NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
March
31, 2020
(Unaudited)
The
accompanying unaudited consolidated financial statements of Vycor Medical, Inc. (the “Company” or “Vycor”)
have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim
financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X of the Securities Exchange Commission.
In accordance with those rules and regulations certain information and footnote disclosures normally included in consolidated
financial statements have been omitted pursuant to such rules and regulations. The consolidated balance sheet as of December 31,
2019 derives from the audited financial statements at that date, but does not include all the information and footnotes required
by GAAP. These unaudited consolidated financial statements should be read in conjunction with the audited financial statements
and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
The
unaudited consolidated financial statements as of and for the three months ended March 31, 2020 and 2019, in the opinion of management,
include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the Company’s
financial condition, results of operations and cash flows. The results of operations for the three months ended March 31, 2020
and 2019 are not necessarily indicative of the results to be expected for any other interim period or for the entire year.
Ability
to continue as a Going Concern
The
accompanying unaudited consolidated financial statements have been prepared assuming that the Company will continue as a going
concern. The Company has incurred losses since its inception, including a net loss of $174,948 for the three months ended
March 31, 2020 and has not generated sufficient positive cash flows from operations. As of March 31, 2020 the Company had a working
capital deficiency of $560,861, excluding related party liabilities of $1,477,513. These conditions, among others, raise substantial
doubt regarding our ability to continue as a going concern. The unaudited consolidated financial statements do not include any
adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification
of liabilities that may result from the outcome of this uncertainty.
The
Company is executing on a plan to achieve a reduction in cash operating losses. Included within the working capital deficiency
above is a term note for $300,000 to EuroAmerican Investment Corp. (“EuroAmerican”), together with accrued interest
of $292,732, which has a maturity date of June 30, 2020, having been extended on a number of occasions from its initial due date
of June 11, 2011. At this time, it is not known whether any further extension of the note beyond June 30, 2020 will be available.
However, the Company believes it may not have sufficient cash to meet its various cash needs through May 31, 2021 unless the Company
is able to obtain additional cash from the issuance of debt or equity securities. Fountainhead, the Company’s largest shareholder,
has provided working capital funding to the Company on an as-needed basis, although there is no guarantee that this will continue
to be the case. The Company may consider seeking additional equity or debt funding, although there is no assurance that this would
be available on acceptable terms or at all. If adequate funds are not available, the Company may have to delay or curtail development
or commercialization of products, or cease some of its operations.
2.
|
SIGNIFICANT ACCOUNTING
POLICIES
|
Principles
of Consolidation
The
unaudited consolidated financial statements include the accounts of Vycor Medical, Inc., and its wholly-owned subsidiaries, NovaVision,
Inc. (a Delaware corporation), NovaVision GmbH (a German corporation) and Sight Science Limited (a UK corporation), both wholly
owned subsidiaries of NovaVision, Inc. The Company is headquartered in Boca Raton, FL. All material inter-company accounts, transactions,
and profits have been eliminated in consolidation.
Recent
Accounting Pronouncements
From
time to time new accounting pronouncements are issued by the Financial Accounting Standards Board or other standard setting bodies
that may have an impact on the Company’s accounting and reporting. The Company believes that, other than as disclosed above,
such recently issued accounting pronouncements and other authoritative guidance for which the effective date is in the future
will not have an impact on its accounting or reporting or that such impact will not be material to its financial position, results
of operations and cash flows when implemented.
Leases
The
Company has one leased building in Boca Raton, Florida that is classified as operating lease right-of use (“ROU”)
assets and operating lease liabilities in the Company’s unaudited consolidated balance sheet as per ASC 842. ROU assets
and lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at the
commencement date for leases exceeding 12 months. Minimum lease payments include only the fixed lease component of the agreement.
Operating lease expense is recognized on a straight-line basis over the lease term and is included in cost of Selling, General
and Administrative expenses.
The
standard was effective for us beginning January 1, 2019. The Company elected the available practical expedients on adoption. The
adoption had a material impact on our unaudited consolidated balance sheets, but did not have a material impact on our unaudited
consolidated statements of comprehensive loss. The most significant impact was the recognition of ROU assets and lease liabilities
for operating leases.
Net
Loss Per Share
Basic
net loss per share is computed by dividing net loss available to common shareholders by the weighted-average number of common
shares outstanding during the period. Diluted net loss per share is computed giving effect to all dilutive potential common shares
that were outstanding during the period. Dilutive potential common shares consist of incremental shares issuable upon exercise
of stock options and warrants and conversion of preferred stock and convertible debt. Such potentially dilutive shares are excluded
when the effect would be to reduce a net loss per share. No dilution adjustment has been made to the weighted average outstanding
common shares in the periods presented because the assumed exercise of outstanding options and warrants and the conversion of
preferred stock and debt would be anti-dilutive.
The
following table sets forth the potential shares of common stock that are not included in the calculation of diluted net loss per
share:
|
|
March 31, 2020
|
|
|
March 31, 2019
|
|
Stock options outstanding
|
|
|
680,000
|
|
|
|
700,000
|
|
Warrants to purchase common stock
|
|
|
-
|
|
|
|
3,717,826
|
|
Debentures convertible into common stock
|
|
|
2,822,535
|
|
|
|
2,593,337
|
|
Preferred shares convertible into common stock
|
|
|
1,272,052
|
|
|
|
1,272,052
|
|
Directors Deferred Compensation Plan
|
|
|
1,275,906
|
|
|
|
875,910
|
|
Total
|
|
|
6,050,493
|
|
|
|
9,159,125
|
|
Covid-19
In December 2019, an outbreak of a novel
strain of coronavirus (COVID-19) originated in Wuhan, China, and has since spread to a number of other countries, including the
United States. On March 11, 2020, the World Health Organization characterized COVID-19 as a pandemic. In addition, as of the time
of the filing of this Form 10-Q, several states in the United States remain in states of emergency, and travel restrictions continue
to be applied in several countries around the world, including the United States. Vycor Medical experienced a reduction in demand
during the three months ended March 31, 2020 in the US and Europe. Although neurosurgery is not generally an elective procedure,
general hospital dislocation and diversion of resources has impacted our revenues during the three months ended March 31, 2020
and could continue to do so. While our operations are principally located in the United States, and our sub-contract manufacturers
are located in the United States, we participate in a global supply chain, and the existence of a worldwide pandemic, the fear
associated with COVID-19, or any, pandemic, and the reactions of governments around the world in response to COVID-19, or any,
pandemic, to regulate the flow of labor and products and impede the travel of personnel, may impact our ability to conduct normal
business operations, which could adversely affect our results of operations and liquidity. Disruptions to our supply chain and
business operations, or to our suppliers’ or customers’ supply chains and business operations, could include disruptions
from the closure of supplier and manufacturer facilities, interruptions in the supply of raw materials and components, personnel
absences, or restrictions on the shipment of our or our suppliers’ or customers’ products, any of which could have
adverse ripple effects on our manufacturing output and delivery schedule. Although we have implemented business continuity plans
for our offices and personnel to enable continuity of service remotely, if a critical number of our employees become too ill to
work, or we are not able to access a sufficient quantity of our inventory for shipment due to enforced office closures, our production
ability could be materially adversely affected in a rapid manner. Similarly, if our customers experience adverse business consequences
due to COVID-19, or any other, pandemic, demand for our products could also be materially adversely affected in a rapid manner.
Global health concerns, such as COVID-19, could also result in social, economic, and labor instability in the countries and localities
in which we or our suppliers and customers operate. Any of these uncertainties could have a material adverse effect on our business,
financial condition or results of operations.
Related
Parties Notes Payable
Related
Party Notes Payable consists of:
|
|
March 31, 2020
|
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
On June 25, 2018 the Company issued promissory notes to Peter Zachariou for $30,000. The notes bear interest at 10% per annum and are payable on the earlier of one year or five days following the delivery of written demand for payment by the Payee. The note was extended for another twelve months on its due date to June 25, 2020 or on demand by the Payee.
|
|
$
|
30,000
|
|
|
$
|
30,000
|
|
Between March 26, 2018 and February 27, 2020 the Company issued various promissory notes to Fountainhead Capital Management Limited for $260,873. The notes bear interest at 10% per annum and are payable on the earlier of one year or five days following the delivery of written demand for payment by the Payee. Six notes were extended on their due dates for another twelve months. The Notes will be due between July 2020 and May 2021 or on demand by the Payee.
|
|
|
260,873
|
|
|
|
200,873
|
|
Total Related Party Notes Payable
|
|
$
|
290,873
|
|
|
$
|
230,873
|
|
Other
Notes Payable
Other
Notes Payable consists of:
|
|
March 31, 2020
|
|
|
December 31, 2019
|
|
On March 25, 2011 the Company issued a term note for $300,000 to EuroAmerican Investment Corp. (“EuroAmerican”). The term note bears interest at 16% per annum and was due June 25, 2011, and has been extended on a number of occasions. On the note’s most recent due date, the note was extended to June 30, 2020. The note is personally guaranteed by certain officers and directors of the Company. See further note below
|
|
$
|
300,000
|
|
|
$
|
300,000
|
|
Insurance policy finance agreements.
|
|
|
46,885
|
|
|
|
28,032
|
|
Total Other Notes Payable:
|
|
$
|
346,885
|
|
|
$
|
328,032
|
|
In
January 2018 the Company entered into an amendment agreement (the “Amendment”) with EuroAmerican Investments (“EuroAmerican”)
regarding its $300,000 loan note (the “Note”). Under the Amendment, the Note was extended and the conversion terms
of the Note were reduced to $0.21, the same as the offering price of the 2018 Offering. Conversion of the Note and accrued interest
would result in the issuance of 2,822,535 shares of Common Stock as of March 31, 2020. Notwithstanding, EuroAmerican agreed that
the Note could not be converted without first offering the Company the right to redeem the Note at principal and accrued interest,
and secondly Fountainhead the right to purchase the Note, which cannot be converted prior to such offer and the failure of the
Company and Fountainhead to exercise such option in accordance with the amendment terms. In addition, the Company agreed to issue
warrants to purchase 2,308,405 shares of Common Stock at $0.27, the same terms as the 2018 Offering, exercisable for three years
from January 1, 2018, if and when the conversion option is exercised. The amendment was recognized as a modification, based on
the guidance in ASC 470-50.
The
Company routinely finances all their insurance policies through a third party finance company which requires a down payment and
subsequent monthly payments, the time periods vary from 10 months to 12 equal monthly payments.
The Company leases office space located
at 951 Broken Sound Parkway, Suite 320, Boca Raton, FL 33487 from WPT Land 2 L.P., for a gross rent of approximately $5,700 plus
sales tax per month that will expire on September 30, 2020. Based on the original lease agreement, the Company has the one-time
option to renew the lease for another three years with minimum annual rent at market price, not less than the original lease payment
amount. In January 2020, the Company exercised the option to extend the original lease for another three years with the
expiration date of August 31, 2023. In accordance with ASC 842-10-35, the Company considered this lease extension as the modification
of the original lease and re-measured the lease liability and the right-of-use assets on the commencement date of the lease extension.
The Company recognized the following in its unaudited consolidated
balance sheet at March 31, 2020:
|
|
March 31, 2020
|
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
Operating Lease ROU Assets
|
|
$
|
156,251
|
|
|
$
|
31,658
|
|
|
|
$
|
156,251
|
|
|
$
|
31,658
|
|
|
|
|
|
|
|
|
|
|
Operating Lease Liabilities
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
41,924
|
|
|
|
28,010
|
|
Long-term portion
|
|
$
|
110,952
|
|
|
$
|
-
|
|
|
|
$
|
152,876
|
|
|
$
|
28,010
|
|
5.
|
SEGMENT REPORTING,
GEOGRAPHICAL INFORMATION
|
(a)
Business segments
The
Company operates in two business segments: Vycor Medical, which focuses on devices for neurosurgery; and NovaVision, which focuses
on neuro stimulation therapies and diagnostic devices for the treatment and screening of vision field loss and which includes
Sight Science. Set out below are the revenues, gross profits and total assets for each segment
|
|
Three Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Revenue:
|
|
|
|
|
|
|
Vycor Medical
|
|
$
|
307,287
|
|
|
$
|
297,106
|
|
NovaVision
|
|
$
|
43,764
|
|
|
$
|
53,560
|
|
|
|
$
|
351,051
|
|
|
$
|
350,666
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
Vycor Medical
|
|
$
|
270,857
|
|
|
$
|
266,923
|
|
NovaVision
|
|
$
|
41,299
|
|
|
$
|
47,545
|
|
|
|
$
|
312,156
|
|
|
$
|
314,468
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Total Assets:
|
|
|
|
|
|
|
|
|
Vycor Medical
|
|
$
|
1,076,433
|
|
|
$
|
1,036,857
|
|
NovaVision
|
|
|
56,686
|
|
|
|
55,086
|
|
Total Assets
|
|
$
|
1,133,119
|
|
|
$
|
1,091,943
|
|
(b)
Geographic information
The
Company operates in two geographic segments, the United States and Europe. Set out below are the revenues, gross profits and total
assets for each segment.
|
|
Three Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Revenue:
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
327,815
|
|
|
$
|
320,616
|
|
Europe
|
|
$
|
23,236
|
|
|
$
|
30,050
|
|
|
|
$
|
351,051
|
|
|
$
|
350,666
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
290,521
|
|
|
$
|
288,291
|
|
Europe
|
|
$
|
21,635
|
|
|
$
|
26,177
|
|
|
|
$
|
312,156
|
|
|
$
|
314,468
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Total Assets:
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
1,096,911
|
|
|
$
|
1,055,312
|
|
Europe
|
|
|
36,208
|
|
|
|
36,631
|
|
Total Assets
|
|
$
|
1,133,119
|
|
|
$
|
1,091,943
|
|
Common
Stock and Stock Grants
During
January to March 2020 and 2019, the Company granted 99,999 shares of Common Stock (valued at $21,000) to non-employee Directors.
Under the terms of the Directors Deferred Compensation Plan, the receipt of these shares is deferred until the January 15th
following the termination of their services as a director. As of March 31, 2020 these shares have yet to be issued.
During
January to March 2020 and 2019, under the terms of the Consulting Agreement referred to in note 9, the Company issued 535,714
of Common Stock to Fountainhead for fees of $112,500.
Warrants
and Options
The
details of the outstanding warrants and options are as follows:
STOCK
WARRANTS:
|
|
|
|
|
Weighted average
|
|
|
|
Number of shares
|
|
|
exercise price per share
|
|
Outstanding at December 31, 2019
|
|
|
3,717,826
|
|
|
$
|
0.27
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Cancelled or expired
|
|
|
(3,717,826
|
)
|
|
$
|
0.27
|
|
Outstanding at March 31, 2020
|
|
|
-
|
|
|
$
|
0.00
|
|
STOCK
OPTIONS:
|
|
|
|
|
Weighted average
|
|
|
|
Number of shares
|
|
|
exercise price per share
|
|
Outstanding at December 31, 2019
|
|
|
700,000
|
|
|
$
|
0.28
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Cancelled or expired
|
|
|
(20,000
|
)
|
|
|
(0.27
|
)
|
Outstanding at March 31, 2020
|
|
|
680,000
|
|
|
$
|
0.28
|
|
As
of March 31, 2020, the weighted-average remaining contractual life of outstanding warrants and options is 0 and 1.24 years, respectively.
7.
|
SHARE-BASED
COMPENSATION
|
Stock
Option Plan
Under
ASC Topic 718, the Company estimates the fair value of option awards on the date of grant using an option pricing model. The grant
date fair value is recognized over the option-vesting period, the period during which an employee is required to provide service
in exchange for the award. No compensation cost is recognized for equity instruments for which employees do not render the requisite
service. Under these standards, compensation cost for employee cost for employee stock-based awards is based on the estimated
grant-date fair value and recognized over the vesting period of the applicable award on a straight-line basis.
For
each of the three months ended March 31, 2020 and 2019, the Company recognized share-based compensation of $0 for employee stock
options.
Stock
appreciation rights may be granted either on a stand-alone basis or in conjunction with all or part of any other stock options
granted under the plan. As of March 31, 2020 there were no awards of any stock appreciation rights.
Non-Employee
Stock Compensation
The
Company from time to time issues common stock, stock options or common stock warrants to acquire services or goods from non-employees.
Common stock, stock options and common stock warrants issued to other than employees or directors are recorded on the basis of
their fair value, which is measured as of the “measurement date”. The “measurement date” for options and
warrants related to contracts that have substantial disincentives to non-performance is the date of the contract, and for all
other contracts is the vesting date. Expense related to the options and warrants is recognized on a straight-line basis over the
shorter of the period over which services are to be received or the life of the option or warrant.
Aggregate
stock-based compensation for stock granted to non-employees for each of the three months ended March 31, 2020 and 2019 was $133,500.
The expense related to stock not issued during each of the periods ended March 31, 2020 and 2019 comprises $21,000, related to
stock granted but not issued to directors under the Directors Deferred Compensation Plan. As of March 31, 2020, there was $0 of
total unrecognized compensation costs related to warrant and stock awards and non-vested options.
Stock-based
Compensation Valuation Methodology
Stock-based
compensation resulting from the issuance of Common Stock is calculated by reference to the valuation of the Stock on the date
of issuance, the expense being recognized as the compensation is earned. Stock-based compensation expenses related to employee
options and warrants granted to non-employees are recognized as the stock options and warrants are earned. The fair value of the
stock options or warrants granted is estimated at the grant date, using the Black-Scholes option pricing model, and the expense
is recognized on a straight-line basis over the shorter of the period over which services are to be received or the life of the
option or warrant. The grant date fair value of employee share options and similar instruments is estimated using the Black-Scholes
option pricing model on the basis of the fair value of the underlying common stock on the measurement date, adjusted for the unique
characteristics of those equity instruments, using the assumptions noted in the table below. Expected volatility is based on the
historical volatility of a peer group of publicly traded companies. The expected term of options and warrants was based upon the
expected life of the option or warrant, and the risk-free rate is based on the U.S. Treasury Constant Maturity rate.
There
were no options or warrants issued during either of the periods ending March 31, 2020 and 2019.
8.
|
COMMITMENTS
AND CONTINGENCIES
|
Lease
The
Company leases office space located at 951 Broken Sound Parkway, Suite 320, Boca Raton, FL 33487 from WPT Land 2 L.P., for a gross
rent of approximately $5,700 plus sales tax per month. The lease terminates September 30, 2020 and has been extended for a further
three years to August 31, 2023. The Company’s subsidiary in Germany occupies premises on a rolling 12 month lease agreement
with a 3 month notice period of EUR1,650 per month (approximately $1,815). Rent expense for the three months ended March 31, 2020
and 2019 was $25,122 and $24,706 respectively. See Note 4.
Potential
German tax liability
In
June 2012 the Company’s NovaVision German subsidiary received a preliminary assessment for Magdeburg City trade tax of €75,000
(approximately $82,000), with an additional interest charge of €12,000 (approximately $13,200). This assessment is for the
2010 fiscal year and relates to the Company’s acquisition of the assets of the former NovaVision, Inc. An initial assessment
for corporate tax for the same period was preliminarily reduced to zero. The Company did not accept this trade tax assessment
and appealed against it to the relevant tax authorities with a view to its reduction. The relevant tax authorities agreed to suspend
the assessment pending the outcome of certain court hearings and proposed tax legislation, and the Company agreed to make monthly
payments on account totaling €75,000 (approximately $82,000) which were completed in October 2016 and fully expensed. At
that time the Company appealed against the interest charge of €12,000 (approximately $13,200) which the tax authorities did
not accept but also agreed to suspend pending the outcome of the hearings and proposed legislation outlined above. Accordingly,
the Company has made no provision for this liability in the three months ended March 31, 2020 and the year ended December 31,
2019 respectively.
9.
|
CONSULTING
AND OTHER AGREEMENTS
|
The
following agreements were entered into or remained in force during the period ended March 31, 2020:
Consulting
Agreement with Fountainhead
In
March 2017 and effective April 1, 2017, the Company amended the Fountainhead Consulting Agreement (“the Amended Agreement”).
Under the Amended Agreement, fees of $450,000 are payable to Fountainhead, with an option to receive $5,000 per month in cash
and the remainder payable in Company Common Stock issued at the higher of $0.21 and the average price for the 30 days prior to
issuance, and deliverable at the end of each fiscal quarter. The Consulting Agreement also contains provisions for Fountainhead
to receive a higher proportion of its fees in cash subject to certain future liquidity events and Board approval. Under the terms
of the Amended Agreement, Fountainhead provides the executive management team of the Company, including the positions of CEO,
President and CFO, whose employment agreements with the Company stipulate they receive no remuneration from the Company.
During
the three months ended March 31, 2020 and March 31, 2019, under the terms of the Amended Agreement, Fountainhead received total
fees of $133,500, which were paid through the issuance of 535,714 shares of Company Common Stock.
10.
|
RELATED
PARTY TRANSACTIONS
|
Peter
Zachariou and David Cantor, directors of the Company, are investment managers of Fountainhead which owned, at March 31, 2020,
58% of the Company’s Common Stock and 70% of the Company’s Preferred D Stock. Peter Zachariou owns 26% of the Company’s
Preferred D Stock. Adrian Liddell, Chairman, is a consultant for Fountainhead.
During
each of the three months ended March 31, 2020 and March 31, 2019, under the terms of the Consulting Agreement referred to in note
9, the Company issued 535,714 shares of Common Stock to Fountainhead for fees of $112,500.
During
each of the three months ended March 31, 2020 and 2019, the Company accrued an aggregate of $162,185 of Preferred D Stock dividends,
of which $113,019 was in respect of Fountainhead and $41,693 was in respect of Peter Zachariou.
During
the three months ended March 31, 2020 and 2019 the Company issued unsecured loan notes to Fountainhead for a total of $60,000
and $17,873, respectively. The loan notes bear interest at a rate of 10% and are due on demand or by their one-year anniversary.
There
were no other related party transactions during the three months ended March 31, 2020 and 2019.
Vycor
Medical sells its neurosurgical devices in the US primarily direct to hospitals, and internationally through distributors who
in turn sell to hospitals.
Sales
Concentration:
|
|
Three Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Number of customers over 10%
|
|
|
1
|
|
|
|
0
|
|
Percentage of sales
|
|
|
24
|
%
|
|
|
0
|
%
|
Accounts
Receivable Concentration
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Number of customers over 10%
|
|
|
1
|
|
|
|
1
|
|
Percentage of accounts receivable
|
|
|
39
|
%
|
|
|
37
|
%
|
The
Company has three sub-contract manufacturers from which it purchases, respectively, VBAS injection molded parts, completed and
sterilized VBAS units, and VBAS extension arms. Purchases from these manufacturers vary from quarter to quarter, with no purchases
in some quarters, however on an annual basis purchases from each manufacturer represent over 10% of total annual purchases.
On
April 8, 2020 the Board of Vycor resolved to evaluate and initiate the closure of the German office of NovaVision and to further
evaluate migrating to a license model for NovaVision in Europe. For the year ended December 31, 2019 NovaVision Germany generated
revenue of $88,851 but incurred an operating loss of $123,740. The Company believes a small proportion of these revenues can be
maintained by internal transfers and by a potential licensing arrangement(s), without the incurrence of additional cost.
Other
than the above stated Subsequent Event, the Company has evaluated the existence of events and transactions subsequent to the
balance sheet date through the date the unaudited consolidated financial statements were issued and has determined that there
were no significant subsequent events or transactions which would require recognition or disclosure in the financial statements.