NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR
THE NINE MONTHS ENDED JUNE 30, 2018 and 2017
NOTE
1 – ORGANIZATION AND BASIS OF PRESENTATION
Organization
and Operations
Wellness
Center USA, Inc. (“WCUI” or the “Company”) was incorporated in June 2010 under the laws of the State of
Nevada. The Company initially engaged in online sports and nutrition supplements marketing and distribution. The Company subsequently
expanded into additional businesses within the healthcare and medical sectors through acquisitions, including Psoria-Shield Inc.
(“PSI”), National Pain Centers, Inc. (“NPC”), and StealthCo Inc. (“SCI”), d/b/a Stealth Mark,
Inc. On August 11, 2017, the Company entered into an agreement to sell 100% of the issued and outstanding shares of NPC, which
has been accounted for as a discontinued operation on the condensed consolidated statement of operations for the three and nine
months ended June 30, 2017. See Note 3 for details relating to the sale.
The
Company currently operates in the following business segments: (i) distribution of targeted Ultra Violet (“UV”) phototherapy
devices for dermatology; and (ii) authentication and encryption products and services. The segments are operated, respectively,
through PSI and SCI.
Basis
of Presentation of Unaudited Financial Information
The
accompanying unaudited condensed consolidated financial statements of Wellness Center USA, Inc. and Subsidiaries (the “Company”)
have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial
information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion
of management, all normal recurring adjustments considered necessary for a fair presentation have been included. Operating results
for the nine months ended June 30, 2018 are not necessarily indicative of the results that may be expected for the year ending
September 30, 2018.
Going
Concern
The
accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying
consolidated financial statements, the Company has not yet generated significant revenues and has incurred recurring net losses.
During the nine months ended June 30, 2018, the Company incurred a net loss from continuing operations of $2,826,017 and
used cash in operations from continuing operations of $790,081 and had a shareholders’ deficit of $611,263 as of June 30,
2018. These factors raise substantial doubt about the Company’s ability to continue as a going concern. The ability of the
Company to continue as a going concern is dependent upon the Company’s ability to raise additional funds and implement its
strategies. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue
as a going concern.
In
addition, the Company’s independent registered public accounting firm, in its report on the Company’s September 30,
2017 financial statements, has raised substantial doubt about the Company’s ability to continue as a going concern.
At
June 30, 2018, the Company had cash on hand in the amount of $17,202. The ability to continue as a going concern is dependent
on the Company attaining and maintaining profitable operations in the future and raising additional capital soon to meet its obligations
and repay its liabilities arising from normal business operations when they come due. Since inception, we have funded our operations
primarily through equity and debt financings and we expect to continue to rely on these sources of capital in the future. During
the nine months ended June 30, 2018, the Company received $777,914 through debt financing, the sale of common stock and warrants
and the exercise of stock warrants.
No
assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory
to the Company. Even if the Company is able to obtain additional financing, it may contain undue restrictions on our operations,
in the case of debt financing or cause substantial dilution for our stock holders, in case of equity financing.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Consolidation
The
Company’s consolidated subsidiaries and/or entities are as follows:
Name
of consolidated subsidiary or entity
|
|
State
or other jurisdiction of incorporation or organization
|
|
Date
of incorporation or formation(date of acquisition/disposition, if applicable)
|
|
|
Attributable
interest
|
|
|
|
|
|
|
|
|
|
|
Psoria-Shield
Inc. (“PSI”)
|
|
The
State of Florida
|
|
June
17, 2009
(August 24, 2012)
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
StealthCo,
Inc. (“StealthCo”)
|
|
The
State of Illinois
|
|
March 18,
2014
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
Psoria
Development Company LLC. (“PDC”)
|
|
The
State of Illinois
|
|
January 15,
2015
|
|
|
50
|
%
|
Use
of Estimates
The
preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the U.S requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent
assets and liabilities at the financial statement date, and reported amounts of revenue and expenses during the reporting period.
Significant estimates are used in the valuation of accounts receivable and allowance for uncollectible amounts, inventory and
obsolescence reserves, accruals for potential liabilities, valuations of stock-based compensation, realization of deferred tax
assets, among others. Actual results could differ from these estimates.
Income
(Loss) per Share
Basic
loss per share is computed by dividing net loss applicable to common stockholders by the weighted average number of outstanding
common shares during the period. Diluted loss per share is computed by dividing the net loss applicable to common stockholders
by the weighted average number of common shares outstanding plus the number of additional common shares that would have been outstanding
if all dilutive potential common shares had been issued. For the nine months ended June 30, 2018 and 2017, the basic and diluted
shares outstanding were the same, as potentially dilutive shares were considered anti-dilutive. At June 30, 2018 and 2017, the
dilutive impact of outstanding stock options for 17,890,000 and 6,210,000 shares, respectively, and outstanding warrants for 69,022,753
and 65,012,515 shares, respectively, have been excluded because their impact on the loss per share is anti-dilutive.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Revenue
Recognition
The
Company recognizes revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable
and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has
been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability
is reasonably assured. In addition to the aforementioned general policy, the following are the specific revenue recognition policies
for each major category of revenue:
|
(i)
|
Sale
of products:
The Company derives its revenues from sales contracts with customers with revenues being generated upon
the shipment of merchandise. Persuasive evidence of an arrangement is demonstrated via sales invoice or contract; product
delivery is evidenced by warehouse shipping log as well as a signed bill of lading from the vessel or rail company and title
transfers upon shipment, based on free on board (“FOB”) warehouse terms; the sales price to the customer is fixed
upon acceptance of the signed purchase order or contract and there is no separate sales rebate, discount, or volume incentive.
When the Company recognizes revenue, no provisions are made for returns because, historically, there have been very few sales
returns and adjustments that have impacted the ultimate collection of revenues.
|
|
|
|
|
(ii)
|
Consulting
services:
Revenue is recognized in the period services are rendered and earned under service arrangements with clients
where service fees are fixed or determinable and collectability is reasonably assured.
|
Payments
received before the relevant criteria for revenue recognition are satisfied are recorded as deferred revenue. Deferred revenue
at June 30, 2018 and 2017 was $46,848 and $55,098, respectively.
Non-controlling
Interest
Non-controlling
interest represents the non-controlling interest holder’s proportionate share of the equity of the Company’s majority-owned
subsidiary, PDC. Non-controlling interest is adjusted for the non-controlling interest holder’s proportionate share of the
earnings or losses and other comprehensive income (loss), if any, and the non-controlling interest continues to be attributed
its share of losses even if that attribution results in a deficit non-controlling interest balance.
Stock-Based
Compensation
The
Company periodically grants stock options and warrants to employees and non-employees in non-capital raising transactions as compensation
for services rendered. The Company accounts for stock option and stock warrant grants to employees based on the authoritative
guidance provided by the Financial Accounting Standards Board where the value of the award is measured on the date of grant and
recognized over the vesting period. The Company accounts for stock option and stock warrant grants to non-employees in accordance
with the authoritative guidance of the Financial Accounting Standards Board where the value of the stock compensation is determined
based upon the measurement date at either a) the date at which a performance commitment is reached, or b) at the date at which
the necessary performance to earn the equity instruments is complete. Non-employee stock-based compensation charges generally
are amortized over the vesting period on a straight-line basis. In certain circumstances where there are no future performance
requirements by the non-employee, option or warrant grants are immediately vested and the total stock-based compensation charge
is recorded in the period of the measurement date.
The
fair value of the Company’s common stock option and warrant grants are estimated using a Black-Scholes Merton option pricing
model, which uses certain assumptions related to risk-free interest rates, expected volatility, expected life of the common stock
options, estimated forfeitures and future dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes
option pricing model, and based on actual experience. The assumptions used in the Black-Scholes Merton option pricing model could
materially affect compensation expense recorded in future periods.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Recently
Issued Accounting Pronouncements
In
May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts
with Customers. ASU 2014-09 is a comprehensive revenue recognition standard that will supersede nearly all existing revenue recognition
guidance under current U.S. GAAP and replace it with a principle based approach for determining revenue recognition. ASU 2014-09
will require that companies recognize revenue based on the value of transferred goods or services as they occur in the contract.
The ASU also will require additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising
from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to
obtain or fulfill a contract. ASU 2014-09 is effective for interim and annual periods beginning after December 15, 2017. Early
adoption is permitted only in annual reporting periods beginning after December 15, 2016, including interim periods therein. Entities
will be able to transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption.
The Company is in the process of evaluating the impact of ASU 2014-09 on the Company’s financial statements and disclosures
but does not believe the adoption of this standard will have a material effect on the Company, if any.
In
February 2016, the FASB issued Accounting Standards Update (ASU) No. 2016-02, Leases. ASU 2016-02 requires a lessee to record
a right of use asset and a corresponding lease liability on the balance sheet for all leases with terms longer than 12 months.
ASU 2016-02 is effective for all interim and annual reporting periods beginning after December 15, 2018. Early adoption is permitted.
A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered
into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients
available. The Company is in the process of evaluating the impact of ASU 2016-02 on the Company’s financial statements and
disclosures.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified
Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact
on the Company’s present or future consolidated financial statements.
NOTE
3 – DISCONTINUED OPERATIONS
On
August 11, 2017, the Company entered into an agreement with Dr. Jay Joshi to sell 100% of the issued and outstanding shares of
NPC Inc. (“NPC”) to Dr. Joshi. As part of the agreement, Dr. Joshi and NPC released the Company from any and all liabilities,
claims and obligations of the Company in favor of Dr. Joshi or NPC and arising from or relating to the operation of the NPC business.
Also as part of the agreement, Dr. Joshi’s employment agreement with NPC was terminated and all assets and liabilities of
NPC were transferred to Dr. Joshi as of the date of the agreement, including $365,459 of accrued compensation and shareholder
advances owed to Dr. Joshi by NPC. The Company agreed to sell NPC to Dr. Joshi so that it could focus on its other business segments,
PSI and Stealth Mark, which are technology companies, while NPC was a service business. Further, the elimination of the underlying
NPC liabilities to Dr. Joshi will significantly improve Wellness Center Inc.’s financial position. As part of the agreement,
the Company agreed to issue Dr. Joshi stock options to purchase 500,000 shares of its common stock with an exercise price of $0.25
per share. Dr. Joshi continued to serve on the Company’s board of directors until February 5, 2018. During the year ended
September 30, 2017, the Company recorded a $252,508 gain relating to this transaction.
NOTE
3 – DISCONTINUED OPERATIONS (CONTINUED)
Components
of the statement of operations relating to NPC for the three and nine months ended June 30, 2017, were as follows:
|
|
Three
Months Ended
|
|
|
Nine
Months Ended
|
|
|
|
June
30, 2017
|
|
|
June
30, 2017
|
|
|
|
|
|
|
|
|
Total
Sales
|
|
$
|
9,351
|
|
|
$
|
86,753
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
62,501
|
|
|
|
210,826
|
|
|
|
|
|
|
|
|
|
|
Loss
from discontinued operations
|
|
$
|
(53,150
|
)
|
|
$
|
(124,073
|
)
|
NOTE
4 – LOANS PAYABLE FROM OFFICERS AND SHAREHOLDERS
At September 30, 2017, loans payable from
officers and shareholders of $59,000 consisted of two unsecured note agreements issued in 2014 totaling to $9,000, and two short-term
unsecured loans issued in fiscal 2017 totaling to $50,000. The loans issued in 2014 have no stated interest rate and are due on
demand. The loans issued in 2017 have an interest rate of eight percent per annum and are due one year from the date of issuance.
During the nine months ended June 30, 2018, the Company borrowed $427,500 under 21 short-term, unsecured loans. The loans have
an interest rate of eight percent and are due one year from the date of issuance. During the nine months ended June 30, 2018,
the Company repaid $20,500 of the loans payable and $407,000 were converted into 3,019,165 shares of the Company’s common
stock. In connection with the conversion of the loans payable, the Company issued warrants to purchase 6,038,336 shares of common
stock to the holders as an inducement to convert. The warrants expire five years from the date of grant and have exercise prices
of $0.14 and $0.18 per share. The fair value of the warrants of $689,934 was recorded as financing costs during the three and
nine months ended June 30, 2018 and was based on a probability affected Black-Scholes Merton option pricing model with stock prices
of $0.13 and $0.14, volatility of 124.60 and 124.73% and risk-free rates of 2.37% and 2.43%. In addition to the warrants,
the Company offered certain loan holders, who were not officers or directors, to convert at a rate below the market price of the
stock on the date of conversion. An aggregate of 218,452 additional common shares were issued to these loan holders with a value
of $30,583 on the date of conversion. The Company recorded the amount as financing costs during the three and nine months ended
June 30, 2018. As of June 30, 2018, loans payable from officers and shareholders of $59,000 were outstanding.
NOTE
5 – CONVERTIBLE NOTES PAYABLE AGREEMENTS
|
|
June
30, 2018
|
|
|
September
30, 2017
|
|
Convertible
note payable (a)
|
|
$
|
-
|
|
|
$
|
165,000
|
|
Convertible
note payable (b)
|
|
|
165,000
|
|
|
|
-
|
|
Debt
discount – unamortized balance
|
|
|
(74,442
|
)
|
|
|
(115,116
|
)
|
Convertible
notes payable, net
|
|
$
|
90,558
|
|
|
$
|
49,884
|
|
(a)
In July 2017, the Company entered into a Convertible Note Payable Agreement with an individual under which the Company borrowed
$165,000. Net proceeds received by the Company under the agreement were $150,000. In connection with the agreement, the Company
issued the individual 165,000 restricted shares of its common stock and warrants to purchase 330,000 shares of its common stock,
which vested upon grant. The warrants expire five years from the date of grant and have an exercise price of $0.50 per share.
The note payable accrues interest at eight percent per annum, is unsecured and is convertible at any time after the 90
th
day from the issue date into the Company’s common stock at the fixed conversion price of $0.25 per share. The note
matures in February 2018, but may be extended at the option of the individual. The Company may prepay the note at any time immediately
following the issue date upon seven days’ prior written notice.
On
the date of the agreement, the closing price of the common stock was $0.31 per share. As the conversion price embedded in the
note agreement was below the trading price of the common stock on the date of issuance, a beneficial conversion feature (BCF)
was recognized at the date of issuance. The Company recognized a debt discount at the date of issuance in the aggregate amount
of $150,000 related to the relative fair value of the warrants and beneficial conversion features, which comprised $94,704 related
to the intrinsic value of beneficial conversion features and $55,296 related to the relative fair value of the warrants. The aggregate
fair value of the warrants of $87,582 was based on Black-Scholes Merton option pricing model with a stock price of $0.31, volatility
of 139.98% and risk-free rate of 1.28%. The unamortized balance of the debt discount at September 30, 2017 was $115,116.
NOTE
5 – CONVERTIBLE NOTE AGREEMENTS (CONTINUED)
The
agreement also included a clause that allowed for the individual to receive additional shares if the price of the stock declined
as of February 28, 2018 (the maturity date). The price of the stock on that date was $0.12 per share, causing the Company to issue
the individual an additional 186,849 shares of its common stock. The Company recorded a financing cost of $22,422 relating to
the issuance of these shares.
On
March 5, 2018, the Company modified the conversion price on the note payable from $0.25 per share to $0.10 per share. On that
date, the reduction in the conversion price allowed for the individual to convert an additional 990,000 shares with a fair value
of $0.16 per share. The total amount of expense the Company recognized relating to the modification was $158,400. Also on March
5, 2018, the Company modified the exercise price on the attached warrants from $0.50 per share to $0.20 per share. The total amount
of the cost the Company recognized relating to the modification was $5,445. The maturity date of the note was also extended until
April 30, 2018.
During
the nine months ended June 30, 2018, the individual converted $165,000 of the convertible note payable and $9,563 of accrued interest
into 1,745,631 shares of the Company’s common stock. During the nine months ended June 30, 2018, the Company amortized
the remaining $115,116 of debt discount, leaving no unamortized balance at June 30, 2018.
(b)
On March 5, 2018, the Company entered into another Convertible Note Payable Agreement with the same individual under which the
Company borrowed an additional $165,000. Net proceeds received by the Company under the agreement after payment of a $15,000 fee
to the lender was $150,000. In connection with the agreement, the Company issued the individual 300,000 restricted shares of its
common stock and warrants to purchase 660,000 shares of its common stock, which vested upon grant. The warrants expire five years
from the date of grant and have an exercise price of $0.20 per share. The note payable accrues interest at eight percent per annum,
is unsecured and is convertible at any time after the 90
th
day from the issue date into the Company’s common
stock at the fixed conversion price of $0.10 per share. The note matures in October 2018, but may be extended at the option of
the individual. The Company may prepay the note at any time immediately following the issue date upon seven days’ prior
written notice.
The
Company calculated the related fair value of the warrants issued to the noteholder to be $55,032 using a Black Scholes Merton
option pricing model and performing a relative value calculation. The Company then made a calculation to determine if a beneficial
conversion feature (BCF) existed. The beneficial conversion was based upon the effective conversion price based on the proceeds
received that were allocated to the convertible instrument. Based upon the Company’s calculation, it was determined that
a beneficial conversion feature existed amounting to $94,968 and was recorded as a debt discount. As such the Company recognized
a debt discount at the date of issuance in the aggregate amount of $165,000 relating to the $15,000 fees paid to the lender, the
relative value of the warrants and the BCF. The note discount is being amortized over the term of the note and the unamortized
portion is recognized as a reduction to the carrying amount of the Convertible note (a valuation debt discount). During the three
and nine months ended June 30, 2018, the Company amortized $69,837 and $90,558, respectively, of debt discount, leaving an unamortized
balance of $74,442 at June 30, 2018.
In
addition, the Company recorded an additional finance cost of $48,000 related to the fair value of the 300,000 shares of
common stock granted at the date issuance.
NOTE
6 – SHAREHOLDERS’ DEFICIT
Common
Shares Issued for Cash
During
the nine months ended June 30, 2018, the Company received $50,000 from the sale of 333,333 shares of its common stock. In connection
with the sale, the Company issued warrants to the shareholder to purchase 666,667 shares of the Company’s common stock.
The warrants expire five years from the date of grant and have an exercise price of $0.18 per share.
Common
Shares Issued for Services
During
the nine months ended June 30, 2018, the Company issued 770,000 shares of its common stock valued at $111,300 for services provided
by WCUI and PSI consultants. The shares were valued at the trading price of the common stock at the date of issuance.
NOTE
6 – SHAREHOLDERS’ DEFICIT (CONTINUED)
Common
Shares Issued in Connection with the Settlement of an Equity Agreement
In
2017, the Company completed a sale of common stock and warrants with a subscriber whereby the Company sold to the subscriber 1,600,000
shares of common stock and warrants to acquire 1,600,000 shares of common at a price of $0.40 per share, for total
purchase consideration of $400,000 ($0.25 per unit). The subscription agreement also included a favored nation clause that
in the event a subsequent private offering occurs at a price less than $.25 per share that was paid by the subscriber, then the
subscriber’s stock unit price shall be proportionately adjusted to the identical ration of 40% discount of the
market price in the date of the subscription agreement. Upon issuance of the instrument, no liability for the favored nation clause
was considered necessary as it was determined that ASC 480-10 did not apply as it is a conditional obligation embedded in a share.
During
the period, the Company sold 333,333 shares of common stock at $0.15 per share and a warrant to acquire 666,667 shares of common
stock at $0.18 per share to an investor that triggered the Favored Nation Clause. To avoid the issuance of any future potential
shares, the Company and the subscriber entered in an agreement on May 15, 2018 whereby the Company would issue an additional 1,066,667
shares common stock to the subscriber, cancel the previously issued 1,600,000 warrants, and issue a new warrant to acquire
5,334,334 shares of common stock at $.18 per share.
To
account for the settlement, the Company determined that other than par value, no other value would be ascribed to the additional
1,066,667 shares of common stock that were issued and due under the favored nations clause for the reasons detailed above. The
Company also determined that it should record the incremental difference of $433,000 between the fair value of the canceled
warrant of $185,000 and the fair value of new warrant of $618,000 at the date of the agreement. Given that no services were provided to the Company, the difference
in fair value of the warrants before and after the modification was treated as a deemed dividend.
Stock
Options
On
December 22, 2010, effective retroactively as of June 30, 2010, the Company’s Board of Directors approved the adoption of
the “2010 Non-Qualified Stock Option Plan” (“2010 Option Plan”) by unanimous consent. The 2010 Option
Plan was initiated to encourage and enable officers, directors, consultants, advisors and key employees of the Company to acquire
and retain a proprietary interest in the Company by ownership of its common stock. A total of 7,500,000 of the authorized shares
of the Company’s common stock may be subject to, or issued pursuant to, the terms of the plan. Effective January 1, 2018,
the Board of Directors approved to increase the number of authorized shares of the Company’s common stock that may be subject
to, or issued pursuant to, the terms of the plan from 7,500,000 to 30,000,000.
NOTE
6 – SHAREHOLDERS’ DEFICIT (CONTINUED)
Stock
Options (continued)
On
January 1, 2018, the Company entered into employment agreements with three employees of SCI. Under the agreements, the Company
issued options to purchase a combined total of 1,775,000 shares of its common stock with a fair value of $290,568. The options
are exercisable over a term of five years, with an exercise price of $0.19. The Company valued the options using a Black-Scholes
option pricing model. A combined total of 675,000 shares vested in equal amounts over a three-month period, starting on January
1, 2018, with the remainder vesting in equal amounts over the following one year and two months. During the three months ended
June 30, 2018, an additional 250,000 shares also vested. On May 1, 2018, the Company entered into an employment agreement with
one employee of SCI. Under the agreement, the Company issued an option to purchase 250,000 shares of its common stock with a fair
value of $29,600. The options are exercisable over a term of five years, with an exercise price of $0.14. The Company valued the
options using a Black-Scholes option pricing model. A total of 100,000 shares vest in equal amounts over a three-month period,
starting on May 1, 2018, with the remainder vesting in equal amounts over the following one year and two months. During the three
months ended June 30, 2018, 66,667 shares vested.
During
the three and nine months ended June 30, 2018, the Company recorded $46,480 and $156,977, respectively, of stock compensation
for the value of the options, and as of June 30, 2018, unvested compensation of $163,190 remained that will be amortized over
the remaining vesting period.
Further,
beginning on January 1, 2018, they will be granted additional stock options to purchase up to an aggregate total of 275,000 shares
of the Company’s common stock each quarter. The options are exercisable over a five year period, are issuable on the last
day of each quarter ending and vest immediately on the date of grant. All options accelerate and become fully vested upon the
sale or change of control of the Company. During the nine months ended June 30, 2018, the Company issued options to purchase 525,000
shares of its common stock to the employees with an exercise price of $0.12 and $0.13 per share. During the three and nine months
ended June 30, 2018, the Company valued the options using a Black-Scholes option pricing model and recorded $27,940 and $55,341,
respectively, of stock compensation for the value of the options vested.
In
April 2018, the Company granted options to purchase 8,480,000 shares of its common stock to its officers, directors and two of
its corporate employees with a fair value of $1,000,640. The options have an exercise price of $0.14 per share and expire five
years from the date of grant. All of the shares will vest ratably on a monthly basis over 36 months. Also in April 2018, the Company
granted options to purchase 1,230,000 shares of its common stock to an officer and a corporate employee with a fair value of approximately
$145,140. The options have an exercise price of $0.14 per share and expire five years from the date of grant. All of the shares
vested immediately. On June 30, 2018, the Company granted an option to purchase 37,500 shares of its common stock to a corporate
employee with a fair value of approximately $3,809. The options have an exercise price of $0.14 per share and expire five years
from the date of grant. All of the shares vested immediately. During the three and nine months ended June 30, 2018, the Company
recorded $274,324 of stock compensation for the value of the options, and as of June 30, 2018, unvested compensation of $730,125
remained that will be amortized over the remaining vesting period.
The
assumptions used for options granted during the nine months ended June 30, 2018 are as follows:
Exercise price
|
|
$
0.13 - 0.19
|
|
Expected
dividends
|
|
|
-
|
|
Expected
volatility
|
|
|
123.8%
- 130.2%
|
|
Risk
free interest rate
|
|
|
2.01%
- 2.43%
|
|
Expected
life of options
|
|
|
2.5
|
|
NOTE
6 – SHAREHOLDERS’ DEFICIT (CONTINUED)
Stock
Options (continued)
The
table below summarizes the Company’s stock option activities for the nine months ended June 30, 2018:
|
|
Number
of
Option
Shares
|
|
|
Exercise
Price
Range
Per
Share
|
|
|
Weighted
Average Exercise Price
|
|
|
Fair
Value
at
Date of
Grant
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2017
|
|
|
6,822,500
|
|
|
|
$
0.10 - 2.00
|
|
|
$
|
0.51
|
|
|
$
|
1,865,628
|
|
Granted
|
|
|
11,067,500
|
|
|
|
0.12
- 0.19
|
|
|
|
0.15
|
|
|
|
1,379,861
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance,
June 30, 2018
|
|
|
17,890,000
|
|
|
|
$
0.10 – 2.00
|
|
|
$
|
0.29
|
|
|
$
|
3,245,489
|
|
Vested
and exercisable, June 30, 2018
|
|
|
10,654,882
|
|
|
|
$
0.10 – 2.00
|
|
|
$
|
0.29
|
|
|
$
|
2,128,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested,
June 30, 2018
|
|
|
7,235,118
|
|
|
|
$
0.14 – 0.19
|
|
|
$
|
0.18
|
|
|
$
|
1,116,571
|
|
The
aggregate intrinsic value for option shares outstanding at June 30, 2018 was $3,875, and as of June 30, 2018, unvested compensation
of $893,315 remained that will be amortized over the remaining vesting period.
The
following table summarizes information concerning outstanding and exercisable options as of June 30, 2018:
|
|
|
|
Options
Outstanding
|
|
|
|
Options
Exercisable
|
|
Range
of Exercise Prices
|
|
|
|
Number
Outstanding
|
|
|
|
Average
Remaining Contractual Life (in years)
|
|
|
|
Weighted
Average Exercise Price
|
|
|
|
Number
Exercisable
|
|
|
|
Average
Remaining Contractual Life (in years)
|
|
|
|
Weighted
Average Exercise Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.10
- 0.39
|
|
|
|
14,367,500
|
|
|
|
4.28
|
|
|
$
|
0.15
|
|
|
|
7,132,382
|
|
|
|
3.72
|
|
|
$
|
0.15
|
|
0.40
- 0.99
|
|
|
|
2,122,500
|
|
|
|
0.80
|
|
|
|
0.40
|
|
|
|
2,122,500
|
|
|
|
0.80
|
|
|
|
0.40
|
|
1.00
- 1.99
|
|
|
|
750,000
|
|
|
|
2.50
|
|
|
|
1.00
|
|
|
|
750,000
|
|
|
|
2.50
|
|
|
|
1.00
|
|
2.00
|
|
|
|
650,000
|
|
|
|
2.50
|
|
|
|
2.00
|
|
|
|
650,000
|
|
|
|
2.50
|
|
|
|
2.00
|
|
$
|
0.01
- 2.00
|
|
|
|
17,890,000
|
|
|
|
3.73
|
|
|
$
|
0.29
|
|
|
|
10,654,882
|
|
|
|
2.93
|
|
|
$
|
0.18
|
|
As
of June 30, 2018, there were 12,110,000 shares of stock options remaining available for issuance under the 2010 Plan.
Stock
Warrants
During
the nine months ended June 30, 2018, the Company issued warrants to purchase 12,698,337 shares with exercise prices ranging from
$0.14 to $0.20 per share in connection with the conversion of loans payable from officers and shareholders (see Note 4), the issuance
of a convertible note payable (see Note 5) and the issuance of shares relating to an equity investment. The warrants expire five
years from the date of grant.
During
the nine months ended June 30, 2018, warrants to purchase 1,407,619 shares of the Company’s common stock were exercised
for $170,914.
NOTE
6 – SHAREHOLDERS’ DEFICIT (CONTINUED)
Stock
Warrants (continued)
The
table below summarizes the Company’s warrants activities for the nine months ended June 30, 2018:
|
|
Number
of Warrant Shares
|
|
|
Exercise
Price Range
Per
Share
|
|
|
Weighted
Average Exercise Price
|
|
|
Fair
Value at Date of Issuance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2017
|
|
|
64,161,304
|
|
|
|
$0.12
- 1.00
|
|
|
$
|
0.24
|
|
|
$
|
2,151,219
|
|
Granted
|
|
|
12,698,337
|
|
|
|
0.14
- 0.20
|
|
|
|
0.17
|
|
|
|
132,000
|
|
Cancelled
|
|
|
(1,600,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
(1,407,619
|
)
|
|
|
0.12
– 0.15
|
|
|
|
0.12
|
|
|
|
-
|
|
Expired
|
|
|
(4,829,270
|
)
|
|
|
0.30
– 0.45
|
|
|
|
0.43
|
|
|
|
-
|
|
Balance,
June 30, 2018
|
|
|
69,022,753
|
|
|
|
$0.12
- 1.00
|
|
|
$
|
0.21
|
|
|
$
|
2,283,219
|
|
Vested
and exercisable, June 30, 2018
|
|
|
69,022,753
|
|
|
|
$0.12
- 1.00
|
|
|
$
|
0.21
|
|
|
$
|
2,283,219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested,
June 30, 2018
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
There
was no aggregate intrinsic value for warrant shares outstanding at June 30, 2018.
The
following table summarizes information concerning outstanding and exercisable warrants as of June 30, 2018:
|
|
|
|
|
Warrants
Outstanding
|
|
|
|
Warrants
Exercisable
|
|
|
Range
of Exercise Prices
|
|
|
|
Number
Outstanding
|
|
|
|
Average
Remaining Contractual Life (in years)
|
|
|
|
Weighted
Average Exercise Price
|
|
|
|
Number
Exercisable
|
|
|
|
Average
Remaining Contractual Life (in years)
|
|
|
|
Weighted
Average Exercise Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.12
– 0.20
|
|
|
|
55,221,778
|
|
|
|
2.92
|
|
|
$
|
0.15
|
|
|
|
55,221,778
|
|
|
|
2.92
|
|
|
$
|
0.15
|
|
|
0.21
– 0.49
|
|
|
|
9,341,237
|
|
|
|
1.97
|
|
|
|
0.33
|
|
|
|
9,341,237
|
|
|
|
1.97
|
|
|
|
0.33
|
|
|
0.50
– 1.00
|
|
|
|
4,459,738
|
|
|
|
0.21
|
|
|
|
0.75
|
|
|
|
4,459,738
|
|
|
|
0.21
|
|
|
|
0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.12
– 1.00
|
|
|
|
69,022,753
|
|
|
|
2.60
|
|
|
$
|
0.21
|
|
|
|
69,022,753
|
|
|
|
2.60
|
|
|
$
|
0.21
|
|
NOTE
7 – SEGMENT REPORTING
Reportable
segments are components of an enterprise about which separate financial information is available and that is evaluated regularly
by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company’s
reportable segments are based on products and services, geography, legal structure, management structure, or any other manner
in which management disaggregates a company. During the year ended September 30, 2017, the Company discontinued operations of
its NPC segment (see Note 3).
The
Company operates in the following business segments:
(i)
Medical Devices:
which it stems from PSI, its wholly-owned subsidiary it acquired on August 24, 2012, a developer, manufacturer,
marketer and distributer of targeted Ultra Violet (“UV”) phototherapy devices for the treatment of skin diseases.
(ii)
Authentication and Encryption Products and Services:
which it stems from StealthCo, its wholly-owned subsidiary formed on
March 18, 2014. StealthCo engages in the business of selling, licensing or otherwise providing certain authentication and encryption
products and services.
NOTE
7 – SEGMENT REPORTING (CONTINUED)
The
detailed segment information of the Company is as follows:
Wellness
Center USA, Inc.
Assets
By Segments
|
|
June
30, 2018
|
|
|
|
Corporate
|
|
|
Medical
Devices
|
|
|
Authentication
and
Encryption
|
|
|
Total
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
2,152
|
|
|
$
|
7,429
|
|
|
$
|
7,621
|
|
|
$
|
17,202
|
|
Inventories
|
|
|
-
|
|
|
|
-
|
|
|
|
12,014
|
|
|
|
12,014
|
|
Prepaid
expenses and other current assets
|
|
|
-
|
|
|
|
-
|
|
|
|
3,862
|
|
|
|
3,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
current assets
|
|
|
2,152
|
|
|
|
7,429
|
|
|
|
23,497
|
|
|
|
33,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property
and equipment, net
|
|
|
-
|
|
|
|
-
|
|
|
|
2,883
|
|
|
|
2,883
|
|
Other
assets
|
|
|
15,000
|
|
|
|
1,760
|
|
|
|
-
|
|
|
|
16,760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
other assets
|
|
|
15,000
|
|
|
|
1,760
|
|
|
|
2,883
|
|
|
|
19,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
|
$
|
17,152
|
|
|
$
|
9,189
|
|
|
$
|
26,380
|
|
|
$
|
52,721
|
|
Wellness
Center USA, Inc.
Operations
by Segments
|
|
For
the Nine Months Ended
|
|
|
|
June
30, 2018
|
|
|
|
Corporate
|
|
|
Medical
Devices
|
|
|
Authentication
and
Encryption
|
|
|
Total
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
|
|
$
|
-
|
|
|
|
45,000
|
|
|
$
|
51,500
|
|
|
$
|
96,500
|
|
Consulting
services
|
|
|
-
|
|
|
|
-
|
|
|
|
42,750
|
|
|
|
42,750
|
|
Total
Sales
|
|
|
-
|
|
|
|
45,000
|
|
|
|
94,250
|
|
|
|
139,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of goods sold
|
|
|
-
|
|
|
|
-
|
|
|
|
51,625
|
|
|
|
51,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
-
|
|
|
|
45,000
|
|
|
|
42,625
|
|
|
|
87,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
940,169
|
|
|
|
176,859
|
|
|
|
615,820
|
|
|
|
1,732,848
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from operations
|
|
$
|
(940,169
|
)
|
|
$
|
(131,859
|
)
|
|
$
|
(573,195
|
)
|
|
$
|
(1,645,223
|
)
|
NOTE
7 – SEGMENT REPORTING (CONTINUED)
Wellness
Center USA, Inc.
Operations
by Segments
|
|
For
the Nine Months Ended
|
|
|
|
June
30, 2017
|
|
|
|
Corporate
|
|
|
Medical
Devices
|
|
|
Authentication
and
Encryption
|
|
|
Total
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
|
|
$
|
-
|
|
|
$
|
196,000
|
|
|
$
|
18,100
|
|
|
$
|
214,100
|
|
Consulting
services
|
|
|
-
|
|
|
|
-
|
|
|
|
42,375
|
|
|
|
42,375
|
|
Total
Sales
|
|
|
-
|
|
|
|
196,000
|
|
|
|
60,475
|
|
|
|
256,475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of goods sold
|
|
|
-
|
|
|
|
75,117
|
|
|
|
54,634
|
|
|
|
129,751
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
-
|
|
|
|
120,883
|
|
|
|
5,841
|
|
|
|
126,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
816,849
|
|
|
|
297,087
|
|
|
|
500,261
|
|
|
|
1,614,197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from operations
|
|
$
|
(816,849
|
)
|
|
$
|
(176,204
|
)
|
|
$
|
(494,420
|
)
|
|
$
|
(1,487,473
|
)
|
NOTE
8 – LEGAL MATTERS
The
Company is periodically engaged in legal proceedings arising from and relating to its business operations. We currently are not
involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations.
There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory
organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries, threatened
against or affecting our Company, our common stock, any of our subsidiaries or of our Company’s or our subsidiaries’
officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect on our financial
condition or results of operations.
In
June, 2015, the Company and its then CEO received a formal order of investigation from the Chicago Regional Staff of the SEC.
The Company and its then CEO cooperated and delivered requested documents, testimony, and tolling agreements.
In
May, 2017, the Staff issued a Wells Notice stating its preliminary determination to recommend an enforcement action against the
Company and its then CEO based on possible violations of Section 17(a) of the Securities Act, Sections 15 (a) and 10(b) of the
Exchange Act, and Rule 10b-5 thereunder. The Staff would allege, among other things, that periodic reports issued during 2013
and 2014 were misleading because they failed to disclose or mischaracterized as “salary”, “prepayments”
or “loans,” several payments totaling $450,000 made to said CEO during those years without prior Board approval; that
two press releases issued in 2015 touted shipments of several Psoria-Light devices that were not closed sales; and that we used
an unregistered broker-dealer to identify and solicit potential investors during 2013, 2015 and 2017.
Subsequent
discussions resulted in our submission of an Offer of Settlement (“Offer”) through an administrative cease and desist
action on November 17, 2017. Pursuant to the Offer, we neither admit nor deny any of the proposed allegations, but are enjoined
from violating the above-referenced Sections and Rule. The Offer imposes no financial penalties or sanctions against the Company.
On April 12, 2018, the Company’s Offer was accepted by the SEC. The said CEO did not join in the Offer and continues to
contest the allegations against him in a separate complaint filed against him in the U.S. District Court for the Northern District
of Illinois. He has voluntarily resigned as an officer and director, but continues to serve as Executive Director of Corporate
Business Development.
NOTE
9 – SUBSEQUENT EVENTS
Subsequent to June 30, 2018, the Company
received $30,000 from the sale of 200,000 shares of its common stock to one of its officers and received another $30,000 from
the sale of 200,000 shares of its common stock to an individual. In connection with the sales, the Company issued warrants to
each of the shareholders to purchase 400,000 shares of the Company’s common stock. The warrants expire five years from the
date of grant and have an exercise price of $0.18 per share.
Subsequent to June 30, 2018, the Company entered into a Convertible Note Payable
Agreement with an individual under which the Company borrowed $110,000. Net proceeds received by the Company under the agreement
were $100,000. In connection with the agreement, the Company issued the individual 200,000 restricted shares of its common stock
and warrants to purchase 440,000 shares of its common stock, which vested upon grant. The warrants expire five years from the
date of grant and have an exercise price of $0.18 per share. The note payable accrues interest at eight percent per annum, is
unsecured and is convertible at any time after the 90
th
day from the issue date into the Company’s common
stock at the fixed conversion price of $0.15 per share. The note matures in February 2019, but may be extended at the option of
the individual. The Company may prepay the note at any time immediately following the issue date upon seven days’ prior
written notice.
On the date of the agreement, the closing
price of the common stock was $0.18 per share. As the conversion price embedded in the note agreement was below the trading price
of the common stock on the date of issuance, a beneficial conversion feature (BCF) was recognized at the date of issuance