NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR
THE NINE MONTHS ENDED JUNE 30, 2019 AND 2018
NOTE
1 – 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”) and StealthCo Inc. (“SCI”), d/b/a Stealth Mark, Inc.
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, 2019 are not necessarily indicative of the results that may be expected for the year ending
September 30, 2019.
Going
Concern
The
accompanying condensed 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
condensed consolidated financial statements, the Company has not yet generated significant revenues and has incurred recurring
net losses. During the nine months ended June 30, 2019, the Company incurred a net loss of $1,674,230 and used cash in operations
of $972,857, and had a shareholders’ deficit of $1,002,306 as of June 30, 2019. 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,
2018 financial statements, has raised substantial doubt about the Company’s ability to continue as a going concern.
At
June 30, 2019, the Company had cash on hand in the amount of $49,603. 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, 2019, the Company received $1,018,250 through short-term loans, contributions of capital by a joint
venture partner and the sale of common stock.
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/November 15, 2018
|
|
|
50
|
%
|
NEO Phototherapy LLC (“NEO”)
|
|
The State of Illinois
|
|
December 2018
|
|
|
50.5
|
%
|
Through
October 2018, PSI was operated by PDC, a joint venture between PSI and the Medical Alliance, Inc (“TMA”). On November
15, 2018, the Company and TMA entered into a Withdraw and Mutual Release Agreement to terminate their joint venture agreement.
In December 2018, the Company and its wholly-owned subsidiary, Psoria-Shield, Inc. (“PSI”), entered into a Joint Venture
Agreement with PSI Gen 2 Funding, Inc. (“GEN2”), an Illinois corporation, to further development, marketing, licensing
and/or sale of PSI technology and products. The joint venture is conducted through NEO Phototherapy, LLC, a recently formed Illinois
limited liability company (“NEO”), with principal offices and records to be maintained at WCUI’s offices. See
Non-Controlling Interests in Note 2 for more details.
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, 2019 and 2018, the basic and diluted
shares outstanding were the same, as potentially dilutive shares were considered anti-dilutive. At June 30, 2019 and 2018, the
dilutive impact of outstanding stock options of 15,687,738 and 17,890,000 shares, respectively, and outstanding warrants for 66,832,049
and 69,022,753 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
In
May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers (Topic
606). This ASU is a comprehensive new revenue recognition model that requires a company to recognize revenue to depict the
transfer of goods or services to a customer at an amount that reflects the consideration it expects to receive in exchange for
those goods or services. The Company adopted this ASU on October 1, 2018 retrospectively, the cumulative effect of the initial
application on our accumulated deficit on that date was immaterial.
For
trade sales, the Company generates its revenue from sales contracts with customers with revenues being generated upon the shipment
of merchandise, or for consulting services, revenue is recognized in the period services are rendered and earned under
service arrangements with clients.
We
sell our products through two main sales channels: 1) directly to customers who use our products (the “Direct Channel”)
and 2) to distribution partners who resell our products (the “Indirect Channel”).
Under
the Direct Channel, we sell our products to and we receive payment directly from customers who purchase our products. Under our
Indirect Channel, we have entered into distribution agreements that allow the distributors to sell our products and fulfill performance
obligations under the agreements.
We
determine revenue recognition through the following steps:
|
●
|
Identification
of the contract, or contracts, with a customer
|
|
|
|
|
●
|
Identification
of the performance obligations in the contract
|
|
|
|
|
●
|
Determination
of the transaction price
|
|
|
|
|
●
|
Allocation
of the transaction price to the performance obligations in the contract
|
|
|
|
|
●
|
Recognition
of revenue when, or as, we satisfy a performance obligation.
|
Revenue
is generally recognized upon shipment or when a service has been completed, unless we have significant performance obligations
for services still to be completed. We recognize revenue when a material reversal is no longer probable. Payments received before
the relevant criteria for revenue recognition are satisfied are recorded as deferred revenue. Deferred revenue at September 30,
2018 was $8,624. No deferred revenue was recorded at June 30, 2019.
Non-controlling
Interests
Through
November 2018, non-controlling interest represented 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.
On
November 15, 2018, PSI and TMA entered into a Withdraw and Mutual Release Agreement to terminate their joint venture agreement.
On the date of termination, the non-controlling interest’s share of the accumulated losses of the joint venture totaled
to $405,383. Upon termination, during the three months ended December 31, 2018, the Company wrote-off the non-controlling interest’s
share of the accumulated losses and recorded a loss from the deconsolidation of a non-controlling interest of $405,383.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Non-controlling
Interests (continued)
In
December 2018, PSI entered into a Joint Venture Agreement with GEN2 to further development, marketing, licensing and/or sale of
PSI technology and products. Pursuant to the Joint Venture Agreement, the venture will be conducted through NEO. PSI and GEN2
will be the members of NEO, owning 50.5% and 36.0%, respectively, of the Units issued in connection with the organization of NEO.
An additional 13.5% of such Units will be reserved for issuance as incentives for key employees and consultants. Until such shares
are distributed, the Company controls 68% of the joint venture and GEN2 the remaining 32%. PSI and GEN2 will manage NEO’s
day-to-day operations. PSI will contribute PSI technology to NEO and GEN2 will contribute $700,000. Repayment of the $700,000
investment by GEN2 will begin through and upon the date which NEO has realized and retained cumulative net income/distributable
cash in the amount of $300,000. Distributions thereafter will be made to PSI, GEN2 and other members in proportion to their respective
Unit ownership, at the times and in the manner determined from time to time by the managers, in their sole discretion. GEN2 consists
of accredited investors, and investment participation from several WCUI officers and directors, including Calvin R. O’Harrow
and Roy M. Harsch.
As
of June 30, 2019, GEN2 had received $700,000 of investments to contribute to NEO and the Company recorded its proportionate share
of $476,000 to additional paid-in-capital and $224,000 to non-controlling interest. During the three and nine months ended June
30, 2019, NEO recorded a loss of $15,367 and $17,373, respectively, relating to its operations.
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.
Recently
Issued Accounting Pronouncements
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 – LOANS PAYABLE FROM OFFICERS AND SHAREHOLDERS
As
of September 30, 2018, loans payable from officers and shareholders of $66,000 were outstanding. During the nine months ended
June 30, 2019, the Company borrowed $333,250 from its officers and shareholders and repaid $25,000 to its officers and shareholders.
All of the loans are unsecured, have an interest rate of eight percent and are due one year from the date of issuance. As of June
30, 2019, loans payable to officers and shareholders of $374,250 were outstanding.
NOTE
4 – CONVERTIBLE NOTE AGREEMENTS
|
|
June 30, 2018
|
|
|
September 30, 2018
|
|
|
|
|
|
|
|
|
Convertible note payable (a)
|
|
$
|
-
|
|
|
$
|
165,000
|
|
Convertible note payable (b)
|
|
|
-
|
|
|
|
110,000
|
|
Debt discount – unamortized balance
|
|
|
-
|
|
|
|
(72,078
|
)
|
Convertible note payable, net
|
|
$
|
-
|
|
|
$
|
202,922
|
|
(a)
On March 5, 2018, 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 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 with a fair
value of $48,000 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 90th day from the issue date into the Company’s
common stock at the fixed conversion price of $0.10 per share. The note matured in October 2018.
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). The balance of
the unamortized discount at September 30, 2018 was $3,837.
During
the nine months ended June 30, 2019, the Company amended the terms of the agreement by extending the maturity date to January
2019 and reducing the conversion price from $0.10 per share to $0.07 per share. The reduction of the conversion price caused the
Company to issue an additional 744,732 shares, which on the dates of amendment had a combined total fair value of $51,434, which
was recorded a financing cost during the nine months ended June 30, 2019.
During
the nine months ended June 30, 2019, the individual converted $165,000 of the convertible note payable and $8,783 of accrued interest
into 2,482,441 shares of the Company’s common stock. During the nine months ended June 30, 2019, the Company amortized the
remaining $3,837 of debt discount, leaving no unamortized balance at June 30, 2019. No amounts were outstanding under the agreement
as of June 30, 2019.
NOTE
4 – CONVERTIBLE NOTE AGREEMENTS (CONTINUED)
(b)
On July 11, 2018, the Company entered into another Convertible Note Payable Agreement with the same individual under which the
Company borrowed an additional $110,000. Net proceeds received by the Company under the agreement after payment of a $10,000 fee
to the lender was $100,000. In connection with the agreement, the Company issued the individual 200,000 restricted shares of its
common stock with a fair value of $36,000 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 90th 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. The note was past due as of March 31, 2019, but on April 2, 2019, was converted
into shares of the Company’s common stock (see below).
The
Company calculated the related fair value of the warrants issued to the noteholder to be $66,440 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 $33,560 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 $110,000 relating to the $10,000 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). As of September
30, 2018, the Company had amortized $41,759 of debt discount, leaving an unamortized balance of $68,241 at September 30, 2018.
During
the nine months ended June 30, 2019, the Company amended the terms of the agreement by reducing the conversion price from $0.15
per share to $0.05 per share. The reduction of the conversion price caused the Company to issue an additional 1,551,854 shares,
which on the date of amendment had a fair value of $108,630, which was recorded a financing cost during the three and nine months
ended June 30, 2019.
During
the three and nine months ended June 30, 2019, the Company amortized $21,389 and $68,241 of debt discount, respectively, leaving
no unamortized balance at June 30, 2019. On April 2, 2019, the individual converted the note payable of $110,000 and $6,389 of
accrued interest into 2,327,781 shares of the Company’s common stock. No amounts were outstanding under the agreement as
of June 30, 2019.
NOTE
5 – SHAREHOLDERS’ EQUITY
Common
shares issued for cash
During
the nine months ended June 30, 2019, the Company received $10,000 from the sale of 142,857 shares of its common stock. In connection
with the sale, the Company issued a warrant to the shareholder to purchase 284,714 shares of the Company’s common stock.
The warrant expires five years from the date of grant and has an exercise price of $0.15 per share.
Common
shares issued for Services
During
the nine months ended June 30, 2019, the Company issued 1,277,143 shares of its common stock valued at $79,029 for services provided
by consultants. The shares were valued at the trading price of the common stock at the date of issuance.
NOTE
5 – SHAREHOLDERS’ EQUITY (CONTINUED)
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.
The
Company’s policy is to recognize compensation cost for awards with only service conditions and a graded vesting schedule
on a straight-line basis over the requisite service period for the entire award. Additionally, the Company’s policy is to
issue new shares of common stock to satisfy stock option exercises. The Company applied fair value accounting for all share based
payments awards. The fair value of each option granted is estimated on the date of grant using the Black-Scholes option-pricing
model.
During
the nine months ended June 30, 2019, the Company granted options to an employee to purchase an aggregate total of 187,500 shares
of its common stock with an aggregate fair value of $8,684. The options have exercise prices of $0.04 and $0.06 per share and
expire five years from the date of grant. The shares vested equally each quarter beginning on December 31, 2018. The Company valued
the options using a Black-Scholes option pricing model.
The
assumptions used for the option granted during the nine months ended June 30, 2019 are as follows:
Exercise price
|
|
|
$0.04 - $ 0.06
|
|
Expected dividends
|
|
|
-
|
|
Expected volatility
|
|
|
126.8
- 137.4%
|
|
Risk free interest rate
|
|
|
1.73 - 2.47%
|
|
Expected life of options
|
|
|
2.5
|
|
During
the nine months ended June 30, 2019, the Company recorded $235,819 of stock compensation for the value of all outstanding options,
and as of June 30, 2019, unvested compensation of $452,659 remained that will be amortized over the remaining vesting period.
The
table below summarizes the Company’s stock option activities for the nine months ended June 30, 2019:
|
|
Number of
Option Shares
|
|
|
Exercise
Price Range
Per Share
|
|
|
Weighted Average
Exercise Price
|
|
|
Fair Value at
Date of Grant
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2018
|
|
|
17,946,667
|
|
|
$
|
0.10 - 2.00
|
|
|
$
|
0.28
|
|
|
$
|
3,244,755
|
|
Granted
|
|
|
187,500
|
|
|
|
0.04 - 0.06
|
|
|
|
0.05
|
|
|
|
8,684
|
|
Cancelled
|
|
|
(646,429
|
)
|
|
|
0.14 - 0.19
|
|
|
|
0.17
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
(1,800,000
|
)
|
|
|
0.40
|
|
|
|
0.40
|
|
|
|
-
|
|
Balance, June 30, 2019
|
|
|
15,687,738
|
|
|
$
|
0.04
– 2.00
|
|
|
$
|
0.27
|
|
|
$
|
3,253,439
|
|
Vested and exercisable, June 30, 2019
|
|
|
11,946,667
|
|
|
$
|
0.04
– 2.00
|
|
|
$
|
0.31
|
|
|
$
|
2,185,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested, June 30, 2019
|
|
|
3,741,071
|
|
|
$
|
0.14
– 0.19
|
|
|
$
|
0.14
|
|
|
$
|
1,068,387
|
|
There
was no aggregate intrinsic value for option shares outstanding at June 30, 2019. As of June 30, 2019, there were 14,312,262 shares
of stock options remaining available for issuance under the 2010 Plan.
NOTE
5 – SHAREHOLDERS’ EQUITY (CONTINUED)
Stock
Options (continued)
The
following table summarizes information concerning outstanding and exercisable options as of June 30, 2019:
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.06
- 0.39
|
|
|
|
13,975,238
|
|
|
|
3.30
|
|
|
$
|
0.15
|
|
|
|
10,234,167
|
|
|
|
3.13
|
|
|
$
|
0.15
|
|
|
0.40
- 0.99
|
|
|
|
312,500
|
|
|
|
0.62
|
|
|
|
0.40
|
|
|
|
312,500
|
|
|
|
0.62
|
|
|
|
0.40
|
|
|
1.00
- 1.99
|
|
|
|
750,000
|
|
|
|
1.50
|
|
|
|
1.00
|
|
|
|
750,000
|
|
|
|
1.50
|
|
|
|
1.00
|
|
|
2.00
|
|
|
|
650,000
|
|
|
|
1.50
|
|
|
|
2.00
|
|
|
|
650,000
|
|
|
|
1.50
|
|
|
|
2.00
|
|
$
|
0.06
- 2.00
|
|
|
|
15,687,738
|
|
|
|
3.06
|
|
|
$
|
0.27
|
|
|
|
11,946,667
|
|
|
|
3.07
|
|
|
$
|
0.31
|
|
Stock
Warrants
During
the nine months ended June 30, 2019, the Company issued a warrant to purchase 284,714 shares with an exercise price of $0.15 per
share as part of the sale of equity units. The warrant expires five years from the date of grant.
The
table below summarizes the Company’s warrants activities for the nine months ended June 30, 2019:
|
|
Number of
Warrant Shares
|
|
|
Exercise
Price Range Per Share
|
|
|
Weighted Average Exercise Price
|
|
|
Fair Value at Date of Issuance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2018
|
|
|
67,907,728
|
|
|
$
|
0.12
- 0.67
|
|
|
$
|
0.17
|
|
|
$
|
3,434,560
|
|
Granted
|
|
|
284,714
|
|
|
|
0.15
|
|
|
|
0.15
|
|
|
|
17,803
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
(1,360,393
|
)
|
|
|
0.40 – 0.67
|
|
|
|
0.47
|
|
|
|
-
|
|
Balance, June 30, 2019
|
|
|
66,832,049
|
|
|
$
|
0.12 - 0.40
|
|
|
$
|
0.17
|
|
|
$
|
3,452,363
|
|
Vested and exercisable, June 30, 2019
|
|
|
66,832,049
|
|
|
$
|
0.12
- 0.40
|
|
|
$
|
0.17
|
|
|
$
|
3,452,363
|
|
There
was no aggregate intrinsic value for warrant shares outstanding at June 30, 2019.
The
following table summarizes information concerning outstanding and exercisable warrants as of June 30, 2019:
|
|
|
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
|
|
|
|
59,279,384
|
|
|
|
2.15
|
|
|
$
|
0.15
|
|
|
|
59,279,384
|
|
|
|
2.15
|
|
|
$
|
0.15
|
|
|
0.21 – 0.49
|
|
|
|
7,552,665
|
|
|
|
1.05
|
|
|
|
0.26
|
|
|
|
7,552,665
|
|
|
|
1.05
|
|
|
|
0.26
|
|
|
0.50 – 0.67
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.12 – 0.67
|
|
|
|
66,832,049
|
|
|
|
2.03
|
|
|
$
|
0.17
|
|
|
|
66,832,049
|
|
|
|
2.03
|
|
|
$
|
0.17
|
|
NOTE
6 – 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.
The
Company operates in the following business segments:
(i)
Medical Devices: which stems from PSI, its wholly-owned subsidiary 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 stems from StealthCo, its wholly-owned subsidiary formed on March
18, 2014, which has engaged in the business of selling, licensing or otherwise providing certain authentication and encryption
products and services since acquisition of certain assets from SMI on April 4, 2014.
The
detailed segment information of the Company is as follows:
Assets
By Segment
|
|
June 30, 2019
|
|
|
|
Corporate
|
|
|
Medical Devices
|
|
|
Authentication and Encryption
|
|
|
Total
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
1,687
|
|
|
$
|
47,916
|
|
|
$
|
-
|
|
|
$
|
49,603
|
|
Inventories
|
|
|
-
|
|
|
|
55,000
|
|
|
|
-
|
|
|
|
55,000
|
|
Total current assets
|
|
|
1,687
|
|
|
|
102,916
|
|
|
|
-
|
|
|
|
104,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
-
|
|
|
|
-
|
|
|
|
1,827
|
|
|
|
1,827
|
|
Other assets
|
|
|
-
|
|
|
|
1,760
|
|
|
|
-
|
|
|
|
1,760
|
|
Total other assets
|
|
|
-
|
|
|
|
1,760
|
|
|
|
1,827
|
|
|
|
3,587
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
1,687
|
|
|
$
|
104,676
|
|
|
$
|
1,827
|
|
|
$
|
108,190
|
|
Operations
by Segment
|
|
For the Nine Months Ended
|
|
|
|
June 30, 2019
|
|
|
|
Corporate
|
|
|
Medical Devices
|
|
|
Authentication and Encryption
|
|
|
Total
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
19,508
|
|
|
$
|
19,508
|
|
Consulting services
|
|
|
-
|
|
|
|
-
|
|
|
|
13,867
|
|
|
|
13,867
|
|
Total Sales
|
|
|
-
|
|
|
|
-
|
|
|
|
33,375
|
|
|
|
33,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
-
|
|
|
|
-
|
|
|
|
20,025
|
|
|
|
20,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
-
|
|
|
|
-
|
|
|
|
13,350
|
|
|
|
13,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
716,900
|
|
|
|
399,111
|
|
|
|
299,656
|
|
|
|
1,415,667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
$
|
(716,900
|
)
|
|
$
|
(399,111
|
)
|
|
$
|
(286,306
|
)
|
|
$
|
(1,402,317
|
)
|
|
|
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 – 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. However, we recently decided to attempt to preserve revenue and reduce operating expenses
through actions including, but not limited to, facilities consolidation and staff reductions, which we hope to implement through
negotiated transactions with lessors, employees and other third parties. Such actions may result in disputes with and claims by
such parties which, if not resolved through negotiations, may impact negatively the Company’s ability to continue as a going
concern. To date, we have negotiated settlement of all but $80,454 in ex-employee wage and benefits claims, with agreement to
pay such remaining amount, together with interest at the rate of 4% per annum on the principal amount from time to time outstanding,
when and as cash flow permits.
In
periodic reports on Forms 10K and 10Q for the periods ending September 30, 2017 and December 31, 2017, respectively, the Company
disclosed that on May 25, 2017, the SEC’s Chicago Regional Office informed it that it had made a preliminary determination
to recommend filing of an enforcement action against the Company and its CEO based on possible violations of Section 10(b) of
the Exchange Act and Rule 10b-5 thereunder, and Section 17(a) of the Securities Act, and Section 15(a) of the Exchange Act. Subsequent
discussions resulted in the submission of an Offer of Settlement (“Settlement”) through an administrative cease and
desist action on November 17, 2017, which was accepted by the SEC on April 12, 2018, as disclosed on Form 8K filed April 18, 2018.
Pursuant to the Settlement, the Company neither admitted nor denied any of the allegations, but was enjoined from violating the
above-referenced Sections and Rule. The Settlement imposed no financial penalties or sanctions against the Company.
NOTE
7 – LEGAL MATTERS (CONTINUED)
The
Form 8K also disclosed that on April 13, 2018, the SEC filed a separate complaint against the CEO in the U.S. District Court for
the Northern District of Illinois, asserting the allegations noted above, as well as allegations that he manipulated the price
of company shares through undisclosed trading, realizing more than $130,000 from such trading. On the date of filing, the CEO
voluntarily resigned as an officer and director of the Company. Without admitting or denying the allegations, the CEO consented
to the entry of the judgment, which was entered on September 26, 2018 by the U.S. District Court for the Northern District of
Illinois. The judgment permanently enjoined him from violating the anti-fraud provisions of Section 17(a) of the Securities Act
of 1933, Section 10(b) of the Securities Exchange Act of 1934 and Rule 10b-5 thereunder, and the broker registration provisions
of Section 15(a) of the Exchange Act. It also bars him from serving as an officer or director of a public company and from participating
in penny stock offerings, and ordered disgorgement and interest and penalties to be determined by the court.
On
January 31, 2019, the employment agreement between the Company and its former CEO dated April 1, 2018 was terminated and his service
thereunder as Director of Business Development ceased as of that date.
NOTE
8 – COMMITMENTS
The
Company leased its corporate office facility in Hoffman Estates, Illinois pursuant to a non-cancellable lease initiated in July
2016 and expiring February 28, 2024. The lease terms require a monthly payment of approximately $11,000, or a total aggregate
remaining payment of approximately $640,000. The Company vacated the facility in April 2019, in favor of its present
facilities in Tucson AZ, which are provided by a shareholder on a rent-free basis. The Company is in negotiations
with the owners regarding the settlement of its lease obligations and expects that the property will be subleased or a settlement
with the landlord will be reached at an amount significantly less than the remaining payment obligations. During the nine
months ended June 30, 2019, the Company recorded an accrual for the estimated potential settlement and wrote-off its $15,000
security deposit relating to the lease.
NOTE
9 – SUBSEQUENT EVENTS
Subsequent
to June 30, 2019, the Company borrowed $50,000 from two of its officers and shareholders. The loans are unsecured, have an interest
rate of eight percent and are due one year from the date of issuance.
On
September 3, 2019, our Board of Directors unanimously approved, subject to stockholder approval: (1) execution and delivery of
a proposed Share Exchange Agreement with DTI Holdings, Inc. (“DTI”) relating to the share exchange and transfer of
certain assets of SCI pursuant to the terms and conditions of a Memorandum of Agreement in substantially the form of the copy
presented to the Board (“Agreement”); and (2) the amendment of our Articles of Incorporation to increase our total
authorized capital stock from 185,000,000 common shares to 200,000,000 common shares (“Amendment”). As of September
18, 2019, holders of a majority of the outstanding shares of voting capital stock have executed written stockholder consents approving
these actions.
The
Agreement provides, among other things, that: (1) DTI will pay the Company $500,000 upon the execution of a definitive share exchange
agreement (“Share Exchange Agreement”) which the parties will endeavor to negotiate and execute as quickly as possible,
and not later than October 15, 2019; (2) DTI will pay the Company an additional $500,000 within seven days following the completion
date of the transfer of all assets and/or full ownership of SCI to DTI, with such date to occur within 120 days following execution
of the Share Exchange Agreement; (3) DTI will issue to the Company 3,112,000 shares of DTI common stock and will guaranty that
the value of the 3,112,000 shares of DTI common stock will have a value of at least $4.50 per share ($14,004,000, in the aggregate),
as of December 31, 2021; (4) To the extent that the value of the DTI common shares, as of December 31, 2021, is less than $4.50
per share ($14,004,000, in the aggregate), DTI will issue additional shares of DTI common stock, at the then current fair market
value, in an amount sufficient to cause the resulting aggregate value of all shares of DTI common stock issued to the Company
to be $14,004,000, in the aggregate; (5) DTI will assign the assets transferred by SCI, including trademarks, intellectual properties,
and patents, to its subsidiary, Femtobitz, Inc., a Delaware corporation, and will pay to the Company 1% of annual gross revenue
arising from or relating to operation of Femtobitz, Inc.; and (6) Upon closing of the share exchange, the Company’s Chairman
will be appointed an advisory board member of DTI and a board member of Femtobitz, Inc.
Discussions
between the Company and DTI are in the initial stages and there can be no assurance that the proposed transaction described in
the Agreement will be concluded successfully on the terms described or any alternate terms that may be proposed hereafter.