capital Market on the effective date of the grant, April 1, 2021, which vest at the rate of ¼ th |
Organization and Basis of Pre_2
Organization and Basis of Presentation (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Accounting Policies [Abstract] | |
Schedule of Basic and Dilutive Income (Loss) Per Share | The following table sets forth the computation of basic and diluted Income (Loss) per Share: For three months ended March 31, 2021 2020 Numerator: Net Income (loss) $ (651,519 ) $ 180,303 Numerator for basic and diluted EPS - income available to common Shareholders (651,519 ) $ 180,303 Denominator: Denominator for basic EPS – Weighted average shares 8,093,199 6,971,427 Dilutive Effect of Common Stock Equivalent - 452,242 Denominator for diluted EPS – adjusted Weighted average shares and assumed Conversions 8,093,199 7,423,669 Basic income (loss) per common share $ (0.08 ) $ 0.03 Diluted income (loss) per common share $ (0.08 ) $ 0.02 |
Warrants (Tables)
Warrants (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Warrants and Rights Note Disclosure [Abstract] | |
Schedule of Outstanding and Exercisable Warrants | The Company’s outstanding and exercisable warrants as of March 31, 2021 are presented below: Number Outstanding Weighted Average Exercise Price Contractual Life in Years Intrinsic Value Warrants Outstanding as of December 31, 2020 82,751 $ 1.33 2.73 $ 352,951 Warrants granted - $ - - - Warrants expired or forfeited - $ - - - Warrants exercised - $ - - - Warrants Outstanding as of March 31, 2021 82,751 $ 1.33 2.48 $ 349,157 Warrants Exercisable as of March 31, 2021 60,223 $ 1.81 1.34 $ 232,462 |
Options (Tables)
Options (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Share-based Payment Arrangement [Abstract] | |
Schedule of Estimate Fair Value of Stock Options | The following table summarizes the assumptions used to estimate the fair value of the stock options granted during the quarter ended March 31, 2021: Expected dividend yield 0 % Weighted-average expected volatility 106-215 % Weighted-average risk-free interest rate 0.25 % Expected life of options 5 years |
Schedule of Stock Option Activity | The following table represents stock option activity for the three-month period ended March 31, 2021: Number Outstanding Weighted Average Exercise Price Contractual Life in Years Intrinsic Value Options Outstanding as of December 31, 2020 425,817 $ 4.44 5.33 $ 597,322 Options Exercisable as of December 31, 2020 282,167 $ 4.52 4.56 $ 384,226 Options granted 20,000 $ 6.55 4.85 - Options forfeited - $ - - - Options expired - $ - - - Options exercised - $ - - - Options Outstanding as of March 31, 2021 445,817 $ 4.53 5.07 $ 586,080 Options Exercisable as of March 31, 2021 304,867 $ 4.44 4.52 $ 421,737 |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Schedule of Operating Leases | The following table outlines the details: Lease 1 Lease 2 Initial Lease Term December 2017 to December 2021 November 2018 to November 2023 Renewal Term January 2021 to December 2024 November 2023 to November 2028 Initial Recognition of right-of-use assets at January 1, 2019 $ 534,140 $ 313,301 Incremental Borrowing Rate 10 % 10 % |
Schedule of Future Minimum Payments for Operating Lease Liabilities | The table below reconciles the fixed component of the undiscounted cash flows for each of the first five years and the total remaining years to the operating lease liabilities recorded in the Consolidated Balance Sheet as of March 31, 2021. Amounts due within twelve months of March 31 2021 $ 146,218 2022 49,452 2023 50,949 2024 52,478 2025 54,052 Thereafter 147,046 Total minimum lease payments 500,195 Less: effect of discounting (129,253 ) Present value of future minimum lease payments 370,942 Less: current obligations under leases 117,030 Long-term lease obligations $ 253,912 |
Segment Reporting (Tables)
Segment Reporting (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Segment Reporting [Abstract] | |
Schedule of Business Interests Into Reportable Segments | The Company’s chief operating decision makers direct the allocation of resources to operating segments based on the profitability, cash flows, and growth opportunities of each respective segment. Three Months Ended March 31, 2021 Trxade, Inc. Community Specialty Pharmacy, LLC Integra Pharma, LLC Other Total Revenue $ 1,236,650 $ 397,896 $ 1,402,586 $ 16,103 $ 3,053,235 Gross Profit $ 1,236,650 $ 36,089 $ 94,563 $ 16,009 $ 1,383,311 Segment Assets $ 2,053,494 $ (405,348 ) $ 3,111,536 $ 4,933,534 $ 9,693,216 Segment Profit (Loss) $ 512,293 $ (31,251 ) $ (32,446 ) $ (1,100,115 ) $ (651,519 ) Three Months Ended March 31, 2020 Trxade, Inc. Community Specialty Pharmacy, LLC Integra Pharma, LLC Other Total Revenue $ 1,519,907 $ 432,929 $ 245,016 $ 5,468 $ 2,203,320 Gross Profit $ 1,519,907 $ 36,108 $ 78,653 $ 5,468 $ 1,640,136 Segment Assets $ 2,055,429 $ 280,514 $ 1,817,170 $ 7,320,791 $ 11,473,904 Segment Profit (Loss) $ 972,993 $ (41,245 ) $ (28,883 ) $ (722,562 ) $ 180,303 |
Organization and Basis of Pre_3
Organization and Basis of Presentation (Details Narrative) | Mar. 31, 2021 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Ownership percentage | 100.00% |
Organization and Basis of Pre_4
Organization and Basis of Presentation - Schedule of Basic and Dilutive Income (Loss) Per Share (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Accounting Policies [Abstract] | ||
Net Income (loss) | $ (651,519) | $ 180,303 |
Numerator for basic and diluted EPS - income available to common Shareholders | $ (651,519) | $ 180,303 |
Denominator for basic EPS - Weighted average shares | 8,093,199 | 6,971,427 |
Dilutive Effect of Common Stock Equivalent | 452,242 | |
Denominator for diluted EPS - adjusted Weighted average shares and assumed Conversions | 8,093,199 | 7,423,669 |
Basic income (loss) per common share | $ (0.08) | $ 0.03 |
Diluted income (loss) per common share | $ (0.08) | $ 0.02 |
Short Term Debt - Related Par_2
Short Term Debt - Related Parties (Details Narrative) - USD ($) | 1 Months Ended | |||
Oct. 31, 2019 | Oct. 31, 2018 | Dec. 31, 2020 | Mar. 31, 2020 | |
Debt Instrument [Line Items] | ||||
Long term debt related party | $ 225,000 | $ 225,000 | ||
Community Specialty Pharmacy, LLC [Member] | Related Party Promissory Note [Member] | Nikul Panchal [Member] | ||||
Debt Instrument [Line Items] | ||||
Proceeds from issuance of promissory note | $ 300,000 | |||
Interest rate | 10.00% | |||
Debt instrument maturity date | Oct. 15, 2021 | |||
Debt instrument conversion amount | $ 75,000 | |||
Debt instrument conversion shares | 25,000 | |||
Debt instrument conversion price per share | $ 3 | |||
Loss on extinguishment of debt | $ 76,500 |
Stockholders' Equity (Details N
Stockholders' Equity (Details Narrative) - USD ($) | Apr. 14, 2020 | Mar. 31, 2021 | Mar. 31, 2020 |
Class of Stock [Line Items] | |||
Stock based compensation | $ 75,738 | $ 61,997 | |
Howard A. Doss [Member] | |||
Class of Stock [Line Items] | |||
Restricted common stock | 12,500 | ||
Compensation awards description | Shares vest at the rate of ¼th of such shares on July 1 and October 1, 2020 and January 1 and April 1, 2021 | ||
Mr. Donald G. Fell, Dr. Pamela Tenaerts and Mr. Michael L. Peterson [Member] | |||
Class of Stock [Line Items] | |||
Restricted common stock | 8,987 | ||
Legal Counsel [Member] | |||
Class of Stock [Line Items] | |||
Restricted common stock | 5,000 | ||
Two Thousand Twenty Equity Compensation Awards [Member] | |||
Class of Stock [Line Items] | |||
Fair value of restricted common stock | $ 107,100 | ||
Stock based compensation | 53,550 | ||
Independent Director Compensation Plan [Member] | |||
Class of Stock [Line Items] | |||
Fair value of restricted common stock | $ 165,000 | ||
Compensation awards description | which vest at the rate of ¼th of such shares on July 1 and October 1, 2020 and January 1 and April 1, 2021. | ||
Stock based compensation | $ 82,500 |
Warrants (Details Narrative)
Warrants (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Class of Warrant or Right [Line Items] | ||
Stock based compensation | $ 75,738 | $ 61,997 |
Warrant [Member] | ||
Class of Warrant or Right [Line Items] | ||
Stock based compensation | $ 0 | $ 79,089 |
Warrants - Schedule of Outstand
Warrants - Schedule of Outstanding and Exercisable Warrants (Details) | 3 Months Ended |
Mar. 31, 2021USD ($)$ / sharesshares | |
Warrants and Rights Note Disclosure [Abstract] | |
Number of Outstanding Shares, Warrants Outstanding Beginning | shares | 82,751 |
Number of Outstanding Shares, Warrants Granted | shares | |
Number of Outstanding Shares, Warrants Forfeited | shares | |
Number of Outstanding Shares, Warrants Exercised | shares | |
Number of Outstanding Shares, Warrants Outstanding Ending | shares | 82,751 |
Number of Outstanding Shares, Warrants Exercisable Ending | shares | 60,223 |
Weighted Average Exercise Price, Outstanding Beginning | $ / shares | $ 1.33 |
Weighted Average Exercise Price, Warrants Granted | $ / shares | |
Weighted Average Exercise Price, Warrants Forfeited | $ / shares | |
Weighted Average Exercise Price, Warrants Exercised | $ / shares | |
Weighted Average Exercise Price, Outstanding Ending | $ / shares | 1.33 |
Weighted Average Exercise Price, Warrants Exercisable Ending | $ / shares | $ 1.81 |
Contractual Life in Years Warrants Outstanding, Beginning | 2 years 8 months 23 days |
Contractual Life in Years Warrants Outstanding, Granted | 0 years |
Contractual Life in Years Warrants Outstanding Ending | 2 years 5 months 23 days |
Contractual Life in Years Warrants, Warrants Exercisable Ending | 1 year 4 months 2 days |
Aggregate Intrinsic Value Outstanding Beginning | $ | $ 352,951 |
Aggregate Intrinsic Value Outstanding Ending | $ | 349,157 |
Aggregate Intrinsic Value Warrants Exercisable Ending | $ | $ 232,462 |
Options (Details Narrative)
Options (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Number of options, granted | 20,000 | |
Options vesting period | 4 years | |
Options exercise price | $ 6.55 | |
Option term | 5 years | |
Stock options, compensation cost | $ 75,738 | $ 61,997 |
Stock Option Plan [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Number of options, granted | 2,333,333 | |
2019 Amended and Restated 2019 Equity Incentive Plan [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Number of shares available | 2,000,000 | |
Option share description | The Company's 2019 Amended and Restated 2019 Equity Incentive Plan provides for automatic increases in the number of shares available under such plan (currently 2,000,000 shares) on April 1st of each calendar year, beginning in 2021 and ending in 2029 (each a "Date of Determination"), in each case subject to the approval and determination of the administrator of the plan (the Board of Directors or Compensation Committee) on or prior to the applicable Date of Determination, equal to the lesser of (A) ten percent (10%) of the total shares of common stock of the Company outstanding on the last day of the immediately preceding fiscal year and (B) such smaller number of shares as determined by the administrator. |
Options - Schedule of Estimate
Options - Schedule of Estimate Fair Value of Stock Options (Details) | 3 Months Ended |
Mar. 31, 2021 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected dividend yield | 0.00% |
Weighted-average expected volatility, maximum | 0.25% |
Expected life of options | 5 years |
Minimum [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Weighted-average expected volatility, minimum | 106.00% |
Maximum [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Weighted-average expected volatility, minimum | 215.00% |
Options - Schedule of Stock Opt
Options - Schedule of Stock Option Activity (Details) | 3 Months Ended |
Mar. 31, 2021USD ($)$ / sharesshares | |
Number of Options, Granted | shares | 20,000 |
Weighted Average Exercise Price, Granted | $ / shares | $ 6.55 |
Stock Options [Member] | |
Number of Options Outstanding, Beginning Balance | shares | 425,817 |
Number of Options Exercisable, Beginning Balance | shares | 282,167 |
Number of Options, Granted | shares | 20,000 |
Number of Options, Forfeited | shares | |
Number of Options, Expired | shares | |
Number of Options, Exercised | shares | |
Number of Options Outstanding, Ending Balance | shares | 445,817 |
Number of Options Exercisable, Ending Balance | shares | 304,867 |
Weighted Average Exercise Price Outstanding, Beginning Balance | $ / shares | $ 4.44 |
Weighted Average Exercise Price Exercisable, Beginning Balance | $ / shares | 4.52 |
Weighted Average Exercise Price, Granted | $ / shares | 6.55 |
Weighted Average Exercise Price, Forfeited | $ / shares | |
Weighted Average Exercise Price, Expired | $ / shares | |
Weighted Average Exercise Price, Exercised | $ / shares | |
Weighted Average Exercise Price Outstanding, Ending Balance | $ / shares | 4.53 |
Weighted Average Exercise Price Exercisable, Ending Balance | $ / shares | $ 4.44 |
Contractual Life in Years Outstanding, Beginning Balance | 5 years 3 months 29 days |
Contractual Life in Years Exercisable, Beginning Balance | 4 years 6 months 21 days |
Contractual Life in Years, Granted | 4 years 10 months 6 days |
Contractual Life in Years, Forfeited | 0 years |
Contractual Life in Years, Expired | 0 years |
Contractual Life in Years, Exercised | 0 years |
Contractual Life in Years Outstanding, Ending Balance | 5 years 26 days |
Contractual Life in Years Exercisable, Ending Balance | 4 years 6 months 7 days |
Intrinsic Value Outstanding, Beginning Balance | $ | $ 597,322 |
Intrinsic Value Exercisable, Beginning Balance | $ | 384,226 |
Intrinsic Value, Exercised | $ | |
Intrinsic Value Outstanding, Ending Balance | $ | 586,080 |
Intrinsic Value Exercisable, Ending Balance | $ | $ 421,737 |
Other Receivables (Details Narr
Other Receivables (Details Narrative) - Integra [Member] | Aug. 14, 2020Integer | Feb. 28, 2021USD ($) | Dec. 31, 2020USD ($) | Aug. 31, 2020USD ($)Integer | Jul. 31, 2020USD ($) |
Studebaker Defense Group, LLC [Member] | |||||
Down payment | $ 500,000 | ||||
Number of nitrile gloves delivered | Integer | 180,000 | ||||
Loss contingency, damages sought, value | $ 500,000 | ||||
Sandwave Group Dsn Bhd [Member] | |||||
Down payment | $ 581,250 | ||||
Number of nitrile gloves delivered | Integer | 150,000 | ||||
Loss contingency, damages sought, value | $ 581,250 |
Contingencies (Details Narrativ
Contingencies (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended |
Jan. 31, 2020 | Mar. 31, 2021 | |
Claimed amount | $ 450,000 | |
Compensatory Damages [Member] | ||
Complaint seeks | $ 425,000 | |
Punitive Damages [Member] | ||
Complaint seeks | $ 1,275,000 | |
Damages Sought Is Unclear [Member] | ||
Complaint seeks | $ 425,000 |
Leases (Details Narrative)
Leases (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Leases [Abstract] | ||
Reduction in right-of-use asset | $ 384,110 | |
Reduction in lease liability | 384,110 | |
Operating lease amortization of right of use lease assets | 31,678 | $ 23,635 |
Amortization of Lease Liability | $ 31,517 | $ 20,974 |
Leases - Schedule of Operating
Leases - Schedule of Operating Leases (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2021 | Dec. 31, 2020 | |
Lessee, Lease, Description [Line Items] | ||
Initial Recognition of right-of-use assets at January 1, 2019 | $ 355,693 | $ 387,371 |
Lease 1 [Member] | ||
Lessee, Lease, Description [Line Items] | ||
Initial Lease Term | December 2017 to December 2021 | |
Renewal Term | January 2021 to December 2024 | |
Initial Recognition of right-of-use assets at January 1, 2019 | $ 534,140 | |
Incremental Borrowing Rate | 10.00% | |
Lease 2 [Member] | ||
Lessee, Lease, Description [Line Items] | ||
Initial Lease Term | November 2018 to November 2023 | |
Renewal Term | November 2023 to November 2028 | |
Initial Recognition of right-of-use assets at January 1, 2019 | $ 313,301 | |
Incremental Borrowing Rate | 10.00% |
Leases - Schedule of Future Min
Leases - Schedule of Future Minimum Payments for Operating Lease Liabilities (Details) - USD ($) | Mar. 31, 2021 | Dec. 31, 2020 |
Leases [Abstract] | ||
2021 | $ 146,218 | |
2022 | 49,452 | |
2023 | 50,949 | |
2024 | 52,478 | |
2025 | 54,052 | |
Thereafter | 147,046 | |
Total minimum lease payments | 500,195 | |
Less: effect of discounting | (129,253) | |
Present value of future minimum lease payments | 370,942 | |
Less: current obligations under leases | 117,030 | $ 131,153 |
Long-term lease obligations | $ 253,912 | $ 271,306 |
Segment Reporting - Schedule of
Segment Reporting - Schedule of Business Interests Into Reportable Segments (Details) - USD ($) | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | |
Segment Reporting Information [Line Items] | |||
Revenue | $ 3,053,235 | $ 2,203,320 | |
Gross Profit | 1,383,311 | 1,640,136 | |
Segment Assets | 9,693,216 | 11,473,904 | $ 9,792,702 |
Segment Profit (Loss) | (651,519) | 180,303 | |
Trxade, Inc. [Member] | |||
Segment Reporting Information [Line Items] | |||
Revenue | 1,236,650 | 1,519,907 | |
Gross Profit | 1,236,650 | 1,519,907 | |
Segment Assets | 2,053,494 | 2,055,429 | |
Segment Profit (Loss) | 512,293 | 972,993 | |
Community Specialty Pharmacy, LLC [Member] | |||
Segment Reporting Information [Line Items] | |||
Revenue | 397,896 | 432,929 | |
Gross Profit | 36,089 | 36,108 | |
Segment Assets | (405,348) | 280,514 | |
Segment Profit (Loss) | (31,251) | (41,245) | |
Integra Pharma, LLC [Member] | |||
Segment Reporting Information [Line Items] | |||
Revenue | 1,402,586 | 245,016 | |
Gross Profit | 94,563 | 78,653 | |
Segment Assets | 3,111,536 | 1,817,170 | |
Segment Profit (Loss) | (32,446) | (28,883) | |
Unallocated [Member] | |||
Segment Reporting Information [Line Items] | |||
Revenue | 16,103 | 5,468 | |
Gross Profit | 16,009 | 5,468 | |
Segment Assets | 4,933,534 | 7,320,791 | |
Segment Profit (Loss) | $ (1,100,115) | $ (722,562) |
Subsequent Events (Details Narr
Subsequent Events (Details Narrative) - USD ($) | Apr. 15, 2021 | Apr. 15, 2021 | Mar. 31, 2021 |
Options to purchase common stock | 20,000 | ||
Options exercise price | $ 6.55 | ||
Subsequent Event [Member] | 2019 Equity Incentive Plan [Member] | |||
Options to purchase common stock | 17,500 | ||
Options exercise price | $ 4.76 | ||
Subsequent Event [Member] | Two Thousand and Twenty One Equity Compensation Awards [Member] | |||
Shares issued, price per share | $ 5.13 | $ 5.13 | |
Subsequent Event [Member] | Two Thousand and Twenty One Equity Compensation Awards [Member] | Mr. Donald G. Fell [Member] | |||
Number of restricted shares awarded | 10,721 | ||
Number of restricted shares awarded, value | $ 55,000 | ||
Subsequent Event [Member] | Two Thousand and Twenty One Equity Compensation Awards [Member] | Dr. Pamela Tenaerts [Member] | |||
Number of restricted shares awarded | 10,721 | ||
Number of restricted shares awarded, value | $ 55,000 | ||
Subsequent Event [Member] | Two Thousand and Twenty One Equity Compensation Awards [Member] | Mr. Michael L. Peterson [Member] | |||
Number of restricted shares awarded | 10,721 | ||
Number of restricted shares awarded, value | $ 55,000 |