Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2020 | May 13, 2020 | |
Document And Entity Information | ||
Entity Registrant Name | Guardion Health Sciences, Inc. | |
Entity Central Index Key | 0001642375 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2020 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business Flag | true | |
Entity Emerging Growth Company | true | |
Entity Ex Transition Period | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 85,619,962 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2020 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) | Mar. 31, 2020 | Dec. 31, 2019 |
Current assets | ||
Cash | $ 12,890,140 | $ 11,115,502 |
Accounts receivable | 31,083 | 78,337 |
Inventories | 759,085 | 310,941 |
Prepaid expenses | 622,959 | 362,938 |
Total current assets | 14,303,267 | 11,867,718 |
Deposits | 11,751 | 11,751 |
Property and equipment, net | 383,486 | 374,638 |
Right of use asset, net | 534,730 | 572,714 |
Intangible assets | 50,000 | 50,000 |
Total assets | 15,283,234 | 12,876,821 |
Current liabilities | ||
Accounts payable | 249,383 | 70,291 |
Accrued expenses | 284,970 | 175,052 |
Customer deposit | 437,500 | |
Derivative warrant liability | 22,267 | 13,323 |
Lease liability - current | 154,327 | 151,568 |
Total current liabilities | 1,148,447 | 410,234 |
Lease liability - long term | 395,186 | 434,747 |
Total liabilities | 1,543,633 | 844,981 |
Commitments and contingencies | ||
Stockholders' Equity | ||
Preferred stock, $0.001 par value; 10,000,000 shares authorized, no shares issued and outstanding | ||
Common stock, $0.001 par value; 250,000,000 shares authorized; 85,389,962 and 74,982,562 shares issued and outstanding at March 31, 2020 and December 31, 2019, respectively | 85,390 | 74,983 |
Additional paid-in capital | 61,512,795 | 57,468,528 |
Accumulated deficit | (47,858,584) | (45,511,671) |
Total stockholders' equity | 13,739,601 | 12,031,840 |
Total liabilities and stockholders' equity | $ 15,283,234 | $ 12,876,821 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares | Mar. 31, 2020 | Dec. 31, 2019 |
Statement of Financial Position [Abstract] | ||
Preferred stock, par value | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 10,000,000 | 10,000,000 |
Preferred stock, issued | ||
Preferred stock, outstanding | ||
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 250,000,000 | 250,000,000 |
Common stock, shares issued | 85,389,962 | 74,982,562 |
Common stock, shares outstanding | 85,389,962 | 74,982,562 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2020 | Mar. 31, 2019 | |
Revenue | ||
Total Revenue | $ 245,723 | $ 242,538 |
Cost of goods sold | ||
Total Cost of goods sold | 109,108 | 93,492 |
Gross profit | 136,615 | 149,046 |
Operating expenses | ||
Research and development | 31,188 | 29,028 |
Sales and marketing | 488,846 | 353,537 |
General and administrative | 1,952,803 | 947,974 |
Total operating expenses | 2,472,837 | 1,330,539 |
Loss from operations | (2,336,222) | (1,181,493) |
Other expenses: | ||
Interest expense | 1,747 | 17,572 |
Change in fair value of derivative warrants | 8,944 | 186,034 |
Total other expenses | 10,691 | 203,606 |
Net loss | $ (2,346,913) | $ (1,385,099) |
Net loss per common share - basic and diluted | $ (0.03) | $ (0.07) |
Weighted average common shares outstanding - basic and diluted | 78,630,366 | 20,709,469 |
Medical Foods [Member] | ||
Revenue | ||
Total Revenue | $ 139,789 | $ 99,934 |
Cost of goods sold | ||
Total Cost of goods sold | 66,196 | 38,272 |
Medical Devices [Member] | ||
Revenue | ||
Total Revenue | 91,190 | 142,604 |
Cost of goods sold | ||
Total Cost of goods sold | 40,642 | 55,220 |
Other [Member] | ||
Revenue | ||
Total Revenue | 14,744 | |
Cost of goods sold | ||
Total Cost of goods sold | $ 2,270 |
Condensed Consolidated Statem_2
Condensed Consolidated Statement of Stockholders' Equity(Unaudited) - USD ($) | Common Stock [Member] | Additional Paid-In Capital [Member] | Accumulated Deficit [Member] | Total |
Balance at Dec. 31, 2018 | $ 20,564 | $ 37,798,562 | $ (34,633,363) | $ 3,185,763 |
Balance, shares at Dec. 31, 2018 | 20,564,328 | |||
Fair value of vested stock options | 56,232 | 56,232 | ||
Issuance of common stock - warrant exercises | $ 293 | 30,957 | 31,250 | |
Issuance of common stock - warrant exercises, shares | 292,283 | |||
Net loss | (1,385,099) | (1,385,099) | ||
Balance at Mar. 31, 2019 | $ 20,857 | 37,885,751 | (36,018,462) | 1,888,146 |
Balance, shares at Mar. 31, 2019 | 20,856,611 | |||
Balance at Dec. 31, 2019 | $ 74,983 | 57,468,528 | (45,511,671) | 12,031,840 |
Balance, shares at Dec. 31, 2019 | 74,982,562 | |||
Fair value of vested stock options - officer and director | 436,287 | 436,287 | ||
Fair value of vested stock options | 55,281 | 55,281 | ||
Issuance of common stock for services | $ 25 | 12,300 | 12,325 | |
Issuance of common stock for services, Shares | 25,000 | |||
Issuance of common stock - warrant exercises | $ 10,382 | 3,540,399 | 3,550,781 | |
Issuance of common stock - warrant exercises, shares | 10,382,400 | |||
Net loss | (2,346,913) | (2,346,913) | ||
Balance at Mar. 31, 2020 | $ 85,390 | $ 61,512,795 | $ (47,858,584) | $ 13,739,601 |
Balance, shares at Mar. 31, 2020 | 85,389,962 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2020 | Mar. 31, 2019 | |
Operating Activities | ||
Net loss | $ (2,346,913) | $ (1,385,099) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 23,114 | 68,102 |
Amortization of debt discount | 16,545 | |
Amortization of lease right | 37,983 | 30,502 |
Accrued interest expense included in notes payable | 1,027 | |
Stock-based compensation | 67,606 | 56,231 |
Stock-based compensation - officer and director | 436,287 | |
Change in fair value of warrants - derivative liability | 8,944 | 186,034 |
(Increase) decrease in - | ||
Accounts receivable | 47,255 | 13,116 |
Inventories | (131,195) | 54,178 |
Prepaid expenses | (568,199) | (3,388) |
Increase (decrease) in - | ||
Accounts payable | 179,093 | 463,900 |
Customer deposit | 437,500 | |
Lease liability | (36,803) | (28,088) |
Accrued expenses | 109,918 | (59,145) |
Net cash used in operating activities | (1,735,410) | (586,085) |
Investing Activities | ||
Purchase of property and equipment | (40,733) | (4,815) |
Net cash used in investing activities | (40,733) | (4,815) |
Financing Activities | ||
Proceeds from issuance of convertible notes | 250,000 | |
Proceeds from issuance of promissory notes | 100,000 | |
Proceeds from exercise of warrants | 3,550,781 | 31,250 |
Deferred financing costs of IPO | (287,000) | |
Net cash provided by financing activities | 3,550,781 | 94,250 |
Cash: | ||
Net increase (decrease) | 1,774,638 | (496,650) |
Balance at beginning of period | 11,115,502 | 670,948 |
Balance at end of period | 12,890,140 | 174,298 |
Cash paid for: | ||
Interest | ||
Income taxes | ||
Non-cash financing activities: | ||
Fair value of warrants issued in connection with convertible notes | 436,034 | |
Recording of lease asset and liability upon adoption of ASU 2016-02 | 721,154 | |
Reclass of prepaid costs to inventory | 308,178 | |
Reclass of equipment sold from property and equipment to equipment held for sale | $ 8,771 |
Organization and Business Opera
Organization and Business Operations | 3 Months Ended |
Mar. 31, 2020 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Business Operations | 1. Organization and Business Operations Organization and Business Guardion Health Sciences, Inc. (the “Company”) was formed in December 2009 as a California limited liability company under the name P4L Health Sciences, LLC. On June 30, 2015, the Company converted from a California limited liability company to a Delaware corporation, changing its name from Guardion Health Sciences, LLC to Guardion Health Sciences, Inc. The Company is a specialty health sciences company (1) that has developed medical foods and medical devices in the ocular health space and (2) that is developing nutraceuticals that the Company believes will provide supportive health benefits to consumers. The Company has been primarily engaged in research and development, product commercialization and capital raising activities. Going Concern and Liquidity The financial statements have been prepared assuming the Company will continue as a going concern. The Company had a net loss of $2,346,913 and utilized cash in operating activities of $1,735,410 during the three months ended March 31, 2020. The Company expects to continue to incur net losses and negative operating cash flows in the near-term. As a result, management has concluded that there is substantial doubt about the Company’s ability to continue as a going concern within one year of the date that the consolidated financial statements are issued. The Company’s independent registered public accounting firm has also included explanatory language in their opinion accompanying the Company’s audited financial statements for the year ended December 31, 2019, stating there is substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the possible inability of the Company to continue as a going concern. The Company will continue to incur significant expenses for commercialization activities related to its medical foods, nutraceuticals, the MapcatSF medical device, VectorVision diagnostic equipment, the TDSI business and with respect to efforts to continue to build the Company’s infrastructure. Development and commercialization of medical foods, nutraceuticals and medical devices involves a lengthy and complex process. Additionally, the Company’s long-term viability and growth may depend upon the successful development and commercialization of new complementary products or product lines. The Company is seeking to raise additional debt and/or equity capital to fund future operations, but there can be no assurances that the Company will be able to secure such additional financing in the amounts necessary to fully fund its operating requirements on acceptable terms or at all. If the Company is unable to access sufficient capital resources on a timely basis, the Company may be forced to reduce or discontinue its technology and product development programs and curtail or cease operations. COVID-19 The Company is subject to risks and uncertainties as a result of the COVID-19 pandemic. The extent of the impact of the COVID-19 pandemic on the Company’s business is highly uncertain and difficult to predict, as the responses that the Company, other businesses and governments are taking continue to evolve. Furthermore, capital markets and economies worldwide have also been negatively impacted by the COVID-19 pandemic, and it is possible that it could cause a local and/or global economic recession. Policymakers around the globe have responded with fiscal policy actions to support the healthcare industry and economy as a whole. The magnitude and overall effectiveness of these actions remain uncertain. To date, we have not experienced any significant changes in our business that would have a significant negative impact on our consolidated statements of operations or cash flows. The severity of the impact of the COVID-19 pandemic on the Company’s business will depend on a number of factors, including, but not limited to, the duration and severity of the pandemic and the extent and severity of the impact on the Company’s customers, service providers and suppliers, all of which are uncertain and cannot be predicted. As of the date of issuance of Company’s financial statements, the extent to which the COVID-19 pandemic may in the future materially impact the Company’s financial condition, liquidity or results of operations is uncertain. NASDAQ Notice On September 20, 2019, the Company received a notification letter from the Nasdaq Listing Qualifications Staff (the “Staff”) of the Nasdaq Stock Market LLC (“Nasdaq”) notifying the Company that, for the last 30 consecutive business days, the closing bid price for the Company’s common stock was below the minimum $1.00 per share requirement for continued listing on The Nasdaq Capital Market as set forth in Nasdaq Listing Rule 5550(a)(2) (the “Minimum Bid Price Requirement”). The Nasdaq letter has no immediate effect on the listing of the Company’s common stock on the Nasdaq Capital Market. In accordance with Nasdaq listing rules, the Company was provided an initial period of 180 calendar days, or until March 18, 2020, to regain compliance with the Minimum Bid Price Requirement. The Company was unable to regain compliance with the Minimum Bid Price Requirement during the initial period and was eligible for an additional 180 calendar day compliance period. The Company provided written notice of its intention to cure the deficiency during the additional compliance period, and o n March 19, 2020, the Company received a written notification from Nasdaq that the Company has been granted an additional 180 calendar days, or until September 14, 2020, to regain compliance with The current COVID-19 crisis has created unprecedented turmoil in U.S. and world financial markets and has significantly impacted investor confidence. Given these extraordinary market conditions, Nasdaq has determined to toll the compliance periods for bid price and market value of publicly held shares through June 30, 2020 (the “Price-based Requirements”). Accordingly, since the Company had 152 calendar days remaining in its bid price compliance period as of April 16, 2020, it will, upon reinstatement of the Price-based Requirements, still have 152 calendar days from July 1, 2020, or until November 30, 2020, to regain compliance. The Company can regain compliance, either during the suspension or during the compliance period resuming after the suspension, by evidencing compliance with the Price-based Requirements for a minimum of 10 consecutive trading days. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2020 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | 2. Summary of Significant Accounting Policies Basis of Presentation The accompanying condensed consolidated financial statements are unaudited. These unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 filed with the SEC. The condensed consolidated balance sheet as of December 31, 2019 included herein was derived from the audited consolidated financial statements as of that date, but does not include all disclosures, including notes, required by GAAP. In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to fairly present the Company’s financial position and results of operations for the interim periods reflected. Except as noted, all adjustments contained herein are of a normal recurring nature. The results of operations for the interim periods presented are not necessarily indicative of the results of operations to be expected for the full fiscal year ending December 31, 2020. Use of Estimates The preparation of the financial statements in conformity with GAAP requires management to make certain 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 reported amounts of expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include those related to assumptions used in valuing assets acquired in business acquisitions, impairment testing of goodwill and other long-term assets, accruals for potential liabilities, valuing equity instruments issued during the period, and realization of deferred tax assets. Revenue Recognition The Company’s revenue is comprised of sales of medical foods, nutraceuticals and dietary supplements to consumers through a direct sales/credit card process. In addition, the Company sells medical device equipment and supplies to customers both in the U.S. and internationally. The Company recognizes revenue in accordance with ASU 2014-09, Revenue from Contracts with Customers (Topic 606) Under the guidance, revenue is recognized when control of promised goods or services is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. The Company reviews its sales transactions to identify contractual rights, performance obligations, and transaction prices, including the allocation of prices to separate performance obligations, if applicable. Revenue and costs of sales are recognized once products are delivered to the customer’s control and performance obligations are satisfied. All products sold by the Company are distinct individual products and consist of medical foods, supplemental formulas, medical devices and related supplies. The products are offered for sale as finished goods only, and there are no performance obligations required post-shipment for customers to derive the expected value from them. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. Control of products sold transfers to customers upon shipment from the Company’s facilities, and the Company’s performance obligations are satisfied at that time. Shipping and handling activities are performed before the customer obtains control of the goods and therefore represent a fulfillment activity rather than a promised service to the customer. Payments for sales of medical foods and dietary supplements are generally made by approved credit cards. Payments for medical device sales are generally made by check, credit card, or wire transfer. Historically the Company has not experienced any significant payment delays from customers. The Company provides a 30-day right of return to its retail Lumega-Z customers. A right of return does not represent a separate performance obligation, but because customers are allowed to return products, the consideration to which the Company expects to be entitled is variable. Upon evaluation of historical Lumega-Z and VectorVision product returns, the Company determined that less than one percent of products is returned, and therefore believes it is probable that such returns will not cause a significant reversal of revenue in the future. Due to the insignificant amount of historical returns as well as the standalone nature of the Company’s products and assessment of performance obligations and transaction pricing for the Company’s sales contracts, the Company does not currently maintain a contract asset or liability balance at this time. The Company assesses its contracts and the reasonableness of its conclusions on a quarterly basis. The following table presents the Company’s revenues disaggregated by segment: Three Months Ended March 31, 2020 2019 Medical Foods $ 139,789 $ 99,934 Medical Devices 91,190 142,604 Other 14,744 - Total $ 245,723 $ 242,538 All of the Company’s Medical Foods revenues are derived from individual retail customers in North America. Medical Devices revenues are derived from a worldwide customer base consisting of both retail customers and distributors. International customers contributed approximately 91% and 20% of Medical Devices revenues for the three months ended March 31, 2020 and 2019, respectively. Distributors contributed approximately 63% and 15% of Medical Devices revenues for the three months ended March 31, 2020 and 2019, respectively. During February 2020, the Company contracted with a Malaysian company to develop an immune-supportive formula for its consumer base. An initial order was placed for $875,000, and in connection with this order, on March 31, 2020, the Malaysian company paid $437,500 as a deposit for this order. The deposit is recorded as a current liability on our condensed consolidated balance sheet at March 31, 2020. The Company currently anticipates shipping the order during the second quarter of 2020. Research and Development Costs Research and development costs consist primarily of fees paid to consultants and outside service providers, patent fees and costs, and other expenses relating to the acquisition, design, development and testing of the Company’s medical foods and related products. Research and development expenditures are expensed as incurred and totaled $31,188 and $29,028 for the three months ended March 31, 2020 and 2019, respectively. Patent Costs The Company is the owner of three issued domestic patents, three pending domestic patent applications, one issued foreign patent in Europe, one issued foreign patent in Hong Kong, and three foreign patent applications in Canada, Europe and Hong Kong. Due to the significant uncertainty associated with the successful development of one or more commercially viable products based on the Company’s research efforts and any related patent applications, patent costs, including patent-related legal fees, filing fees and internally generated costs, are expensed as incurred. During the three months ended March 31, 2020 and 2019, patent costs were $27,181 and $29,025, respectively, and are included in general and administrative costs in the statements of operations. Stock-Based Compensation The Company periodically issues stock-based compensation to officers, directors, contractors and consultants for services rendered. Such issuances vest and expire according to terms established at the issuance date. Stock-based payments to officers, directors, employees, and for acquiring goods and services from nonemployees, which include grants of employee stock options, are recognized in the financial statements based on their fair values in accordance with Topic 718. Stock option grants, which are generally time vested, will be measured at the grant date fair value and charged to operations on a straight-line basis over the vesting period. The fair value of stock options is determined utilizing the Black-Scholes option-pricing model, which is affected by several variables, including the risk-free interest rate, the expected dividend yield, the expected life of the equity award, the exercise price of the stock option as compared to the fair market value of the common stock on the grant date and the estimated volatility of the common stock over the term of the equity award. Net Loss per Share The Company’s computation of basic and diluted net loss per common share is measured as net loss divided by the weighted average common shares outstanding during the respective periods, excluding unvested restricted common stock. Shares of restricted stock are included in the basic weighted average number of common shares outstanding from the time they vest. Potential common shares such as from unexercised warrants and options that have an anti-dilutive effect are excluded from the calculation of diluted net loss per share. The Company’s basic and diluted net loss per share is the same for all periods presented because all shares issuable upon exercise of warrants and conversion of convertible debt outstanding are anti-dilutive as they decrease loss per share. The following table sets forth the number of shares excluded from the computation of diluted loss per share, as their inclusion would have been anti-dilutive: March 31, 2020 2019 Warrants 18,390,338 896,712 Options 3,252,500 1,362,500 21,642,838 2,259,212 Fair Value Measurements Assets and liabilities recorded at fair value on the balance sheets are categorized based upon the level of judgment associated with the inputs used to measure the fair value. Level inputs are as follows: Level 1 – quoted prices in active markets for identical assets or liabilities. Level 2 – other significant observable inputs for the assets or liabilities through corroboration with market data at the measurement date. Level 3 – significant unobservable inputs that reflect management’s best estimate of what market participants would use to price the assets or liabilities at the measurement date. We consider carrying amounts of accounts receivable, accounts payable and accrued expenses to approximate fair value due to the short-term nature of these financial instruments. Our non-financial assets are measured at fair value when there is an indicator of impairment and recorded at fair value only when an impairment charge is recognized. Recent Accounting Pronouncements In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”), which is intended to simplify the accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The new standard will be effective beginning January 1, 2021. The Company is assessing the impact ASU 2019-12 will have on its consolidated financial statements. In June 2016, the FASB issued ASU No. 2016-13, Credit Losses - Measurement of Credit Losses on Financial Instruments (“ASC 326”). The standard significantly changes how entities will measure credit losses for most financial assets, including accounts and notes receivables. The standard will replace today’s “incurred loss” approach with an “expected loss” model, under which companies will recognize allowances based on expected rather than incurred losses. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. As a smaller reporting company, the standard will be effective for us for interim and annual reporting periods beginning after December 15, 2022. The Company is currently assessing the impact of adopting this standard on the Company’s financial statements and related disclosures. The Company’s management does not believe that there are any recently issued, but not yet effective, authoritative guidance, if currently adopted, would have a material impact on the Company’s financial statement presentation or disclosures. |
Acquisition of NutriGuard
Acquisition of NutriGuard | 3 Months Ended |
Mar. 31, 2020 | |
Business Combinations [Abstract] | |
Acquisition of NutriGuard | 3. Acquisition of NutriGuard Effective September 20, 2019 (the “Effective Date”), the Company’s newly-formed wholly-owned subsidiary, NutriGuard Formulations, Inc., a Delaware corporation, completed an asset purchase agreement (the “Asset Purchase Agreement”) with NutriGuard Research, Inc., a California corporation (“NutriGuard”), and NutriGuard’s sole shareholder, Mark McCarty. Pursuant to the Asset Purchase Agreement, the Company purchased specified assets of the NutriGuard brand and business, consisting primarily of inventory, trademarks, copyrights and other intellectual property. In exchange, the Company agreed to pay a 3% royalty, payable quarterly, to NutriGuard based on the operating results of the NutriGuard branded products in future periods, after $500,000 in gross revenues have been achieved by the Company. As of March 31, 2020 and December 31, 2019 no amounts were owed or accrued to NutriGuard. The following preliminary unaudited pro forma financial information gives effect to the Company’s acquisition of NutriGuard as if the acquisition had occurred on January 1, 2018 and had been included in the Company’s consolidated statements of operations during the three months ended March 31, 2019: Three Months Ended March 31, 2019 Pro forma net revenues $ 267,680 Pro forma net loss attributable to common shareholders $ (1,403,851 ) Pro forma net loss per share $ (0.07 ) |
Inventories
Inventories | 3 Months Ended |
Mar. 31, 2020 | |
Inventory Disclosure [Abstract] | |
Inventories | 4. Inventories Inventories consisted of the following: March 31, December 31, 2020 2019 Raw materials $ 542,849 $ 246,875 Finished goods 216,236 64,066 $ 759,085 $ 310,941 |
Property and Equipment, Net
Property and Equipment, Net | 3 Months Ended |
Mar. 31, 2020 | |
Property, Plant and Equipment [Abstract] | |
Property and Equipment, Net | 5. Property and Equipment, net Property and equipment consisted of the following: March 31, December 31, 2020 2019 Leasehold improvements $ 98,357 $ 98,357 Testing equipment 412,429 394,427 Furniture and fixtures 199,132 185,799 Computer equipment 68,460 68,460 Office equipment 8,193 8,193 786,571 755,236 Less accumulated depreciation and amortization (403,085 ) (380,598 ) $ 383,486 $ 374,638 For the Three Months Ended March 31, 2020 and 2019, depreciation and amortization expense was $23,114 and $14,443, respectively, of which $12,856 and $5,198 was included in research and development expense, $3,910 and $3,910 was included in sales and marketing expense, and $6,348 and $5,335 was included in general and administrative expense, respectively. |
Lease Liabilities
Lease Liabilities | 3 Months Ended |
Mar. 31, 2020 | |
Leases [Abstract] | |
Lease Liabilities | 6. Lease Liabilities In October 2012, the Company entered into a lease agreement for 9,605 square feet of office and warehouse space commencing March 1, 2013. Upon entering into the agreement, the Company paid a deposit of $47,449, of which $36,979 represented prepaid rent. As of March 31, 2020, $11,751 remained on deposit under the lease agreement. The lease (“Lease 1”) was renewed for an additional five years in 2018. As of March 31, 2020, remaining lease payments under the amended lease agreement averaged $13,048 per month through July 2023. In connection with the VectorVision acquisition on September 29, 2017, the Company assumed a lease agreement for 5,000 square feet of office and warehouse space which commenced on October 1, 2017. The lease (“Lease 2”) was renewed for an additional 65 months. As of March 31, 2020, remaining lease payments averaged $1,859 per month through February 2023. The leases have been accounted for in accordance with ASC 842, which requires a lessee to record a right-of-use asset and a corresponding lease liability at the inception of the lease initially measured at the present value of the lease payments. The Company classified the leases as operating leases and determined that the fair value of Lease 1 at the inception of the lease was $639,520 using a discount rate of 3.9% and the fair value of Lease 2 at the inception of the lease was $81,634 using a discount rate of 3.9%. The aggregate balance of the lease liabilities at December 31, 2019 was $586,315. During the three months ended March 31, 2020, the Company made combined payments on both leases of $42,400 towards the lease liabilities. As of March 31, 2020, the lease liability for Lease 1 was $488,155, and the lease liability for Lease 2 was $61,358. The aggregate balance of the lease liabilities at March 31, 2020 was $549,513, of which $154,327 was current. Combined rent expense for both leases for the three months ended March 31, 2020 and 2019 was $43,581 and $43,581, respectively. The balance of the right of use asset as of December 31, 2019 was $572,714. During the three months ended March 31, 2020, the Company reflected amortization of right of use asset of $37,984 related to the leases, resulting in a net asset balance of $534,730 as of March 31, 2020. |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2020 | |
Equity [Abstract] | |
Stockholders' Equity | 7. Stockholders’ Equity Common Stock During the three months ended March 31, 2020, the Company issued 25,000 fully vested shares of common stock for services rendered and recognized $12,325 in stock compensation expense related to these shares. Warrants A summary of the Company’s warrant activity is as follows: Shares Weighted Weighted December 31, 2019 28,802,738 0.38 4.91 Granted - - - Forfeitures - - - Expirations (30,000 ) (1.50 ) - Exercised (10,382,400 ) (0.34 ) - March 31, 2020, all exercisable 18,390,338 $ 0.40 4.65 The exercise prices of warrants outstanding and exercisable as of March 31, 2020 are as follows: Warrants Outstanding and Exercisable (Shares) Exercise Prices 14,957,600 $ 0.34 1,960,000 0.44 1,040,000 0.50 226,200 0.59 35,000 1.50 109,038 2.88 62,500 5.00 18,390,338 During the three months ended March 31, 2020, investors exercised a total of 10,382,400 warrants for 10,382,400 shares of common stock. The warrants were exercisable for $0.34 per share, which resulted in cash proceeds to the Company of $3,550,781. As of March 31, 2020, the Company had an aggregate of 18,390,338 outstanding warrants to purchase shares of its common stock with a weighted average exercise price of $0.40 and a weighted average remaining life of 4.65 years. The aggregate intrinsic value of warrants outstanding as of March 31, 2020 was $1,712,273. Warrant Liability On April 9, 2019, the Company issued 62,500 warrants with an exercise price of $5.00 per share to the underwriter in connection with the Company’s IPO. The Company accounted for these warrants as a derivative liability in the financial statements at June 30, 2019 because they were associated with the IPO, a registered offering, and the settlement provisions contained language that the shares underlying the warrants are required to be registered. The fair value of the warrants is remeasured at each reporting period, and the change in the fair value is recognized in earnings in the accompanying Statements of Operations. The fair value of the warrants at December 31, 2019 was $13,323. As of March 31, 2020, the fair value of the warrants was determined to be $22,267 and the change in fair value of $8,944 was recognized in the accompanying statements of operations. The fair value of the warrant liability was determined at the following reporting dates using the Black-Scholes-Merton option pricing model and the following assumptions: Warrant Liability As of Warrant Liability March 31, 2020 December 31, 2019 Stock price $ 0.46 $ 0.22 Risk free interest rate 0.29 % 1.62 % Expected volatility 143 % 145 % Expected life in years 4.01 4.26 Expected dividend yield 0 % 0 % Number of warrants 62,500 62,500 Fair value of warrants $ 22,267 $ 13,323 Stock Options A summary of the Company’s stock option activity is as follows: Shares Weighted Weighted December 31, 2019 2,962,500 2.94 3.64 Granted 290,000 - - Forfeitures - - - Expirations - - - Exercised - - - March 31, 2020, outstanding 3,252,500 $ 2.71 3.96 March 31, 2020, exercisable 1,991,667 $ 2.50 3.13 The exercise prices of options outstanding and exercisable as of March 31, 2020 are as follows: Options Outstanding (Shares) Options Exercisable (Shares) Exercise Prices 250,000 156,250 $ 0.25 30,000 - 0.32 250,000 31,250 0.39 10,000 - 0.41 100,000 25,000 0.54 625,000 625,000 2.00 62,500 62,500 2.30 675,000 675,000 2.50 1,250,000 416,667 4.40 3,252,500 1,991,667 During the three months ended March 31, 2020, the Company granted options to purchase 290,000 shares of common stock to five employees with a grant date fair value of $110,887. The options have an exercise price of $0.32 to $0.41 per share. 250,000 of the options vest on a quarterly basis over two years and 40,000 options vest in full six months after the grant date. The Company accounts for share-based payments in accordance with ASC 718 wherein grants are measured at the grant date fair value and charged to operations over the vesting periods. During the Three Months Ended March 31, 2020 and 2019, we recognized aggregate stock-compensation expense of $503,893 and $56,231, based upon stock prices ranging from $0.25 to $3.30 per share respectively, and of which $436,287 related to options granted to our chairman and CEO. Of the stock compensation expense recognized during the three months ended March 31, 2020, $36,902 was recorded to sales and marketing expense and $466,991 was recorded in general and administrative expense. All of the stock compensation expense recognized during the three months ended March 31, 2019 was recorded in general and administrative expense. As of March 31, 2020, the Company had an aggregate of 1,260,833 remaining unvested options outstanding, with a fair value of $2,910,828, weighted average exercise price of $3.04, and weighted average remaining life of 5.27 years. The aggregate intrinsic value of options outstanding as of March 31, 2020 was $73,185. The aggregate intrinsic value of unvested options outstanding as of March 31, 2020 was $38,544. |
Related Party Transactions
Related Party Transactions | 3 Months Ended |
Mar. 31, 2020 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | 8. Related Party Transactions During the three months ended March 31, 2020 and 2019, the Company incurred and paid $81,250 and $75,000, respectively, of salary expense to our Board Chairman and CEO, Mr. Michael Favish. In addition, compensation cost of $436,287 was recognized on amortization of stock option awards during the three months ended March 31, 2020. During the three months ended March 31, 2020 and 2019, the Company incurred and paid salaries of $28,750 and $28,750, respectively, to Karen Favish, spouse of Michael Favish. During the three months ended March 31, 2020 and 2019, the Company incurred and paid salaries of $15,000 and $13,750, respectively, to Kristine Townsend, spouse of Controller and Chief Accounting Officer John Townsend. |
Segment Reporting
Segment Reporting | 3 Months Ended |
Mar. 31, 2020 | |
Segment Reporting [Abstract] | |
Segment Reporting | 9. Segment Reporting The Company determined its reporting units in accordance with ASC 280, “Segment Reporting” (“ASC 280”). The Company historically has reported its operating results as a single reportable segment described as the business of developing and commercializing a variety of products that support the detection, intervention and monitoring of a range of eye diseases. The Company’s chief executive officer, who is the Chief Operating Decision Maker (“CODM”), has historically reviewed financial information on an aggregated basis for purposes of allocating resources and evaluating financial performance. In September 2017, the Company, through its wholly-owned subsidiary VectorVision Ocular Health, Inc., acquired substantially all of the assets and certain liabilities of VectorVision, Inc., a company that specialized in the standardization of contrast sensitivity, glare sensitivity, low contrast acuity, and early treatment diabetic retinopathy study visual acuity testing. In August 2018, the Company created a wholly owned subsidiary, Transcranial Doppler Solutions, Inc. (“TDSI”). The Company has established TDSI operations with selected clinics and is focusing on expanding its client base. In September 2019, the Company’s newly-formed wholly-owned subsidiary, NutriGuard Formulations, Inc. (“NGFI”), completed an asset purchase agreement with NutriGuard Research, Inc., and NutriGuard’s sole shareholder, Mark McCarty. The Company intends to utilize the NGFI subsidiary to build a nutraceutical brand and product portfolio based on updated and reformulated compounds. The addition of potential new products or services as the Company grows requires management to periodically reevaluate its reporting structure. As sales of our medical foods as well as sales of VectorVision products grow, there is an increased need for the CODM to evaluate revenue and gross profit on a product line or group basis for purposes of resource allocation. As of March 31, 2020, the TDSI and NGFI subsidiaries do not meet the required quantitative criteria to be considered a reportable operating segment. Additionally, these subsidiaries do not share similar economic characteristics or a majority of the aggregation criteria set forth in ASC 280, and therefore are included in the category “Corporate” below. The TDSI and NGFI businesses earned $3,400 and $11,344 of service revenue, respectively, and incurred approximately $84,483 and $22,995 of operating costs, respectively, during the three months ended March 31, 2020. As of March 31, 2020, based on anticipated growth and the expanding diversity of product and service offerings by the Company, management has concluded that results should be reported in two segments: Medical Foods and Medical Devices. The following tables set forth our results of operations by segment (results allocated to Corporate consist of the TDSI and NGFI operations): For the Three Months Ended March 31, 2020 Corporate Medical Foods Medical Devices Total Revenue $ 14,744 $ 139,789 $ 91,190 $ 245,723 Cost of goods sold 2,270 66,196 40,642 109,108 Gross profit 12,474 73,593 50,548 136,615 Operating expenses 107,478 2,248,909 116,450 2,472,837 Loss from operations $ (95,004 ) $ (2,175,316 ) $ (65,902 ) $ (2,336,222 ) For the Three Months Ended March 31, 2019 Corporate Medical Foods Medical Devices Total Revenue $ - $ 99,934 $ 142,604 $ 242,538 Cost of goods sold - 38,272 55,220 93,492 Gross profit - 61,662 87,384 149,046 Operating expenses 48,763 1,076,744 205,032 1,330,539 Loss from operations $ (48,763 ) $ (1,015,082 ) $ (117,648 ) $ (1,181,493 ) The following tables set forth our total assets by segment. Intersegment balances and transactions have been removed: As of March 31, 2020 Corporate Medical Foods Medical Devices Total Current assets Cash $ 12,890,140 $ - $ - $ 12,890,140 Inventories 157,557 243,992 357,536 759,085 Other 266,663 340,849 46,530 654,042 Total current assets 13,314,360 584,841 404,066 14,303,267 Right of use asset, net - 476,187 58,543 534,730 Property and equipment, net - 247,205 136,281 383,486 Intangible assets, net - 50,000 - 50,000 Other - 11,751 - 11,751 Total assets $ 13,314,360 $ 1,369,984 $ 598,890 $ 15,283,234 As of December 31, 2019 Corporate Medical Foods Medical Devices Total Current assets Cash $ 11,115,502 $ - $ - $ 11,115,502 Inventories 5,003 126,708 179,230 310,941 Other 7,399 219,223 214,653 441,275 Total current assets 11,127,904 345,931 393,883 11,867,718 Right of use asset - 509,464 63,250 572,714 Property and equipment, net - 219,056 155,582 374,638 Intangible assets, net - 50,000 - 50,000 Other - 11,751 - 11,751 Total assets $ 11,127,904 $ 1,136,202 $ 612,715 $ 12,876,821 |
Contingencies
Contingencies | 3 Months Ended |
Mar. 31, 2020 | |
Commitments and Contingencies Disclosure [Abstract] | |
Contingencies | 10. Contingencies The Company is periodically the subject of various pending or threatened legal actions and claims arising out of its operations in the normal course of business. In the opinion of management of the Company, adequate provision has been made in the Company’s financial statements at March 31, 2020 with respect to such matters. |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2020 | |
Subsequent Events [Abstract] | |
Subsequent Events | 11. Subsequent Events On April 14, 2020, investors exercised warrants for 150,000 shares of common stock. The warrants were exercisable for $0.34 per share, and the Company received net proceeds of $51,300 in cash. On April 15, 2020, investors exercised warrants for 80,000 shares of common stock. The warrants were exercisable for $0.34 per share, and the Company received net proceeds of $27,360 in cash. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2020 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying condensed consolidated financial statements are unaudited. These unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 filed with the SEC. The condensed consolidated balance sheet as of December 31, 2019 included herein was derived from the audited consolidated financial statements as of that date, but does not include all disclosures, including notes, required by GAAP. In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to fairly present the Company’s financial position and results of operations for the interim periods reflected. Except as noted, all adjustments contained herein are of a normal recurring nature. The results of operations for the interim periods presented are not necessarily indicative of the results of operations to be expected for the full fiscal year ending December 31, 2020. |
Use of Estimates | Use of Estimates The preparation of the financial statements in conformity with GAAP requires management to make certain 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 reported amounts of expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include those related to assumptions used in valuing assets acquired in business acquisitions, impairment testing of goodwill and other long-term assets, accruals for potential liabilities, valuing equity instruments issued during the period, and realization of deferred tax assets. |
Revenue Recognition | Revenue Recognition The Company’s revenue is comprised of sales of medical foods, nutraceuticals and dietary supplements to consumers through a direct sales/credit card process. In addition, the Company sells medical device equipment and supplies to customers both in the U.S. and internationally. The Company recognizes revenue in accordance with ASU 2014-09, Revenue from Contracts with Customers (Topic 606) Under the guidance, revenue is recognized when control of promised goods or services is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. The Company reviews its sales transactions to identify contractual rights, performance obligations, and transaction prices, including the allocation of prices to separate performance obligations, if applicable. Revenue and costs of sales are recognized once products are delivered to the customer’s control and performance obligations are satisfied. All products sold by the Company are distinct individual products and consist of medical foods, supplemental formulas, medical devices and related supplies. The products are offered for sale as finished goods only, and there are no performance obligations required post-shipment for customers to derive the expected value from them. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. Control of products sold transfers to customers upon shipment from the Company’s facilities, and the Company’s performance obligations are satisfied at that time. Shipping and handling activities are performed before the customer obtains control of the goods and therefore represent a fulfillment activity rather than a promised service to the customer. Payments for sales of medical foods and dietary supplements are generally made by approved credit cards. Payments for medical device sales are generally made by check, credit card, or wire transfer. Historically the Company has not experienced any significant payment delays from customers. The Company provides a 30-day right of return to its retail Lumega-Z customers. A right of return does not represent a separate performance obligation, but because customers are allowed to return products, the consideration to which the Company expects to be entitled is variable. Upon evaluation of historical Lumega-Z and VectorVision product returns, the Company determined that less than one percent of products is returned, and therefore believes it is probable that such returns will not cause a significant reversal of revenue in the future. Due to the insignificant amount of historical returns as well as the standalone nature of the Company’s products and assessment of performance obligations and transaction pricing for the Company’s sales contracts, the Company does not currently maintain a contract asset or liability balance at this time. The Company assesses its contracts and the reasonableness of its conclusions on a quarterly basis. The following table presents the Company’s revenues disaggregated by segment: Three Months Ended March 31, 2020 2019 Medical Foods $ 139,789 $ 99,934 Medical Devices 91,190 142,604 Other 14,744 - Total $ 245,723 $ 242,538 All of the Company’s Medical Foods revenues are derived from individual retail customers in North America. Medical Devices revenues are derived from a worldwide customer base consisting of both retail customers and distributors. International customers contributed approximately 91% and 20% of Medical Devices revenues for the three months ended March 31, 2020 and 2019, respectively. Distributors contributed approximately 63% and 15% of Medical Devices revenues for the three months ended March 31, 2020 and 2019, respectively. During February 2020, the Company contracted with a Malaysian company to develop an immune-supportive formula for its consumer base. An initial order was placed for $875,000, and in connection with this order, on March 31, 2020, the Malaysian company paid $437,500 as a deposit for this order. The deposit is recorded as a current liability on our condensed consolidated balance sheet at March 31, 2020. The Company currently anticipates shipping the order during the second quarter of 2020. |
Research and Development Costs | Research and Development Costs Research and development costs consist primarily of fees paid to consultants and outside service providers, patent fees and costs, and other expenses relating to the acquisition, design, development and testing of the Company’s medical foods and related products. Research and development expenditures are expensed as incurred and totaled $31,188 and $29,028 for the three months ended March 31, 2020 and 2019, respectively. |
Patent Costs | Patent Costs The Company is the owner of three issued domestic patents, three pending domestic patent applications, one issued foreign patent in Europe, one issued foreign patent in Hong Kong, and three foreign patent applications in Canada, Europe and Hong Kong. Due to the significant uncertainty associated with the successful development of one or more commercially viable products based on the Company’s research efforts and any related patent applications, patent costs, including patent-related legal fees, filing fees and internally generated costs, are expensed as incurred. During the three months ended March 31, 2020 and 2019, patent costs were $27,181 and $29,025, respectively, and are included in general and administrative costs in the statements of operations. |
Stock-Based Compensation | Stock-Based Compensation The Company periodically issues stock-based compensation to officers, directors, contractors and consultants for services rendered. Such issuances vest and expire according to terms established at the issuance date. Stock-based payments to officers, directors, employees, and for acquiring goods and services from nonemployees, which include grants of employee stock options, are recognized in the financial statements based on their fair values in accordance with Topic 718. Stock option grants, which are generally time vested, will be measured at the grant date fair value and charged to operations on a straight-line basis over the vesting period. The fair value of stock options is determined utilizing the Black-Scholes option-pricing model, which is affected by several variables, including the risk-free interest rate, the expected dividend yield, the expected life of the equity award, the exercise price of the stock option as compared to the fair market value of the common stock on the grant date and the estimated volatility of the common stock over the term of the equity award. |
Net Loss Per Share | Net Loss per Share The Company’s computation of basic and diluted net loss per common share is measured as net loss divided by the weighted average common shares outstanding during the respective periods, excluding unvested restricted common stock. Shares of restricted stock are included in the basic weighted average number of common shares outstanding from the time they vest. Potential common shares such as from unexercised warrants and options that have an anti-dilutive effect are excluded from the calculation of diluted net loss per share. The Company’s basic and diluted net loss per share is the same for all periods presented because all shares issuable upon exercise of warrants and conversion of convertible debt outstanding are anti-dilutive as they decrease loss per share. The following table sets forth the number of shares excluded from the computation of diluted loss per share, as their inclusion would have been anti-dilutive: March 31, 2020 2019 Warrants 18,390,338 896,712 Options 3,252,500 1,362,500 21,642,838 2,259,212 |
Fair Value Measurements | Fair Value Measurements Assets and liabilities recorded at fair value on the balance sheets are categorized based upon the level of judgment associated with the inputs used to measure the fair value. Level inputs are as follows: Level 1 – quoted prices in active markets for identical assets or liabilities. Level 2 – other significant observable inputs for the assets or liabilities through corroboration with market data at the measurement date. Level 3 – significant unobservable inputs that reflect management’s best estimate of what market participants would use to price the assets or liabilities at the measurement date. We consider carrying amounts of accounts receivable, accounts payable and accrued expenses to approximate fair value due to the short-term nature of these financial instruments. Our non-financial assets are measured at fair value when there is an indicator of impairment and recorded at fair value only when an impairment charge is recognized. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”), which is intended to simplify the accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The new standard will be effective beginning January 1, 2021. The Company is assessing the impact ASU 2019-12 will have on its consolidated financial statements. In June 2016, the FASB issued ASU No. 2016-13, Credit Losses - Measurement of Credit Losses on Financial Instruments (“ASC 326”). The standard significantly changes how entities will measure credit losses for most financial assets, including accounts and notes receivables. The standard will replace today’s “incurred loss” approach with an “expected loss” model, under which companies will recognize allowances based on expected rather than incurred losses. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. As a smaller reporting company, the standard will be effective for us for interim and annual reporting periods beginning after December 15, 2022. The Company is currently assessing the impact of adopting this standard on the Company’s financial statements and related disclosures. The Company’s management does not believe that there are any recently issued, but not yet effective, authoritative guidance, if currently adopted, would have a material impact on the Company’s financial statement presentation or disclosures. |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Tables) | 3 Months Ended |
Mar. 31, 2020 | |
Accounting Policies [Abstract] | |
Schedule of Disaggregation of Revenue | The following table presents the Company’s revenues disaggregated by segment: Three Months Ended March 31, 2020 2019 Medical Foods $ 139,789 $ 99,934 Medical Devices 91,190 142,604 Other 14,744 - Total $ 245,723 $ 242,538 |
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share | The following table sets forth the number of shares excluded from the computation of diluted loss per share, as their inclusion would have been anti-dilutive: March 31, 2020 2019 Warrants 18,390,338 896,712 Options 3,252,500 1,362,500 21,642,838 2,259,212 |
Acquisition of NutriGuard (Tabl
Acquisition of NutriGuard (Tables) | 3 Months Ended |
Mar. 31, 2020 | |
Business Combinations [Abstract] | |
Schedule of Pro Forma Financial Information | The following preliminary unaudited pro forma financial information gives effect to the Company’s acquisition of NutriGuard as if the acquisition had occurred on January 1, 2018 and had been included in the Company’s consolidated statements of operations during the three months ended March 31, 2019: Three Months Ended March 31, 2019 Pro forma net revenues $ 267,680 Pro forma net loss attributable to common shareholders $ (1,403,851 ) Pro forma net loss per share $ (0.07 ) |
Inventories (Tables)
Inventories (Tables) | 3 Months Ended |
Mar. 31, 2020 | |
Inventory Disclosure [Abstract] | |
Schedule of Inventories | Inventories consisted of the following: March 31, December 31, 2020 2019 Raw materials $ 542,849 $ 246,875 Finished goods 216,236 64,066 $ 759,085 $ 310,941 |
Property and Equipment, Net (Ta
Property and Equipment, Net (Tables) | 3 Months Ended |
Mar. 31, 2020 | |
Property, Plant and Equipment [Abstract] | |
Schedule of Property, Plant and Equipment | Property and equipment consisted of the following: March 31, December 31, 2020 2019 Leasehold improvements $ 98,357 $ 98,357 Testing equipment 412,429 394,427 Furniture and fixtures 199,132 185,799 Computer equipment 68,460 68,460 Office equipment 8,193 8,193 786,571 755,236 Less accumulated depreciation and amortization (403,085 ) (380,598 ) $ 383,486 $ 374,638 |
Stockholders' Equity (Tables)
Stockholders' Equity (Tables) | 3 Months Ended |
Mar. 31, 2020 | |
Equity [Abstract] | |
Schedule of Warrants Activity | A summary of the Company’s warrant activity is as follows: Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Term (Years) December 31, 2019 28,802,738 0.38 4.91 Granted - - - Forfeitures - - - Expirations (30,000 ) (1.50 ) - Exercised (10,382,400 ) (0.34 ) - March 31, 2020, all exercisable 18,390,338 $ 0.40 4.65 |
Schedule of Exercise Price of Warrants Outstanding and Exercisable | The exercise prices of warrants outstanding and exercisable as of March 31, 2020 are as follows: Warrants Outstanding and Exercisable (Shares) Exercise Prices 14,957,600 $ 0.34 1,960,000 0.44 1,040,000 0.50 226,200 0.59 35,000 1.50 109,038 2.88 62,500 5.00 18,390,338 |
Schedule of Fair Value Assumptions of Warrant Liability | The fair value of the warrant liability was determined at the following reporting dates using the Black-Scholes-Merton option pricing model and the following assumptions: Warrant Liability As of Warrant Liability March 31, 2020 December 31, 2019 Stock price $ 0.46 $ 0.22 Risk free interest rate 0.29 % 1.62 % Expected volatility 143 % 145 % Expected life in years 4.01 4.26 Expected dividend yield 0 % 0 % Number of warrants 62,500 62,500 Fair value of warrants $ 22,267 $ 13,323 |
Schedule of Share-based Compensation, Stock Options, Activity | A summary of the Company’s stock option activity is as follows: Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Term (Years) December 31, 2019 2,962,500 2.94 3.64 Granted 290,000 - - Forfeitures - - - Expirations - - - Exercised - - - March 31, 2020, outstanding 3,252,500 $ 2.71 3.96 March 31, 2020, exercisable 1,991,667 $ 2.50 3.13 |
Schedule of Exercise Price of Options Outstanding and Exercisable | The exercise prices of options outstanding and exercisable as of March 31, 2020 are as follows: Options Outstanding (Shares) Options Exercisable (Shares) Exercise Prices 250,000 156,250 $ 0.25 30,000 - 0.32 250,000 31,250 0.39 10,000 - 0.41 100,000 25,000 0.54 625,000 625,000 2.00 62,500 62,500 2.30 675,000 675,000 2.50 1,250,000 416,667 4.40 3,252,500 1,991,667 |
Segment Reporting (Tables)
Segment Reporting (Tables) | 3 Months Ended |
Mar. 31, 2020 | |
Segment Reporting [Abstract] | |
Schedule of Segment Reporting Information, by Segment | The following tables set forth our results of operations by segment (results allocated to Corporate consist of the TDSI and NGFI operations): For the Three Months Ended March 31, 2020 Corporate Medical Foods Medical Devices Total Revenue $ 14,744 $ 139,789 $ 91,190 $ 245,723 Cost of goods sold 2,270 66,196 40,642 109,108 Gross profit 12,474 73,593 50,548 136,615 Operating expenses 107,478 2,248,909 116,450 2,472,837 Loss from operations $ (95,004 ) $ (2,175,316 ) $ (65,902 ) $ (2,336,222 ) For the Three Months Ended March 31, 2019 Corporate Medical Foods Medical Devices Total Revenue $ - $ 99,934 $ 142,604 $ 242,538 Cost of goods sold - 38,272 55,220 93,492 Gross profit - 61,662 87,384 149,046 Operating expenses 48,763 1,076,744 205,032 1,330,539 Loss from operations $ (48,763 ) $ (1,015,082 ) $ (117,648 ) $ (1,181,493 ) The following tables set forth our total assets by segment. Intersegment balances and transactions have been removed: As of March 31, 2020 Corporate Medical Foods Medical Devices Total Current assets Cash $ 12,890,140 $ - $ - $ 12,890,140 Inventories 157,557 243,992 357,536 759,085 Other 266,663 340,849 46,530 654,042 Total current assets 13,314,360 584,841 404,066 14,303,267 Right of use asset, net - 476,187 58,543 534,730 Property and equipment, net - 247,205 136,281 383,486 Intangible assets, net - 50,000 - 50,000 Other - 11,751 - 11,751 Total assets $ 13,314,360 $ 1,369,984 $ 598,890 $ 15,283,234 As of December 31, 2019 Corporate Medical Foods Medical Devices Total Current assets Cash $ 11,115,502 $ - $ - $ 11,115,502 Inventories 5,003 126,708 179,230 310,941 Other 7,399 219,223 214,653 441,275 Total current assets 11,127,904 345,931 393,883 11,867,718 Right of use asset - 509,464 63,250 572,714 Property and equipment, net - 219,056 155,582 374,638 Intangible assets, net - 50,000 - 50,000 Other - 11,751 - 11,751 Total assets $ 11,127,904 $ 1,136,202 $ 612,715 $ 12,876,821 |
Organization and Business Ope_2
Organization and Business Operations (Details Narrative) - USD ($) | Sep. 20, 2019 | Mar. 31, 2020 | Mar. 31, 2019 |
Net loss | $ (2,346,913) | $ (1,385,099) | |
Cash utilized in operating activities | $ (1,735,410) | $ (586,085) | |
Nasdaq Stock Market LLC [Member] | |||
Closing bid price per share | $ 1 | ||
Minimum bid price requirement, description | In accordance with Nasdaq listing rules, the Company was provided an initial period of 180 calendar days, or until March 18, 2020, to regain compliance with the Minimum Bid Price Requirement. The Company was unable to regain compliance with the Minimum Bid Price Requirement during the initial period and was eligible for an additional 180 calendar day compliance period. |
Summary of Significant Accoun_4
Summary of Significant Accounting Policies (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | ||
Mar. 31, 2020 | Mar. 31, 2020 | Mar. 31, 2019 | Feb. 29, 2020 | |
Research and development costs | $ 31,188 | $ 29,028 | ||
Patent costs | $ 27,181 | $ 27,181 | $ 29,025 | |
Malaysian Company [Member] | ||||
Initial order placed, value | $ 875,000 | |||
Amount paid as deposit | $ 437,500 | |||
Medical Devices [Member] | International Customers [Member] | ||||
Concentration risk, percentage | 91.00% | 20.00% | ||
Medical Devices [Member] | Distributors [Member] | ||||
Concentration risk, percentage | 63.00% | 15.00% |
Summary of Significant Accoun_5
Summary of Significant Accounting Policies - Schedule of Disaggregation of Revenue (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2020 | Mar. 31, 2019 | |
Revenues | $ 245,723 | $ 242,538 |
Medical Foods [Member] | ||
Revenues | 139,789 | 99,934 |
Medical Devices [Member] | ||
Revenues | 91,190 | 142,604 |
Other [Member] | ||
Revenues | $ 14,744 |
Summary of Significant Accoun_6
Summary of Significant Accounting Policies - Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share (Details) - shares | 3 Months Ended | |
Mar. 31, 2020 | Mar. 31, 2019 | |
Antidilutive securities excluded from computation of earnings per share, amount | 21,642,838 | 2,259,212 |
Warrants [Member] | ||
Antidilutive securities excluded from computation of earnings per share, amount | 18,390,338 | 896,712 |
Options [Member] | ||
Antidilutive securities excluded from computation of earnings per share, amount | 3,252,500 | 1,362,500 |
Acquisition of NutriGuard (Deta
Acquisition of NutriGuard (Details Narrative) - USD ($) | Sep. 20, 2019 | Mar. 31, 2020 | Mar. 31, 2019 |
Gross profit | $ 136,615 | $ 149,046 | |
NutriGuard Research, Inc [Member] | Asset Purchase Agreement [Member] | |||
Royalty percentage | 3.00% | ||
Gross profit | $ 500,000 |
Acquisition of NutriGuard - Sch
Acquisition of NutriGuard - Schedule of Pro Forma Financial Information (Details) | 3 Months Ended |
Mar. 31, 2019USD ($)$ / shares | |
Business Combinations [Abstract] | |
Pro forma net revenues | $ 267,680 |
Pro forma net loss attributable to common shareholders | $ (1,403,851) |
Pro forma net loss per share | $ / shares | $ 0.07 |
Inventories - Schedule of Inven
Inventories - Schedule of Inventories (Details) - USD ($) | Mar. 31, 2020 | Dec. 31, 2019 |
Inventory Disclosure [Abstract] | ||
Raw materials | $ 542,849 | $ 246,875 |
Finished goods | 216,236 | 64,066 |
Inventory, Net | $ 759,085 | $ 310,941 |
Property and Equipment, Net (De
Property and Equipment, Net (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2020 | Mar. 31, 2019 | |
Depreciation and amortization expense | $ 23,114 | $ 14,443 |
Research and Development Expense [Member] | ||
Depreciation and amortization expense | 12,856 | 5,198 |
Sales and Marketing Expense [Member] | ||
Depreciation and amortization expense | 3,910 | 3,910 |
General and Administrative Expense [Member] | ||
Depreciation and amortization expense | $ 6,348 | $ 5,335 |
Property and Equipment, Net - S
Property and Equipment, Net - Schedule of Property, Plant and Equipment (Details) - USD ($) | Mar. 31, 2020 | Dec. 31, 2019 |
Property, plant and equipment, gross | $ 786,571 | $ 755,236 |
Less accumulated depreciation and amortization | (403,085) | (380,598) |
Property, plant and equipment, net | 383,486 | 374,638 |
Leasehold Improvements [Member] | ||
Property, plant and equipment, gross | 98,357 | 98,357 |
Testing Equipment [Member] | ||
Property, plant and equipment, gross | 412,429 | 394,427 |
Furniture and Fixtures [Member] | ||
Property, plant and equipment, gross | 199,132 | 185,799 |
Computer Equipment [Member] | ||
Property, plant and equipment, gross | 68,460 | 68,460 |
Office Equipment [Member] | ||
Property, plant and equipment, gross | $ 8,193 | $ 8,193 |
Lease Liabilities (Details Narr
Lease Liabilities (Details Narrative) | 1 Months Ended | 3 Months Ended | |||
Oct. 31, 2012USD ($)ft² | Mar. 31, 2020USD ($) | Mar. 31, 2019USD ($) | Dec. 31, 2019USD ($) | Sep. 29, 2017ft² | |
Lease liabilities | $ 549,513 | ||||
Lease liabiliies, current | 154,327 | $ 151,568 | |||
Rent expense | 43,581 | $ 43,581 | |||
Amortization of right of use asset | 37,983 | $ 30,502 | |||
Right of use asset, net | 534,730 | 572,714 | |||
Lease 1 [Member] | |||||
Fair value of lease | $ 639,520 | ||||
Lease discount rate | 3.90% | ||||
Lease liabilities | $ 488,155 | ||||
Lease 2 [Member] | |||||
Fair value of lease | $ 81,634 | ||||
Lease discount rate | 3.90% | ||||
Lease liabilities | $ 61,358 | $ 586,315 | |||
Lease 1 & 2 [Member] | |||||
Monthly lease payments | 42,000 | ||||
Lease Agreement [Member] | |||||
Area of Land | ft² | 9,605 | ||||
Deposit paid for lease | $ 47,449 | 11,751 | |||
Prepaid rent | $ 36,979 | ||||
Renewal of lease term | 5 years | ||||
Lease Agreement [Member] | VectorVision, Inc [Member] | |||||
Area of Land | ft² | 5,000 | ||||
Renewal of lease term | 65 months | ||||
Lease Agreement [Member] | Through July 2023 [Member] | |||||
Monthly lease payments | 13,048 | ||||
Lease Agreement [Member] | Through February 2023 [Member] | VectorVision, Inc [Member] | |||||
Monthly lease payments | $ 1,859 |
Stockholders' Equity (Details N
Stockholders' Equity (Details Narrative) - USD ($) | Apr. 09, 2019 | Mar. 31, 2020 | Mar. 31, 2019 | Dec. 31, 2019 |
Stock compensation expense | $ 67,606 | $ 56,231 | ||
Warrants outstanding | 62,500 | 62,500 | ||
Fair value of warrants | $ 22,267 | $ 13,323 | ||
Change in fair value of warrants - derivative liability | $ 8,944 | 186,034 | ||
Shares options, granted | 290,000 | |||
Number of unvested options outstanding | 1,260,833 | |||
Number of unvested options outstanding, value | $ 2,910,828 | |||
Unvested options, weighted average exercise price | $ 3.04 | |||
Unvested options, weighted average remaining life | 5 years 3 months 8 days | |||
Aggregate intrinsic value of options outstanding | $ 73,185 | |||
Unvested options, aggregate intrinsic value | 38,544 | |||
Sales and Marketing Expense [Member] | ||||
Stock compensation expense | 36,902 | |||
General and Administrative Expense [Member] | ||||
Stock compensation expense | 466,991 | |||
Based Upon Stock Prices [Member] | ||||
Stock compensation expense | $ 503,893 | 56,231 | ||
Minimum [Member] | Based Upon Stock Prices [Member] | ||||
Stock price | $ 0.25 | |||
Maximum [Member] | Based Upon Stock Prices [Member] | ||||
Stock price | $ 3.30 | |||
Investors [Member] | ||||
Number of warrants exercised | 10,382,400 | |||
Warrants to purchase common stock | 10,382,400 | |||
Warrant exercisable price per share | $ 0.34 | |||
Net proceeds from warrants | $ 3,550,781 | |||
Underwriters [Member] | IPO [Member] | ||||
Warrant exercisable price per share | $ 5 | |||
Warrants issued | 62,500 | |||
Five Employees [Member] | ||||
Shares options, granted | 290,000 | |||
Grant date fair value of options granted | $ 110,887 | |||
Option vesting period | 2 years | |||
Five Employees [Member] | Vest On a Quarterly Basis [Member] | ||||
Number of options vested | 250,000 | |||
Five Employees [Member] | Vest in Full Six Months [Member] | ||||
Number of options vested | 40,000 | |||
Five Employees [Member] | Minimum [Member] | ||||
Stock option, exercise price per share | $ 0.32 | |||
Five Employees [Member] | Maximum [Member] | ||||
Stock option, exercise price per share | $ 0.41 | |||
Chairman and CEO [Member] | ||||
Grant date fair value of options granted | $ 436,287 | |||
Common Stock [Member] | ||||
Stock issued during period for services, shares | 25,000 | |||
Stock compensation expense | $ 12,325 | |||
Warrants [Member] | ||||
Warrant exercisable price per share | $ 0.40 | |||
Warrants outstanding | 18,390,338 | |||
Weighted average remaining life | 4 years 7 months 24 days | |||
Aggregate intrinsic value of warrants | $ 1,712,273 | |||
Fair value of warrants | $ 13,323 | |||
Change in fair value of warrants - derivative liability | $ 8,944 |
Stockholders' Equity - Schedule
Stockholders' Equity - Schedule of Warrants Activity (Details) - Warrants [Member] | 3 Months Ended |
Mar. 31, 2020$ / sharesshares | |
Shares, Beginning Balance | shares | 28,802,738 |
Shares, Granted | shares | |
Shares, Forfeitures | shares | |
Shares, Expirations | shares | (30,000) |
Shares, Exercised | shares | (10,382,400) |
Shares, Ending Balance | shares | 18,390,338 |
Weighted Average Exercise Price, Beginning Balance | $ / shares | $ 0.38 |
Weighted Average Exercise Price, Granted | $ / shares | |
Weighted Average Exercise Price, Forfeitures | $ / shares | |
Weighted Average Exercise Price, Expirations | $ / shares | (1.50) |
Weighted Average Exercise Price, Exercised | $ / shares | (0.34) |
Weighted Average Exercise Price, Ending Balance | $ / shares | $ 0.40 |
Weighted Average Remaining Contractual Term (Years), Beginning Balance | 4 years 10 months 28 days |
Weighted Average Remaining Contractual Term (Years), Granted | 0 years |
Weighted Average Remaining Contractual Term (Years), Ending Balance | 4 years 7 months 24 days |
Stockholders' Equity - Schedu_2
Stockholders' Equity - Schedule of Exercise Price of Warrants Outstanding and Exercisable (Details) - $ / shares | Mar. 31, 2020 | Dec. 31, 2019 |
Warrant One [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 14,957,600 | |
Exercise Prices | $ 0.34 | |
Warrant Two [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 1,960,000 | |
Exercise Prices | $ 0.44 | |
Warrant Three [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 1,040,000 | |
Exercise Prices | $ 0.50 | |
Warrant Four [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 226,200 | |
Exercise Prices | $ 0.59 | |
Warrant Five [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 35,000 | |
Exercise Prices | $ 1.50 | |
Warrant Six [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 109,038 | |
Exercise Prices | $ 2.88 | |
Warrant Seven [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 62,500 | |
Exercise Prices | $ 5 | |
Warrants [Member] | ||
Warrants Outstanding and Exercisable (Shares) | 18,390,338 | 28,802,738 |
Exercise Prices | $ 0.40 |
Stockholders' Equity - Schedu_3
Stockholders' Equity - Schedule of Fair Value Assumptions of Warrant Liability (Details) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2020USD ($)shares | Dec. 31, 2019USD ($)shares | |
Number of warrants | shares | 62,500 | 62,500 |
Fair value of warrants | $ | $ 22,267 | $ 13,323 |
Stock Price [Member] | ||
Warrant liability, measurement input | 0.46 | 0.22 |
Measurement Input, Risk Free Interest Rate [Member] | ||
Warrant liability, measurement input | 0.29 | 1.62 |
Expected Volatility [Member] | ||
Warrant liability, measurement input | 143 | 145 |
Expected Life in Years [Member] | ||
Warrant liability, measurement input, expected life (years) | 4 years 4 days | 4 years 3 months 4 days |
Measurement Input, Expected Dividend Yield [Member] | ||
Warrant liability, measurement input | 0 | 0 |
Stockholders' Equity - Schedu_4
Stockholders' Equity - Schedule of Share-based Compensation, Stock Options, Activity (Details) | 3 Months Ended |
Mar. 31, 2020$ / sharesshares | |
Equity [Abstract] | |
Shares Outstanding, Beginning Balance | shares | 2,962,500 |
Shares, Granted | shares | 290,000 |
Shares, Forfeitures | shares | |
Shares, Expirations | shares | |
Shares, Exercised | shares | |
Shares Outstanding, Ending Balance | shares | 3,252,500 |
Shares Exercisable, Ending Balance | shares | 1,991,667 |
Weighted Average Exercise Price Outstanding, Beginning Balance | $ / shares | $ 2.94 |
Weighted Average Exercise Price, Granted | $ / shares | |
Weighted Average Exercise Price, Forfeitures | $ / shares | |
Weighted Average Exercise Price, Expirations | $ / shares | |
Weighted Average Exercise Price, Exercised | $ / shares | |
Weighted Average Exercise Price Outstanding, Ending Balance | $ / shares | 2.71 |
Weighted Average Exercise Price Exercisable, Ending Balance | $ / shares | $ 2.50 |
Weighted Average Remaining Contractual Term (Years) Outstanding, Beginning Balance | 3 years 7 months 21 days |
Weighted Average Remaining Contractual Term (Years), Granted | 0 years |
Weighted Average Remaining Contractual Term (Years) Outstanding, Ending Balance | 3 years 11 months 15 days |
Weighted Average Remaining Contractual Term (Years) Exercisable, Ending Balance | 3 years 1 month 16 days |
Stockholders' Equity - Schedu_5
Stockholders' Equity - Schedule of Exercise Price of Options Outstanding and Exercisable (Details) - $ / shares | Mar. 31, 2020 | Dec. 31, 2019 |
Options Outstanding (Shares) | 3,252,500 | 2,962,500 |
Options Exercisable (Shares) | 1,991,667 | |
Exercise Price One [Member] | ||
Options Outstanding (Shares) | 250,000 | |
Options Exercisable (Shares) | 156,250 | |
Exercise Prices | $ 0.25 | |
Exercise Price Two [Member] | ||
Options Outstanding (Shares) | 30,000 | |
Options Exercisable (Shares) | ||
Exercise Prices | $ 0.32 | |
Exercise Price Three [Member] | ||
Options Outstanding (Shares) | 250,000 | |
Options Exercisable (Shares) | 31,250 | |
Exercise Prices | $ 0.39 | |
Exercise Price Four [Member] | ||
Options Outstanding (Shares) | 10,000 | |
Options Exercisable (Shares) | ||
Exercise Prices | $ 0.41 | |
Exercise Price Five [Member] | ||
Options Outstanding (Shares) | 100,000 | |
Options Exercisable (Shares) | 25,000 | |
Exercise Prices | $ 0.54 | |
Exercise Price Six [Member] | ||
Options Outstanding (Shares) | 625,000 | |
Options Exercisable (Shares) | 625,000 | |
Exercise Prices | $ 2 | |
Exercise Price Seven [Member] | ||
Options Outstanding (Shares) | 62,500 | |
Options Exercisable (Shares) | 62,500 | |
Exercise Prices | $ 2.30 | |
Exercise Price Eight [Member] | ||
Options Outstanding (Shares) | 675,000 | |
Options Exercisable (Shares) | 675,000 | |
Exercise Prices | $ 2.50 | |
Exercise Price Nine [Member] | ||
Options Outstanding (Shares) | 1,250,000 | |
Options Exercisable (Shares) | 416,667 | |
Exercise Prices | $ 4.40 |
Related Party Transactions (Det
Related Party Transactions (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2020 | Mar. 31, 2019 | |
Compensation cost | $ 436,287 | |
Board Chairman And Chief Executive Officer [Member] | Michael Favish [Member] | ||
Officers compensation | 81,250 | $ 75,000 |
Board Chairman And Chief Executive Officer [Member] | Karen Favish [Member] | ||
Officers compensation | 28,750 | 28,750 |
Board Chairman And Chief Executive Officer [Member] | Kristine Townsend [Member] | ||
Officers compensation | $ 15,000 | $ 13,750 |
Segment Reporting (Details Narr
Segment Reporting (Details Narrative) | 3 Months Ended | |
Mar. 31, 2020USD ($)Segment | Mar. 31, 2019USD ($) | |
Number of segment reporting | Segment | 1 | |
Revenue | $ 245,723 | $ 242,538 |
Transcranial Doppler Solutions, Inc [Member] | ||
Revenue | 3,400 | |
Operating costs | 84,483 | |
NutriGuard Formulations, Inc.[Member] | ||
Revenue | 11,344 | |
Operating costs | $ 22,995 |
Segment Reporting - Schedule of
Segment Reporting - Schedule of Segment Reporting Information, by Segment (Details) - USD ($) | 3 Months Ended | ||
Mar. 31, 2020 | Mar. 31, 2019 | Dec. 31, 2019 | |
Revenue | $ 245,723 | $ 242,538 | |
Cost of goods sold | 109,108 | 93,492 | |
Gross profit | 136,615 | 149,046 | |
Operating expenses | 2,472,837 | 1,330,539 | |
Loss from operations | (2,336,222) | (1,181,493) | |
Cash | 12,890,140 | $ 11,115,502 | |
Inventories | 759,085 | 310,941 | |
Other | 654,042 | 441,275 | |
Total current assets | 14,303,267 | 11,867,718 | |
Right to use asset, net | 534,730 | 572,714 | |
Property and equipment, net | 383,486 | 374,638 | |
Intangible assets, net | 50,000 | 50,000 | |
Other | 11,751 | 11,751 | |
Total assets | 15,283,234 | 12,876,821 | |
Corporate [Member] | |||
Revenue | 14,744 | ||
Cost of goods sold | 2,270 | ||
Gross profit | 12,474 | ||
Operating expenses | 107,478 | 48,763 | |
Loss from operations | (95,004) | (48,763) | |
Cash | 12,890,140 | 11,115,502 | |
Inventories | 157,557 | 5,003 | |
Other | 266,663 | 7,399 | |
Total current assets | 13,314,360 | 11,127,904 | |
Right to use asset, net | |||
Property and equipment, net | |||
Intangible assets, net | |||
Other | |||
Total assets | 13,314,360 | 11,127,904 | |
Medical Foods [Member] | |||
Revenue | 139,789 | 99,934 | |
Cost of goods sold | 66,196 | 38,272 | |
Gross profit | 73,593 | 61,662 | |
Operating expenses | 2,248,909 | 1,076,744 | |
Loss from operations | (2,175,316) | (1,015,082) | |
Cash | |||
Inventories | 243,992 | 126,708 | |
Other | 340,849 | 219,223 | |
Total current assets | 584,841 | 345,931 | |
Right to use asset, net | 476,187 | 509,464 | |
Property and equipment, net | 247,205 | 219,056 | |
Intangible assets, net | 50,000 | 50,000 | |
Other | 11,751 | 11,751 | |
Total assets | 1,369,984 | 1,136,202 | |
Medical Devices [Member] | |||
Revenue | 91,190 | 142,604 | |
Cost of goods sold | 40,642 | 55,220 | |
Gross profit | 50,548 | 87,384 | |
Operating expenses | 116,450 | 205,032 | |
Loss from operations | (65,902) | $ (117,648) | |
Cash | |||
Inventories | 357,536 | 179,230 | |
Other | 46,530 | 214,653 | |
Total current assets | 404,066 | 393,883 | |
Right to use asset, net | 58,543 | 63,250 | |
Property and equipment, net | 136,281 | 155,582 | |
Intangible assets, net | |||
Other | |||
Total assets | $ 598,890 | $ 612,715 |
Subsequent Events (Details Narr
Subsequent Events (Details Narrative) - USD ($) | Apr. 15, 2020 | Apr. 14, 2020 | Mar. 31, 2020 | Mar. 31, 2019 |
Net Proceeds from warrants exercised | $ 3,550,781 | $ 31,250 | ||
Investors [Member] | ||||
Number of warrants exercised | 10,382,400 | |||
Warrants exercisable price per share | $ 0.34 | |||
Subsequent Event [Member] | Investors [Member] | ||||
Number of warrants exercised | 80,000 | 150,000 | ||
Warrants exercisable price per share | $ 0.34 | $ 0.34 | ||
Net Proceeds from warrants exercised | $ 27,360 | $ 51,300 |