Notes
to Condensed Consolidated Financial Statements
Six
Months Ended June 30, 2019 and 2018
(Unaudited)
Note
1 - Organization and Basis of Presentation
The
consolidated financial statements presented are those of iGambit Inc., (the “Company”) and its wholly-owned subsidiary,
HealthDatix, Inc. (“HealthDatix. The Company is a holding company which seeks out acquisitions of operating companies in
technology markets. HealthDatix, Inc. is engaged in the business of streamlining the process of managing information in the document-intensive
medical field for customers throughout the United States.
Interim
Financial Statements
The
following (a) condensed consolidated balance sheet as of December 31, 2018, which has been derived from audited financial statements,
and (b) the unaudited condensed consolidated interim financial statements of the Company have been prepared in accordance with
the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes
required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended June 30,
2019 are not necessarily indicative of results that may be expected for the year ending December 31, 2019. These condensed consolidated
financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the
year ended December 31, 2018 included in the Company’s Annual Report on Form 10-K, filed with the Securities and Exchange
Commission (“SEC”) on April 16, 2019.
Note
2 – Summary of Significant Accounting Policies
Principles
of Consolidation
The
consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary. All intercompany
accounts and transactions have been eliminated.
Use
of Estimates in the Preparation of Financial Statements
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the period. Actual
results could differ from those estimates.
Fair
Value Measurements
The
Company adopted the provisions of ASC Topic 820,
Fair Value Measurements and Disclosures,
which defines fair value as used
in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value measurements.
The
estimated fair value of certain financial instruments, including cash and cash equivalents, accounts receivable, accounts payable
and accrued expenses are carried at historical cost basis, which approximates their fair values because of the short-term nature
of these instruments. The carrying amounts of our short- and long-term credit obligations approximate fair value because the effective
yields on these obligations, which include contractual interest rates taken together with other features such as concurrent issuances
of warrants and/or embedded conversion options, are comparable to rates of returns for instruments of similar credit risk.
ASC
820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price)
in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants
on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable
inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may
be used to measure fair value:
Level
1 – quoted prices in active markets for identical assets or liabilities
Level
2 – quoted prices for similar assets and liabilities in active markets or inputs that are observable
Level
3 – inputs that are unobservable (for example cash flow modeling inputs based on assumptions)
The
estimated fair value of the derivative liability was calculated using the Black-Scholes option pricing model. The Company uses
Level 3 inputs to value its derivative liabilities. The following table provides a reconciliation of the beginning and ending
balances for the major classes of assets and liabilities measured at fair value using significant unobservable inputs (Level 3)
and reflects gains and losses for the six months ended June 30, 2019 and year ended December 31, 2018.
|
|
2019
|
|
|
2018
|
Liabilities:
|
|
|
|
|
|
Balance
of derivative liabilities - beginning of period
|
$
|
288,242
|
|
$
|
66,059
|
Issued
|
|
292,913
|
|
|
1,122,211
|
Converted
|
|
(482,211)
|
|
|
(928,773)
|
Change
in fair value recognized in operations
|
|
(98,944)
|
|
|
28,745
|
Balance
of derivative liabilities - end of period
|
$
|
--
|
|
$
|
288,242
|
Convertible
Instruments
The
Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815,
Derivatives
and Hedging Activities.
Applicable
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free standing derivative
financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics
and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks
of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is
not re-measured at fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate
instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument.
The
Company accounts for convertible instruments (when it has been determined that the embedded conversion options should not be bifurcated
from their host instruments) as follows: The Company records, when necessary, discounts to convertible notes for the intrinsic
value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common
stock at the commitment date of the note transaction and the effective conversion price embedded in the note. Debt discounts under
these arrangements are amortized over the term of the related debt to their stated date of redemption.
The
Company accounts for the conversion of convertible debt when a conversion option has been bifurcated using the general extinguishment
standards. The debt and equity linked derivatives are removed at their carrying amounts and the shares issued are measured at
their then-current fair value, with any difference recorded as a gain or loss on extinguishment of the two separate accounting
liabilities.
Revenue
Recognition
Effective
January 1, 2018, the Company adopted ASC 606 — Revenue from Contracts with Customers. Under ASC 606, the Company recognizes
revenue from the commercial sales of products by: (1) identify the contract (if any) with a customer; (2) identify the performance
obligations in the contract (if any); (3) determine the transaction price; (4) allocate the transaction price to each performance
obligation in the contract (if any); and (5) recognize revenue when each performance obligation is satisfied. For the comparative
periods, revenue has not been adjusted and continues to be reported under ASC 605 — Revenue Recognition. Under ASC 605,
revenue is recognized when the following criteria are met: (1) persuasive evidence of an arrangement exists; (2) the performance
of service has been rendered to a customer or delivery has occurred; (3) the amount of fee to be paid by a customer is fixed and
determinable; and (4) the collectability of the fee is reasonably assured. The Company has no outstanding contracts with any of
is’ customers.
There was no impact on the
Company’s financial statements as a result of adopting Topic 606 for the six months ended June 30, 2019 and 2018.
iGambit
is a holding company and has no sources of revenue.
HealthDatix’s
revenues are derived primarily from its Software as a Service (SaaS) offerings that are rendered to healthcare providers.
HealthDatix recognizes revenues when the products or services have been provided or delivered, the fees charged are fixed
or determinable, HealthDatix and its customers understand the specific nature and terms of the agreed upon transactions, and collectability
is reasonably assured.
Advertising
Costs
The
Company expenses advertising costs as incurred. Advertising costs of $329 and $0 were charged to operations for the six months
ended June 30, 2019 and 2018, respectively.
Cash
and Cash Equivalents
For
purposes of reporting cash flows, cash and cash equivalents include checking and money market accounts and any highly liquid debt
instruments purchased with a maturity of three months or less.
Accounts
Receivable
The
Company analyzes the collectability of accounts receivable from continuing operations each accounting period and adjusts its allowance
for doubtful accounts accordingly. A considerable amount of judgment is required in assessing the realization of accounts
receivables, including the creditworthiness of each customer, current and historical collection history and the related aging
of past due balances. The Company evaluates specific accounts when it becomes aware of information indicating that a customer
may not be able to meet its financial obligations due to deterioration of its financial condition, lower credit ratings, bankruptcy
or other factors affecting the ability to render payment.
Inventory
Inventory
consisting of finished products is stated at the lower of cost or net realizable value.
Property
and equipment and depreciation
Property
and equipment are stated at cost. Maintenance and repairs are charged to expense when incurred. When property and equipment are
retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts and any
gain or loss is credited or charged to income. Depreciation for both financial reporting and income tax purposes is computed using
combinations of the straight line and accelerated methods over the estimated lives of the respective assets as follows:
Office
equipment and fixtures 5 - 7 years
Computer
hardware 5 years
Computer
software 3 years
Development
equipment 5 years
Amortization
Intangible
assets are amortized using the straight line method over the estimated lives of the respective assets as follows:
Software
5 years
Technology
license 5 years
Purchased
in process R&D Indefinite
Customer
contracts 10 years
Long-Lived
Assets
The
Company assesses the valuation of components of its property and equipment and other long-lived assets whenever events or circumstances
dictate that the carrying value might not be recoverable. The Company bases its evaluation on indicators such as the nature of
the assets, the future economic benefit of the assets, any historical or future profitability measurements and other external
market conditions or factors that may be present. If such factors indicate that the carrying amount of an asset or asset group
may not be recoverable, the Company determines whether an impairment has occurred by analyzing an estimate of undiscounted future
cash flows at the lowest level for which identifiable cash flows exist. If the estimate of undiscounted cash flows during the
estimated useful life of the asset is less than the carrying value of the asset, the Company recognizes a loss for the difference
between the carrying value of the asset and its estimated fair value, generally measured by the present value of the estimated
cash flows.
Deferred
Revenue
Deposits
from customers are not recognized as revenues, but as liabilities, until the following conditions are met: revenues are realized
when cash or claims to cash (receivable) are received in exchange for goods or services or when assets received in such exchange
are readily convertible to cash or claim to cash or when such goods/services are transferred. When such income item is earned,
the related revenue item is recognized, and the deferred revenue is reduced. To the extent revenues are generated from the Company’s
support and maintenance services, the Company recognizes such revenues when services are completed and billed. The Company has
received deposits from its various customers that have been recorded as deferred revenue and presented as current liabilities
in the amount of $2,617 and $9,192 as of June 30, 2019 and December 31, 2018, respectively.
Stock-Based
Compensation
The
Company accounts for its stock-based awards granted under its employee compensation plan in accordance with ASC Topic No. 718-20,
Awards Classified as Equity,
which requires the measurement of compensation expense for all share-based compensation granted
to employees and non-employee directors at fair value on the date of grant and recognition of compensation expense over the related
service period for awards expected to vest. The Company uses the Black-Scholes option pricing model to estimate the
fair value of its stock options and warrants. The Black-Scholes option pricing model requires the input of highly subjective assumptions
including the expected stock price volatility of the Company’s common stock, the risk free interest rate at the date of
grant, the expected vesting term of the grant, expected dividends, and an assumption related to forfeitures of such grants. Changes
in these subjective input assumptions can materially affect the fair value estimate of the Company’s stock options and warrants.
Income
Taxes
The
Company accounts for income taxes using the asset and liability method in accordance with ASC Topic No. 740,
Income Taxes
.
Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax
bases of assets and liabilities, and are measured using the enacted tax rates and laws that are expected to be in effect when
the differences are expected to reverse.
The
Company applies the provisions of ASC Topic No. 740 for the financial statement recognition, measurement and disclosure of uncertain
tax positions recognized in the Company’s financial statements
.
In accordance with this provision, tax positions
must meet a more-likely-than-not recognition threshold and measurement attribute for the financial statement recognition and measurement
of a tax position.
Recent
Accounting Pronouncements
We
have reviewed other recent accounting pronouncements and concluded they are either not applicable to the business, or no material
effect is expected on the condensed consolidated financial statements as a result of future adoption.
Note
3 – Going Concern
The
accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business. The Company has an accumulated deficit of
$13,592,576, and a working capital deficit of $1,212,323 at June 30, 2019. These factors, among others, raise substantial doubt
about the ability of the Company to continue as a going concern for a reasonable period of time. The Company’s
continuation as a going concern is dependent upon its ability to obtain necessary equity financing and ultimately from generating
revenues from its newly acquired subsidiary to continue operations. The Company expects that working capital requirements will
continue to be funded through a combination of its existing funds and further issuances of securities. Working capital requirements
are expected to increase in line with the growth of the business. Existing working capital, further advances and debt instruments,
and anticipated cash flow are expected to be adequate to fund operations over the next twelve months. The Company has no lines
of credit or other bank financing arrangements. The Company has financed operations to date through the proceeds of a private
placement of equity and debt instruments. In connection with the Company’s business plan, management anticipates additional
increases in operating expenses and capital expenditures relating to: (i) developmental expenses associated with a start-up business
and (ii) marketing expenses. The Company intends to finance these expenses with further issuances of securities, and debt issuances.
Thereafter, the Company expects it will need to raise additional capital and generate revenues to meet long-term operating requirements.
Additional issuances of equity or convertible debt securities will result in dilution to current stockholders. Further, such securities
might have rights, preferences or privileges senior to common stock. Additional financing may not be available upon acceptable
terms, or at all. If adequate funds are not available or are not available on acceptable terms, the Company may not be able to
take advantage of prospective new business endeavors or opportunities, which could significantly and materially restrict business
operations.
The
condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of
recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to
continue as a going concern.
Note
4 – Property and Equipment
Property
and equipment are carried at cost and consist of the following at June 30, 2019 and December 31, 2018:
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
Office
equipment and fixtures
|
$
|
10,964
|
|
$
|
10,964
|
Less:
Accumulated depreciation
|
|
9,341
|
|
|
8,846
|
|
$
|
1,623
|
|
$
|
2,118
|
Depreciation
expense of $494 and $863 was charged to operations for the six months ended June 30, 2019 and 2018, respectively.
Note
5 – Intangible Assets
Intangible
assets from the acquisitions of HealthDatix and ECSL consist of the following at June 30, 2019 and December 31, 2018:
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
Life
|
Software
|
$
|
156,925
|
$
|
156,925
|
|
|
5
years
|
Customer
contracts
|
|
644,846
|
|
644,846
|
|
|
10
years
|
FDA
510K clearance
|
|
1,396,000
|
|
1,396,000
|
|
|
5
years
|
Technology
license
|
|
1,000,000
|
|
1,000,000
|
|
|
5
years
|
In
process research and development
|
|
604,000
|
|
604,000
|
|
|
Indefinite
|
|
|
3,801,771
|
|
3,801,771
|
|
|
|
Less:
Accumulated amortization
|
|
1,577,690
|
|
1,229,756
|
|
|
|
|
$
|
2,224,081
|
$
|
2,572,015
|
|
|
|
Amortization
expense of $347,935 was charged to operations for the six months ended June 30, 2019 and 2018, respectively.
Note
6 - Earnings (Loss) Per Common Share
The
Company calculates net income (loss) per common share in accordance with ASC 260 “
Earnings Per Share
” (“ASC
260”). Basic and diluted net earnings (loss) per common share was determined by dividing net earnings (loss) applicable
to common stockholders by the weighted average number of common shares outstanding during the period. The Company’s potentially
dilutive shares, which include outstanding common stock options and common stock warrants, have not been included in the computation
of diluted net loss per share for the six months ended June 30, 2019 and 2018 as the result would be anti-dilutive.
|
|
Three
Months Ended
|
|
Six
Months Ended
|
|
|
June
30,
|
|
June
30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Stock
options
|
|
20,250,000
|
|
8,463,000
|
|
20,250,000
|
|
8,463,000
|
Stock
warrants
|
|
1,625,000
|
|
1,900,000
|
|
1,625,000
|
|
1,900,000
|
Total
shares excluded from calculation
|
|
21,875,000
|
|
10,363,000
|
|
21,875,000
|
|
10,363,000
|
Note
7 – Stock Based Compensation
Options
In
2006, the Company adopted the 2006 Long-Term Incentive Plan (the "2006 Plan"). Awards granted under the
2006 Plan have a ten-year term and may be incentive stock options, non-qualified stock options or warrants. The awards are granted
at an exercise price equal to the fair market value on the date of grant and generally vest over a three or four year period.
The Plan expired on December 31, 2009, therefore as of June 30, 2019, there was no unrecognized compensation cost related to non-vested
share-based compensation arrangements granted under the 2006 plan.
The
2006 Plan provided for the granting of options to purchase up to 10,000,000 shares of common stock. 8,146,900 options
have been issued under the plan to date of which 7,157,038 have been exercised and 692,962 have expired to date. There
were 296,900 options outstanding under the 2006 Plan on its expiration date of December 31, 2009. All options issued subsequent
to this date were not issued pursuant to any plan.
Stock
option activity during the six months ended June 30, 2019 and 2018 follows:
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
Weighted
|
|
Remaining
|
|
|
|
|
Weighted
Average
|
|
Average
|
|
Contractual
|
|
Options
Outstanding
|
|
Exercise Price
|
|
Grant-Date
Fair
Value
|
|
Life
(Years)
|
Options
outstanding at December 31, 2017
|
|
8,463,000
|
|
$
|
0.07
|
|
$
|
|
0.07
|
|
7.41
|
No
option activity
|
|
--
|
|
|
--
|
|
|
|
--
|
|
|
Options
outstanding at June 30, 2018
|
|
8,463,000
|
|
$
|
0.07
|
|
|
|
0.07
|
|
6.91
|
Options
outstanding at December 31, 2018
|
|
20,500,000
|
|
|
0.03
|
|
|
|
0.03
|
|
7.52
|
Options
expired
|
|
(250,000)
|
|
|
0.05
|
|
|
|
--
|
|
|
Options
outstanding at June 30, 2019
|
|
20,250,000
|
|
$
|
0.03
|
|
$
|
|
0.03
|
|
7.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
outstanding at June 30, 2019 consist of:
Date
|
|
Number
|
|
Number
|
|
Exercise
|
|
Expiration
|
Issued
|
|
Outstanding
|
|
Exercisable
|
|
Price
|
|
Date
|
March
24, 2015
|
|
200,000
|
|
200,000
|
|
$0.01
|
|
March
24, 2020
|
April
6, 2017
|
|
600,000
|
|
600,000
|
|
$0.03
|
|
April
6, 2027
|
June
6, 2017
|
|
700,000
|
|
700,000
|
|
$0.07
|
|
June
6, 2022
|
June
6, 2017
|
|
6,500,000
|
|
6,500,000
|
|
$0.07
|
|
June
6, 2027
|
November
1, 2018
|
|
12,250,000
|
|
12,250,000
|
|
$0.01
|
|
November
1, 2028
|
Total
|
|
20,250,000
|
|
20,250,000
|
|
|
|
|
Warrants
In
addition to our 2006 Long Term Incentive Plan, we have issued and outstanding compensatory warrants to two consultants entitling
the holders to purchase a total of 275,000 shares of our common stock at an average exercise price of $0.94 per share. Warrants
to purchase 25,000 shares of common stock vest upon 6 months after the Company engages in an IPO, have an exercise price of $3.00
per share, and expire 2 years after the Company engages in an IPO. Warrants to purchase 250,000 shares of common stock vest 100,000
shares on issuance (June 1, 2009), and 50,000 shares on each of the following three anniversaries of the date of issuance,
have exercise prices ranging from $0.50 per share to $1.15 per share, and expired on June 1, 2019. The issuance of the compensatory
warrants was not submitted to our shareholders for their approval.
Warrant
activity during the six months ended June 30, 2019 and 2018 follows:
|
|
|
|
|
|
|
|
Weighted
|
|
Weighted
|
|
|
|
|
Weighted
|
|
Average
Grant-Date
|
|
Average
Remaining
|
|
Warrants
Outstanding
|
|
Average
Exercise Price
|
|
Fair
Value
|
|
Contractual
Life (Years)
|
Warrants
outstanding at December 31, 2017
|
|
400,000
|
|
$
|
0.62
|
|
|
$
|
0.10
|
|
3.27
|
Warrant
granted
|
|
1,500,000
|
|
|
0.05
|
|
|
|
--
|
|
|
Warrants
outstanding at June 30, 2018
|
|
1,900,000
|
|
$
|
0.21
|
|
|
$
|
0.12
|
|
3.75
|
Warrants
outstanding at December 31, 2018
|
|
1,875,000
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
3.24
|
Warrants
expired
|
|
(250,000)
|
|
|
0.73
|
|
|
|
--
|
|
|
Warrants
outstanding at June 30, 2019
|
|
1,625,000
|
|
$
|
0.03
|
|
|
$
|
0.03
|
|
3.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants
outstanding at June 30, 2019 consist of:
Date
|
|
Number
|
|
Number
|
|
Exercise
|
|
Expiration
|
Issued
|
|
Outstanding
|
|
Exercisable
|
|
Price
|
|
Date
|
January
1, 2017
|
|
50,000
|
|
50,000
|
|
$0.25
|
|
October
10, 2021
|
January
1, 2017
|
|
50,000
|
|
50,000
|
|
$0.50
|
|
November
7, 2021
|
January
5, 2017
|
|
25,000
|
|
25,000
|
|
$0.50
|
|
January
5, 2022
|
February
5, 2018
|
|
750,000
|
|
750,000
|
|
$0.05
|
|
February
5, 2023
|
April
27, 2018
|
|
750,000
|
|
750,000
|
|
$0.05
|
|
April
27, 2023
|
Total
|
|
1,625,000
|
|
1,625,000
|
|
|
|
|
Note
8 – Convertible Debt
Convertible
Notes Payable
On
January 10, 2018, the Company issued an 8% convertible note in the aggregate principal amount of $240,000, convertible into shares
of the Company’s common stock, and includes a back-ended note with principal of $120,000 that was funded on July 10, 2018.
The back-ended Note, including accrued interest is due July 10, 2019 and is convertible any time after 180 days at the option
of the holder into shares of the Company’s common stock at 65% of the average stock price of the lowest 3 closing bid prices
during the 15 trading day period ending on the latest complete trading day prior to the conversion date. During the six months
ended June 30, 2019, the noteholder converted $71,732 of the principal balance and accrued interest of $5,366 to 48,693,873 shares
of common stock. The principal balance of the note of $94,268, accrued interest of $7,417, and prepayment penalty of $5,000 were
paid on June 24, 2019 with proceeds from the Clinigence note (See note 10 below).
On
March 6, 2018, the Company issued an 8% convertible note in the aggregate principal amount of $126,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due March 6, 2019 and is convertible any time after
180 days at the option of the holder into shares of the Company’s common stock at 65% of the lowest trading price during
the 20 trading day period ending on the latest complete trading day prior to and including the conversion date. During the six
months ended June 30, 2019, the noteholder converted the remaining principal balance of $60,000 and accrued interest of $4,342
to 35,446,300 shares of common stock.
On
May 3, 2018, the Company entered into a Convertible Promissory Note pursuant to which the Company borrowed in the aggregate principal
amount of $83,500. The convertible note is due 12 months after issuance and bears interest at a rate of 8%. The Note is convertible
into shares of common stock of the Company 180 days following the date of funding and thereafter. The conversion price shall be
subject to a discount of 35% applied to the average of the three lowest closing bid prices of the Common Stock during the prior
twenty (20) trading day period. The Investor will be limited to convert no more than 4.99% of the issued and outstanding Common
Stock at the time of conversion at any one time. At any time during the period beginning on the date of the Note and ending on
the date which is 180 days thereafter, the Company may repay the Note by paying an amount equal to the then outstanding amount
multiplied by 130%.
During the six months ended
June 30, 2019, the noteholder converted the remaining principal balance of $53,957 and accrued interest of $4,600 to 25,674,344
shares of common stock.
On
June 25, 2018, the Company issued an 8% convertible note in the aggregate principal amount of $53,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due April 15, 2019 and is convertible any time after
180 days at the option of the holder into shares of the Company’s common stock at 65% of the average stock price of the
lowest 3 closing bid prices during the 10 trading day period ending on the latest complete trading day prior to the conversion
date. During the six months ended June 30, 2019, the noteholder converted the remaining principal balance of $38,000 and accrued
interest of $2,120 to 14,859,260 shares of common stock.
On
August 13, 2018, the Company issued an 8% convertible note in the aggregate principal amount of $53,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due May 30, 2019 and is convertible any time after
180 days at the option of the holder into shares of the Company’s common stock at 65% of the average stock price of the
lowest 3 closing bid prices during the 10 trading day period ending on the latest complete trading day prior to the conversion
date. During the six months ended June 30, 2019, the noteholder converted the principal balance of the note and accrued interest
of $2,120 to 26,247,619 shares of common stock.
On
September 17, 2018, the Company issued an 8% convertible note in the aggregate principal amount of $33,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due June 30, 2019 and is convertible any time after
180 days at the option of the holder into shares of the Company’s common stock at 65% of the average stock price of the
lowest 3 closing bid prices during the 10 trading day period ending on the latest complete trading day prior to the conversion
date. During the six months ended June 30, 2019, the noteholder converted the principal balance of the note and accrued interest
of $1,320 to 31,762,500 shares of common stock.
On
January 3, 2019, the Company issued an 8% convertible note in the aggregate principal amount of $38,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due October 30, 2019 and is convertible any time
after 180 days at the option of the holder into shares of the Company’s common stock at 65% of the average stock price of
the lowest 3 closing bid prices during the 10 trading day period ending on the latest complete trading day prior to the conversion
date. The principal balance of the note of $38,000, accrued interest of $1,659, and prepayment penalty of $7,600 were paid on
June 24, 2019 with proceeds from the Clinigence note (See note 10 below).
On
February 15, 2019, the Company issued an 8% convertible note in the aggregate principal amount of $38,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due November 30, 2019 and is convertible any time
after 180 days at the option of the holder into shares of the Company’s common stock at 65% of the average stock price of
the lowest 3 closing bid prices during the 10 trading day period ending on the latest complete trading day prior to the conversion
date. The principal balance of the note of $38,000, accrued interest of $1,259, and prepayment penalty of $7,600 were paid on
June 24, 2019 with proceeds from the Clinigence note (See note 10 below).
On
March 29, 2019, the Company issued an 8% convertible note in the aggregate principal amount of $38,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due February 15, 2020 and is convertible any time
after 180 days at the option of the holder into shares of the Company’s common stock at 65% of the average stock price of
the lowest 3 closing bid prices during the 10 trading day period ending on the latest complete trading day prior to the conversion
date. The principal balance of the note of $38,000, accrued interest of $810, and prepayment penalty of $7,600 were paid on June
24, 2019 with proceeds from the Clinigence note (See note 10 below).
On
May 22, 2019, the Company issued an 8% convertible note in the aggregate principal amount of $38,000, convertible into shares
of the Company’s common stock. The Note, including accrued interest is due March 15, 2020 and is convertible any time after
180 days at the option of the holder into shares of the Company’s common stock at 65% of the average stock price of the
lowest 3 closing bid prices during the 10 trading day period ending on the latest complete trading day prior to the conversion
date. The principal balance of the note of $38,000, accrued interest of $280, and prepayment penalty of $7,600 were paid on June
24, 2019 with proceeds from the Clinigence note (See note 10 below).
The
Company recorded a debt discount related to identified embedded derivatives relating to conversion features and a reset provisions
(see Note 9) based fair values as of the inception date of the Notes. The calculated debt discount equaled the face of the 8%
note dated January 10, 2018 and was amortized through the date the convertible debt was fully extinguished. The calculated debt
discount equaled the face of the 8% note dated March 6, 2018 and was amortized through the date the convertible debt was fully
extinguished. The calculated debt discount equaled the face of the 8% note dated May 3, 2018 and was amortized through the date
the convertible debt was fully extinguished. The calculated debt discount equaled the face of the 8% note dated June 25, 2018
and was amortized through the date the convertible debt was fully extinguished. The calculated debt discount equaled the face
of the 8% note dated August 13, 2018 and was amortized through the date the convertible debt was fully extinguished. The calculated
debt discount equaled the face of the 8% note dated September 17, 2018 and was amortized through the date the convertible debt
was fully extinguished. Interest expense on the convertible notes of $218,454 and $61,479 was recorded for the six months ended
June 30, 2019 and 2018, respectively.
The
Company issued convertible debentures in the amount of $75,000 to three individuals. The debentures are convertible into 75,000
shares of common stock for up to 5 years, at the holders’ option, at an exercise price of $.50 and $.25, respectively. The
debentures mature on the earlier of the closing of a subsequent financing event by the Company resulting in gross proceeds of
at least $10,000,000 or three years from the date of issuance. The debentures bear interest at a rate of 10%. A beneficial conversion
feature was not recorded as the fair market value of the Company’s common stock was less than the exercise prices at the
dates of issuance and through the end of the year. Interest expense on the convertible debentures of $3,699 was recorded for the
six months ended June 30, 2019 and 2018, respectively.
Convertible
notes payable at June 30, 2019 and December 31, 2018 are summarized as follows:
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
Total
face value of notes
|
$
|
75,000
|
|
$
|
478,957
|
Less:
Discount
|
|
2,746
|
|
|
101,346
|
Balance
|
$
|
72,254
|
|
$
|
377,611
|
Note
9 – Derivative Liability
The
Company has determined that the conversion feature embedded in the convertible notes described in Note 8 contain a potential variable
conversion amount which constitutes a derivative which has been bifurcated from the note and recorded as a derivative liability
at fair value, with a corresponding discount recorded to the associated debt. The excess of the derivative value over the face
amount of the note is recorded immediately to interest expense at inception. The Company used the Binomial Option Pricing model
to value the conversion features.
The
Company used Level 3 inputs for its valuation methodology for the conversion option liability in determining the fair value using
a Black-Scholes option-pricing model with the following assumption inputs:
|
|
June
30,
|
|
|
December
31,
|
|
|
2019
|
|
|
2018
|
Annual
dividend yield
|
|
--
|
|
|
--
|
Expected
life (years)
|
|
0.78
- 1.0
|
|
|
0.77
- 1.0
|
Risk-free
interest rate
|
|
2.44%
- 2.52%
|
|
|
2.07%
- 2.57%
|
Expected
volatility
|
|
274%
- 294%
|
|
|
257%
- 293%
|
Based
upon ASC 840-15-25 (EITF Issue 00-19, paragraph 11) the Company has adopted a sequencing approach regarding the application of
ASC 815-40 to its outstanding convertible notes. Pursuant to the sequencing approach, the Company evaluates its contracts based
upon earliest issuance date.
Note
10 – Notes Payable
On
June 24, 2019, the Company entered into a secured promissory note with Clinigence Holdings, Inc. (“Clinigence”) for
proceeds of $393,093, of which $293,093 was utilized to pay outstanding principal, accrued interest and penalties of certain convertible
notes payable, and $100,000 was utilized for working capital. The note bears interest at a rate of 6% and is due upon the earlier
of December 24, 2019 or the Merger Agreement (See note 16).
Notes
payable at June 30, 2019 and December 31, 2018 consists of loans to HealthDatix from 3 individuals totaling $52,500. The loans
do not bear interest and there are no specific terms for repayment.
Note
11 – Stock Transactions
Designation
of Preferred Stock
On
August 2, 2018, the Company filed a Certificate of Designation with
the
Delaware Division of Corporations whereby the Company designated a Series A Preferred Stock and issued 1,000 shares to the Company’s
CEO. The holders of Series A Preferred Stock will have voting rights, when combined with their existing holdings of the Company’s
common stock, that entitle them to have an aggregate of 51% of the votes eligible to be cast by all stockholders with respect
to all matters brought before a vote of the stockholders of the Company.
Common
Stock Issued
On
August 8, 2018, the Board unanimously approved an amendment to the Company’s Articles of Incorporation to increase the number
of shares of Common Stock which the Company is authorized to issue from Four hundred million (400,000,000) to Eight Hundred Million
(800,000,000) shares of Common Stock, $0.001 par value per share.
In
connection with the convertible notes payable (see Note 8 above) the noteholders converted $326,189 of principal balance and $19,868
of accrued interest to 182,683,896 shares of common stock during the six months ended June 30, 2019. The stock issued was determined
based on the terms of the convertible notes.
Note
12 - Income Taxes
A
full valuation allowance was recorded against the Company’s net deferred tax assets. A valuation allowance must be established
if it is more likely than not that the deferred tax assets will not be realized. This assessment is based upon consideration of
available positive and negative evidence, which includes, among other things, the Company’s most recent results of operations
and expected future profitability. Based on the Company’s cumulative losses in recent years, a full valuation allowance
against the Company’s deferred tax assets has been established as Management believes that the Company will not realize
the benefit of those deferred tax assets.
Note
13 – Concentrations and Credit Risk
Sales
and Accounts Receivable
HealthDatix
had sales to two customers which accounted for approximately 22% and 16%, respectively of HealthDatix’s total sales for
the six months ended June 30, 2019. One customer accounted for approximately 96% of accounts receivable at June 30, 2019.
HealthDatix
had sales to four customers which accounted for approximately 32%, 23%, 22%, and 10%, respectively of HealthDatix’s total
sales for the six months ended June 30, 2018. One customer accounted for 100% of accounts receivable at June 30, 2018.
Cash
Cash
is maintained at a major financial institution. Accounts held at U.S. financial institutions are insured by the FDIC up to $250,000.
Cash balances could exceed insured amounts at any given time, however, the Company has not experienced any such losses. The Company
did not have any interest-bearing accounts at June 30, 2019 and December 31, 2018, respectively.
Note
14 - Related Party Transactions
Amounts
Due to Related Parties
Amounts
due to related parties with balances of $128,476 and $145,367 at June 30, 2019 and December 31, 2018, respectively, do not bear
interest and are payable on demand. The Company’s former subsidiary, Arcmail owed amounts on a credit card that is guaranteed
by the husband of the Company’s Executive Vice President, who was held personally responsible by the credit card company
for the unpaid balance.
Note
15 – Commitments and Contingencies
Lease
Commitment
The
Company was obligated under an operating lease for its premises in Smithtown, New York that expired on May 31, 2019. The lease
was not renewed and the officers of the Company are providing office space to the Company at no charge.
Rent
expense of $15,262 and $14,235 was charged to operations for the six months ended June 30, 2019 and 2018, respectively.
Employment
Arrangements With Executive Officers
Effective
April 1, 2017, in connection with the acquisition of HealthDatix Inc., the Company entered into employment agreements with Jerry
Robinson, MaryJo Robinson, and Kathleen Shepherd each under a three-year term at a base salary of $75,000 per year, bonuses based
upon objectives set by the Company, and participation in all benefit programs generally made available to HealthDatix employees.
The employment agreements restrict the executive officers from engaging in certain competitive activities for the greater of 60
months from the date of the agreements or two years following the termination of their respective employment.
Note
16 – Subsequent Events
On
August 9, 2019, the Company entered into a definitive merger agreement with Clinigence Holdings, Inc. pursuant to which the companies
will combine in a stock-for-stock merger transaction. Pursuant to the merger agreement, iGambit shall issue newly-issued shares
of common stock, on a fully-diluted pro rata basis, to the equity holders of Clinigence by means of a reverse triangular merger
in which a wholly owned subsidiary of iGambit shall merge with and into Clinigence, with Clinigence continuing as the surviving
corporation (the “Merger”). If the closing of the Merger occurs (the “Closing”), the former Clinigence
equityholders shall own 85% of iGambit’s issued and outstanding common stock and the former iGambit equityholders shall
own 15% of iGambit’s issued and outstanding common stock, in each case on a fully-diluted, as converted basis as of immediately
prior to the Closing (including options, warrants and other rights to acquire equity securities of iGambit).