1
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q/A
Amendment No. 2
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period endedJune 30, 2019
or
☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from__________ to _________
Commission File Number000-52534
PARALLAX HEALTH SCIENCES, INC.
(Exact name of registrant as specified in its charter)
Nevada | 46-4733512 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| |
1327 Ocean Avenue, Suite B, Santa Monica, CA | 90401 |
(Address of principal executive offices) | (Zip Code) |
| |
Registrant's telephone number, including area code: | (310) 899-4442 |
Copy of all Communications to:
Peter Hogan, Esq.
Buchalter
1000 Wilshire Blvd., Suite 1500
Los Angeles, CA 90017
(213) 891-0700
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 last 90 days. | Yes☒ No☐ |
| |
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files) | Yes☒ No☐ |
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 | □ | | Smaller reporting company | □ |
| | | Emerging growth company | ☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). | Yes☐ No☒ |
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
238,579,740common shares issued and outstanding as of December 12, 2019
1
EXPLANATORY NOTE
This Amendment No. 2 (“Amendment No. 2”) to the Quarterly Report on Form 10-Q of Parallax Health Sciences, Inc. (together with its subsidiaries, the “Company,” “we,” “our” or “us”) for the quarterly period ended June 30, 2019, filed with the SEC on October 23, 2019, (the “Quarterly Report”), is being filed in response to SEC Comment Letter dated December 11, 2019 in connection with the Company’s Annual Report on Form 10-K/A filed November 26, 2019.
In addition to amending the Quarterly Report as described above, this Amendment No. 2 amends (1) Item 6 to include (i) new certifications for this Amendment No. 2 pursuant to Sections 302 and 906 of the Sarbanes-Oxley Act of 2002; and (2) the cover page to update the number of outstanding shares of Company’s Common Stock.
Additionally, except as specifically referenced herein, this Amendment No. 2 does not affect any other portion of the Quarterly Report, nor does it reflect any event occurring after October 23, 2019, the filing date of the Quarterly Report, except as amended in the section(s) entitled, “Management’s Report on Internal Control over Financial Reporting” and “Changes to Internal Control of Financial Reporting” under Item 4: Controls and Procedures.
2
PART 1 – FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
The Company’s unaudited interim consolidated financial statements for the six-month period ended June 30, 2019, form part of this quarterly report. They are stated in United States Dollars (US$) and are prepared in accordance with United States generally accepted accounting principles. The comparative period ended June 30, 2018, has been restated to include any applicable changes for the six month period then ended, in connection with the restatement of the 2018 financial statements, as described below.
These unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2018, on Form 10-K, as amended and restated, filed with the Securities and Exchange Commission on October 21, 2019.
3
PARALLAX HEALTH SCIENCES, INC.
CONSOLIDATED BALANCE SHEETS
| June 30, 2019 | | December 31, 2018 | |
| Unaudited | | | |
ASSETS | | | | | | |
Current assets | | | | | | |
Cash and cash equivalents | $ | 15,598 | | $ | 262 | |
Prepaid expenses | | 8,900 | | | –– | |
Operating lease right of use asset | | 102,313 | | | –– | |
Total current assets | | 126,811 | | | 262 | |
| | | | | | |
Property and equipment, net | | 2,540 | | | –– | |
Intangible assets, net | | 518,725 | | | 579,035 | |
Deposits | | 7,800 | | | –– | |
Goodwill | | 785,060 | | | 785,060 | |
| | | | | | |
TOTAL ASSETS | $ | 1,440,936 | | $ | 1,364,357 | |
| | | | | | |
LIABILITIES AND STOCKHOLDERS' DEFICIT | | | | | | |
Current liabilities | | | | | | |
Accounts payable and accrued expenses | $ | 2,796,712 | | $ | 2,655,138 | |
Operating lease liability | | 102,313 | | | –– | |
Derivative liability, short-term | | 57,313 | | | 23,925 | |
Debentures, convertible | | 27,275 | | | 724,903 | |
Debentures, convertible, related party | | 411,006 | | | 411,006 | |
Notes payable | | 220,000 | | | –– | |
Notes payable, convertible, net of unamortized discount | | 716,462 | | | 296,000 | |
Notes payable, convertible, related party | | 20,000 | | | –– | |
Related party payables | | 1,396,628 | | | 1,004,720 | |
Total current liabilities | | 5,747,709 | | | 5,115,692 | |
| | | | | | |
Long-term liabilities | | | | | | |
License fees payable | | 422,000 | | | 430,000 | |
Royalties payable | | 295,598 | | | 310,000 | |
Derivative liability, long-term | | –– | | | 34,000 | |
Debentures, convertible, net of unamortized discount | | –– | | | 184,870 | |
Notes payable, convertible | | 720,154 | | | 720,154 | |
Notes payable, convertible, related party | | 491,100 | | | 491,100 | |
Notes payable, bank | | 23,950 | | | 28,995 | |
Total long-term liabilities | | 1,952,802 | | | 2,199,119 | |
Total liabilities | | 7,700,511 | | | 7,314,811 | |
| | | | | | |
Stockholders' deficit | | | | | | |
Preferred stock, $.001 par, 10,000,000 shares authorized, | | 978 | | | 1,014 | |
977,352 and 1,013,691 issued and outstanding | | | | | | |
at June 30, 2019, and December 31, 2018, respectively | | | | | | |
Common stock, $.001 par, 500,000,000 shares | | 204,808 | | | 158,113 | |
authorized, 204,807,879 and 158,113,141 issued and outstanding | | | | | | |
at June 30, 2019, and December 31, 2018, respectively | | | | | | |
Additional paid in capital - preferred | | 1,599,036 | | | 1,699,000 | |
Additional paid in capital - common | | 15,624,496 | | | 11,382,341 | |
Subscriptions receivable | | (500,000 | ) | | –– | |
Accumulated deficit | | (23,188,893 | ) | | (19,190,922 | ) |
Total stockholders' deficit | | (6,259,575 | ) | | (5,950,454 | ) |
| | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | $ | 1,440,936 | | $ | 1,364,357 | |
The accompanying notes are an integral part of these consolidated financial statements
4
PARALLAX HEALTH SCIENCES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
| For the three months ended | | For the six months ended | |
| June 30, 2019 | | June 30, 2018 | | June 30, 2019 | | June 30, 2018 | |
| | | | | As Restated | | | | | | As Restated | |
| | | | | | | | | | | | |
Revenue | $ | 900 | | $ | 4,869 | | $ | 51,890 | | $ | 9,759 | |
Cost of sales | | 3,861 | | | 4,739 | | | 8,972 | | | 10,277 | |
Gross profit (loss) | | (2,961 | ) | | 130 | | | 42,918 | | | (518 | ) |
| | | | | | | | | | | | |
General and administrative expenses | | 1,732,834 | | | 1,263,851 | | | 3,265,097 | | | 3,135,677 | |
| | | | | | | | | | | | |
Operating loss | | (1,735,795 | ) | | (1,263,721 | ) | | (3,222,179 | ) | | (3,136,195 | ) |
| | | | | | | | | | | | |
Other expenses | | | | | | | | | | | | |
Gain (loss) on fair value adjustments | | 35,886 | | | (62,600 | ) | | 103,888 | | | (62,600 | ) |
Loss on extinguishment of debt | | (598,922 | ) | | –– | | | (568,003 | ) | | –– | |
Loss on settlements | | –– | | | –– | | | (33,272 | ) | | –– | |
Discount amortization | | 37,000 | | | (1,335,000 | ) | | 29,000 | | | (2,620,000 | ) |
Interest expense | | (193,153 | ) | | (758,059 | ) | | (307,405 | ) | | (1,081,208 | ) |
Total other expenses | | (719,189 | ) | | (2,155,659 | ) | | (775,792 | ) | | (3,763,808 | ) |
| | | | | | | | | | | | |
Net loss – continuing operations | | (2,454,984 | ) | | (3,419,380 | ) | | (3,997,971 | ) | | (6,900,003 | ) |
| | | | | | | | | | | | |
Net loss – discontinued operations | | –– | | | (671,660 | ) | | –– | | | (918,171 | ) |
| | | | | | | | | | | | |
Net loss | $ | (2,454,984 | ) | $ | (4,091,040 | ) | $ | (3,997,971 | ) | $ | (7,818,174 | ) |
| | | | | | | | | | | | |
Net loss per common share – basic | | | | | | | | | | | | |
Continuing operations | $ | (0.013 | ) | $ | (0.023 | ) | $ | (0.023 | ) | $ | (0.048 | ) |
Discontinued operations | $ | –– | | $ | (0.005 | ) | $ | –– | | $ | (0.006 | ) |
| | | | | | | | | | | | |
Net loss per common share – diluted | | | | | | | | | | | | |
Continuing operations | $ | (0.009 | ) | $ | (0.016 | ) | $ | (0.016 | ) | $ | (0.033 | ) |
Discontinued operations | $ | –– | | $ | (0.003 | ) | $ | –– | | $ | (0.004 | ) |
| | | | | | | | | | | | |
Weighted average common shares outstanding - basic | | 187,592,006 | | | 146,211,165 | | | 175,845,013 | | | 144,700,905 | |
Weighted average common shares outstanding - diluted | | 187,592,006 | | | 146,211,165 | | | 175,845,013 | | | 144,700,905 | |
The accompanying notes are an integral part of these consolidated financial statements
5
PARALLAX HEALTH SCIENCES, INC.
STATEMENT OF STOCKHOLDERS' DEFICIT
JANUARY 1, 2018 TO JUNE 30, 2019
Unaudited
| Preferred Stock | | Common Stock | | Paid In Capital | | Deferred | | Subscriptions | | Accumulated | | | |
| Shares | | Amount | | Shares | | Amount | | Preferred | | Common | | Compensation | | Receivable | | Deficit | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, January 1, 2018 | 863,691 | | $ | 864 | | 136,754,530 | | $ | 136,754 | | $ | 665,803 | | $ | 9,637,859 | | $ | (3,188,092 | ) | $ | (592 | ) | $ | (33,691,386 | ) | $ | (26,438,789 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock to officers | | | | | | 6,000,000 | | | 6,000 | | | | | | 984,000 | | | | | | (5,000 | ) | | | | | 985,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for cash | | | | | | 1,000,000 | | | 1,000 | | | | | | 39,000 | | | | | | | | | | | | 40,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for debt service | | | | | | 440,000 | | | 440 | | | | | | 43,560 | | | (44,000 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock options to consultant | | | | | | | | | | | | | | | 539,200 | | | (539,200 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock options to officers/directors | | | | | | | | | | | | | | | 134,500 | | | (134,500 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock awards for services | | | | | | 250,000 | | | 250 | | | | | | 67,250 | | | (67,500 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock warrants | | | | | | | | | | | | | | | 40,263 | | | (38,870 | ) | | | | | | | | 1,393 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beneficial conversion feature of debt | | | | | | | | | | | | | | | 3,607 | | | | | | | | | | | | 3,607 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock options | | | | | | | | | | | | | | | | | | 193,484 | | | | | | | | | 193,484 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock awards | | | | | | | | | | | | | | | | | | 150,148 | | | | | | | | | 150,148 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock warrants | | | | | | | | | | | | | | | | | | 21,508 | | | | | | | | | 21,508 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions received | | | | | | | | | | | | | | | | | | | | | 5,250 | | | | | | 5,250 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | (3,727,134 | ) | | (3,727,134 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, March 31, 2018 | 863,691 | | $ | 864 | | 144,444,530 | | $ | 144,444 | | $ | 665,803 | | $ | 11,489,239 | | $ | (3,647,022 | ) | $ | (342 | ) | $ | (37,418,520 | ) | $ | (28,765,533 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for cash | | | | | | 1,000,000 | | | 1,000 | | | | | | 199,000 | | | | | | | | | | | | 200,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for debt service | | | | | | 890,000 | | | 890 | | | | | | 88,110 | | | (89,000 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of debt for common stock | | | | | | 481,130 | | | 481 | | | | | | 47,633 | | | | | | | | | | | | 48,114 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of stock options-employees | | | | | | 846,051 | | | 846 | | | | | | 268,479 | | | | | | | | | | | | 269,325 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forfeiture of stock options | | | | | | | | | | | | | | | (184,373 | ) | | 184,373 | | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock warrants | | | | | | | | | | | | | | | 62,730 | | | (62,730 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beneficial conversion feature of debt | | | | | | | | | | | | | | | 343,850 | | | | | | | | | | | | 343,850 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock options | | | | | | | | | | | | | | | | | | 38,000 | | | | | | | | | 38,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock awards | | | | | | | | | | | | | | | | | | 193,622 | | | | | | | | | 193,622 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock warrants | | | | | | | | | | | | | | | | | | 13,937 | | | | | | | | | 13,937 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | (4,091,040 | ) | | (4,091,040 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, June 30, 2018 | 863,691 | | $ | 864 | | 147,661,711 | | $ | 147,661 | | $ | 665,803 | | $ | 12,314,669 | | $ | (3,368,820 | ) | $ | (342 | ) | $ | (41,509,550 | ) | $ | (31,749,724 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of preferred stock for cash | 60,000 | | | 60 | | | | | | | | 299,940 | | | | | | | | | | | | | | | 300,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of preferred stock for related party debt | 90,000 | | | 90 | | | | | | | | 449,910 | | | | | | | | | | | | | | | 450,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for debt service | | | | | | 740,000 | | | 740 | | | | | | 73,260 | | | (74,000 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of debt for common stock | | | | | | 2,605,000 | | | 2,605 | | | | | | 245,395 | | | | | | | | | | | | 248,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock options to officers/directors | | | | | | | | | | | | | | | 160,000 | | | (160,000 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of stock options-officers | | | | | | 1,071,430 | | | 1,071 | | | | | | 186,429 | | | | | | | | | | | | 187,500 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effects of change in warrant characteristics | | | | | | | | | | | | | | | 750,200 | | | | | | | | | | | | 750,200 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deemed dividend on preferred stock | | | | | | | | | | | | 283,347 | | | | | | | | | | | | (283,347 | ) | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock options | | | | | | | | | | | | | | | | | | 251,907 | | | | | | | | | 251,907 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock awards | | | | | | | | | | | | | | | | | | 630,155 | | | | | | | | | 630,155 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock warrants | | | | | | | | | | | | | | | | | | 14,108 | | | | | | | | | 14,108 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions received | | | | | | | | | | | | | | | | | | | | | 250 | | | | | | 250 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | 25,074,058 | | | 25,074,058 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, September 30, 2018 | 1,013,691 | | $ | 1,014 | | 152,078,141 | | $ | 152,077 | | $ | 1,699,000 | | $ | 13,729,953 | | $ | (2,706,650 | ) | $ | (92 | ) | $ | (16,718,849 | ) | $ | (3,843,546 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for debt service | | | | | | 740,000 | | | 740 | | | | | | 73,260 | | | (74,000 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of debt for common stock | | | | | | 3,795,000 | | | 3,796 | | | | | | 375,705 | | | | | | | | | | | | 379,501 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock awards for services | | | | | | 1,500,000 | | | 1,500 | | | | | | 210,110 | | | (85,500 | ) | | | | | | | | 126,110 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock warrants | | | | | | | | | | | | | | | 11,610 | | | (11,610 | ) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beneficial conversion feature of debt | | | | | | | | | | | | | | | (375,100 | ) | | | | | | | | | | | (375,100 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock options | | | | | | | | | | | | | | | | | | 89,478 | | | | | | | | | 89,478 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock awards | | | | | | | | | | | | | | | | | | 121,268 | | | | | | | | | 121,268 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock warrants | | | | | | | | | | | | | | | | | | 23,817 | | | | | | | | | 23,817 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions received | | | | | | | | | | | | | | | | | | | | | 92 | | | | | | 92 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | (2,472,073 | ) | | (2,472,073 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2018 | 1,013,691 | | $ | 1,014 | | 158,113,141 | | $ | 158,113 | | $ | 1,699,000 | | $ | 14,025,538 | | $ | (2,643,197 | ) | $ | –– | | $ | (19,190,922 | ) | $ | (5,950,454 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cancellation of preferred stock to treasury | (36,339 | ) | | (36 | ) | | | | | | | (99,964 | ) | | | | | | | | | | | | | | (100,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for cash | | | | | | 5,000,000 | | | 5,000 | | | | | | 495,000 | | | | | | | | | | | | 500,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for debt service | | | | | | 740,000 | | | 740 | | | | | | 73,260 | | | (74,000 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock warrants | | | | | | | | | | | | | | | 72,750 | | | | | | | | | | | | 72,750 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of debt for common stock | | | | | | 3,689,328 | | | 3,689 | | | | | | 483,642 | | | | | | | | | | | | 487,331 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock awards for services | | | | | | 2,716,667 | | | 2,717 | | | | | | 322,283 | | | | | | | | | | | | 325,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock options to officers/directors | | | | | | | | | | | | | | | 96,100 | | | (96,100 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock options | | | | | | | | | | | | | | | | | | 29,442 | | | | | | | | | 29,442 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock awards | | | | | | | | | | | | | | | | | | 124,357 | | | | | | | | | 124,357 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock warrants | | | | | | | | | | | | | | | | | | 3,225 | | | | | | | | | 3,.225 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | (1,542,987 | ) | | (1,542,987 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, March 31, 2019 | 977,352 | | $ | 978 | | 170,259,136 | | $ | 170,259 | | $ | 1,599,036 | | $ | 15,568,573 | | $ | (2,656,273 | ) | $ | –– | | $ | (20,733,909 | ) | $ | (6,051,335 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid in kind on preferred stock to treasury | 21,161 | | | 21 | | | | | | | | 58,211 | | | | | | | | | | | | | | | 58,232 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cancellation of preferred stock to treasury | (21,161 | ) | | (21 | ) | | | | | | | (58,211 | ) | | | | | | | | | | | | | | (58,232 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sale of preferred treasury stock | 57,500 | | | 57 | | | | | | | | 68,943 | | | | | | | | | | | | | | | 69,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of preferred stock to common stock | (57,500 | ) | | (57 | ) | 1,150,000 | | | 1,150 | | | (68,943 | ) | | 67,850 | | | | | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for cash | | | | | | 14,350,000 | | | 14,350 | | | | | | 1,220,650 | | | | | | (500,000 | ) | | | | | 735,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for services | | | | | | 1,550,000 | | | 1,550 | | | | | | 134,450 | | | | | | | | | | | | 136,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cancellation of common stock for debt service | | | | | | (510,000 | ) | | (510 | ) | | | | | (50,490 | ) | | 51,000 | | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for warrants | | | | | | 2,168,146 | | | 2,168 | | | | | | 207,605 | | | | | | | | | | | | 209,773 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of debt for common stock | | | | | | 9,240,597 | | | 9,241 | | | | | | 597,408 | | | | | | | | | | | | 606,649 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock awards for services | | | | | | 3,600,000 | | | 3,600 | | | | | | 324,110 | | | (33,050 | ) | | | | | | | | 294,660 | |
| | | | | | | | | | | | | | | . | | | | | | | | | | | | | |
Grant of stock awards for services-officer | | | | | | 3,000,000 | | | 3,000 | | | | | | 198,300 | | | (198,300 | ) | | | | | | | | 3,000 | |
| | | | | | | | | | | | | | | . | | | | | | | | | | | | | |
Grant of stock options for services | | | | | | | | | | | | | | | 608,450 | | | (608,450 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock options to officers/directors | | | | | | | | | | | | | | | 195,600 | | | (195,600 | ) | | | | | | | | –– | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant of stock warrants | | | | | | | | | | | | | | | 7,760 | | | | | | | | | | | | 7,760 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock options | | | | | | | | | | | | | | | | | | 134,480 | | | | | | | | | 134,480 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock awards | | | | | | | | | | | | | | | | | | 47,198 | | | | | | | | | 47,198 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of stock warrants | | | | | | | | | | | | | | | | | | 3,225 | | | | | | | | | 3,225 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | (2,454,984 | ) | | (2,454,984 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, June 30, 2019 | 977,352 | | $ | 978 | | 204,807,879 | | $ | 204,808 | | $ | 1,599,036 | | $ | 19,080,266 | | $ | (3,455,770 | ) | $ | (500,000 | ) | $ | (23,188,893 | ) | $ | (6,259,575 | ) |
The accompanying notes are an integral part of these consolidated financial statements
6
PARALLAX HEALTH SCIENCES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
| For the six months ended | |
| June 30, 2019 | | June 30, 2018 | |
| | | As Restated | |
Cash flows from operating activities: | | | | | | |
Net loss | $ | (3,997,971 | ) | $ | (6,900,003 | ) |
Adjustments to reconcile net loss to net cash used by operating activities: | | | | | | |
Depreciation and amortization | | 60,398 | | | 60,644 | |
Stock compensation/stock option amortization | | 1,421,237 | | | 2,069,274 | |
Discount amortization | | (29,000 | ) | | 2,620,000 | |
Allowance for bad debt | | –– | | | 236 | |
Loss on extinguishment of debt | | 568,003 | | | –– | |
(Gain) loss on fair value adjustments | | (103,888 | ) | | 62,600 | |
Loss on settlement | | 33,272 | | | –– | |
Debt accretion | | 72,867 | | | 362,283 | |
Changes in operating assets and liabilities: | | | | | | |
Decrease in trade and other receivables | | –– | | | 2,859 | |
(Increase) in prepaid expenses | | (8,900 | ) | | (5,780 | ) |
(Increase) in deposits | | (7,800 | ) | | –– | |
Increase in accounts payable and accrued expenses | | 30,123 | | | 757,050 | |
Increase in royalties payable | | 6,598 | | | –– | |
Increase in related party payables | | 411,908 | | | 376,892 | |
Net cash used by operating activities | | (1,543,153 | ) | | (593,945 | ) |
| | | | | | |
Cash flows from investing activities: | | | | | | |
Purchase of professional equipment | | (2,628 | ) | | –– | |
Net cash used by investing activities | | (2,628 | ) | | –– | |
| | | | | | |
Cash flows from financing activities: | | | | | | |
Proceeds from notes payable | | 220,000 | | | –– | |
Repayment of notes payable | | (5,045 | ) | | (5,451 | ) |
Proceeds from convertible notes payable | | 556,780 | | | 782,000 | |
Repayment of convertible notes payable | | (65,000 | ) | | (50,000 | ) |
Repayment of debentures | | (685,750 | ) | | –– | |
Proceeds from issuance of preferred treasury shares | | 69,000 | | | –– | |
Proceeds from issuance of common shares | | 1,471,132 | | | 41,000 | |
Net cash provided by financing activities | | 1,561,117 | | | 767,549 | |
| | | | | | |
Net cash provided by continuing operations | | 15,336 | | | 173,604 | |
| | | | | | |
Cash flows from discontinued operations: | | | | | | |
Net cash used by operating activities | | –– | | | (134,510 | ) |
Net cash used by discontinued operations | | –– | | | (134,510 | ) |
| | | | | | |
Net increase (decrease) in cash | | 15,336 | | | 39,094 | |
| | | | | | |
Cash - beginning of period | | 262 | | | 183 | |
| | | | | | |
Cash - end of period | $ | 15,598 | | $ | 39,277 | |
| | | | | | |
NON-CASH ACTIVITIES | | | | | | |
Discounts on long-term liabilities | $ | (29,000 | ) | $ | 2,620,000 | |
Beneficial conversion feature of convertible promissory note | $ | –– | | $ | 347,457 | |
Fair value of stock warrants | $ | 185,810 | | $ | 697,500 | |
Embedded conversion option of convertible promissory notes | $ | 9,370 | | $ | 850 | |
Dividends paid in kind on preferred stock returned to treasury | $ | 58,232 | | $ | –– | |
Preferred stock returned to treasury for debt settlement | $ | 100,000 | | $ | –– | |
Conversion of accounts payable to convertible note payable | $ | 20,000 | | $ | 37,500 | |
Conversion of accounts payable to related party convertible note payable | $ | 20,000 | | $ | –– | |
Conversion of convertible notes payable to common stock | $ | 512,142 | | $ | 48,114 | |
Conversion of related party convertible notes payable to non-related party convertible notes payable | $ | –– | | $ | 576,154 | |
Conversion of related party payables to non-related party payables | $ | –– | | $ | 42,356 | |
Subscriptions receivable | $ | (500,000 | ) | $ | (342 | ) |
| | | | | | |
SUPPLEMENTAL INFORMATION | | | | | | |
Interest paid | | | | | | |
Continuing operations | $ | 44,375 | | $ | 798 | |
Discontinued operations | $ | –– | | $ | 106 | |
Income taxes paid | $ | –– | | $ | –– | |
The accompanying notes are an integral part of these consolidated financial statements
7
PARALLAX HEALTH SCIENCES, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2019
NOTE 1. OVERVIEW AND NATURE OF BUSINESS
These unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2018. Notes to the unaudited interim consolidated financial statements that would substantially duplicate the disclosures contained in the audited consolidated financial statements have been omitted.
The accompanying unaudited interim consolidated financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and that effect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The unaudited interim consolidated financial statements reflect all adjustments consisting of normal recurring adjustments, which, in the opinion of management, are necessary for a fair presentation of the results for the periods shown. The unauditedinterim consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the Company cannot continue as a going concern.
NOTE: The following notes and any further reference made to “the Company”, "we", "us", "our" and "Parallax" shall mean Parallax Health Sciences, Inc., and its wholly-owned subsidiaries, Parallax Diagnostics, Inc., Parallax Health Management, Inc., and Parallax Behavioral Health, Inc. unless otherwise indicated.
Business Overview
The Company’s principal focus is on personalized patient care through remote healthcare services, behavioral health systems, and Point-of-Care (“POC”) diagnostic testing. Parallax’s current family of companies that serve as the foundation for its cross-over business model of operations include:
●Parallax Diagnostics, Inc. (“Parallax Diagnostics” or “PDI”) acquired a proprietary Point-of-Care diagnostic immunoassay testing platform and 25 test cartridges for the areas of infectious diseases, cardiac markers, drugs of abuse and various other medical conditions.
●Parallax Health Management, Inc. (“PHM”) develops Remote Patient Monitoring (“RPM”) and telehealth market products and services, and commercializes them, including the Fotodigm® proprietary platform which allows for systems integration with a number of third-party services and solutions.
●Parallax Behavioral Health, Inc. (“PBH”) acquired the intellectual property known as REBOOT™, the acronym for Reliable Evidence-Based Outcomes Optimization Technologies, as well as the Intrinsic Code™technology, a software platform specifically designed to improve health treatment outcomes through cloud-based and mobile behavioral technology systems that enable its users and user groups to more effectively achieve goals within a prescribed timeline.
Parallax Care™ is the Company’s technology-enabled digital healthcare system, structured with three separate divisions that can operate independently of one another, or integrate services to meet the various needs of the Company’s clientele: Optimized Outcomes, Connected Health and Smart Data. Each of these divisions target a separate vertical market that are synergistic, compliment, and strengthen each other.
Optimized Outcomes | REBOOT™ / COMPASS™ Behavioral modification |
Connected Health | Fotodigm® platform Remote patient monitoring, telehealth, and POC diagnostic testing |
Smart Data | Intrinsic Code™ technology Actionable insights to behavior modification |
Operating Segments
The Company’s operations include the following operating segments for financial statement presentation: Remote Patient Monitoring (RPM), Behavioral Health Services (BHS), and Diagnostics/Corporate.
●Remote Patient Monitoring
The Company provides a distinctive technology platform that provides for the complete remote patient care delivery system: the patent-pending Fotodigm® platform, which utilizes proprietary software and technology to bridge clinical behavioral science with technology and logistics for payers, providers and clinical professionals across a variety of wellness and clinical devices, including both fitness and clinical applications. Fotodigm® is a secure and scalable platform for collecting, transmitting and analyzing biometric, pharmaceutical, and health data to healthcare providers, primarily hospitals, accredited nursing operations, and physicians.
8
The RPM segment generates revenues through fees charged for the license and utilization of its proprietary system that provides software integrations of the Fotodigm® platform. Additionally, the RPM segment will generate incremental revenues through the delivery of acute, post-acute and chronic health patient management software systems that enable Parallax customers to bill for and collect payments from patients and third-party payers for telemonitoring and remote services that they deliver.
●Behavioral Health Services
The BHS segment commenced with the acquisition of the REBOOT™ and Intrinsic Code™ technologies in April 2017. The BHS segment will generate revenues primarily through licensing and subscription of software and systems. As of June 30, 2019, the BHS segment had not yet begun full operations, generating limited test market sales.
●Diagnostics/Corporate
The Diagnostics/Corporate Segment supports the costs and operating expenses related to the continued development and exploitation of the Company’s proprietary Target System POS diagnostic platform and processes. In addition, the Diagnostics/Corporate Segment provides management and administrative services to support the Company and consists of certain aspects of the Company’s executive management, corporate relations, legal, compliance, human resources, corporate information technology and finance departments.
Going Concern
The Company has incurred losses since inception resulting in an accumulated deficit of $23,188,893, and a working capital deficit of $5,620,898, and further losses are anticipated. The Company’s ability to continue as a going concern is dependent upon its ability to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due, which may not be available at commercially reasonable terms. There can be no assurance that the Company will be able to continue to raise funds, in which case the Company may be unable to meet its obligations and the Company may cease operations. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern.
The Company will require additional financing in order to proceed with its plan of operations, including approximately $1,000,000 over the next 12 months to pay for its ongoing expenses. These cash requirements include working capital, general and administrative expenses, the development of the Company’s product line, and the pursuit of acquisitions. These cash requirements are in excess of the Company’s current cash and working capital resources. Accordingly, the Company will require additional financing in order to continue operations and to repay its liabilities. There is no assurance that the financing will be completed as planned or at all. If the Company is unable to secure adequate capital to continue the Company’s planned operations, the Company’s shareholders may lose some or all of their investment and the Company’s business may fail.
NOTE 2. RESTATEMENT
On October 18, 2019, the Company concluded that the previously issued audited consolidated financial statements as of and for the years ended December 31, 2018 and 2017, should no longer be relied upon. The Company reached its conclusion after consultation with its Audit Committee and a joint discussion with the Company’s independent registered public accounting firm.
The Company has restated its audited consolidated financial statements as of and for the years ended December 31, 2018 and 2017, and interim periods, to reflect adjustments made in connection with the accounting treatment of certain convertible debt (the “Subject Debt”), warrants (the “Subject Warrants”), and convertible preferred stock (the “Subject Preferred Stock”). The adjustments resulted in material overstatements and understatements, the nature and impact of which are further described below.
Valuation of Convertible Debt and Warrant Liabilities:
The Company reviewed the accounting treatment of the Subject Debt, Subject Warrants, and Subject Preferred Stock, and concluded that it was not in accordance with U.S. generally accepted accounting principles. Specifically, the Subject Debt, Subject Warrants and Subject Preferred Stock were not evaluated to determine the impact (if any) of 1) embedded conversion option; 2) beneficial conversion feature; 3) bifurcation; 4) derivative liability; and 5) fair value adjustments and other expenses thereto. A third-party valuation was performed on the Subject Debt, Subject Warrants and Subject Preferred Stock, and the accounting treatment was determined.
The effects of the accounting treatment, all non-cash in nature, resulted in a restatement of convertible debentures and convertible notes payable, additional paid in capital, and accumulated deficit, and the establishment of a derivative liability, resulting in changes to total liabilities and total stockholders’ deficit on the consolidated balance sheets; and a restatement of general and administrative expenses, gain on extinguishment of debt, discount amortization, and interest expense, and the establishment of a loss on fair value adjustments, resulting in changes to net income (loss), net loss per share-basic, and net loss per share-diluted on the consolidated statements of operations; and the restatement of stock compensation/stock option expense, discount amortization, gain on extinguishment of debt, loss on fair value adjustments, debt accretion, and the increase in accounts payable and accrued expenses from operating activities on the consolidated statements of cash flows. The following tables summarize the impacts on the Company’s consolidated financial statements as of and for the six months ended June 30, 2018, and the consolidated statements of operations for the three months ended March 31, 2019 and 2018, respectively:
| June 30, 2018 | |
| As Previously Reported | | As Restated | | Increase (Decrease) | |
CONSOLIDATED BALANCE SHEETS | | | | | | | | | |
Derivative liability, short-term | $ | –– | | $ | 656,500 | | $ | 656,500 | |
Debentures, convertible | | –– | | | –– | | | –– | |
Debentures, convertible, related party | | –– | | | –– | | | –– | |
Notes payable, convertible, net of discount | | 688,705 | | | 108,237 | | | (580,468 | ) |
Total current liabilities | | 5,459,948 | | | 5,535,980 | | | 76,032 | |
Derivative liability, long-term | | –– | | | –– | | | –– | |
Debentures, convertible, net of unamortized discount | | –– | | | –– | | | –– | |
Total liabilities | | 33,152,999 | | | 33,229,031 | | | 76,032 | |
Additional paid in capital - preferred | | 665,803 | | | 665,803 | | | –– | |
Additional paid in capital - common | | 8,561,553 | | | 8,945,849 | | | 384,296 | |
Accumulated deficit | | (41,049,230 | ) | | (41,509,558 | ) | | (460,328 | ) |
Total stockholders' deficit | | (31,673,691 | ) | | (31,749,723 | ) | | 76,032 | |
| | | | | | | | | |
CONSOLIDATED STATEMENTS OF OPERATIONS | | | | | | | | | |
General and administrative expenses | | 3,100.232 | | | 3,135,677 | | | 35,445 | |
Operating loss | | (3,100,750 | ) | | (3,136,195 | ) | | 35,445 | |
Gain on extinguishment of debt | | | | | | | | | |
Loss on fair value adjustments | | | | | (62,600 | ) | | 62,600 | |
Discount amortization | | | | | | | | | |
Interest expense, net of income | | (718,925 | ) | | (1,081,208 | ) | | 362,283 | |
Total other income (expenses) | | (3,338,925 | ) | | (3,763,808 | ) | | 424,883 | |
Net income (loss) - continuing operations | | (6,439,675 | ) | | (6,900,003 | ) | | 460,328 | |
Net income (loss) | | (7,357,846 | ) | | (7,818,174 | ) | | 460,328 | |
Net income (loss) per common share - continuing operations - basic | | (0.045 | ) | | (0.048 | ) | | 0.003 | |
Net income (loss) per common share - continuing operations - diluted | | (0.031 | ) | | (0.033 | ) | | 0.002 | |
| | | | | | | | | |
CONSOLIDATED STATEMENTS OF CASH FLOWS | | | | | | | | | |
Net income (loss) | | (6,439,675 | ) | | (6,900,003 | ) | | 460,328 | |
Stock compensation/stock option expense | | 2,033,829 | | | 2,069,274 | | | 35,445 | |
Discount amortization | | 2,620,000 | | | 2,620,000 | | | –– | |
Gain on extinguishment of debt | | –– | | | –– | | | –– | |
Loss on fair value adjustments | | –– | | | 62,600 | | | 62,600 | |
Debt accretion | | –– | | | 362,283 | | | 362,283 | |
Increase in accounts payable and accrued expenses | | 757,050 | | | 757,050 | | | –– | |
Non-Cash Activities: | | | | | | | | | |
Discounts on long-term liabilities | | 2,620,000 | | | 2,620,000 | | | –– | |
Beneficial conversion feature of convertible promissory notes | | –– | | | 347,457 | | | 347,457 | |
Fair value of stock warrants | | –– | | | 697,500 | | | 697,500 | |
Embedded conversion option of convertible promissory notes | | –– | | | 850 | | | 850 | |
Supplemental Information: | | | | | | | | | |
Interest paid-continuing operations | | 42,653 | | | 42,653 | | | –– | |
| March 31, 2019 | | March 31, 2018 | …. |
| As Previously Reported | | As Restated | | Increase (Decrease) | | As Previously Reported | | As Restated | | Increase (Decrease) | …. |
CONSOLIDATED STATEMENTS OF OPERATIONS | | | | | | | | | | | | | | | | | | |
General and administrative expenses | $ | 1,456,288 | | $ | 1,532,263 | | $ | 75,975 | | $ | 1,871,826 | | $ | 1,871,826 | | $ | –– | |
Operating loss | | (1,410,409 | ) | | (1,486,384 | ) | | 75,975 | | | (1,872,474 | ) | | (1,872,474 | ) | | –– | |
Gain on extinguishment of debt | | –– | | | 30,919 | | | 30,919 | | | –– | | | –– | | | –– | |
Loss on fair value adjustments | | –– | | | 68,002 | | | 68,002 | | | –– | | | –– | | | –– | |
Discount amortization | | (130,420 | ) | | (8,000 | ) | | (122,420 | ) | | (1,285,000 | ) | | (1,285,000 | ) | | –– | |
Interest expense, net of income | | (100,014 | ) | | (114,252 | ) | | 14,238 | | | (323,149 | ) | | (323,149 | ) | | –– | |
Total other income (expenses) | | (263,706 | ) | | (56,603 | ) | | (108,182 | ) | | (1,608,149 | ) | | (1,608,149 | ) | | –– | |
Net income (loss) - continuing operations | | (1,674,115 | ) | | (1,542,987 | ) | | (32,207 | ) | | (3,480,623 | ) | | (3,480,623 | ) | | –– | |
Net income (loss) | | (1,674,115 | ) | | (1,542,987 | ) | | (32,207 | ) | | (3,727,134 | ) | | (3,727,134 | ) | | –– | |
Net income (loss) per common share - continuing operations - basic | | (0.010 | ) | | (0.009 | ) | | (0.001 | ) | | (0.024 | ) | | (0.024 | ) | | –– | |
Net income (loss) per common share - continuing operations - diluted | | (0.007 | ) | | (0.007 | ) | | –– | | | (0.017 | ) | | (0.017 | ) | | –– | |
NOTE 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
This summary of significant accounting policies is presented to assist in understanding the Company’s financial statements. These accounting policies conform to accounting principles, generally accepted in the United States of America, and have been consistently applied in the preparation of the financial statements.
The Company’s fiscal year-end is December 31.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated.
Changes in the Company’s ownership interests in subsidiaries that do not result in the Company losing control over the subsidiaries are accounted for as equity transactions. When the Company loses control of a subsidiary, a gain or loss is recognized and is calculated as the difference between:
●the aggregate of the fair value of consideration received and the fair value of any retained interest at the date when control is lost;
and
●the carrying amount of the net assets (liabilities) of the subsidiary and any noncontrolling interest.
Upon deconsolidation of a subsidiary, any loans to the former subsidiary made by the Company are measured at fair value at the deconsolidation date. Any difference between the carrying amount of the loan to the subsidiary and its fair value is included as part of the gain or loss calculation upon deconsolidation.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.
9
Fair Value Hierarchy
The Company utilizes the three-level valuation hierarchy for the recognition and disclosure of fair value measurements. The categorization of assets and liabilities within this hierarchy is based upon the lowest level of input that is significant to the measurement of fair value. The three levels of the hierarchy consist of the following:
Level 1: Inputs to the valuation methodology are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
Level 2: Inputs to the valuation methodology are quoted prices for similar assets and liabilities in active markets, quoted prices in markets that are not active or inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the instrument.
Level 3: Inputs to the valuation methodology are unobservable inputs based upon management’s best estimate of inputs market participants could use in pricing the asset or liability at the measurement date, including assumptions about risk.
Cash and Cash Equivalents
The Company considers all highly liquid instruments with maturity of nine months or less at the time of issuance to be cash equivalents. As of June 30, 2019, and December 31, 2018, the Company had no cash equivalents.
Fair Value of Financial Instruments
As of June 30, 2019, and December 31, 2018, respectively, the carrying values of Company’s Level 1 financial instruments including cash and cash equivalents, accounts receivable, accounts payable, and short-term debt approximate fair value. The fair value of Level 3 instruments is calculated as the net present value of expected cash flows based on externally provided or obtained inputs. Certain Level 3 instruments may also be based on sales prices of similar assets. The Company’s fair value calculations take into consideration the credit risk of both the Company and its counterparties as of the date of valuation. See Note 6 for additional information about long-term debt.
•Derivatives of financial instruments:
Derivatives are initially recognized at fair value at the date a derivative contract is entered into and are subsequently remeasured to their fair value at the end of each reporting period, with changes in fair value recognized in profit or loss. A derivative is presented as a non-current asset or a non-current liability if the remaining maturity of the instrument is more than 12 months and it is not expected to be realized or settled within 12 months. Other derivatives are presented as current assets or current liabilities.
•Embedded derivatives:
Derivatives embedded in other financial instruments or other host contracts are treated as separate derivatives when their risks and characteristics are not closely related to those of the host contracts and the host contracts are not measured at fair value with changes in fair value recognized in profit or loss. An embedded derivative is presented as a non-current asset or a non-current liability if the remaining maturity of the hybrid instrument to which the embedded derivative relates is more than 12 months and it is not expected to be realized or settled within 12 months. Other embedded derivatives are presented as current assets or current liabilities.
.
The following table represents the Company’s derivative financial instruments:
| June 30, 2019 | | December 31, 2018 | |
Convertible debentures | $ | –– | | $ | 23,925 | |
Convertible promissory notes | | 2,140 | | | –– | |
Warrants | | 55,173 | | | 34,000 | |
Total derivative liability | $ | 57,313 | | $ | 57,925 | |
The following table represents the changes in the Company’s derivative financial instruments:
| June 30, 2019 | | December 31, 2018 | |
Fair value of derivative liability, beginning | $ | 57,925 | | $ | –– | |
Increase in derivative liability-convertible promissory notes | | 9,370 | | | 60,350 | |
Increase in derivative liability-warrants | | 105,000 | | | 623,900 | |
Fair value adjustment-debentures | | (8,296 | ) | | (2,500 | ) |
Fair value adjustment-convertible promissory notes | | (9,370 | ) | | –– | |
Fair value adjustment-warrants | | (86,222 | ) | | 126,375 | |
Reclassification of warrant carrying value due to reset of exercise price | | –– | | | (750,200 | ) |
Reclassification to gain (loss) upon extinguished debt | | (11,094 | ) | | –– | |
Fair value of derivative liability, ending | $ | 57,313 | | $ | 57,925 | |
Accounts Receivable
Accounts receivable are stated net of an allowance for doubtful accounts. The accounts receivable balance primarily includes amounts due from customers. Charges to bad debt are based on both historical write-offs and specifically identified receivables.
Property and Equipment
Property and equipment is comprised of office and computer equipment and software, furniture and fixtures, and leasehold improvements, recorded at cost and depreciated using the double declining balance method over the estimated useful lives of 5 to 7 years. Repairs and maintenance costs are charged directly to expense as incurred. Major renewals or replacements that substantially extend the useful life of an asset are capitalized and depreciated. See Note 3 for additional information about property and equipment.
Intangible Assets
Product processes, patents and customer lists are amortized on a straight-line basis over their estimated useful lives between 4 and 20 years. Application development stage costs for significant internally developed software projects are capitalized and amortized on a straight-line basis over the useful life, between 2 and 5 years. Costs to extend and maintain patents and trademarks are charged directly to expense as incurred. See Note 5 for additional information about intangible assets.
Goodwill and Other Indefinitely-Lived Assets
Goodwill and other indefinitely-lived assets are not amortized, but are subject to impairment reviews annually, or more frequently if necessary.
Impairment of Long-Lived Assets
The Company evaluates long-lived assets for impairment whenever events or changes in circumstances indicate that their net book value may not be recoverable. When such factors and circumstances exist, the Company compares the projected undiscounted future cash flows associated with the related asset or group of assets over their estimated useful lives against their respective carrying amount. Impairment, if any, is based on the excess of the carrying amount over the fair value, based on market value when available, or discounted expected cash flows, of those assets and is recorded in the period in which the determination is made.
The Company believes that future projected cash flows are sufficient for the recoverability of its long-lived assets, and no impairment exists. There can be no assurance, however, that market conditions will not change or demand for the Company’s products and products under development will continue. Either of these could result in future impairment losses.
Convertible Debt
The Company recognizes the advantageous value of conversion rights attached to convertible debt. Such rights give the debt holder the ability to convert debt into common stock at a price per share that is less than the trading price to the public on the date of the debt. The beneficial value is calculated as the intrinsic value (the market price of the stock at the commitment date in excess of the conversion rate) of the beneficial conversion feature of the debt, and is recorded as a discount to the related debt and an addition to additional paid in capital. The discount is amortized over the remaining outstanding period of related debt using the interest method.
10
Net Loss Per Share
The computation of basic earnings per share ("EPS") is based on the weighted average number of shares that were outstanding during the period, including shares of common stock that are issuable at the end of the reporting period. The computation of diluted EPS is based on the number of basic weighted-average shares outstanding plus the number of common shares that would be issued assuming the exercise of all potentially dilutive common stock equivalents. Dilutive common stock equivalents consist of shares issuable upon conversion of convertible debt, convertible preferred shares and the exercise of the Company’s stock options and warrants.
Comprehensive Loss
As of June 30, 2019, and December 31, 2018, the Company has no items that represent comprehensive loss and, therefore, has not included a schedule of comprehensive loss in the financial statements.
Revenue Recognition
The Company recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer. Revenue is measured based on a consideration specified in a contract with a customer, and excludes any amounts collected on behalf of third parties.
Income Taxes
Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. These assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which the temporary differences are expected to reverse.
The Company may have net operating loss carryforwards available to reduce future taxable income. Future tax benefits for these net operating loss carryforwards are recognized to the extent that realization of these benefits is considered more likely than not. To the extent that the Company will not realize a future tax benefit, a valuation allowance is established.
As of June 30, 2019, the Company has not yet filed its 2012 through 2018 annual corporate income tax returns. Due to the Company’s recurring losses, it is anticipated that no corporate income taxes are due for these periods.
Stock-Based Compensation
The Company records stock-based compensation using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable. Equity instruments issued to employees and the cost of the services received as consideration are measured and recognized based on the fair value of the equity instruments issued.
Recently Adopted Accounting Standards
The Company evaluates the pronouncements of various authoritative accounting organizations, primarily the Financial Accounting Standards Board (“FASB”), the US Securities and Exchange Commission (“SEC”), and the Emerging Issues Task Force (“EITF”), to determine the impact of new pronouncements on US GAAP and the impact on the Company. The Company has recently adopted the following new accounting standards:
Adopted:
In July 2017, the FASB issued ASU No. 2017-11 (“ASU 2017-11”), Earnings Per Share (Topic 260),Distinguishing Liabilities from Equity (Topic 480), Derivatives and Hedging (Topic 815). ASU 2017-11 addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. ASU 2017-11 also addresses the difficulty of navigating Topic 480, Distinguishing Liabilities from Equity, because of the existence of extensive pending content in the FASB Accounting Standards Codification®. ASU 2017-11 is effective for the Company for annual periods beginning after December 15, 2018, and interim periods. Early adoption is permitted.
In June 2018, the FASB issued ASU No. 2018-07 (“ASU 2018-07”), Compensation-Stock Compensation (Topic 718), Improvements to Nonemployee Share-Based Payment Accounting. ASU 2018-07 expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. ASU 2018-07 is effective for the Company for annual periods beginning after December 15, 2018, and interim periods. Early adoption is permitted.
In July 2018, the FASB issued ASU No. 2018-11 (“ASU 2018-11”), Leases (Topic 842), Targeted Improvements. ASU 2018-11 addresses certain issues in implementing ASU 2016-02, Leases, which was issued to increase transparency ad comparability by recognizing lease assets and liabilities on the balance sheet and disclosing key information about leasing transaction. ASU 2018-11 clarifies 1) comparative reporting requirements for initial adoption; and 2) for lessors only, separating lease and non-lease components in a contract and allocating the consideration in the contract to the separate components. The amendments in this Update related to separatingcomponents of a contract affect the amendments in Update 2016-02, which is effective for the Company for annual periods beginning after December 15, 2018, and interim periods. Early adoption is permitted.
11
Not yet adopted:
In August 2018, the FASB issued ASU No. 2018-13 (“ASU 2018-13”), Fair Value Measurement (Topic 820), Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. ASU 2018-13 modifies the disclosure requirements on fair value measurements in Topic 820, Fair Value Measurement, based on the concepts in the Concepts Statement, including the consideration of costs and benefits. ASU 2018-13 will be effective for the Company for annual periods beginning after December 15, 2019, and interim periods. Early adoption is permitted. The Company is currently evaluating the impact of the application of this accounting standard update on its financial statements and related disclosures.
In August 2018, the FASB issued ASU No. 2018-15 (“ASU 2018-15”), Intangibles-Goodwill and Other Internal-Use Software (Subtopic 350-40). ASU 2018-15 was issued to help entities evaluate the accounting for fees paid by a customer in a cloud computing arrangement (hosting arrangement) by providing guidance for determining when the arrangement includes a software license. ASU 2018-15 will be effective for the Company for annual periods beginning after December 15, 2019, and interim periods. Early adoption is permitted. The Company is currently evaluating the impact of the application of this accounting standard update on its financial statements and related disclosures.
Recently Issued Accounting Standards Updates:
There were other various updates recently issued, most of which represented technical corrections to the accounting literature or application to specific industries. None of the updates are expected to a have a material impact on the Company's consolidated financial position, results of operations or cash flows.
NOTE 4. PROPERTY AND EQUIPMENT
Property and equipment, net, consists of the following:
| June 30, 2019 | | December 31, 2018 | |
Computer equipment | $ | 6,615 | | $ | 3,987 | |
Medical devices | | 45,194 | | | 45,194 | |
Property and equipment, gross | | 51,809 | | | 49,181 | |
Accumulated depreciation | | (49,269 | ) | | (49,181 | ) |
Property and equipment, net | $ | 2,540 | | $ | –– | |
Depreciation expense was $88 and $0 for the three months ended June 30, 2019 and 2018, respectively, and was $88 and $0 for the six months then ended, respectively.
NOTE 5. OPERATING LEASES
The Company entered into a sub-lease agreement with PearTrack Security Systems, Inc. (“PearTrack”), whose principal is a related party, on December 1, 2017, for its headquarters in Santa Monica, California, with a monthly sub-lease payment of $5,600, on a month-to-month basis, consistent with the underlying lease between PearTrack and property owner. Due to the short-term nature of the sub-lease, the Company has elected to not recognize the operating lease asset and liability, and will expense the rent as incurred.
The Company entered into a sub-lease agreement with AI Assist, Inc. (“AI Assist”) on May 1, 2019, for certain office space located in New York, New York, with a monthly sub-lease payment of $8,900 for a term of fourteen (14) months, maturing June 30, 2020. The right-of-use present value of the sub-lease has been calculated as $118,585, utilizing an implied interest rate of 8%. The operating lease asset and liability will be amortized over the term of the lease.
During the three months and the six months ended June 30, 2019, respectively, the Company recognized $16,292and $16,292in amortization. The present value of future lease payments at June 30, 2019, was $102,313. As of June 30, 2019, the future minimum lease payments are as follows:
| 2019 | | 2020 | | Total | |
Operating lease minimum payments | $ | 53,400 | | $ | 53,400 | | $ | 106,800 | |
Less: amount treated as interest | | 3,263 | | | 1,224 | | | 4,487 | |
Present value of minimum lease payments | $ | 50,137 | | $ | 52,176 | | $ | 102,313 | |
The total lease costs are summarized as follows:
| June 30, 2019 | | December 31, 2018 | |
Operating lease costs | $ | 17,800 | | $ | –– | |
Short-term lease costs | | 34,160 | | | 73,351 | |
Total lease costs | $ | 51,960 | | $ | 73,351 | |
Lease costs were $34,600 and $17,360 for the three months ended June 30, 2019 and 2018, respectively, and were $51,960 and $36,757 for the six months then ended, respectively.
12
NOTE 6. INTANGIBLE ASSETS
The following are the components of finite-lived intangible assets:
| June 30, 2019 | | December 31, 2018 | |
Products and processes | $ | 12,500 | | $ | 12,500 | |
Trademarks and patents / technology | | 150,700 | | | 150,700 | |
Customer lists / relationships | | 30,000 | | | 30,000 | |
Non-compete agreement | | 30,000 | | | 30,000 | |
Marketing related | | 64,000 | | | 64,000 | |
Software | | 510,300 | | | 510,300 | |
Intangible assets, gross | | 797,500 | | | 797,500 | |
Accumulated amortization | | (278,775 | ) | | (218,465 | ) |
Intangible assets, net | $ | 518,725 | | $ | 579,035 | |
Amortization expense for the three months ended June 30, 2019 and 2018, was $30,155 and $30,322, respectively, and for the six months ended June 30, 2019 and 2018, was $60,310 and $60,644, respectively.
NOTE 7. ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts payable and accrued expenses consist of:
| June 30, 2019 | | December 31, 2018 | |
Accounts payable-vendors | $ | 1,010,819 | | $ | 830,590 | |
Credit cards payable | | 42,552 | | | 42,552 | |
Payroll taxes payable | | 80,134 | | | 78,608 | |
Accrued interest | | 639,004 | | | 450,187 | |
Accrued payroll and payroll taxes | | 513,055 | | | 402,053 | |
Other liabilities | | 426,148 | | | 601,148 | |
| | 2,711,712 | | | 2,405,138 | |
Reserve-legal fees | | 85,000 | | | 250,000 | |
| | | | | | |
Total accounts payable and accrued expenses | $ | 2,796,712 | | $ | 2,655,138 | |
Payroll taxes payable includes $17,475 and $17,475 in penalties, and $5,729 and $4,202 in interest, related to unpaid payroll taxes as of June 30, 2019, and December 31, 2018, respectively.
Other liabilities consists of certain payroll tax liabilities in the amount of $426,148 and $601,148 owed as of June 30, 2019, and December 31, 2018, respectively, by the bankrupt entity, RoxSan Pharmacy, Inc., that were not discharged under California bankruptcy laws. The Company has retained a tax resolution specialist to aid the Company in resolving the liability with the taxing agencies on behalf of RoxSan.
During the year ended December 31, 2018, accounts payable and accrued expenses was reduced by $341,606, resulting from the extinguishment of debt consisting of accounts payable-vendors in the amount of $284,714 and accrued interest in the amount of $56,892.
In 2018, the Company established a reserve for future legal fees to be incurred in connection with pending legal actions. As of June 30, 2019, and December 31, 2018, respectively, the reserve balance was $85,000 and $250,000.
NOTE 8. NOTES AND LOANS PAYABLE
Notes and loans payable consists of the following:
| June 30, 2019 | | December 31, 2018 | |
Short-term: | | | | | | |
Debentures, convertible | $ | 27,275 | | $ | 724,903 | |
Notes payable | | 220,000 | | | –– | |
Notes payable, convertible , net of unamortized discount | | 716,462 | | | 296,000 | |
Total short-term | | 963,737 | | | 1,020,903 | |
| | | | | | |
Long-term: | | | | | | |
Debentures, convertible, net of unamortized discount | | –– | | | 184,870 | |
Note payable, convertible | | 720,154 | | | 720,154 | |
Note payable-bank | | 23,950 | | | 28,995 | |
Total long-term | | 744,104 | | | 934,019 | |
| | | | | | |
Total notes and loans payable | $ | 1,707,841 | | $ | 1,954,922 | |
13
Non-related party convertible debt consist of the following:
Holder | | Principal | | APR | | Accrued Interest | | Conversion Price | | Term/Due | |
| | | | | | | | | | | | | |
Convertible debentures: | | | | | | | | | | | | | |
Short-term | | $ | 27,275 | | 10% | | $ | –– | | $0.12 | | 07/2019 | |
| | | | | | | | | | | | | |
Convertible promissory notes: | | | | | | | | | | | | | |
Short-term: | | | | | | | | | | | | | |
Lender Group A | | | 120,000 | | 12-20% | | | 244,987 | | $0.10 | | 05/2018 | |
Lender Group B | | | 505,462 | | 12% | | | 18,524 | | $0.10 to $.12 | | 09/2019-04/2020 | |
Investor Group A | | | 91,000 | | 10% | | | 16,426 | | $0.10 | | 09/2018 | |
| | | 716,462 | | | | | 279,937 | | | | | |
Long-term: | | | | | | | | | | | | | |
The Kasper Group, Ltd. | | | 144,000 | | 7% | | | 75,586 | | $0.10 | | 10/2019 | |
Joseph M. Redmond | | | 576,154 | | 5% | | | 133,835 | | $0.10 | | 07/2017 | |
| | $ | 720,154 | | | | $ | 209,421 | | | | | |
| | | | | | | | | | | | | |
Total convertible debt | | $ | 1,463,889 | | | | $ | 489,348 | | | | | |
During the six months ended June 30, 2019, the Company issued 12% convertible promissory notes in the aggregate principal sum of $585,000 (“Lender Group B”) for working capital, of which $556,780 in proceeds was disbursed to the Company after an original issue discount of $28,220. The notes bear interest at a rate of 12% per annum, mature six to twelve months from payment of disbursed proceeds, and contain a repayment provision to convert the debt into shares of the Company's common stock at conversion rates equal to the lower of 1) between $0.10 to $0.12 per share; or 2) between 65% to 70% of the 2nd lowest trading prices during the twenty (20) trading days preceding the conversion date. In addition, the Company issued warrants to purchase 2,600,000 shares of the Company’s common stock at an exercise price of $0.15 per share for a period of five (5) years.The note was discounted for embedded conversion option of $9,370 and warrant fair value of $105,000, reclassified as derivative liabilities.
As of June 30, 2019, and December 31, 2018, respectively, short-term non-related party debt in the amount of $963,737 and $1,020,903 consists of $27,275 and $724,903 in convertible debentures; $220,000 and $0 in notes payable; and $716,462 and $296,000 in convertible notes payable. During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, notes and debentures in the principal aggregate of $585,000 and $825,000 were issued; principal in the amount of $562,869 and $50,000, along with interest in the amount of $41,519 and $608, was repaid in cash; principal in the amount of $395,000 and $620,000, along with interest in the amount of $2,000 and $55,613, was converted to common stock; losses on extinguishment of debt of $403,234 and $105,320 were incurred; and debt accretion in the amount of $63,051 and $1,087,974, and interest in the amount of $137,715 and $270,142 was expensed. As of June 30, 2019, and December 31, 2018, respectively, a total of $279,937 and $185,741 in accrued interest remains, and is included as an accrued expense on the accompanying consolidated balance sheet.
As of June 30, 2019, and December 31, 2018, respectively, long-term non-related party debt in the amount of $744,104 and $934,019 consists of $0 and $207,500 in convertible debentures, less unamortized discount of $0 and $22,630; $720,154 and $720,154 in convertible notes payable, of which $576,154 and $576,154 is related to pending litigation with a former executive (see Note 18), and subject to compromise; and $23,950 and $28,995 in notes payable to banks. During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, debentures in the principal aggregate of $0 and $225,000 were issued; principal in the amount of $217,045 and $9,245, along with interest in the amount of $856 and $632 was repaid in cash; principal in the amount of $95,142 and $0 was converted to common stock; losses on extinguishment of debt of $206,230 and $0 were incurred; and debt accretion in the amount of $9,816 and $2,370, and interest in the amount of $20,303 and $739,383 was expensed. As of June 30, 2019, and December 31, 2018, respectively, a total of $209,833 and $190,386 in accrued interest remains, and is included as an accrued expense on the accompanying consolidated balance sheet.
14
The future maturities of notes payable are summarized as follows:
Year | | 2020 | | 2021 | | Total |
| | | | | | | | | |
Principal | | $ | 720,154 | | $ | 23,950 | | $ | $744,104 |
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, interest expense on non-related party notes and loans payable in the amount of $158,018 and $1,009,525 was expensed. As of June 30, 2019, and December 31, 2018, respectively, a total of $489,770 and $376,127 in interest has been accrued and is included as part of accrued expenses on the accompanying consolidated balance sheets.
NOTE 9. RELATED PARTY TRANSACTIONS
Related party transactions consist of the following:
| June 30, 2019 | | December 31, 2018 | |
Related party payables: | | | | | | |
Accrued compensation | $ | 1,101,143 | | $ | 869,859 | |
Cash advances | | 295,485 | | | 134,861 | |
Total related party payables | | 1,396,628 | | | 1,004,720 | |
| | | | | | |
Debentures, convertible | | 411,006 | | | 411,006 | |
| | | | | | |
Notes payable, convertible, related party | | 511,100 | | | 491,100 | |
| | | | | | |
Total related party transactions | $ | 2,318,734 | | $ | 1,906,826 | |
Related party convertible debt consist of the following:
Note Holder | | Principal | | APR | | Accrued Interest | | Conversion Price | | Term/Due | |
| | | | | | | | | | | | | |
Convertible promissory notes: | | | | | | | | | | | | | |
Huntington Chase, Beneficial Owner | | $ | 491,100 | | 7% | | $ | 91,107 | | $0.10 | | 12/2023 | |
John Ogden, Director | | | 20,000 | | 10% | | | 986 | | $0.10 | | 12/2019 | |
| | $ | 511,100 | | | | $ | 92,093 | | | | | |
| | | | | | | | | | | | | |
Convertible debentures: | | | | | | | | | | | | | |
AvantGarde, LLC, Beneficial Owner | | | 342,734 | | 12% | | | 47,649 | | $0.10 | [1] | 12/2021 | |
Hamburg Investment Co., Beneficial Owner | | | 68,272 | | 12% | | | 9,492 | | $0.10 | [1] | 12/2019 | |
| | | 411,006 | | | | | 57,141 | | | | | |
Total convertible debt-related parties | | $ | 1,196,906 | | | | $ | 149,234 | | | | | |
[1] In July 2019, the debentures and accrued interest were converted into senior secured promissory notes (see Note 18).
As of June 30, 2019, and December 31, 2018, respectively, related parties are due a total of $2,318,734 and $1,906,826, consisting of $1,101,143 and $869,859 in accrued compensation owed to officers; $295,485 and $134,861 in accrued benefits and cash advances from officers and beneficial owners to the Company for operating expenses; $411,006 and $411,006 in convertible debentures; and $511,100 and $491,100 in convertible promissory notes.
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, $627,784 and $1,371,446 in related party compensation was accrued, $396,500 and $510,500 was paid, and $0 and $450,000 was converted to preferred stock. In June 2019, $575,132 of related party debt was purchased by non-related-parties (the “Proceeds”). The Proceeds were collected on behalf of the related parties by the Company. Of the $396,500 paid to related parties during the current period, $159,500 was Proceeds. The remaining Proceeds of $415,632 were subsequently loaned to the Company by the related parties for operating expenses.
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, $296,060 and $121,949 in benefits were accrued and cash advances were made to the Company by related parties for overhead requirements, of which $135,436 and $115,384 was paid/repaid to related parties.
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, no principal payments of related party notes and debentures were made; premiums on related party debentures in the amount of $257,674 and $0 were charged; interest in the amount of $75,174 and $66,840 was expensed, of which $0 and $798 was paid to the note holders in cash; and $0 and $71,839 was converted to principal. As of June 30, 2019, and December 31, 2018, respectively, a total of $149,234 and $74,060 in accrued interest remains and is included as part of accrued expenses on the accompanying consolidated balance sheets.
15
In April 2019, the Company entered into an employment agreement with Mr. David Appell to serve as the Company’s Chief Operating Officer. The agreement commenced May 15, 2019, is for an initial term of two (2) years, and provides a base compensation of $250,000 year one, and $275,000 in year two, as well as various performance bonuses, and customary employee benefits. In addition, the agreement includes a grant to purchase 3,000,000 restricted common shares, valued at $201,300, for cash in the amount of $3,000, of which 25% vest immediately, and the remainder vest when certain earnings goals are met; as well as options granted to purchase 3,000,000 shares of the Company's Common Stock at an exercise price of $0.25 per share. The options, valued at $195,600 using the Black-Scholes method, are for a period of five (5) years, and vest annually over the term of the agreement, with an initial vesting of 25%. The assumptions used in valuing the options were: expected term 4.75 years, expected volatility 2.21, risk free interest rate 2.15%, and dividend yield 0%.
NOTE 10. COMMITMENTS AND CONTINGENCIES
On August 13, 2015, the Company issued a secured promissory note in the amount of $20,500,000 (the “Promissory Note”) in connection with the acquisition of RoxSan Pharmacy, Inc. (“RoxSan”). The Promissory Note bore interest at a rate of 6% per annum, and matured August 13, 2018 ("Maturity"). In September 2018, as part of the deconsolidation of RoxSan resulting from its Chapter 7 petition filed on May 14, 2018, management reevaluated the characteristics of the Promissory Note. Included in the evaluation were the following considerations: 1) the related asset is no longer a part of the parent financial statements due to a loss of financial control; 2) the Company is currently in litigation as a result of material breaches by the note holder; 3) the Company has claims against the note holder for losses and damages directly related to the Promissory Note and its underlying assets; 4) there is a high likelihood that no obligation exists. After careful consideration, management has determined that the current characteristics of the liability are contingent in nature, and the debt of $20,500,000 and related $2,278,281 in accrued interest was extinguished in 2018, resulting in a gain of $22,778,281.
On August 31, 2016, as part of the Company’s acquisition of 100% of the issued and outstanding shares of Qolpom®’s common stock and its assets, inventory and intellectual property, the agreement provides for, among other things, the seller to receive up to $2,000,000 through a percentage of revenue generated from RPM business segment (“Revenue Share”), as well as a royalty of 3% (“Royalties”) of certain revenues generated from the Qolpom® intellectual property, as defined in the agreement. As of June 30, 2019, and December 31, 2018, respectively, the present value of future Revenue Share was $422,000 and $430,000; and the present value of future Royalties was $295,598 and $310,000; and are included as part of long-term liabilities on the accompanying consolidated balance sheets.
On April 26, 2017, as part of the Company’s acquisition of certain intellectual property (“Intellectual Property”) from ProEventa, Inc (“ProEventa”), the agreement provides for, among other things, ProEventa to receive a revenue sharing cash earn-out of up to $3,000,000 to be derived from certain net revenue generated by the Company; as well as Royalties of 3% of certain revenues generated from the Intellectual Property, ending at such time as the Company has paid ProEventa $25,000,000, as defined in the agreement. As of June 30, 2019, and December 31, 2018, respectively, the present value of future Revenue Share was $1,189,000 and $1,040,000; the present value of future Royalties was $791,000 and $690,000, and $6,598 and $0 in Royalties payable on earned revenues was accrued.
NOTE 11. CONVERTIBLE PREFERRED STOCK
The total number of authorized shares of preferred stock that may be issued by the Company is 10,000,000 with a par value of $0.001 per share.
On March 31, 2019, in connection with the settlement agreement with Mr. Dave Engert, 36,339 shares of the Company’s Series A preferred stock held by Mr. Engert, with a book value of $100,000, were returned to treasury. As a result, preferred paid in capital was reduced by $99,964. On April 1, 2019, dividends owed on the Series A preferred stock were paid in kind with the issuance and immediate return to treasury of 21,121 shares of Series A preferred stock, resulting in a total of 57,500 shares of Series A preferred stock held in treasury (the “Treasury Shares”).
On May 15, 2019, the 57,500 Treasury Shares were reissued for cash in the amount of $69,000. Subsequently, the 57,500 shares of Series A preferred stock were converted into 1,150,000 shares of common stock at a ratio of 20 shares of common stock for each share of preferred stock held.
As of June 30, 2019, and December 31, 2018, respectively, the Company had 977,352 and 1,013,691 shares of preferred stock issued and outstanding.
NOTE 12. COMMON STOCK
On January 28, 2019, pursuant to a majority shareholder consent, the Company increased its authorized common stock from 250,000,000 shares to 500,000,000 shares, with a par value of $0.001 per share.
During the six months ended June 30, 2019, 1,150,000 shares of the Company’s restricted common stock were issued in connection with the conversion of 57,500 shares of Series A preferred stock, valued at $69,000. As a result, $67,850 was recorded to paid in capital.
During the six months ended June 30, 2019, 12,929,925 shares of the Company’s restricted common stock were issued in connection with the conversion of non-related party debt in the amount of $748,274. As a result, $735,345 was recorded to paid in capital.
During the six months ended June 30, 2019, 6,316,667 shares of the Company’s restricted common stock were issued in connection with stock awards to non-related parties, valued at $652,710, including 500,000 shares valued at $33,550 forcash in the amount of $500, of which 25% vests immediately, and the remainder vest when certain trading prices are met. As a result, $33,050 was deferred, to be amortized over the vesting terms, and $646,392 was recorded to paid in capital.
During the six months ended June 30, 2019, 3,000,000 shares of the Company’s restricted common stock were issued in connection with a stock award to David Appell, the company’s Chief Operating Officer, valued at $201,300 for cash in the amount of $3,000, of which 25% vests immediately, and the remainder vest when certain earnings goals are met. As a result, $198,300 was deferred, to be amortized over the vesting terms, and $198,300 was recorded to paid in capital.
During the six months ended June 30, 2019, 7,500,000 shares of the Company’s restricted common stock were issued in connection with a Simple Agreement Future Equity (“SAFE”) offering for cash in the amount of $735,000 and services valued at $15,000. As a result, $742,500 was recorded to paid in capital.
During the six months ended June 30, 2019, 2,168,146 shares of the Company’s restricted common stock were issued, valued at $240,040, in connection with the retirement of 4,550,000 warrants. As a result, $237,972 was recorded to paid in capital.
During the six months ended June 30, 2019, 1,400,000 shares of the Company’s restricted common stock were issued in connection with services valued at $121,000. As a result, $119,600 was recorded to paid in capital.
During the six months ended June 30, 2019, 230,000 shares of the Company’s common stock were issued in connection with debt and debt service in the amount of $23,000. As a result, $22,770 was recorded to paid in capital.
During the six months ended June 30, 2019, in connection with an equity funding, 6,000,000 shares of the Company’s restricted common stock was issued for cash in the amount of $500,000, with a subscription for an additional 6,000,000 shares to be issued for an additional $500,000 upon the effectiveness of the Company’s recently filed registration statement. As a result, $500,000 was recorded to subscription receivable, and $494,000 was recorded to paid in capital.
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, a total of 46,694,738 and 21,358,611 shares of the Company’s common stock were issued. As of June 30, 2019 and December 31, 2018, respectively, the Company had 204,807,879 and 158,113,141 common shares issued and outstanding.
Restricted Stock Awards
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, 3,730,000 and 3,660,000 restricted stock awards were granted, valued at $254,350 and $434,000; and 1,654,270 and 6,827,368 restricted stock awards vested, for which $171,555 and $1,095,193 in deferred stock compensation was expensed. As of June 30, 2019 and December 31, 2018, respectively, there remains 7,963,925 and 5,888,195 shares to be vested, and $1,231,604 and $1,148,809 in deferred stock compensation to be expensed over the next eighteen (18) months.
16
Restricted Stock Awards Activity | Number of | | Deferred | |
| Shares | | Compensation | |
Outstanding at December 31, 2017 | 9,055,563 | | $ | 1,810,002 | |
Granted | 3,660,000 | | | 434,000 | |
Vested | (6,827,368 | ) | | (1,095,193 | ) |
Outstanding at December 31, 2018 | 5,888,195 | | | 1,148,809 | |
Granted | 3,730,000 | | | 254,350 | |
Vested | (1,654,270 | ) | | (171,555 | ) |
Outstanding at June 30, 2019 | 7,963,925 | | $ | 1,231,604 | |
NOTE 13. WARRANTS AND OPTIONS
As of June 30, 2019, and December 31, 2018, respectively, the Company had 32,782,500 and 21,232,500 warrants, and 28,060,000 and 18,060,000 options, issued and outstanding.
During the six months and the year ended June 30, 2019 and December 31, 2018, respectively, 16,700,000 and 14,077,500 warrants were granted, 4,850,000 and 0 were retired, and 300,000 and 100,000 expired. The warrants carry an exercise price of between $0.001 to $0.60 per share, and expire between 2020 to 2024, and were valued at $80,510 and $851,610, using the Black-Scholes method. The assumptions used in valuing the warrants were: expected term between 2 to 5 years; expected volatility 40% to 45%; risk free interest rate between 1.16% to 2.91%; and a dividend yield of 0%. A total of $0 and $113,210 in deferred stock warrant compensation was recorded, and $86,960 and $73,370 was expensed during the six months and the year ended June 30, 2019, and December 31, 2018, respectively. There remains $92,470 and $98,920 in deferred compensation as of June 30, 2019, and December 31, 2018, respectively, to be expensed over the next twelve (12) months.
Warrants Outstanding | | | | | | | | | |
| | Number of | | Remaining | | Exercise Price | | Weighted | |
| | Common | | Contractual Life | | Times Number | | Average | |
Exercise Price | | Shares | | (in years) | | Of Shares | | Exercise Price | |
| | | | | | | | | | |
$0.001 | | 300,000 | | 4.00 | | $ | 300 | | $0.17 | |
$0.01 | | 75,000 | | 1.50 | | | 750 | | $0.18 | |
$0.10 | | 62,500 | | 3.75 | | | 6,250 | | $0.29 | |
$0.10 | | 250,000 | | 2.00 | | | 25,000 | | $0.19 | |
$0.10 | | 4,877,500 | | 1.75 | | | 487,750 | | $0.21 | |
$0.10 | | 250,000 | | 1.25 | | | 25,000 | | $0.32 | |
$0.15 | | 600,000 | | 4.75 | | | 90,000 | | $0.19 | |
$0.15 | | 1,000,000 | | 1.50 | | | 150,000 | | $0.28 | |
$0.17 | | 62,500 | | 3.75 | | | 10,625 | | $0.29 | |
$0.18 | | 62,500 | | 3.75 | | | 11,250 | | $0.29 | |
$0.20 | | 2,600,000 | | 4.75 | | | 520,000 | | $0.19 | |
$0.21 | | 62,500 | | 3.75 | | | 13,125 | | $0.29 | |
$0.21 | | 100,000 | | 1.25 | | | 21,000 | | $0.34 | |
$0.25 | | 3,750,000 | | 4.75 | | | 937,500 | | $0.19 | |
$0.25 | | 3,250,000 | | 2.25 | | | 812,500 | | $0.18 | |
$0.25 | | 9,750,000 | | 1.75 | | | 2,437,500 | | $0.19 | |
$0.25 | | 475,000 | | 1.50 | | | 118,750 | | $0.27 | |
$0.25 | | 3,255,000 | | 1.25 | | | 813,750 | | $0.32 | |
$0.25 | | 1,500,000 | | 1.00 | | | 375,000 | | $0.39 | |
$0.35 | | 250,000 | | 1.25 | | | 87,500 | | $0.32 | |
$0.60 | | 250,000 | | 1.25 | | | 150,000 | | $0.34 | |
| | 32,782,500 | | | | $ | 7,093,550 | | $0.21 | |
| | | | Weighted | |
Warrant Activity | Number of | | Average | |
| Shares | | Exercise Price | |
Outstanding at December 31, 2018 | | 21,232,500 | | $0.18 | |
Issued | | 16,700,000 | | $0.20 | |
Exercised | | –– | | –– | |
Retired / Cancelled | | (4,850,000 | ) | $0.22 | |
Expired / Forfeited | | (300,000 | ) | $0.18 | |
Outstanding at June 30, 2019 | | 32,782,500 | | $0.21 | |
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, 10,000,000 and 6,000,000 stock options were granted, which vest periodically over a two (2) year period, are exercisable for a period of between 3 to 5 years at an exercise price of between $0.05 to $0.60 per share, and were valued at $900,150 and $833,700 using the Black-Scholes method. The assumptions used in valuing the options were: expected term between 3.00 to 4.75 years; expected volatility between 1.78 to 2.29; risk free interest rate of between 1.69% to 2.78%; and a dividend yield of 0%.
Options Outstanding | | | | | | | | | |
| | | | Remaining | | Exercise Price | | Weighted | |
| | Number of | | Contractual Life | | times Number | | Average | |
Exercise Price | | Shares | | (in years) | | of Shares | | Exercise Price | |
| | | | | | | | | | |
$0.05 | | 90,000 | | 3.00 | | $ | 4,500 | | $0.14 | |
$0.05 | | 1,140,000 | | 2.75 | | | 57,000 | | $0.09 | |
$0.05 | | 100,000 | | 2.25 | | | 5,000 | | $0.08 | |
$0.05 | | 60,000 | | 1.50 | | | 3,000 | | $0.06 | |
$0.05 | | 170,000 | | 1.25 | | | 8,500 | | $0.12 | |
$0.09 | | 5,500,000 | | 3.00 | | | 467,500 | | $0.20 | |
$0.10 | | 500,000 | | 1.25 | | | 50,000 | | $0.14 | |
$0.10 | | 250,000 | | 0.25 | | | 25,000 | | $0.06 | |
$0.15 | | 1,000,000 | | 1.25 | | | 150,000 | | $0.14 | |
$0.25 | | 3,500,000 | | 4.75 | | | 875,000 | | $0.23 | |
$0.25 | | 1,000,000 | | 4.50 | | | 250,000 | | $0.20 | |
$0.25 | | 5,000,000 | | 3.75 | | | 1,250,000 | | $0.16 | |
$0.25 | | 7,000,000 | | 3.00 | | | 1,750,000 | | $0.16 | |
$0.25 | | 1,000,000 | | 1.25 | | | 250,000 | | $0.15 | |
$0.25 | | 1,000,000 | | 0.75 | | | 250,000 | | $0.10 | |
$0.25 | | 250,000 | | 0.25 | | | 62,500 | | $0.06 | |
$0.35 | | 250,000 | | 0.25 | | | 87,500 | | $0.07 | |
$0.60 | | 250,000 | | 0.25 | | | 150,000 | | $0.08 | |
| | 28,060,000 | | | | $ | 5,695,500 | | $0.20 | |
17
| | | | Weighted | |
Options Activity | Number of | | Average | |
| Shares | | Exercise Price | |
Outstanding at December 31, 2018 | | 18,060,000 | | $0.23 | |
Issued | | 10,000,000 | | $0.22 | |
Exercised | | –– | | –– | |
Expired / Forfeited | | –– | | –– | |
Outstanding at June 30, 2019 | | 28,060,000 | | $0.20 | |
During the six months and the year ended June 30, 2019, and December 31, 2018, respectively, 10,000,000 and 6,000,000 options were issued, 0 and 1,973,189 options were exercised,0 and 1,000,000 options expired, and 0 and 5,641,811 options were forfeited. A total of$900,150 and $649,327 in deferred stock option compensation was recorded, net of forfeitures, and $163,922 and$572,870 was expensed during the six months and the year ended June 30, 2019, and December 31, 2018, respectively. There remains$2,131,696 and $1,395,466 in deferred compensation as of June 30, 2019, and December 31, 2018, respectively, to be expensed over the next 18 months.
18
NOTE 14. INCOME TAXES
A reconciliation of the expected statutory federal and state taxes and the total income tax expense (benefit) at June 30, 2019, and December 31, 2018, was as follows:
| June 30, 2019 | | December 31, 2018 | |
| | | | | | |
Income (loss) before taxes | $ | (3,997,971 | ) | $ | 15,608,209 | |
Statutory rate (Fed & State(s)) | | 30% | | | 30% | |
| | | | | | |
Computed expected tax payable (recovery) | | (1,050,700 | ) | | 4,781,700 | |
| | | | | | |
Effect of release of net operating loss carryforwards | | (927,100 | ) | | (2,417,700 | ) |
| | | | | | |
Tax effect of non-deductible expenses: | | | | | | |
Gain on extinguishment of debt-principal | | –– | | | (6,124,000 | ) |
Stock compensation/amortization of stock options | | 398,100 | | | 1,048,500 | |
Discount amortization | | 130,900 | | | 837,000 | |
Other | | 1,600 | | | 1,500 | |
Total tax effect of non-deductible expenses | | 530,600 | | | (4,237,000 | ) |
| | | | | | |
Change in valuation allowance | | 1,447,200 | | | (1,873,000 | ) |
| | | | | | |
Income tax expense | $ | –– | | $ | –– | |
| | | | | | |
Reported income taxes: | | | | | | |
Federal | $ | –– | | $ | –– | |
State | | –– | | | –– | |
Total | $ | –– | | $ | –– | |
The significant components of deferred income tax assets and liabilities at June 30, 2019, and December 31, 2018, are as follows:
| June 30, 2019 | | December 31, 2018 | |
| | | | | | |
Net operating loss carried forward | $ | 1,361,400 | | $ | –– | |
Bad debt allowance | | –– | | | –– | |
Officers’ accrued compensation | | 308,100 | | | 243,400 | |
Accrued related party interest | | 41,800 | | | 20,700 | |
Valuation allowance | | (1,711,300 | ) | | (264,100 | ) |
| | | | | | |
Net deferred income tax asset | $ | –– | | $ | –– | |
During the year ended December 31, 2018, the company realized extinguishment of debt principal in the amount of $20,880,688. Per Internal Revenue Code (“IRC”) Section 108(a) (1) (A) the extinguishment of debt principal is excluded from taxable income for the Company. However, any available tax attributes must be released up and to the amount of the extinguishment. Therefore, net operating loss carryforwards were released for the amount of income excluded from taxable income. The remaining net operating losses available to use toward future taxable income are as follows:
Tax Year | | Net Operating Loss | | Expires |
| | | | | |
2016 | | $ | 442,900 | | 2036 |
2017 | | | 2,115,400 | | 2037 |
2018 | | | 548,900 | | No Expiration |
2019 to date | | | 1,758,100 | | No Expiration |
| | | | | |
Total | | $ | 4,865,300 | | |
As at June 30, 2019, the Company had approximately $4,865,300 of federal net operating losses, of which $2,307,000 have no expiration date. The Company is open to examinations for the tax year 2011 through the current tax year.
NOTE 15. DISCONTINUED OPERATIONS
In December 2017, the Company discontinued all operations related to the Retail Pharmacy Segment (RPS) involving the Company’s wholly-owned subsidiary, RoxSan Pharmacy, Inc. (“RoxSan”). On May 14, 2018, pursuant to a unanimous resolution of the Boards of Directors of RoxSan and Parallax Health Sciences, Inc., RoxSan filed a Chapter 7 petition in the United States Bankruptcy Court for the Central District of California. Mr. Timothy Yoo was appointed trustee on May 15, 2018. In connection with the filing, RoxSan sought to discharge approximately $5 million of liabilities owed to various parties, and intercompany loans in excess of $1 million owed to the Company. The Chapter 7 bankruptcy proceeding by was fully discharged and the case was closed on March 13, 2019.
Due to, among other things, the reduction in RoxSan’s cash flows during 2016 and 2017, RoxSan became delinquent in its payroll tax depository obligations, resulting in a liability owed to federal and state taxing agencies in the aggregate of $1,148,811, which includes $601,148 in taxes withheld from employees (“Trust Fund Taxes”), employer taxes of $183,172, and penalties and interest of $364,491 through December 31, 2018. The liability was included as part of the Chapter 7 bankruptcy petition, and certain portions of the liability may be discharged. However, in accordance with California bankruptcy laws, federal and state Trust Fund Taxes are not dischargeable. During the six months ended June 30, 2019, the company has made payments on behalf of RoxSan to the taxing agencies in the amount of $175,000. As of June 30, 2019, $426,148 in Trust Fund Taxes remains outstanding. The Company has retained a tax resolution specialist and is in communications with the taxing agencies in order to resolve RoxSan’s liability (Note 6).
As a result of the loss of financial control of RoxSan, the Company derecognized the subsidiary effective May 14, 2018. The derecognition resulted in a gain of $4,478,268. The Company also extinguished $22,778,281 in debt and accrued interest related to the acquisition of RoxSan.
The results of the discontinued operations of RoxSan Pharmacy, Inc. for the three and six months ending June 30, 2018, are summarized as follows:
| June 30, 2018 | |
| Three months ended | | Six months ended | |
| | | | | |
Revenue | $ | –– | | $ | –– | |
Cost of sales | | –– | | | –– | |
Gross profit | | –– | | | –– | |
Sales, marketing and pharmacy expenses | | 69,553 | | | 194,890 | |
General and administrative expenses | | 566,417 | | | 666,000 | |
Operating loss | | (635,970 | ) | | (860,890 | ) |
Loss on disposal of assets | | (10,000 | ) | | (10,000 | ) |
Interest expense | | (25,690 | ) | | (47,281 | ) |
Net loss from discontinued operations | $ | (671,660 | ) | $ | (918,171 | ) |
NOTE 16. SEGMENT REPORTING
The Company has the following business segments: Remote Care Services (RCS), Behavioral Health Services (BHS), and Diagnostics/Corporate (DCS). See Note 1 and 2 for a description of each segment and related significant accounting policies.
The following table is a reconciliation of the Company’s business segments to the consolidated financial statements:
| Remote Care Segment | | Behavioral Health Segment | | Diagnostics/ Corporate Segment | | Discontinued Operations | | Consolidated Totals | |
| | | | | | | | | | | | | | | |
June 30, 2019 | | | | | | | | | | | | | | | |
Revenue | $ | 990 | | $ | 50,900 | | $ | –– | | $ | –– | | $ | 51,890 | |
Gross profit (loss) | | (330 | ) | | 43,248 | | | –– | | | –– | | | 42,918 | |
Operating loss | | (143,159 | ) | | (66,889 | ) | | (3,012,130 | ) | | –– | | | (3,222,179 | ) |
Depreciation and amortization | | 4,598 | | | 54,880 | | | 920 | | | –– | | | 60,398 | |
Interest expense | | 1,527 | | | –– | | | 305,878 | | | –– | | | 307,405 | |
Gain (loss) on fair value adjustments | | –– | | | –– | | | 103,888 | | | –– | | | 103,888 | |
Loss on extinguishment of debt | | –– | | | –– | | | (568,003 | ) | | –– | | | (568,003 | ) |
Loss on settlement | | –– | | | –– | | | (33,272 | ) | | –– | | | (33,272 | ) |
Discount amortization | | (29,000 | ) | | –– | | | –– | | | –– | | | (29,000 | ) |
Total assets | | 909,337 | | | 384,687 | | | 146,912 | | | –– | | | 1,440,936 | |
Goodwill | | 785,060 | | | –– | | | –– | | | –– | | | 785,060 | |
Additions to property and equipment | | –– | | | –– | | | 2,628 | | | –– | | | 2,628 | |
| | | | | | | | | | | | | | | |
June 30, 2018 | | | | | | | | | | | | | | | |
Revenue | | 8,859 | | | 900 | | | –– | | | –– | | | 9,759 | |
Gross profit (loss) | | (1,418 | ) | | 900 | | | –– | | | –– | | | (518 | ) |
Operating loss | | (143,421 | ) | | (94,274 | ) | | (2,898,500 | ) | | –– | | | (3,136,195 | ) |
Depreciation and amortization | | 4,932 | | | 54,880 | | | 832 | | | –– | | | 60,644 | |
Interest expense | | 1,449 | | | –– | | | 1,079,759 | | | –– | | | 1,081,208 | |
Loss on extinguishment of debt | | –– | | | –– | | | (62,600 | ) | | –– | | | (62,600 | ) |
Discount amortization | | 70,000 | | | –– | | | 2,550,000 | | | –– | | | 2,620,000 | |
Discontinued operations | | –– | | | –– | | | –– | | | (918,171 | ) | | (918,171 | ) |
Total assets | | 929,625 | | | 494,447 | | | 55,236 | | | –– | | | 1,479,308 | |
Goodwill | | 785,060 | | | –– | | | –– | | | –– | | | 785,060 | |
Additions to property and equipment | | –– | | | –– | | | –– | | | –– | | | –– | |
19
NOTE 17. LEGAL MATTERS
The Company knows of no material developments to its legal matters other than those disclosed below:
Dispute with Former Owner of RoxSan
Action No. SC125702:
In the Matter, action No. SC125702, in the Superior Court of the State of California, County of Los Angeles, West District, the former owner of RoxSan Pharmacy, Inc., Shahla Melamed (“Melamed”), alleges that the Company is in default under the terms of the Purchase Agreement and Secured Note, and the Company’s termination of Melamed’s employment agreement. The Company firmly believes that it had adequate grounds to justify the termination of the employment, that it acted within its rights, and shall prevail in these proceedings. A trial date, previously set for December 2018, is currently set for January 2020.
Action No. SC 124898:
The Company initiated legal action against Melamed and filed a complaint, action number SC 124898, in the Superior Court of the State of California, County of Los Angeles, West District, Parallax Health Sciences, et al. v. Shahla Melamed, et al. The Complaint in that action alleges that Melamed has breached several obligations under the Purchase Agreement, and the Company is seeking to reduce the Secured Note due to undisclosed material changes in the business. A trial date, previously set for December 2018, is currently set for January 2020.
Disputes with Former Executives
Action No. CV2017-052804
On March 9, 2017, Dave Engert former Executive Chairman and director of the Company filed a lawsuit in Arizona and then on or about May 5, 2017, Mr. Engert, changed the venue and filed suit against the Company and RoxSan Pharmacy, Inc. in the United States District Court, Central District of California for an amount exceeding $75,000. On October 23, 2017, the Company filed an answer and counterclaims against Mr. Engert for an amount exceeding $100,000. The counterclaims include possible fraud and negligence committed by Mr. Engert and Mr. J. Michael Redmond, former successor Chairman of Mr. Engert, director, President and Chief Executive Officer of the Company and former President, Chief Executive Officer, Chairman and director of RoxSan Pharmacy, Inc.
On October 8, 2018, a settlement was reached between Mr. Engert and the Company (the “Settlement”). The Settlement includes, among other things, a cash payment to Mr. Engert in the amount of $139,000, and the cancellation of all of Mr. Engert’s equity holdings in the Company, including preferred shares (see Note 11). The Settlement resulted in a net loss to the Company of $33,272. On April 10, 2019, a stipulation for dismissal was filed, and the matter has been fully resolved.
NOTE 18. SUBSEQUENT EVENTS
The Company has evaluated the events and transactions for recognition or disclosure subsequent to June 30, 2019, through the date of the issuance of the financial statements, and has determined that there have been no events that would require disclosure, except for the following:
On July 5, 2019, in connection with cash proceeds received in June 2019, the Company issued three (3) Senior Secured Notes (the “Notes”) in the aggregate principal of $220,000, pursuant to certain Note and Purchase Agreements (the “Purchase Agreements”) of the same date. The Notes bears interest at 8% per annum, and mature 180 days from the issuance date (“Maturity Date”). As additional consideration for entering into the Purchase Agreements, 400,000 shares of the Company’s restricted common stock is being issued to each of the note holders, for an aggregate of 1,200,000 shares, valued at $190,200.
On July 17, 2019, 293,146 shares of the Company’s restricted common stock, valued at $10,289, which were previously issued in connection with the cashless exercise of certain warrants, were returned to treasury and cancelled, and the warrant was fully retired.
On July 25, 2019, the related party convertible debentures in the principal sum of $428,132, plus premiums of $261,604 and accrued interest of $68.926, were converted to Senior Secured Promissory Notes (the “Senior Notes”) in the aggregate principal of $759,446. The Senior Notes bear interest at a rate of 8% per annum, with payments of $126,152 plus interest accrued thereon due December 31, 2019; $300,000 due December 31, 2020; and the remaining principal and accrued interest due December 31, 2021. In addition, as part of the commitment to extend the debt, the noteholders were issued an aggregate of 1,380,811 shares of the Company’s restricted Common Stock, valued at $131,315, as well as warrants to purchase an aggregate of 2,528,413 shares of the Company’s Common Stock for a period of five (5) years at an exercise price of $0.10461.
In August 2019, the Company amended the private placement equity offering (the “Offering”) previously established in March 2019. The revised Offering is for the purchase of the 31,875,000 shares, or a maximum of $3,000,000, in Common Stock, plus equal Warrants at an exercise price of $0.25 per share for a term of three (3) years (the Common Stock and the Warrants together, the “Units”). The Offering provides for, among other thing, the purchase of the Units at a price of $0.10 per share, with a minimum total Offering of $2,000,000, and a minimum investment of 200,000 shares, or $20,000. Prior to the Offering, the Company sold $1,125,000 in Units through a Simple Agreement Future Equity (“SAFE”) offering, which included an aggregate of $375,000 in SAFE shares to be issued to three of the Company’s executive officers for the reduction of accrued officer compensation. The SAFE Units were sold at a 20% discount of the offering Unit price of $0.10,and are not a part of, nor reduce, the $2,000,000 minimum. The initial closing will occur on a date set by the Company in its discretion. The Company may sell Units in one or more closings.
* * * * *
20
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
This quarterly report contains forward-looking statements. These statements relate to future events or the Company’s future financial performance. In some cases, forward-looking statements can be identified by terminology such as "may", "should", "expects", "plans", "anticipates", "believes", "estimates", "predicts", "potential" or "continue" or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause the Company’s or the Company’s industry's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.
The Company’s unaudited interim consolidated financial statements are stated in United States Dollars (US$) and are prepared in accordance with United States Generally Accepted Accounting Principles. All references to "common shares" refer to the common shares in the Company’s capital stock. The following discussion should be read in conjunction with the Company’s financial statements and the related notes that appear elsewhere in this quarterly report.
NOTE: The following sections of this quarterly report and any further reference made to “the Company”, "we", "us", "our" and "Parallax " shall mean Parallax Health Sciences, Inc., and its wholly-owned subsidiaries, Parallax Diagnostics, Inc.,Parallax Health Management, Inc., and Parallax Behavioral Health, Inc., unless otherwise indicated.
Description of Business
Parallax Health Sciences, Inc. (“Parallax”), incorporated in the State of Nevada on July 6, 2005, is an innovative digital healthcare company headquartered in Santa Monica, California. The Company’s principal focus is to build and expand an integrated digital healthcare network with products and services that can provide remote communication, diagnosis, treatment, and monitoring of patients on a single proprietary platform. The Parallax Care™ system being developed provides scalable connected products, services and actionable data integrated on a single interoperable platform. The Company’s principal mission is to deliver solutions that empower patients, reduce costs and improve the quality of care through patented leading-edge technologies.
The Parallax Care™ technology-enabled digital healthcare system is structured with three separate divisions that can operate independently of one another, or integrate services to meet the various needs of the Company’s clientele: Optimized Outcomes, Connected Health and Smart Data. Each of these divisions target a separate vertical market that are synergistic, compliment, and strengthen each other and the Company value proposition as a whole.
Optimized Outcomes | REBOOT™ / COMPASS™ Behavioral modification |
Connected Health | Fotodigm® platform Remote patient monitoring, telehealth, and POC diagnostic testing |
Smart Data | Intrinsic Code™ technology Actionable insights to behavior modification |
Operating Segments
The Company’s current operations include the following business segments for financial statement presentation: Remote Patient Monitoring (RPM), Behavioral Health Services (BHS), and Corporate.
●Remote Patient Monitoring
The RPM segment generates revenues through fees charged for the license and utilization of its proprietary system that provides software integrations of the Fotodigm® platform. Additionally, the RPM segment generates incremental revenues through the delivery of acute, post-acute and chronic health patient management software systems that enable Parallax customers to bill for and collect payments from patients and third-party payers for telemonitoring and remote services that they deliver.
●Behavioral Health Services
The BHS segment commenced with the acquisition of the REBOOT™ and Intrinsic Code™ technologies. The BHS segment will generate revenues primarily through licensing and subscription of software and systems. As of June 30, 2019, the BHS segment had not yet begun full operations, generating limited test market sales.
●Diagnostics/Corporate
The Diagnostics/Corporate Segment supports the costs and operating expenses related to the continued development and exploitation of the Company’s proprietary Target System POS medical diagnostic and monitoring platform andprocesses. In addition, the Diagnostics/Corporate Segment provides management and administrative services to support the Company and consists of certain aspects of the Company’s executive management, corporate relations, legal, compliance, human resources, and corporate information technology and finance departments.
21
Recent Developments
On January 28, 2019, pursuant to a majority shareholder consent, the Company increased its authorized common stock from 250,000,000 shares to 500,000,000 shares, with a par value of $0.001 per share.
In April 2019, the Company entered into an employment agreement with Mr. David Appell to serve as the Company’s Chief Operating Officer. The agreement commenced May 15, 2019, is for an initial term of two (2) years, and provides a base compensation of $250,000 year one, and $275,000 in year two, as well as various performance bonuses, and customary employee benefits. In addition, the agreement includes a grant to purchase 3,000,000 restricted common shares, valued at $201,300, for cash in the amount of $3,000, of which 25% vest immediately, and the remainder vest when certain earnings goals are met; as well as options granted to purchase 3,000,000 shares of the Company's Common Stock at an exercise price of $0.25 per share. The options, valued at $195,600 using the Black-Scholes method, are for a period of five (5) years, and vest annually over the term of the agreement, with an initial vesting of 25%. The assumptions used in valuing the options were: expected term 4.75 years, expected volatility 2.21, risk free interest rate 2.15%, and dividend yield 0%.
In May 2019, the Company established a second location at 28 West 36th Street, 8th Floor, New York, NY 10018.
In June 2019, the Company filed a Registration Statement on form S-1 for the registration of 33,361,321 shares of common stock. On July 1, 2019, the Company received a letter from the SEC with comments and questions in relation to the filing, and on July 29, 2019 the Company filed an amended S-1 and responses to the SEC inquiries. The Company received a second SEC comment letter dated August 8, 2019, and is preparing a response and amendment to its S-1.
In June 2019, pursuant to a resolution of the board of directors, the Company adopted the 2019 Stock Incentive Plan (the “2019 Plan”), wherein forty million (40,000,000) shares of the Company’s restricted Common Stock were reserved for issuance. The 2019 Plan was intended to assist the Company in securing and retaining key employees, directors and consultants by allowing them to participate in the Company's ownership and growth through the grant of incentive and non-qualified options. The 2019 Plan is currently administered by the Company's Board. Subject to the provisions of the plan, the board will determine who shall receive options, the number of shares of Common Stock that may be purchased under the options. On June 17, 2019, the Company filed a Registration Statement on form S-1 for the registration of shares reserved under the 2019 Plan.
In August 2019, the Company amended the private placement equity offering (the “Offering”) previously established in March 2019. The revised Offering is for the purchase of the 31.875,000 shares, or a maximum of $3,000,000, in Common Stock, plus equal Warrants at an exercise price of $0.25 per share for a term of three (3) years (the Common Stock and the Warrants together, the “Units”). The Offering provides for, among other thing, the purchase of the Units at a price of $0.10 per share, with a minimum total Offering of $2,000,000, and a minimum investment of 200,000 shares, or $20,000. Prior to the Offering, the Company sold $1,125,000 in Units through a Simple Agreement Future Equity (“SAFE”) offering, which included an aggregate of $375,000 in SAFE shares to be issued to three of the Company’s executive officers for the reduction of accrued officer compensation. The SAFE Units were sold at a 20% discount of the offering Unit price of $0.10, and are not a part of, nor reduce, the $2,000,000 minimum. The initial closing will occur on a date set by the Company in its discretion. The Company may sell Units in one or more closings.
NOTE: The financial information of Parallax Health Sciences, Inc., and its wholly-owned subsidiaries, Parallax Diagnostics, Inc.,Parallax Health Management, Inc., and Parallax Behavioral Health, Inc., is provided below on a consolidated basis, unless otherwise indicated. All significant intercompany accounts and transactions have been eliminated.
Balance Sheet
As of June 30, 2019, the Company had total assets of $1,440,936 compared with total assets of $1,364,357 at December 31, 2018. The increase in total assets of $76,579 is attributable to an increase in cash of $15,336, an increase in prepaid expenses of $8,900, an increase in operating lease asset of $102,313, an increase in property and equipment of $2,628, $88 of depreciation related to property and equipment, $60,310 of amortization related to intangible assets, and an increase in deposits of $7,800.
As of June 30, 2019, the Company had total liabilities of $7,700,511 compared with total liabilities of $7,314,811 at December 31, 2018. The increase in total liabilities of $385,700 is attributable to an increase in accounts payable and accrued expenses of $141,574, an increase in operating lease liability of $102,313, an increase in short-term derivative liability of $33,388, a decrease in short-term debentures of $697,628,, an increase in notes payable of $220,000, an increase in convertible notes payable of $420,462, an increase in related party convertible notes payable of $20,000, an increase in related party payables of $391,908, a decrease in license fees payable of $8,000, a decrease in royalties payable of $14,402, a decrease in long-term derivative liability of $34,000, a decrease in long-term debentures, net of unamortized discount, of $184,870, and a decrease in notes payable to bank of $5,045.
22
Results of Operations
The three and six months ended June 30, 2019, compared to the three and six months ended June 30, 2018.
| For the three months ended | | For the six months ended | |
| June 30, 2019 | | June 30, 2018 | | June 30, 2019 | | June 30, 2018 | |
Revenue | $ | 900 | | $ | 4,869 | | $ | 51,890 | | $ | 9,759 | |
Cost of sales | $ | 3,861 | | $ | 4,739 | | $ | 8,972 | | $ | 10,277 | |
Gross profit (loss) | $ | (2,961 | ) | $ | 130 | | $ | 42,918 | | $ | (518 | ) |
General and administrative expenses | $ | 1,732,834 | | $ | 1,263,851 | | $ | 3,265,097 | | $ | 3,135,677 | |
Operating loss | $ | (1,735,795 | ) | $ | (1,263,721 | ) | $ | (3,222,179 | ) | $ | (3,136,195 | ) |
Gain (loss) on fair value adjustments | $ | 35,886 | | $ | (62,600 | ) | $ | 103,888 | | $ | (62,600 | ) |
Loss on extinguishment of debt | $ | (598,922 | ) | $ | –– | | $ | (568,003 | ) | $ | –– | |
Loss on settlements | $ | –– | | $ | –– | | $ | (33,272 | ) | $ | –– | |
Discount amortization | $ | 37,000 | ) | $ | (1,335,000 | ) | $ | 29,000 | | $ | (2,620,000 | ) |
Interest expense | $ | (193,153 | ) | $ | (758,059 | ) | $ | (307,405 | ) | $ | (1,081,208 | ) |
Net loss – continuing operations | $ | (2,454,984 | ) | $ | (3,419,380 | ) | $ | (3,997,971 | ) | $ | (6,900,003 | ) |
Net loss – discontinued operations | $ | –– | | $ | (671,660 | ) | $ | –– | | $ | (918,171 | ) |
Net loss | $ | (2,454,984 | ) | $ | (4,091,040 | ) | $ | (3,997,971 | ) | $ | (7,818,174 | ) |
Revenue
Revenue in the amount of $900 for the three months ended June 30, 2019, consists of subscription fees related to its behavioral health services in the amount of $900.
Revenue in the amount of $4,869 for the three months ended June 30, 2018, consists contract fees and equipment sales related to the Company’s remote health care systems in the amount of $4,419, and subscription fees related to its behavioral health services in the amount of $450.
Revenue in the amount of $51,890 for the six months ended June 30, 2019, consists of license fees of $50,000 related to behavioral health software, contract fees related to the Company’s remote health care systems in the amount of $990, and subscription fees related to its behavioral health services in the amount of $900.
Revenue in the amount of $9,759 for the six months ended June 30, 2018, consists contract fees and equipment sales related to the Company’s remote health care systems in the amount of $8,859, and subscription fees related to its behavioral health services in the amount of $900.
The Company has not yet fully launched the medical diagnostics and testing activities of the Company’s Connected Health division.
Cost of sales
Costs of sales in the amount of $3,861 for the three months ended June 30, 2019, consists of equipment and other costs related to the Company’s remote health care systems.
Costs of sales in the amount of $4,739 for three months ended June 30, 2018, consists of equipment and other costs related to the Company’s remote health care systems.
Costs of sales in the amount of $8,972 for the six months ended June 30, 2019, consists of equipment and other costs related to the Company’s remote health care systems.
Costs of sales in the amount of $10,277 for six months ended June 30, 2018, consists of equipment and other costs related to the Company’s remote health care systems.
The Company has not yet fully launched the medical diagnostics and testing activities of the Company’s Connected Health division.
General and Administrative Expenses
| For the three months ended | | For the six months ended | | Variances | |
| June 30, 2019 | | June 30, 2018 | | June 30, 2019 | | June 30, 2018 | | 3-month | | 6-month | |
Legal, accounting, and management services | $ | 477,992 | | $ | 356,268 | | $ | 1,075,405 | | $ | 758,134 | | $ | 121,724 | | $ | 317,271 | |
Stock compensation/stock option amortization | | 866,463 | | | 736,392 | | | 1,421,237 | | | 2,069,274 | | | 130,071 | | | (648,037 | ) |
Salaries, fees, taxes and benefits | | 140,508 | | | 17,877 | | | 292,932 | | | 87,525 | | | 122,631 | | | 205,407 | |
Depreciation and amortization | | 30,243 | | | 30,322 | | | 60,398 | | | 60,644 | | | (79 | ) | | (246 | ) |
Rent expense-office | | 34,600 | | | 17,360 | | | 51,960 | | | 36,757 | | | 17,240 | | | 15,203 | |
Travel, meals and entertainment | | 25,064 | | | 25,566 | | | 36,190 | | | 27,006 | | | (502 | ) | | 9,184 | |
Office supplies and miscellaneous expenses | | 157,964 | | | 80,066 | | | 326,975 | | | 96,337 | | | 77,898 | | | 230,638 | |
Total general and administrative expenses | $ | 1,732,834 | | $ | 1,263,851 | | $ | 3,265,097 | | $ | 3,135,677 | | $ | 468,983 | | $ | 129,420 | |
23
General and administrative expenses in the amount of $1,732,834 for the three months ended June 30, 2019, were comprised of $477,992 in legal, accounting and management fees, $866,463 in stock compensation/stock option amortization, $140,508 in salaries, fees and related taxes and benefits, $30,243 in depreciation and amortization, $34,600 in rent expense, $25,064 in travel, meals and entertainment, and $157,964 in office overhead and other general and administrative expenses.
General and administrative expenses in the amount of $1,263,851 for the three months ended June 30, 2018, were comprised of $356,268 in legal, accounting and management fees, $736,392 in stock compensation/stock option amortization, $17,877 in salaries, fees and related taxes and benefits, $30,322 in depreciation and amortization, $17,360 in rent expense, $25,566 in travel, meals and entertainment, and $80,066 in office overhead and other general and administrative expenses.
General and administrative expenses of $1,732,834 for the three months ended June 30, 2019 as compared to $1,263,851 for the three months ended June 30, 2018, resulted in an increase in general and administrative expenses of $468,983. The increase in in general and administrative expenses of $468,983 was attributable to the following items:
●an increase in legal, accounting and management fees of $121,724, due to an increase in legal fees of $49,362; a decrease in accounting and audit fees of $16,590; and an increase in management fees of $52,952 primarily resulting from the addition of Chief Operating Officer, as well as director compensation effective January 2019; and an increase in professional fees of $36,000 primarily related to investor relations and private placement due diligence; and
●an increase in stock compensation/stock option amortization of $130,071 primarily due to a decrease in amortization expense of $225,637 resulting from stock options granted in prior years; amortization expense of $79,213 resulting from stock options granted in the current period; a decrease in deferred stock compensation amortization of $57,043 resulting from stock awards granted in prior years; and stock compensation amortization of $129,063 resulting from stock awards granted in the current period; and a decrease in stock compensation expense of $469,325 resulting from stock awards granted in prior years; and stock compensation expense of $673,800 for stock awards granted in the current period; and
●an increase in salaries and fees, and related taxes and benefits of $122,631, primarily due to an increase in accrued staff salaries of $20,754, an increase in related accrued payroll taxes of $41,127; a decrease in accrued benefits of $24,000; and an increase in miscellaneous fees for outside services in the amount of $84,750 resulting from additional contracted services; and
●a decrease in depreciation and amortization of $79, primarily due to fully depreciated/amortized assets; and
●an increase in rent expense of $17,240 primarily due to additional office space leased in the current period; and
●a decrease in travel, meals and entertainment of $502, primarily due to a decrease in travel costs of $3,743; and an increase meals and entertainment of $3,241; and
●an increase in office supplies and miscellaneous expenses of $77,898, due to increases in automobile expenses and allowances of $14,795, computer and internet expenses of $2,929, insurance expense and allowances of $22,805, marketing expense of $69,900, publicity and promotion of $7,552, office expense of $3,141, royalties of $3,898, and telephone of $1,879; and decreases in product development costs of $22,978, storage and moving of $22,343, and other general office expenses of $3,680.
General and administrative expenses in the amount of $3,265,097 for the six months ended June 30, 2019, were comprised of $1,075,405 in legal, accounting and management fees, $1,421,237 in stock compensation/stock option amortization, $292,932 in salaries, fees and related taxes and benefits, $60,398 in depreciation and amortization, $51,960 in rent expense, $36,190 in travel, meals and entertainment, and $326,975 in office overhead and other general and administrative expenses.
General and administrative expenses in the amount of $3,135,677 for the six months ended June 30, 2018, were comprised of $758,134 in legal, accounting and management fees, $2,069,274 in stock compensation/stock option amortization, $87,525 in salaries, fees and related taxes and benefits, $60,644 in depreciation and amortization, $36,757 in rent expense, $27,006 in travel, meals and entertainment, and $96,337 in office overhead and other general and administrative expenses.
General and administrative expenses of $3,265,097 for the six months ended June 30, 2019 as compared to $3,135,677 for the six months ended June 30, 2018, resulted in an increase in general and administrative expenses for the current period of $129,420. The increase in in general and administrative expenses of $129,420 was attributable to the following items:
●an increase in legal, accounting and management fees of $317,271, due to an increase in legal fees of $60,086; a decrease in accounting and audit fees of $5,107; and an increase in management fees of $88,102 primarily resulting from the addition of Chief Operating Officer, as well as director compensation effective January 2019; and an increase in professional fees of $174,190 primarily related to investor relations and private placement due diligence; and
●a decrease in stock compensation/stock option amortization of $648,037 primarily due to a decrease in amortization expense of $272,803 resulting from stock options granted in prior years; amortization expense of $100,588 resulting from stock options granted in the current period; a decrease in deferred stock compensation amortization of $169,135 resulting from stock awards granted in prior years; and stock compensation amortization of $153,088 resulting from stock awards granted in the current period; and a decrease in stock compensation expense of $1,458,575 resulting from stock awards granted in prior years; and stock compensation expense of $998,800 for stock awards granted in the current period; and
●an increase in salaries and fees, and related taxes and benefits of $205,407, primarily due to an increase in accrued staff salaries of $8,075, an increase in related accrued payroll taxes of $62,652; a decrease in accrued benefits of $21,070 resulting from changes in benefits; and an increase in miscellaneous fees for outside services in the amount of $155,750 resulting from additional contracted services; and
●a decrease in depreciation and amortization of $246, primarily due to fully depreciated/amortized assets; and
●an increase in rent expense of $15,203 primarily due to additional office space leased in the current period; and
●an increase in travel, meals and entertainment of $9,184, primarily due to an increase in travel costs of $3,170; and an increase meals and entertainment of $6,014; and
●an increase in office supplies and miscellaneous expenses of $230,638, due to an increase in automobile expenses and allowances of $59,256, computer and internet expenses of $6,653, transfer agent costs of $6,225, insurance expense of $22,013, marketing and publicity of $135,522, office expense of $4,467, repairs and maintenance of $8,150, royalties of $6,598, taxes, licenses and permits of $7,705, and telephone expense of $4,045; and decreases in product development and patent costs of $3,335, storage and moving of $22,596, and other general office expenses of $4,065.
24
Net Loss
During the six months ended June 30, 2019, the Company generated a net loss from continuing operations of $3,997,971, compared with a net loss from continuing operations of $6,900,003 for the six months ended June 30, 2018. The decrease in net loss from continuing operations of $2,902,032 is primarily attributable to an increase in revenue of $42,131, a decrease in cost of goods sold of $1,305, an increase in general and administrative expenses of $129,420, an increase in gain on fair value adjustments of $166,488, an increase in loss on extinguishment of debt of $568,003, a loss on settlement of $33,272, a decrease in discount amortization of $2,649,000, and a decrease in interest expense of $773,803.
Liquidity and Capital Resources
Working Capital | | | | | Increase | |
| At June 30, 2019 | | At December 31, 2018 | | (Decrease) | |
Current Assets | $ | 126,811 | | $ | 262 | | $ | 126,549 | |
Current Liabilities | | 5,747,709 | | | 5,115,692 | | | 632,017 | |
Working Capital (Deficit) | $ | (5,620,898 | ) | $ | (5,115,430 | ) | $ | (505,468 | ) |
As of June 30, 2019, the Company had cash in the amount of $15,598 compared to $262 as of December 31, 2018.
The Company had a working capital deficit of $5,620,898 as of June 30, 2019, compared to a working capital deficit of $5,115,430 as of December 31, 2018. The increase in working capital deficit of $505,468 is primarily attributable to an increase in cash of $15,336, an increase prepaid expenses of $8,900, an increase in operating lease asset of $102,313, an increase in accounts payable and accrued expenses of $141,574, an increase in operating lease liability of $102,313.an increase in short-term derivative liability of $33,388, a decrease in convertible debentures of $697,628, an increase in notes payable of $220,000, an increase in convertible notes payable of $420,462, an increase in related party convertible notes payable of $20,000, and an increase in related party payables of $391,908.
Cash Flows | For the six months ended | | Increase | |
| June 30, 2019 | | June 30, 2018 | | (Decrease) | |
Net cash used by operating activities | $ | (1,543,153 | ) | $ | (593,945 | ) | $ | (949,208 | ) |
Net cash used by investing activities | | (2,628 | ) | | –– | | | (2,628 | ) |
Net cash used by financing activities | | 1,561,117 | | | 767,549 | | | 793,568 | |
Net cash provided by continuing operations | | 15,336 | | | 173,604 | | | (158,238 | ) |
Net cash used by discontinued operations | | –– | | | (134,510 | ) | | 134,510 | |
Increase (decrease) in cash | $ | 15,336 | | $ | 39,094 | | $ | (23,758 | ) |
Cash Flows from Operating Activities
During the six months ended June 30, 2019, the Company used $1,543,153 of cash for operating activities compared with $593,945 for the six months ended June 30, 2018. The increase in cash used by operating activities of $949,208 is primarily attributable to a decrease in the net loss of $2,902,032; increases in loss on extinguishment of debt of $568,003, and loss on settlement of $33,272; decreases in depreciation and amortization of $246, stock compensation/stock option amortization of $648,037, discount amortization of $2,649,000, allowance for bad debt of $236, fair value adjustments of $166,488, and debt accretion of $289,416; increases in the changes in royalties payable of $6,598, and related party payables of $35,016; and decreases in the changes in accounts receivable of $2,859, prepaid expenses of $3,120, deposits of $7,800, and accounts payable and accrued expenses of $726,927.
Cash Flows from Investing Activities
During the six months ended June 30, 2019, the Company used $2,628 of cash flow from investing activities compared to $0 for the six months ended June 30, 2018. The increase in cash used by investing activities is attributable to the purchase of computer equipment in the current period.
Cash Flows from Financing Activities
During the six months ended June 30, 2019, the Company was provided with $1,561,117 of cash flow from financing activities, compared with $767,549 for the six months ended June 30, 2018. The increase in cash flows provided by financing activities of $793,568 is attributable to an increase in proceeds from notes payable of $220,000, a decrease in repayments of notes payable of $406, a decrease in proceeds from convertible notes payable of $225,220, an increase in repayments of convertible notes payable of $15,000, an increase in repayments of debentures of $685,750, an increase in proceeds from the issuance of preferred treasury shares of $69,000, and an increase in proceeds from the issuance of common stock of $1,430,132.
The Company’s principal sources of funds have been from the Company’s sales of its preferred and common stock, loans from related parties and third-party lenders, net revenues generated from the sale and licensing of its remote healthcare products and services.
During the six months ended June 30, 2019, the Company received $1,471,132 and $69,000 in funds from the issuance common shares and preferred shares, respectively, compared to $41,000 and $0 during the six months ended June 30, 2018.
25
As of June 30, 2019, related parties are due a total of $2,318,734, consisting of $1,101,143 in accrued compensation owed to officers; $295,485 in accrued benefits and cash advances from officers and beneficial owners to the Company for operating expenses; $411,006 in convertible debentures; and $511,100 in convertible promissory notes.
During the six months ended June 30, 2019, $627,784 in related party compensation was accrued, and $396,500 was paid. In June 2019, $575,132 of related party debt was purchased by non-related-parties (the “Proceeds”). The Proceeds were collected on behalf of the related parties by the Company. Of the $396,500 paid to related parties during the current period, $159,500 was Proceeds. The remaining Proceeds of $415,632 were subsequently loaned to the Company by the related parties for operating expenses.
During the six months ended June 30, 2019, $296,060 in benefits were accrued and cash advances were made to the Company by related parties for overhead requirements, of which $135,436 was paid/repaid to related parties.
During the six months ended June 30, 2019, no principal payments of related party notes and debentures were made, premiums on related party debentures in the amount of $257,674 were charged, and interest in the amount of $75,174 was expensed. As of June 30, 2019, a total of $149,234 in accrued interest remains.
Future Financings
The Company has suffered recurring losses from operations. The continuation of the Company’s operations is dependent upon the Company’s attaining and maintaining profitable operations and raising additional capital as needed. The Company anticipates that it will have to raise additional funds through private placements of the Company’s equity securities and/or debt financing to complete its business plan.
The Company will require additional financing in order to proceed with its plan of operations, including approximately $1,000,000 over the next 12 months to pay for its ongoing expenses. These cash requirements include working capital, general and administrative expenses, the development of the Company’s product line, and the pursuit of acquisitions. These cash requirements are in excess of the Company’s current cash and working capital resources. Accordingly, the Company will require additional financing in order to continue operations and to repay its liabilities.There is no assurance that the financing will be completed as planned or at all. If the Company is unable to secure adequate capital to continue the Company’s planned operations, the Company’s shareholders may lose some or all of their investment and the Company’s business may fail.
In August 2019, the Company amended the private placement equity offering (the “Offering”) previously established in March 2019. The revised Offering is for the purchase of the 31,875,000 shares, or a maximum of $3,000,000, in Common Stock, plus equal Warrants at an exercise price of $0.25 per share for a term of three (3) years (the Common Stock and the Warrants together, the “Units”). The Offering provides for, among other thing, the purchase of the Units at a price of $0.10 per share, with a minimum total Offering of $2,000,000, and a minimum investment of 200,000 shares, or $20,000. Prior to the Offering, the Company sold $1,125,000 in Units through a Simple Agreement Future Equity (“SAFE”) offering, which included an aggregate of $375,000 in SAFE shares to be issued to three of the Company’s executive officers for the reduction of accrued officer compensation. The SAFE Units were sold at a 20% discount of the offering Unit price of $0.10, and are not a part of, nor reduce, the $2,000,000 minimum. The initial closing will occur on a date set by the Company in its discretion. The Company may sell Units in one or more closings.
The Company retained Maxim Group, LLC to serve as its placement agent for the Offering. The Company has agreed to pay the placement agent a placement fee equal to 6% of the aggregate gross proceeds raised in the Offering and warrants exercisable for a term of five years to purchase 6% of the number of shares of common stock included in the Units sold in the Offering at an exercise price of $0.10 per share.
The Company anticipates continuing to rely on equity sales of its common stock and preferred stock in order to continue to fund its business operations. Issuances of additional shares will result in dilution to the Company’s existing stockholders. There is no assurance that the Company will achieve any additional sales of its equity securities or arrange for debt or other financing to fund its planned business activities.
Contractual Obligations
The Company is a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and is not required to provide the information under this item.
Going Concern
The Company has incurred losses since inception resulting in an accumulated deficit of $23,188,893, and further losses are anticipated. The Company’s ability to continue as a going concern is dependent upon its ability to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due, which may not be available at commercially reasonable terms There can be no assurance that the Company will be able to continue to raise funds, in which case the Company may be unable to meet its obligations and the Company may cease operations. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern.
The unaudited interim consolidated financial statements included with this quarterly report have been prepared on the going concern basis which assumes that adequate sources of financing will be obtained as required and that the Company’s assets will be realized and liabilities settled in the ordinary course of business. Accordingly, the unaudited interim consolidatedfinancial statements do not include any adjustments related to the recoverability of assets and classification of assets and liabilities that might be necessary should the Company be unable to continue as a going concern.
26
Off-Balance Sheet Arrangements
The Company has no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholders.
Critical Accounting Policies
The discussion and analysis of the Company’s financial condition and results of operations are based upon the Company’s unaudited interim consolidated financial statements, which have been prepared in accordance with the accounting principles generally accepted in the United States of America. Preparing financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. These estimates and assumptions are affected by management’s application of accounting policies. The Company believes that understanding the basis and nature of the estimates and assumptions provided within the notes to the Company’s financial statements are sufficient to an understanding of its consolidated financial statements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and is not required to provide the information under this item.
ITEM 4. CONTROLS AND PROCEDURES
Management’s Report on Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company’s reports filed under theSecurities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s president, chief executive officer and chief financial officer to allow for timely decisions regarding required disclosure. In designing and evaluating the Company’s disclosure controls and procedures, the Company’s management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and the Company’s management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
As of June 30, 2019, the end of the period covered by this quarterly report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s president, chief executive officer and chief financial officer of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on the foregoing, the Company’s president, chief executive officer and chief financial officer concluded that the Company’s disclosure controls and procedures were not effective as of the end of the period covered by this quarterly report , to provide reasonable assurance that the information required to be disclosed by the Company is recorded, processed, summarized and reported within the time periods specified, and that such information is accumulated and communicated to the Company’s management, including the Company’s president, chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
During the six months ended June 30, 2019, the Company instituted changes in its internal control over financial reporting. The changes were made as a result of a material weakness identified at December 31, 2018, relating to the lack of controls over the period-end financial reporting process, and the lack of accounting and financial reporting personnel able to implement formal accounting policies with an appropriate level of accounting knowledge to identify and value complex debt and equity instruments. As a result of the weakness, a misstatement was made of the Company’s financial statements for the years ended December 31, 2018 and 2017.
In response to the material weaknesses described above, during the six months ended June 30, 2019, the Company began implementing and evaluating new internal controls over financial reporting. The new controls include, among other things, engaging qualified third-party service providers to assist with the financial reporting issues related to accounting for derivatives, and establishing internal processes to ensure the appropriate identification and analysis of derivative instruments. In addition, training was conducted related to analysis of debt and equity instruments, effective internal controls, and key accounting policies for derivative instruments. Though management is still evaluating the design of these new controls as of June 30, 2019, the end of the period covered by this quarterly report, the Company believes that its improved processes will remediate the material weaknesses.
Management has and will continue to enhance the risk assessment process, and the design and implementation of internal controls over financial reporting.
There have been no other changes in the Company’s internal controls over financial reporting that occurred during the six-month period ended June 30, 2019, that have materially or are reasonably likely to materially affect, the Company’s internal controls over financial reporting , except those disclosed above .
Audit Committee
The Company established an audit committee of the board of directors comprised of John L. Ogden (Chair) and E. William “Bill” Withrow Jr. The audit committee’s duties are to recommend to the Company’s board of directors the engagement of an independent registered public accounting firm to audit the Company’s financial statements and to review the Company’s accounting and auditing principles. The audit committee will review the scope, timing and fees for the annual audit and the results of audit examinations performed by the internal auditors and independent registered public accounting firm, including their recommendations to improve the system of accounting and internal controls. The audit committee will at all times be composed exclusively of directors who are, in the opinion of the Company’s board of directors, free from any relationship which would interfere with the exercise of independent judgment as a committee member and who possess an understanding of financial statements and generally accepted accounting principles.
Compensation Committee
The Company established a compensation committee of the Board comprised of John L. Ogden and E. William “Bill” Withrow Jr (Chair). The compensation committee oversees and determines the compensation of Parallax’s Chief Executive Officer and other executive officers, including salaries, bonuses, grants of stock options and other forms of equity-based compensation, approves all employment and severance agreements for executive officers, approves significant changes to benefit plans and performs such other functions as the Board may direct. The compensation committee also approves all other agreements containing compensation and services rendered, such as consulting and other compensatory agreements, and administers the Company’s stock incentive plans and make recommendations to the Board concerning any director compensation plan.
27
PART II
OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
From time to time, the Company may be involved in litigation relating to claims arising out of its operations in the normal course of business. The Company knows of no material, existing or pending legal proceedings against it, nor is the Company involved as a plaintiff in any material proceeding or pending litigation, beyond those defined in the Company’s Annual Report on Form 10-K filed April 1, 2019, with the exception of those updates disclosed below:
Dispute with Former Owner of RoxSan
Action No. SC125702:
In the Matter, action No. SC125702, in the Superior Court of the State of California, County of Los Angeles, West District, the former owner of RoxSan Pharmacy, Inc., Shahla Melamed (“Melamed”), alleges that the Company is in default under the terms of the Purchase Agreement and Secured Note, and the Company’s termination of Melamed’s employment agreement. The Company firmly believes that it had adequate grounds to justify the termination of the employment, that it acted within its rights, and shall prevail in these proceedings. A trial date, previously set for December 2018, is currently set for January 2020.
Action No. SC 124898:
The Company has initiated legal action against Melamed and filed a complaint, action number SC 124898, in the Superior Court of the State of California, County of Los Angeles, West District, Parallax Health Sciences, et al. v. Shahla Melamed, et al. The Complaint in that action alleges that Melamed has breached several obligations under the Purchase Agreement, and the Company is seeking to reduce the Secured Note due to undisclosed material changes in the business. A trial date, previously set for December 2018, is currently set for January 2020.
Disputes with Former Executives
Action No. CV2017-052804
On March 9, 2017, Dave Engert former Executive Chairman and director of the Company filed a lawsuit in Arizona and then on or about May 5, 2017, Mr. Engert, changed the venue and filed suit against the Company and RoxSan Pharmacy, Inc. in the United States District Court, Central District of California for an amount exceeding $75,000. On October 23, 2017, the Company filed an answer and counterclaims against Mr. Engert for an amount exceeding $100,000. The counterclaims include possible fraud and negligence committed by Mr. Engert and Mr. J. Michael Redmond, former successor Chairman of Mr. Engert, director, President and Chief Executive Officer of the Company and former President, Chief Executive Officer, Chairman and director of RoxSan Pharmacy, Inc.
On October 8, 2018, a settlement was reached between Mr. Engert and the Company (the “Settlement”). The Settlement includes, among other things, a cash payment to Mr. Engert in the amount of $139,000, and the cancellation of all of Mr. Engert’s equity holdings in the Company. The Settlement resulted in a net loss to the Company of $33,272. On April 10, 2019, a stipulation for dismissal was filed, and the matter has been fully resolved.
The Company knows of no other material existing or pending legal proceedings against it, nor is the Company involved as a plaintiff in any material proceeding or pending litigation. There are no proceedings in which any of the Company’s directors, officers or affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to the Company.
ITEM 1A. RISK FACTORS
The Company is a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and is not required to provide the information under this item.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On January 24, 2019, in connection with a certain senior secured promissory note, the Company issued 150,000 shares of its restricted common stock to the note holders as a form of interest. The shares were valued at $15,000.
On January 30, 2019, in connection with a certain convertible debenture, the holder elected to convert $175,000 into 1,750,000 shares of its restricted common stock at a conversion rate of $0.10 per share.
On January 31, 2019, in connection with a certain consulting agreement, the Company issued 1,666,667 shares of its restricted common stock to the consultant for services valued at $200,000.
On January 31, 2019, in connection with a Simple Agreement Future Equity (“SAFE”) offering, the Company issued 500,000 shares of its restricted common stock at $0.10 per share for $50,000 cash.
On February 6, 2019, in connection with certain convertible debt in the amount of $20,000 and accrued interest in the amount of $2,000, the Company issued 220,000 shares of its restricted common stock at a conversion rate of $0.10 per share.
28
On February 12, 2019, in connection with a certain senior secured promissory note, the Company issued 40,000 shares of its restricted common stock to the note holders as a form of interest. The shares were valued at $4,000.
On February 25, 2019, in connection with a SAFE offering, the Company issued 3,750,000 shares of its restricted common stock at $0.10 per share for $375,000 cash.
On February 25, 2019, in connection with a certain consulting agreement, the Company issued 25,000 shares of its restricted common stock to the consultant for services valued at $2,500.
On February 27, 2019, in connection with a certain consulting agreement, the Company issued 1,000,000 shares of its restricted common stock to the consultant for services valued at $120,000.
In March 2019, in connection with a certain convertible debenture, the holder elected to convert $95,000 into 1,719,328 shares of the Company’s restricted common stock.
On March 25, 2019, in connection with a certain consulting agreement, the Company issued 25,000 shares of its restricted common stock to the consultant for services valued at $2,500.
On March 25, 2019, in connection with a SAFE offering, the Company issued 750,000 shares of its restricted common stock at $0.10 per share for $75,000 cash.
In April 2019, in connection with a certain convertible debenture, the holder elected to convert $105,000 into 2,340,410 shares of the Company’s restricted common stock.
On April 5, 2019, in connection with a certain services agreement, the Company issued 600,000 shares of its restricted common stock for services valued at $44,160.
On April 15, 2019, the Company issued 400,000 shares of its restricted common stock for services valued at $50,000.
On April 25, 2019, in connection with a certain consulting agreement, the Company issued 25,000 shares of its restricted common stock to the consultant for services valued at $2,500.
On April 25, 2019, in connection with a SAFE offering, the Company issued 2,000,000 shares of its restricted common stock at $0.10 per share for $200,000 cash.
On April 26, 2019, in connection with a certain stock purchase agreement, the Company issued 400,000 shares of its restricted common stock, valued at $28,000, for cash in the amount of $400.
On April 29, 2019, in connection with a certain private placement agent agreement, the Company issued 1,000,000 shares of its restricted common stock to the consultant for services valued at $71,000.
On May 2, 2019, in connection with a SAFE offering, the Company issued 500,000 shares of its restricted common stock at $0.10 per share for $50,000 cash.
On May 6, 2019, in connection with an equity funding, the Company issued 6,000,000 shares of its restricted common stock for cash in the amount of $500,000. As a result, $494,000 was recorded to paid in capital. An additional 6,000,000 shares of the Company’s restricted Common Stock will be issued for an additional $500,000, if all criteria of the Securities Purchase Agreement are met, for a total of 12,000,000 shares of Common Stock and total proceeds of $1,000,000.
On May 8, 2019, in connection with a certain convertible promissory note in the principal sum of $20,000, the Company issued 289,017 shares of its restricted common stock.
On May 12, 2019, in connection with a certain senior secured promissory note, the Company issued 40,000 shares of its restricted common stock to the note holders as a form of interest. The shares were valued at $4,000.
On May 15 2019, in connection with the conversion of 57,500 Series A preferred stock valued at $69,000, the Company issued 1,150,000 shares of its restricted common stock at a conversion ratio of 20 shares of common stock for each share of Series A preferred stock held.
On May 15, 2019, in connection with the executive employment agreement, the Company issued David Appell, the Chief Operating Officer, 3,000,000 shares of the Company’s restricted common stock for cash in the amount of $3,000. The shares were valued at $201,300, of which 25% vest immediately, and the remaining vest when the Company achieves certain earnings goals.
On May 15, 2019, in connection with an employment agreement, the Company issued 500,000 shares of the Company’s restricted common stock for cash in the amount of $500. The shares were valued at $33,550, of which 25% vest immediately, and the remaining vest when the Company’s common stock reaches certain trading prices.
On May 25, 2019, in connection with a certain consulting agreement, the Company issued 37,500 shares of its restricted common stock to the consultant for services valued at $3,750.
29
In May 2019, in connection with a certain convertible debenture, the holder elected to convert $15,000 into 378,310 shares of the Company’s restricted common stock.
On June 11, 2019, in connection with a settlement for the retirement of 3,666,670 warrants (4,401,760 warrants, as adjusted under anti-dilution provisions) , the Company issued 1,000,000 shares of the Company’s restricted common stock, valued at $71,000.
On June 20, 2019, in connection with the cashless exercise of certain warrants, the Company issued 893,146 shares of the Company’s restricted common stock, valued at $125,040.
On June 20, 2019, in connection with a certain consulting agreement, the Company issued 2,000,000 shares of its restricted common stock to the consultant for services valued at $212,000.
On June 25, 2019, in connection with a certain consulting agreement, the Company issued 37,500 shares of its restricted common stock to the consultant for services valued at $3,750.
In June 2019, in connection with certain convertible debentures, the holders elected to convert $80,142 into 2,105,660 shares of the Company’s restricted common stock.
In June 2019, in connection with certain convertible debt in the amount of $256,232, the Company issued 3,902,200 shares of its restricted common stock.
Exemption From Registration. None of the foregoing transactions involved any underwriters, underwriting discounts or commissions, or any public offering. Unless otherwise stated, the sales of the above securities re deemed to be exempt from registration under the Securities Act in reliance on Section 4(a)(2) of the Securities Act (and Regulation D or Regulation S promulgated thereunder) or Rule 701 promulgated under Section 3(b) of the Securities Act as transactions by an issuer not involving any public offering or pursuant to benefit plans and contracts relating to compensation as provided under Rule 701. The recipients of the securities in each of these transactions represented their intentions to acquire the securities for investment only and not with a view to, or for sale in connection with, any distribution thereof, and appropriate legends were placed on the share certificates issued in these transactions. All recipients had adequate access, through their relationships with us, to information about us. The sales of these securities were made without any general solicitation or advertising.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY STANDARDS
Not Applicable.
ITEM 5. OTHER INFORMATION
None.
30
ITEM 6. EXHIBITS
Exhibits required by Item 601 of Regulation S-B
Exhibit Number | Description of Exhibit | Filing Reference |
(3) | Articles of Incorporation and Bylaws |
3.1 | Articles of Incorporation | Filed with the SEC on March 5, 2007 as part of the Company’s Registration Statement on Form SB-2. |
3.1(a) | Amended and Restated Articles of Incorporation | Filed with the SEC on May 17, 2010 as part of the Company’s Annual Report on Form 10-K. |
3.1(b) | Amended and Restated Articles of Incorporation | Filed with the SEC on April 1, 2019, as part of the Company's Annual Report on Form 10-K. |
3.2 | Bylaws | Filed with the SEC on March 5, 2007 as part of the Company’s Registration Statement on Form SB-2. |
3.2(a) | Amended Bylaws | Filed with the SEC on May 17, 2010 as part of the Company’s Annual Report on Form 10-K. |
3.3 | Articles of Merger between Endeavor Power Corporation and Parallax Diagnostics, Inc. filed with Secretary of State of Nevada on November 6, 2012 | Filed with the SEC on November 15, 2012 as part of the Company’s Current Report on Form 8-K. |
3.4 | Certificate of Amendment filed with the Secretary of State of Nevada on January 9, 2014 | Filed with the SEC on April 15, 2014 as part of the Company’s Annual Report on Form 10-K. |
3.5 | Certificate of Designation effective June 17, 2011-Series A Preferred Stock | Filed with the SEC on March 19, 2019 as part of the Company's Current Report on Form 8-K |
3.6 | Certificate of Designation effective December 2, 2016-Series B Preferred Stock | Filed with the SEC on March 19, 2019 as part of the Company's Current Report on Form 8-K |
3.7 | Certificate of Designation effective August 10, 2018-Series C Preferred Stock | Filed with the SEC on March 19, 2019 as part of the Company's Current Report on Form 8-K |
(4) | Instruments Defining the Rights of Security Holders, Including Indentures |
4.10 | 12% Convertible Promissory Note dated April 2, 2019 | Filed with the SEC on April 9, 2019 as part of the Company’s Current Report on Form 8-K |
4.11 | Securities Purchase Agreement dated April 2, 2019 | Filed with the SEC on April 9, 2019 as part of the Company’s Current Report on Form 8-K |
4.12 | 12% Convertible Promissory Note dated April 8, 2019 | Filed with the SEC on April 19, 2019 as part of the Company's Current Report on Form 8-K |
4.13 | Warrant dated April 8, 2019 | Filed with the SEC on April 19, 2019 as part of the Company's Current Report on Form 8-K |
4.14 | Securities Purchase Agreement dated May 6, 2019 | Filed with the SEC on May 7, 2019 as part of the Company's Current Report on Form 8-K |
4.15 | Registration Rights Agreement dated May 6, 2019 | Filed with the SEC on May 7, 2019 as part of the Company's Current Report on Form 8-K |
4.16 | Warrant dated May 6, 2019 | Filed with the SEC on May 7, 2019 as part of the Company's Current Report on Form 8-K |
4.17 | Debt Settlement and Warrant Retirement dated June 4, 2019 | Filed with the SEC on June 11, 2019 as part of the Company's Current Report on Form 8-K |
4.18 | Senior Secured Note dated July 3, 2019 | Filed with the SEC on July 12, 2019 as part of the Company's Current Report on Form 8-K |
4.19 | Note and Purchase Agreement dated July 3, 2019 | Filed with the SEC on July 12, 2019 as part of the Company's Current Report on Form 8-K |
(10) | Material Contracts | |
10.1* | Employment Agreement between Parallax Health Sciences, Inc. and David Appell dated April 19, 2019 | Filed with the SEC on October 23 2019 as part of the Company's Quarterly Report on Form 10-Q. |
(22) | List of Subsidiaries | |
| Parallax Health Management, Inc. | |
| Parallax Behavioral Health, Inc. | |
| Parallax Diagnostics, Inc. | |
| Parallax Communications, Inc. | |
(31) | Section 302 Certifications |
31.1* | Section 302 Certification of Paul R. Arena | Filed herewith. |
31.2* | Section 302 Certification of Calli R. Bucci | Filed herewith. |
(32) | Section 906 Certifications |
32.1* | Section 906 Certification of Paul R. Arena | Filed herewith. |
32.2* | Section 906 Certification of Calli R. Bucci | Filed herewith. |
(99) | Additional Exhibits | |
99.1 | Parallax Health Sciences, Inc. Investor Presentation dated March 29, 2019 | Filed with the SEC on April 1, 2019 as part of the Company's Current Report on Form 8-K |
(100) | XBRL Related Documents |
101.INS** | XBRL Instance Document | Filed herewith. |
101.SCH** | XBRL Taxonomy Extension Schema Document | Filed herewith. |
101.CAL** | XBRL Taxonomy Extension Calculation Linkbase Document | Filed herewith. |
101.LAB** | XBRL Taxonomy Extension Labels Linkbase Document | Filed herewith. |
101.PRE** | XBRL Taxonomy Extension Presentation Linkbase Document | Filed herewith. |
101.DEF** | XBRL Taxonomy Extension Definition Linkbase Document | Filed herewith. |
*Filed herewith.
**Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
31
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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.
| | PARALLAX HEALTH SCIENCES, INC. | |
| | | |
| | | |
| Dated: December 12, 2019 | /s/ Paul R. Arena | |
| | Paul R. Arena | |
| | Chief Executive Officer | |
| | | |
| | | |
| | | |
| Dated: December 12, 2019 | /s/ Calli R. Bucci | |
| | Calli R. Bucci | |
| | Chief Financial Officer | |
| | | |
32