The accompanying notes are an integral part of these condensed
consolidated financial statements.
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
This summary of accounting policies for Capstone
Companies, Inc. (“CAPC, “Company, “we, “our or “us), a Florida corporation
and its wholly owned subsidiaries is presented to assist in understanding the Companys consolidated financial statements. The accounting
policies conform to accounting principles generally accepted in the United States of America (“U.S. GAAP) and have been consistently
applied in the preparation of the consolidated financial statements.
Organization and Basis of Presentation
The condensed consolidated financial statements
contained in this report are unaudited. In the opinion of management, the condensed consolidated financial statements include all adjustments,
which are of a normal recurring nature, necessary to present fairly the Companys financial position as of June 30, 2022, and results
of operations, stockholders equity and cash flows for the three months and six months ended June 30, 2022, and 2021. All material
intercompany accounts and transactions are eliminated in consolidation. These condensed consolidated financial statements and notes are
presented in accordance with the rules and regulations of the United States Securities and Exchange Commission (“SEC) relating
to interim financial statements and in conformity with U.S. GAAP. Certain information and note disclosures have been condensed or omitted
in the condensed financial statements pursuant to SEC rules and regulations, although the Company believes that the disclosures made herein
are adequate to make the information not misleading. The condensed unaudited consolidated financial statements should be read in conjunction
with the consolidated financial statements and notes in the Companys Annual Report on Form 10-K for the year ended December 31,
2021 (the “2021 Annual Report) filed with the SEC on March 31, 2022.
The operating results for any interim period
are not necessarily indicative of the operating results to be expected for any other interim period or the full fiscal year.
Effects of COVID-19 Pandemic
The Companys top priority has been to
take appropriate actions to protect the health and safety of our employees as a result of the COVID-19 pandemic. We have adjusted standard
operating procedures within our business operations to ensure the continued safety of our employees and we continually monitor evolving
health guidelines to ensure ongoing compliance and protection of our employees. These procedures include expanded and more frequent cleaning
within facilities, implementation of appropriate social distancing programs, requiring use of certain personal protective equipment, screening
protocols and work from home programs.
In response to COVID-19 pandemic and Centers
for Disease Control (‘CDC) guidelines, the Company has practiced the following actions since March 2020:
● |
Followed the CDC guidelines for social distancing and safe practices. |
● |
Placed restrictions on business travel for our employees. |
● |
Modified our corporate and division office functions to allow employees to work remotely and attend the office on a rotating schedule. |
As of the filing of this Form 10-Q Report, the Company
continues to adhere to local government practices and mandates. With government mandated restrictions in Thailand and parts of China resulting
from the upsurge in various mutant variants, the Company restrictions on business travel remains in effect. While all the above-referenced
steps are appropriate considering COVID-19 pandemic, they have impacted the Companys ability to operate the business in its ordinary
and traditional course. Our personnel is limited to management with a limited number of employees in Florida and we rely on contractors
and consulting services in Thailand and Hong Kong for production, inventory and distribution of our products. As such, our COVID-19 pandemic
measures do not remediate fully the impact of COVID-19 pandemic on all operations affecting our business and financial condition.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Our business operations and financial performance
for the three and six months ended June 30, 2022, continued to be adversely impacted by COVID-19 pandemic, which, also contributed to
the poor performance of our traditional LED product line in 2021 and the lack of revenues from the new Connected Surface products. In
Thailand, mutant variants including Omnicron mutant of COVID-19 pandemic has recently surged which disrupted our overseas OEMs
and delayed some of the Smart Mirror certification testing in 2021. This resulted in shipment delays of the companys critical Connected
Surface devices. The Company reported a net loss of approximately $611 thousand and $575 thousand for the three months ended June 30,
2022 and 2021, respectively. For the six months ended June 30, 2022 and 2021, respectively, the Company reported a net loss of approximately
$1.073 million and $1.074 million, respectively. The Smart Mirror inventory started shipping to the U.S. in January 2022.
The Company has been investing in its infrastructure
to transition into the online retail business by developing an e-commerce website and has invested in developing a social media presence
over the last year and these systems are ready to launch and ship the Smart Mirror product. Prior to 2021, the Companys wholesale
business relied on brick-and-mortar retail for sale of its products to consumers and sought to piggyback off retailers e-commerce
websites as well as dedicated online retailers like Amazon. As the Company focuses its effort on social media driven e-commerce, the Companys
online strategy is projected to deliver future growth and reduce reliance on big box retail. The gross margin is more favorable on the
e-commerce business which translates to better returns on lower revenues. The Company does not have extensive experience in conducting
its own e-commerce business and the Companys e-commerce efforts may not produce results that compensate for any lack of robust
sales from brick-and-mortar sales. During the quarter ended March 31, 2022, the Company introduced the Smart Mirror on its Capstone Connected
website.
The fact that the COVID-19 pandemic adversely
impacted our Company at the same time as we were implementing a major shift in product line, from the mature LED products to new Connected
Surfaces products, amplified the financial impact of COVID-19 pandemic by disrupting development and production of new Connected Surfaces
products in Thailand and China. This delay in launching the new product line coupled with the decline in sales of the LED product line
adversely impacted the Company and creates uncertainty about the ongoing viability of the current product lines of the Company.
As of June 30, 2022, management determined that
sufficient indicators existed to trigger the performance of an interim goodwill impairment analysis. The analysis concluded that the Companys
fair value of its single reporting unit exceeded the carrying value and a goodwill impairment charge was not required in the quarter ended
June 30, 2022, as the fair value of the reporting unit exceeded the carrying amount based on the Companys market capitalization.
The extent to which COVID-19 pandemic will continue
to impact the Companys results will depend primarily on future developments, including the severity and duration of the crisis,
the acceptance and effectiveness of the national vaccine inoculation program, potential mutations of COVID-19 pandemic, and the impact
of future actions that will be taken to contain COVID-19 pandemic or treat its impact.
These future developments
are highly uncertain and cannot be predicted with confidence, especially if mutations of the COVID-19 virus become widespread and prove
resistant to vaccines. The Omnicron variant of COVID-19 recent resurgence in Asia, has caused sporadic regional lockdowns and initially
resulted in delays in finalizing certain Smart Mirror certifications, production of the initial Smart Mirror inventory and a major logistics
backlog. The Company has now received in the United States inventory from its manufacturing suppliers for the initial inventory rollout
which will now support the 2022 sales program.
Liquidity and Going Concern
The accompanying unaudited condensed consolidated
financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of
liabilities and commitments in the normal course of business.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION
AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
The COVID-19 pandemics resurgence
globally and in many states or emergence of new vaccine-resistant strains of the virus could have a continuing negative impact on the
brick-and-mortar retail sector, with consumers unwilling to visit retail stores, causing reduced consumer foot traffic and consumer
spending. However, with a successful relaunch of the Smart Mirror portfolio using the online retail platform, the Company will not be
as dependent on brick-and-mortar and e-commerce sites of Big Box retailers for our revenue streams as in previous years.
As of June 30, 2022, the Company had working
capital of approximately $469
thousand, an accumulated deficit of approximately $7.5
million, a cash balance of $726
thousand, related party long term notes payable of $605
thousand and $1.5
million of current liabilities for related party current term notes payable, accounts payable and accrued liabilities. These liquidity
conditions in the short -term raise substantial doubt about the Companys ability to continue
as a going concern.
The Company has been in discussions with
alternate funding sources that offer programs that are more in line with the Companys future business model, particularly a facility
that provides funding options that are more suitable for the e-commerce business. The borrowing costs associated with such financing
are dependent upon market condition and our credit rating. We cannot assure that we will be able to negotiate competitive rates,
which could increase our cost of borrowing in the future.
On April 5, 2021, the Company entered into five
separate securities purchase agreements (“SPAs) whereby the Company privately placed an aggregate of 2,496,667 shares of
Common Stock for an aggregate purchase price $1,498,000 (transactions being referred to as the “Private Placement). The
five investors in the Private Placement consisted of four private equity funds and one individual – all being “accredited
investors (under Rule 501(a)Regulation D under the Securities Act of 1933, as amended, (“Securities Act). The $1,498,000
in proceeds from the Private Placement was used mostly to purchase start up a inventory for the Companys new Smart Mirror product
line, and the remainder for advertising and working capital.
On July 2, 2021, the Board of Directors (“Board)
resolved that the Company required a purchase order funding facility to procure additional inventory to support the online Smart Mirror
business. The Board resolved that certain Directors could negotiate the terms of a Purchase Order Funding Agreement for up to $1,020,000
with Directors S. Wallach, J. Postal and E. Fleisig, a natural person. This agreement was finalized, and the Company received the $1,020,000
funding under this agreement on October 18, 2021. As of June 30th, 2022 the amount due on this loan is $1,055,629 including
accrued interest.
On May 1, 2022 the Company negotiated three
$200,000 each, working capital funding agreements, to provide funding for daily operations. The Board resolved that certain Directors
could negotiate the terms of a Working Capital Funding Agreement for up to a total of $600,000, with Directors S. Wallach (Group Nexus),
J. Postal and Mouhaned Khoury, a natural person. On May 1st the three individual agreements became effective. The terms are
for 18 months with a simple interest rate of 5 percent per annum. These loans may be prepaid in full or partially without any penalty
The Company received the $600,000 funding under these agreements on May 5, 9 and 11, 2022. Management is closely monitoring its operations,
liquidity, and capital resources and is actively working to minimize the current and future impact of this unprecedented situation. As
of June 30, 2022, the amount due on these loans is $605,013 including accrued interest.
Based on past performances and current expectations,
Management believes that with the $1,393,000 equity investment and in 2022, the $1,020,000
purchase order funding facility and with the negotiated $600,000 working capital line, collectively this cash insertion provides adequate
liquidity to meet the Company’s cash needs for our daily operations, capital expenditures and procurement of the Smart Mirror inventory
for the short-term. However, we will need to continue seeking additional funding through either debt or equity to continue meeting our
current financial obligations which consists of approximately $377,000 of accounts payable and accrued expenses, $1,055,629 note payable
with related parties and accrued interest that becomes due in April 2023 and $605,013 of principle and accrued interest on the new working
capital loan, until the Company is able to generate sufficient operating cash flows from the sale of the Smart Mirror inventory.
Nature of Business
Capstone Companies, Inc. is headquartered in
Deerfield Beach, Florida.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION
AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Since the beginning of fiscal year 2007, the
Company through CAPI has been primarily engaged in the business of developing, marketing, and selling home LED products (“Lighting
Products) through national and regional retailers in North America and in certain overseas markets. The Companys products
are targeted for applications such as home indoor and outdoor lighting and have different functionalities to meet consumers needs.
The development of the smart interactive mirror or “Smart Mirrors is part of the Companys strategic effort to find
new product lines to replace or supplement existing products that are nearing or at the end of their product life cycle. These products
are offered under the Capstone brand. The Smart Mirror launch was announced in February 2021, but because of operational delays and regional
lockdowns resulting from the upsurge in variants of COVID-19 in Thailand, the product shipments were delayed and only started to ship
in the first quarter 2022.
The Companys
products are typically manufactured in Thailand and China by contract manufacturing companies. The Companys future product development
effort is focused on the Smart Mirrors category because the Company believes, based on Companys management understanding of the
industry, the Smart Mirrors have the potential for greater profit margin than the Companys historical LED consumer products. Technological
developments and changes in consumer tastes could alter the perceived potential and future viability of Smart Mirrors as a primary product.
Aggressive marketing and pricing by larger competitors in the smart mirror market could also adversely impact the Companys efforts
to establish Smart Mirrors as its core product line. The Company may change its product development strategies and plans as economic
conditions and consumer tastes change, which condition and changes may be unforeseeable by the Company or may be beyond the ability of
the Company to timely or at all adjust its strategic and product development plans.
The
Companys operations consist of one reportable segment for financial reporting purposes: Lighting Products.
Accounts Receivable
For wholesale product revenue, the Company
invoices its customers at the time of shipment for the sales value of the product shipped. Accounts receivables are recognized at the
amount expected to be collected and are not subject to any interest or finance charges. The Company does not have any off-balance sheet
credit exposure related to any of its customers.
As of June 30, 2022, outstanding accounts receivable
in the United States has been collateralized against the May 1st 2022 working capital loans of $200 thousand each until the
loan and accumulated interest have been paid off in full (see Note 5).
Allowance for Doubtful Accounts
The Company evaluates the collectability
of accounts receivable based on a combination of factors. In cases where the Company becomes aware of circumstances that may impair a
specific customers ability to meet its financial obligations subsequent to the original sale, the Company will recognize an allowance
against amounts due, and thereby reduce the net recognized receivable to the amount the Company reasonably believes will be collected.
For all other customers, the Company recognizes an allowance for doubtful accounts based on the length of time the receivables are past
due and consideration of other factors such as industry conditions, the current business environment and the Companys historical
payment experience. An allowance for doubtful accounts is established as losses are estimated to have occurred through a provision for
bad debts charged to earnings. This evaluation is inherently subjective and requires estimates that are susceptible to significant revisions
as more information becomes available.
As of June 30, 2022, and December 31, 2021,
management determined that accounts receivable is fully collectible. As such, management has not recorded an allowance for doubtful accounts.
Inventories
The Companys inventory, which consists of finished
Thin Cast Smart Mirror products for resale to consumers by Capstone, is recorded at the lower of landed cost (first-in, first-out) or
net realizable value. The Company writes down its inventory balances for estimates of excess and obsolete amounts. The Company reduces
inventory on hand to its net realizable value on an item-by-item basis when the expected realizable value of a specific inventory item
falls below its original cost.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - ORGANIZATION
AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Management regularly reviews the Companys
investment in inventories for such declines in value. The write-downs are recognized as a component of cost of sales. Management did not
feel a reserve was necessary was of June 30, 2022 or December 31, 2021 based on its analysis. As of June 30, 2022, and December 31, 2021,
the inventory was valued at $1,025,911 and $508,920, respectively. Approximately $517 thousand of the inventory increase is the result
of the buildup of the Connected Surfaces inventory to support the new online sales program in 2022.
Goodwill
On September 13, 2006, the Company entered into
a Stock Purchase Agreement with Capstone Industries, Inc., a Florida corporation (“Capstone). Capstone was incorporated in
Florida on May 15, 1996 and is engaged primarily in the business of wholesaling technology inspired consumer products to distributors
and retailers in the United States.
Under the Stock Purchase Agreement, the Company
acquired 100% of the issued and outstanding shares of Capstones common stock, and recorded goodwill of $1,936,020. Goodwill acquired
in business combinations is initially computed as the amount paid by the acquiring company in excess of the fair value of the net assets
acquired.
Goodwill is tested for impairment on December
31 of each year or more frequently if events or changes in circumstances indicate that the asset might be impaired. If the carrying amount
exceeds its fair value, an impairment loss is recognized. Goodwill is not amortized. The Company estimates the fair value of its single
reporting unit relative to the Companys market capitalization.
As a result of the economic uncertainties caused
by the COVID-19 pandemic and decline in revenue during the quarter ended June 30, 2022, management determined sufficient indicators existed
to trigger the performance of an interim goodwill impairment analysis for the three months ended June 30, 2022. The analysis concluded
that the Companys fair value exceeded the carrying value of its single reporting unit and a goodwill impairment charge was not
required.
The Company estimates the fair value of its single reporting unit
relative to the Companys market capitalization which utilizes level 1 inputs.
Fair Value Measurement
The accounting guidance under Financial Accounting
Standards Board (“FASB) Accounting Standards Codification (“ASC), “Fair Value Measurements and Disclosures
(ASC 820-10) requires the Company to make disclosures about the fair value of certain of its assets and liabilities. ASC 820-10 clarifies
the principle that fair value should be based on the assumptions market participants would use when pricing an asset or liability and
establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. ASC 820-10 utilizes a fair value
hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of
the hierarchy are as follows:
Level 1: Observable inputs such as quoted prices
in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices that
are observable for the asset or liability, either directly or indirectly.
Level 3: Significant unobservable inputs.
Earnings Per Common Share
Basic earnings per common share is computed by
dividing net income (loss) by the weighted average number of shares of Common Stock outstanding as of June 30, 2022, and 2021.
Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue Common Stock
were exercised or converted into common stock. For calculation of the diluted earnings per share, the basic weighted average number
of shares is increased by the dilutive effect of stock options and warrants using the treasury stock method. In periods where losses
are reported, the weighted average number of common shares outstanding excludes common stock equivalents because their inclusion
would be anti-dilutive. For the three and six months ended June 30, 2022, the total number
of potentially dilutive common stock equivalents excluded from the diluted earnings per share calculation was 2,087,921 which was comprised
of 888,288 stock options, 199,733 warrants and 15,000 of Preferred B-1 stock convertible into 999,900 of common stock, as compared to
980,000 stock options for the three months ended June 30, 2021.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Revenue Recognition
The Company generates wholesale revenue from
developing, marketing, and selling consumer lighting products through national and regional retailers. The Companys products are
targeted for applications such as home indoor and outdoor lighting and have different functionalities. Capstone currently operates in
the consumer lighting products category in the United States and in certain overseas markets. These products may be offered either under
the Capstone brand or licensed brands.
A sales contract occurs when the customer-retailer
submits a purchase order to buy a specific product, a specific quantity, at an agreed-fixed price, within a ship window, from a specific
location and on agreed payment terms.
The selling price in all of our customers
orders has been previously negotiated and agreed to including any applicable discount prior to receiving the customers purchase
order. The stated unit price in the customers order has already been determined and is fixed at the time of invoicing.
The Company recognizes product revenue
when the Companys performance obligations as per the terms in the customers purchase order have been fully satisfied, specifically,
when the specified product and quantity ordered has been manufactured and shipped pursuant to the customers requested ship window, when
the sales price as detailed in the purchase order is fixed, when the product title and risk of loss for that order has passed to the customer,
and collection of the invoice is reasonably assured. This means that the product ordered and to be shipped has gone through quality assurance
inspection, customs and commercial documentation preparation, the goods have been delivered, title transferred to the customer and confirmed
by a signed cargo receipt or bill of lading. Only at the time of shipment when all performance obligations have been satisfied will the
judgement be made to invoice the customer and complete the sales contract.
With the Company launching the Smart Mirror program,
these orders are sold initially through e-commerce platforms. The Company will only bill the customer and recognize revenue upon the customer
obtaining control of the Smart Mirror order which will generally occur upon delivery.
The Company may also sell the Smart Mirror program
through independent retailers. The Company will only bill the customer and recognize revenue upon the customer obtaining control of the
Smart Mirror order which will generally occur upon order shipment.
The following table presents net revenue by
geographic location which is recognized at a point in time:
Schedule of Net Revenue by Major Source
| |
|
|
|
|
|
| |
|
|
|
|
|
|
| |
For the Three Months Ended June 30, 2022 | |
For the Three Months Ended June 30, 2021 |
| |
Revenues | |
% of Revenue | |
Revenues | |
% of Revenue |
Lighting Products- U.S. | |
$ | — | | |
| — | % | |
$ | — | | |
| — | % |
Lighting Products- International | |
| — | | |
| — | % | |
| — | | |
| — | % |
Smart Mirror Products- U.S. | |
| 19,907 | | |
| 100 | % | |
| — | | |
| — | % |
Total Net Revenue | |
$ | 19,907 | | |
| 100 | % | |
$ | — | | |
| — | % |
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (Continued)
| |
|
|
|
|
|
| |
|
|
|
|
|
|
| |
For the Six Months Ended June 30, 2022 | |
For the Six Months Ended June 30, 2021 |
| |
Revenues | |
% of Revenue | |
Revenues | |
% of Revenue |
Lighting Products- U.S. | |
$ | 202,259 | | |
| 71 | % | |
$ | 141,900 | | |
| 32 | % |
Lighting Products- International | |
| 44,640 | | |
| 16 | % | |
| 296,523 | | |
| 68 | % |
Smart Mirror Products- U.S. | |
| 35,987 | | |
| 13 | % | |
| — | | |
| — | % |
Total Net Revenue | |
$ | 282,886 | | |
| 100 | % | |
$ | $438,423 | | |
| 100 | % |
We provide our wholesale customers with limited
rights of return for non-conforming product warranty claims. As a policy, the Company does not accept product returns from customers,
however occasionally as part of a customers in store test for new product, we may receive back residual inventory.
Customer wholesale orders received are not long-term
orders and are typically shipped within six months of the order receipt, but certainly within a one-year period. Our payment terms may
vary by the type of customer, the customers credit standing, the location where the product will be picked up from and for international
customers, which country their corporate office is located. The term between invoicing date and when payment is due may vary between 30
days and 90 days depending on the customer type. In order to ensure there are no payment issues, overseas customers or new customers may
be required to provide a deposit or full payment before the order is delivered to the customer.
The Company selectively
supports retailers initiatives to maximize sales of the Companys products on the retail floor or to assist in developing
consumer awareness of new products launches, by providing marketing fund allowances to the customer. The Company recognizes these incentives
at the time they are offered to the customers and records a credit to their account with an offsetting charge as either a reduction to
revenue, increase to cost of sales, or marketing expenses depending on the type of sales incentives. Sales reductions for anticipated
discounts, allowances and other deductions are recognized during the period when the related revenue is recorded. The reduction of accrued
allowances is included in net revenues and amounted to $1.3 thousand and a $0 for the three months ended June 30, 2022, and 2021, respectively
and $2.3 thousand and $7.6 thousand for the six months ended June 30, 2022 and 2021, respectively.
Warranties
The Company provides the end user with limited
rights of return as a consumer assurance warranty on all products sold, stipulating that the product will function properly for the warranty
period. The warranty period for all products is one year from the date of consumer purchase.
Certain retail customers may receive an off
invoice-based discount such as a defective/warranty allowance, that will automatically reduce the unit selling price at the time the order
is invoiced. This allowance will be used by the retail customer to defray the cost of any returned units from consumers and therefore
negate the need to ship defective units back to the Company. Such allowances are charged to cost of sales at the time the order is invoiced.
For those customers that do not receive a discount off-invoice, the Company recognizes a charge to cost of sales for anticipated non-conforming
returns based upon an analysis of historical product warranty claims and other relevant data. We evaluate our warranty reserves based
on various factors including historical warranty claims assumptions about frequency of warranty claims, and assumptions about the frequency
of product failures derived from our reliability estimates. Actual product failure rates that materially differ from our estimates could
have a significant impact on our operating results. Product warranty reserves are reviewed each quarter and recognized at the time we
recognize revenue.
For the new online Smart Mirror customers the product
has a One Year Limited Warranty. The purchaser must register the product within 30 days from date of purchase with specific product information
to activate the warranty. Capstone warrants the product to be free from defects in workmanship and materials for the warranty period.
If the product fails during normal and proper use within the warranty period, Capstone at its discretion, will repair or replace the defective
parts of the product, or the product itself.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION
AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Advertising and Promotion
Advertising
and promotion costs, including advertising, public relations, and trade show expenses, are expensed as incurred and included in sales
and marketing expenses. Advertising and promotion expense was $39,110 and $3,573 for the three months ended June 30, 2022 and 2021, and
$160,484 and $7,583 for the six months ended June 30, 2022 and 2021, respectively. The approximate $152 thousand increase over last year
was mainly the result of the Companys attendance at the Consumer Electronics Show (CES) in January 2022 which was cancelled in
2021 because of the COVID-19 pandemic and promotional activities connected with the Smart Mirror products in social media.
Product Development
Our research and development consultants located
in Hong Kong working with our designated contractor factories, are responsible for the design, development, testing, and certification
of new product releases. Our engineering efforts support product development across all products, as well as product testing for specific
overseas markets. All research and development costs are charged to results of operations as incurred. With the reduction of revenue resulting
from the impact of the COVID-19 pandemic and combined with the transfer of manufacturing to Thailand, the CIHK operation was closed down
in March 2022 and the Company will remain registered in Hong Kong in a dormant status. Two key management were retained as consultants
to support product development and sales operations.
Product
development expenses were $44,708 and $52,153, for the three months ended June 30, 2022, and 2021, respectively and $96,268 and $79,045
for the six months ended June 30, 2022 and 2021, respectively.
Accounts Payable and Accrued
Liabilities
The following table summarizes the components of accounts
payable and accrued liabilities as of June 30, 2022 and December 31, 2021, respectively
Schedule of Components of Accounts Payable and Accrued Liabilities
| |
June 30, | |
December 31, |
| |
2022 | |
2021 |
Accounts payable | |
$ | 148,935 | | |
$ | 126,281 | |
Accrued warranty reserve | |
| 41,742 | | |
| 46,322 | |
Accrued compensation and deferred wages, marketing allowances, customer deposits. | |
| 185,777 | | |
| 365,948 | |
Total | |
$ | 376,454 | | |
$ | 538,551 | |
Income Taxes
The Company is subject to income taxes in the
U.S. federal jurisdiction, various state jurisdictions and certain other jurisdictions.
The Company accounts for income taxes under the provisions
of ASC 740 Income Taxes. ASC 740 requires recognition of deferred income tax assets and liabilities for the expected future income
tax consequences, based on enacted tax laws, of temporary differences between the financial reporting and tax bases of assets and liabilities.
The Company and its U.S. subsidiaries file consolidated income tax returns. The Company recognizes the tax benefit from an uncertain tax
position only if it is more likely than not the tax position will be sustained on examination by the taxing authorities, based on the
technical merits of the position. The tax benefits recognized in the financial statements from such positions are then measured based
on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. Tax regulations within each jurisdiction
are subject to the interpretation of the relaxed tax laws and regulations and require significant judgement to apply. The Company is not
subject to U.S. federal, state and local tax examinations by tax authorities generally for a period of 3 years from the later of each
return due date or date filed.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - ORGANIZATION
AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
On March 27, 2020, the CARES Act was enacted into
law. The CARES Act is a tax and spending package intended to provide economic relief to address the impact of the COVID-19 pandemic. The
CARES Act includes several significant income and other business tax provisions that, among other things, would eliminate the taxable
income limit for certain net operating losses (“NOLs) and allow businesses to carry back NOLs arising in 2018, 2019, and
2020 to the five prior tax years.
If the Company were to subsequently record an unrecognized
tax benefit, associated penalties and tax related interest expense would be recorded as a component of income tax expense.
Stock Based Compensation
The Company accounts for stock-based compensation
under the provisions of ASC 718 Compensation- Stock Compensation, which requires the measurement and recognition of compensation
expense for all share-based payment awards made to employees and directors, including employee stock options, based on estimated fair
values. ASC 718 requires companies to estimate the fair value of share-based payment awards on the date of the grant using an option-pricing
model. The value of the portion of the award that is ultimately expected to vest is recognized as expenses over the requisite service
periods in the Companys condensed consolidated statements of operations. Stock-based compensation expense recognized during the
period is based on the value of the portion of share-based payment awards that is ultimately expected to vest during the period. In conjunction
with the adoption of ASC 718, the Company adopted the straight-line single option method of attributing the value of stock-based compensation
expense. The Company accounts for forfeitures as they occur. Stock-based compensation expense recognized during the three months ended
June 30, 2022, and 2021 was $3,362 and $4,200, respectively and $6,724 and $8,400 for the six months ended June 30, 2022 and 2021, respectively.
Use of Estimates
The preparation of condensed consolidated financial
statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets,
liabilities, revenue and expenses and the disclosure of contingent assets and liabilities. The Company evaluates its estimates on an ongoing
basis, including those related to revenue recognition, periodic impairment tests, product warranty obligations, valuation of inventories,
tax related contingencies, valuation of stock-based compensation, other contingencies and litigation, among others. The Company generally
bases its estimates on historical experience, agreed obligations, and on various other assumptions that are believed to be reasonable
under the circumstances, the results of which form the basis of making judgments about the carrying value of assets and liabilities that
are not readily apparent from other sources. Historically, past changes to these estimates have not had a material impact on the Companys
financial statements. However, circumstances could change, and actual results could differ materially from those estimates.
Recent Accounting Standards
In June 2016, the FASB issued Accounting Standards
Update (“ASU) 2016-13, “Financial Instruments – Credit Losses. This ASU sets forth a current expected
credit loss model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date
based on historical experience, current conditions, and reasonable supportable forecasts. This replaces the existing incurred loss model
and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet
credit exposures. In November 2019, the effective date of this ASU was deferred until fiscal years beginning after December 15, 2022,
including interim periods within those fiscal years, with early adoption permitted. The Company is in the process of determining the potential
impact of adopting this guidance on its consolidated financial statements.
Adoption
of New Accounting Standards
In December 2019, the FASB issued ASU 2019-12,
“Income Taxes (Topic 740). The amendments in ASU 2019-12 seek to simplify the accounting for income taxes by
removing certain exceptions to the general principles in Topic 740. The amendments also improve consistent application and simplify GAAP
in other areas of Topic 740. ASU 2019-12 is effective for fiscal years beginning after December 15, 2020, and interim periods within
those fiscal years. The adoption of ASU 2019-12 did not have a material effect on the Company’s
consolidated financial statements.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 -
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
The Company continually assesses any new accounting
pronouncements to determine their applicability to the Company. Where it is determined that a new accounting pronouncement affects the
Companys consolidated financial reporting, the Company undertakes a study to determine the consequence of the change to its financial
statements and assures that there are proper controls in place to ascertain that the Companys consolidated financial statements
properly reflect the change.
NOTE 2 - CONCENTRATIONS OF CREDIT
RISK AND ECONOMIC DEPENDENCE
Financial instruments that potentially subject the
Company to credit risk consist principally of cash and accounts receivable. The Company has no significant off-balance-sheet concentrations
of credit risk such as foreign exchange contracts, options contracts or other foreign hedging arrangements.
Cash
The Company at times has cash with its
financial institution in excess of Federal Deposit Insurance Corporation (“FIDC) insurance limits. The Company places its
cash with high credit quality financial institutions which minimize the risk of loss. To date, the Company has not experienced any such
losses. As of June 30, 2022 and December 31, 2021, the Company had approximately $148.2 thousand and $471.5 thousand, respectively, in
excess of FIDC insurance limits.
Accounts Receivable
The Company grants credit to its customers, located
throughout the United States and their international locations. The Company typically does not require collateral from national retail
customers. Credit risk is limited due to the financial strength of the customers comprising the Companys customer base and their
dispersion across different geographical regions. The Company monitors exposure of credit losses and maintains allowances for anticipated
losses considered necessary under the circumstances. As the Companys ecommerce revenue starts to increase the makeup of the accounts
receivable will change significantly. Stripe is the company that processes online payments for our website. We should receive payment
from them within 3 days of the product shipment. If the product is shipped through Amazon online platform it could take between 20 and
30 days for collection.
Financial instruments
that potentially subject the Company to credit risk, consist principally of cash and accounts receivable. The Company has no significant
off-balance-sheet concentrations of credit risk such as foreign exchange contracts, options contracts or other foreign hedging arrangements.
Major
Customers
With the availability of the new Smart
Mirror inventory, the Company has started to expand its business into the on-line market for the Smart Mirror program. The Company
had two customers who comprised 71% and 16%, respectively, of net revenue during the six months ended June 30, 2022, and two
customers who comprised 47% and 32%, respectively, of revenue during the six months ended June 30, 2021. The loss of these customers
would adversely impact the business of the Company.
As of June 30, 2022, approximately
$9.4 thousand or 100% of accounts receivable was from one retail customer and various online customers. As of December 31, 2021, approximately
$1 thousand or 100% of accounts receivable was from two customers.
As the Company increases its ecommerce business,
rather than having hundreds of individual consumer customers we will have as customers those companies that we have selected to process
our orders such as Stripe, Amazon or Wayfair.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 - CONCENTRATIONS OF CREDIT
RISK AND ECONOMIC DEPENDENCE (Continued)
Major Vendor
The Company had two vendors from which it purchased 72% and
23%, respectively, of merchandise during the six months ended June 30, 2022, and two vendors from which it purchased 47% and 31% of merchandise
during the six months ended June 30, 2021. The loss of these suppliers could adversely impact the business of the Company. As of June
30, 2022, approximately $101 thousand or 70% of accounts payable was due to one vendor. As of December 31, 2021, approximately $92 thousand
or 73% of accounts payable was due to one vendor.
NOTE 3 – NOTES PAYABLE
TO RELATED AND UNRELATED PARTIES
On January 4, 2021, the Company entered a $750,000
working capital loan agreement with Directors, Stewart Wallach and Jeffrey Postal (the “Lenders). There were no borrowings
on this working capital loan. The short-term facility ended June 30, 2021.
In consideration for the Lenders providing the loan
under this agreement and agreeing to a below market rate of interest, and as payment of a finance fee for the loan on an unsecured basis,
the Company issued to the Lenders 7,500 shares of the Companys Series B-1 Convertible Preferred Stock (“Preferred Shares)
Each Preferred Share converts into 66.66 shares of common stock at option of Lender . The Preferred Shares and any shares of Common Stock
issued under the loan agreement are “restricted securities under Rule 144 of the Securities Act of 1933, as amended. The
Preferred Shares have no further rights, preferences, or privileges. The fair value of the Preferred Shares was determined to be $48,996
based on the number of shares of Common Stock to be issued upon conversion and the market price of the Common Stock on the date the working
capital loan agreement was executed. The Company amortized the $48,996 into interest expense over the six months of the agreement and
included in interest expense on the consolidated statements of operations.
On July 2, 2021, the Board of Directors (“Board)
resolved that the Company required a purchase order funding facility to procure additional inventory to support the online Smart Mirror
business. The Board resolved that certain Directors could negotiate the terms of such a funding facility for up to $1,020,000 with Directors
S. Wallach and J. Postal and E. Fleisig, a natural person who is not affiliated with the Company. This agreement was finalized on October
18, 2021, and the Company received the funding of $1,020,000 on October 18, 2021 which is due 18 months from receipt of the funds. Under
this agreement, the interest terms are 5% based on a 365- day year. This agreement shall continue in full force for 18 months from the
start date. As of June 30, 2022, the note balance of $1,055,629 includes accrued interest of $35,629 which has been classified as a current
liability due to the maturity in April 2023.
On May 1, 2022 the Company negotiated
three separate $200,000 Working Capital Funding agreements, to provide funding for daily operations (the “Working Capital Funding
Agreements). The Board resolved that certain Directors could negotiate the terms of a working capital funding agreement for up to a total
of $600,000, with Directors S. Wallach (Group Nexus), J. Postal and Mouhaned Khoury. The terms
are for 18 months with a simple interest rate of 5 percent per annum. The loans may be prepaid in full or partially without any penalty
The Company received the $600,000
of funding under the Working Capital Funding Agreement on various dates during the quarter ended June 30, 2022. As of June 30,
2022, the balance outstanding was $605,013
which includes an accrued interest of $5,013.
NOTE 4– COMMITMENTS AND
CONTINGENCIES
Operating Leases
The Company had operating lease agreements for offices
in Fort Lauderdale, Florida expiring at June 2023. The Companys principal executive office is located at 431 Fairway Drive, Suite
200, Deerfield Beach, Florida 33441.
Effective November 1, 2019, the Company entered a prime operating lease with the landlord “431 Fairway Associates, LLC ending June 30, 2023, for the Companys executive
offices located on the second floor of 431 Fairway Drive, Suite 200, Deerfield Beach, Florida 33441 with an annualized base rent of $70,104
and with a base rental adjustment of 3% commencing July 1, 2020 and on July 1st of each subsequent year during the term. Under
the lease agreement, Capstone is
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4– COMMITMENTS AND
CONTINGENCIES (Continued)
also responsible for approximately 4,694 square feet
of common area maintenance charges ,respectively in the leased premises which has been estimated at $12.00 per square foot or approximately
$56,000 on an annualized basis.
The Companys rent expense is recorded
on a straight-line basis over the term of the lease. The rent expense for the three months ended June 30, 2022, and 2021 amounted to $35,783
and $35,483, respectively and $74,683 and $71,083 for the six months ended June 30, 2022 and 2021,respectively, including the common area
maintenance charges. At the commencement date of the new office lease, the Company recorded a right-of-use asset and lease liability under
ASU 2016-02, Topic 842.
Schedule of Right Of Use Asset and Lease Liability
Supplemental balance sheet information related to leases as of June 30, 2022 is as follows: |
|
|
|
|
Assets | |
| | |
Operating lease - right-of-use asset | |
$ | 231,077 | |
Accumulated amortization | |
$ | (164,066 | ) |
Operating lease - right - of -use asset , net | |
$ | 67,011 | |
Liabilities | |
| | |
Current | |
| | |
Current portion of operating lease | |
$ | 73,781 | |
| |
| | |
Noncurrent | |
| | |
Operating lease liability, net of current portion | |
$ | — | |
| |
| | |
Supplemental statement of operations information related to leases for the period ended June 30, 2022, is as follows: | |
| | |
Operating lease expense as a component of other general and administrative expenses | |
$ | 33,910 | |
| |
| | |
Supplemental cash flow information related to leases for the period ended June 30, 2022, is as follows: | |
| | |
Cash paid for amounts included in the measurement of lease liabilities: Operating cash flow paid for operating lease | |
$ | 37,188 | |
| |
| | |
Lease term and Discount Rate | |
| | |
Weighted average remaining lease term (months) | |
| | |
Operating lease | |
| 12 | |
Weighted average Discount Rate | |
| | |
Operating lease | |
| 7 | % |
Scheduled maturities of operating lease liabilities
outstanding as of June 30, 2022 are as follows:
Scheduled Maturities of Operating Lease Liabilities Outstanding
Year |
|
Operating
Lease |
2022 (remaining months) |
|
|
$ |
38,304 |
|
2023 |
|
|
|
38,304 |
|
Total Minimum Future Payments |
|
|
|
76,608 |
|
Less: Imputed Interest |
|
|
|
2,827 |
|
Present Value of Lease Liabilities |
|
|
$ |
73,781 |
|
Consulting Agreements
On July 1, 2015, the Company entered into a consulting
agreement with George Wolf, whereby Mr. Wolf was paid $10,500 per month through December 31, 2015 increasing to $12,500 per month from
January 1, 2016 through December 31, 2017.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 –
COMMITMENTS AND CONTINGENCIES (Continued)
On January 1, 2018, the agreement was further amended,
whereby Mr. Wolf was paid $13,750 per month from January 1, 2018 through December 31, 2018 and was further amended at various periods
to be paid at the same rate through December 31, 2021.
On January 1, 2022, the sales operations consulting
agreement with George Wolf, was further extended, whereby Mr. Wolf will be paid $13,750 per month from January 1, 2022 through December
31, 2022.
Effective September 1, 2020 through March 31, 2021,
payment for fifty percent or $6,875 of the monthly consulting fee or approximately $48,125 for the effective period, was deferred until
2022. As of March 31, 2022 and December 31, 2021, the amount due to Mr. Wolf for deferred consulting fees was $48,125 and $48,125, respectively,
which is included in accounts payable and accrued expenses on the accompanying condensed consolidated balance sheets.
Effective April 1, 2021, the sales operations
consulting fee with Mr. Wolf was restored to the contract amount of $13,750 per month.
The consulting agreement can be terminated upon 30
days notice by either party. The Company may, in its sole discretion at any time convert Mr. Wolf to a full-time Executive status.
The annual salary and term of employment would be equal to that outlined in the consulting agreement.
Employment Agreements
On February 5, 2020, the Company entered into a new
Employment Agreement with Stewart Wallach, whereby Mr. Wallach will be paid $301,521 per annum. The initial term of this new agreement
began February 5, 2020 and ends February 5, 2023. The parties may extend the employment period of this agreement by mutual consent with
approval of the Companys Board of Directors, but the extension may not exceed two years in length.
On February 5, 2020, the Company entered into an Employment
Agreement with James McClinton, whereby Mr. McClinton was paid $191,442 per annum. The term of agreement began February 5, 2020 and ended
February 5, 2022.
Effective September 1, 2020, through March 31,
2021, payments equivalent to fifty percent of both Mr. Wallach and Mr. McClintons salary were deferred to be repaid in the future.
As of December 31, 2021, $86,977 and $20,616, respectively, have been deferred until
later in 2022. As of June 30, 2022, total wages deferred for Mr. Wallach were approximately $86,977 and $0 for Mr. McClinton.
On February 6, 2022, the Company entered into
an Employment Agreement with James McClinton (Chief Financial Officer and Director), whereby Mr. McClinton will be paid $736.41 per day.
The term of this new agreement began February 6, 2022 and ends August 30, 2022.
There is a provision in Mr. Wallachs
employment agreement, if the officers employment is terminated by death or disability or without cause, the Company is obligated to
pay to the officers estate or the officer, an amount equal to accrued and unpaid base salary as well as all accrued but unused
vacation days through the date of termination. The Company will also pay sum payments equal to the sum of twelve (12) months base
salary at the rate the Executive was earning as of the date of termination and (b) the sum of “merit based bonuses earned by
the Executive during the prior calendar year of his termination. Any payments owed by the Company shall be paid from a normal
payroll account on a bi-weekly basis in accordance with the normal payroll policies of the Company. The amount owed by the Company
to the Executive, from the effective Termination date, will be payout bi-weekly over the course of the year but at no time will be
no more than twenty (26) installments. The Company will also continue to pay the Executives health and dental insurance benefits for
6 months starting at the Executives date of termination. If the Executive had family health coverage at the time of termination, the
additional family premium obligation would remain theirs and will be reduced against
CAPSTONE COMPANIES
INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 4 –
COMMITMENTS AND CONTINGENCIES (Continued)
the Executives severance package. The
employment agreements have an anti-competition provision for 18 months after the end of employment.
On March 4, 2022,with the closure of the CIHK operation,
the Company entered a consulting agreement with Fayyyaz Fakhruddin Bootwala (Frank),who previously was a direct employee as the Business
Development and Product Manager. Frank will continue to perform similar duties but as an independent contractor. The agreement will end
February 28, 2023, which term maybe extended by mutual agreement between the consultant and Company on an agreed upon schedule with prior
written notice. Notwithstanding the foregoing , the Agreement may be terminated by either party at any time after the initial 60 day term,
upon 30 days prior written notice. The consulting fee in consideration for these services will be $6,119.00 USD paid in arrears monthly
on receipt of invoice.
On March 4, 2022, with the closure of the CIHK operation,
the Company entered a consulting agreement with Yee Moi Choi (Johnny),who previously was a direct employee as the Logistics Manager. Johnny
will continue to perform similar duties but as an independent contractor. The agreement will end February 28, 2023, which term maybe extended
by mutual agreement between the consultant and Company on an agreed upon schedule with prior written notice. Notwithstanding the foregoing
, the Agreement may be terminated by either party at any time after the initial 60 day term, upon 30 days prior written notice. The consulting
fee in consideration for these services will be $4,127.00 USD paid in arrears monthly on receipt of invoice.
Public Relations
Effective May 1st the Company finalized
a marketing/ public relations agreement with Tongal, which is an online service that connects companies with branding and marketing consultants
and services, will provide services for the development and creation of digital assets for use on the Companys website, social
media ads and other ecommerce websites such as Amazon. The platform fee will be $30,000 with production expenses additional. The initial
period will be for six months. The Company can terminate the agreement with a written notice 30 days prior to the end of the Agreement
and will automatically renew for a further six months at the same rate.
Directors Compensation
On May 6, 2021, the Company approved the following
basic compensation arrangement for independent directors of the Company for their continued services, effective August 6, 2021 and ending
August 5, 2022: A total compensation value of $15,000 per annum, payable $750 monthly cash, compensation or $9,000 or (60% of total value)
and remainder $6,000 payable in non-qualified stock options vesting as of August 6, 2022 and with an exercise price equal to market price
of common stock as of August 6, 2021, less 20% (discount). See Note 5– Stock Transactions for further disclosures.
NOTE 5 - STOCK TRANSACTIONS
Stock Purchase Agreements
On April 5, 2021, the Company entered into
a Private Equity Placement with five separate securities purchase agreements (“SPAs) whereby the Company privately placed
an aggregate of 2,496,667 shares (“Shares) of its common stock, $0.0001 par value per share, (“common stock)
for an aggregate purchase price $1,498,000. The five unrelated investors in the Private Placement consisted of four private equity funds
and one individual – all being “accredited investors (under Rule 501(a) of Regulation D under the Securities Act of
1933, as amended, (“Securities Act). The $1,498,000 in proceeds from the Private Placement was used mostly to purchase start
up inventory for the Companys new Smart Mirror product line, and the remainder for advertising and working capital. Under the SPA,
each investor is granted five-year piggyback, ‘best efforts registration rights with no penalties. The Shares are ‘restricted
securities under Rule 144 of the Securities Act and are subject to a minimum six month hold period. Based on representations made
to the Company, the five investors do not constitute a “group under 17 C.F.R. 240.13d-3 and have purchased the Shares solely
as an investment for each investors own account. No individual investor owns more than 2% of the issued and outstanding shares
of common stock.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 - STOCK TRANSACTIONS
(Continued)
The Private Placement was required to raise needed
working capital to purchase U.S. domestic inventory, to support the Companys new Smart Mirror product line that initially was to
be sold online in the second quarter 2021. The Company engaged Wilmington Capital Securities, LLC, a FINRA and SEC registered broker to
act as a placement agent to assist to raise capital through a private placement from one or more accredited investors. As compensation
for their services Wilmington was paid 7% of the gross proceeds or $104,860 as a placement fee. The placement fee was offset against the
$1,498,000 gross proceeds and the net amount of $1,393,140. This increased the Companys additional paid in capital as presented
on the accompanying condensed consolidated statement of stockholders equity statement as of June 30, 2022. In addition, the Company
issued to Wilmington as consideration for their placement fee services, warrants equal to 8% of the shares issued or 199,733 warrants.
The warrants can be exercised for five years from
date of issuance, exercisable at a price per share equal to 110% or $0.66 of the price per share paid by the investors.
Warrants
On April 28, 2021, Company issued common
stock warrants to purchase 199,733 shares of common stock at an exercise price of $0.66 and exercisable for five years from the
issuance date. The warrants were issued to Wilmington Capital Securities, LLC, a FINRA and SEC registered broker under a financial
services and placement agreement with a broker dealer in connection with the Companys placement of $1.4 million of restricted shares
of common stock to five investors on April 5, 2021. The issuance of these warrants were made an exemption from registration
under Section 4(a)(2) and Rule 506(b) of Regulation D under the Securities Act. The estimated fair value of these warrants since
issued as issuance costs, had no impact on the Companys condensed consolidated financial statements as of June 30, 2022.
As of June 30, 2022, and 2021, the
Company had 199,733 and 0 warrants outstanding, respectively.
Series “B-1
Preferred Stock
In
2009, the Company authorized 2,108,313 shares of Series B-1 preferred stock (“B-1). The B-1 preferred stock are convertible
into common shares, at a rate of 66.66 of common stock for each share of B-1 convertible preferred stock. The par value of the B-1 preferred
shares is $0.0001. The B-1 shares shall not be entitled to any dividends and have no voting rights. In the event of a liquidation, the
B-1 holders are entitled to distribution prior to common stockholders but not before any other preferred stockholders. On June 7, 2016,
the Company authorized 3,333,333 of the B-1 preferred stock. The B-1 shares
have a liquidation preference of $1.0 per share or $15,000
as of June30, 2022.
On January 4, 2021, the Company entered a $750,000
working capital loan agreement with Directors, Stewart Wallach and Jeffrey Postal (“Lenders). In consideration for the Lenders
allowing for loan advances under the loan agreement, a below market rate of interest and the loan made on an unsecured basis, as payment
of a finance fee for the loan, the Company issued a total of seven thousand five hundred shares of Companys Series B-1 Convertible
Preferred Stock, $0.0001 par value per share, (“Preferred Shares) to each of the Lenders. Each preferred share converts into
66.66 shares of common stock at option of Lender. The Preferred Shares and any shares of common stock issued under the loan agreement
are “restricted securities under Rule 144 of the Securities Act of 1933, as amended (See Note 4).
Options
In 2005, the Company authorized the 2005 Equity
Plan that made available shares of common stock for issuance through awards of options, restricted stock, stock bonuses, stock appreciation
rights and restricted stock units.
On May 2, 2017, the Companys Board of
Directors amended the Companys 2005 Equity Incentive Plan to extend the Plans expiration date from December 31, 2016 to
December 31, 2021.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 - STOCK
TRANSACTIONS (Continued)
On June 10, 2020, the Company granted 100,000
stock options each to two directors of the Company for their participation as members of the Audit Committee and Nominating and Compensation
Committee, and 10,000 stock options to the Company Secretary.
The Director options have a strike price of
$.435 with an effective date of August 6, 2020 and vested on August 5, 2021 and have a term of 5 years. The Company Secretary options
have a strike price of $.435 with an effective date of August 6, 2020 and vested on August 5, 2021 and have a term of 10 years.
On May 6, 2021, the Company approved the following
basic compensation arrangement for independent directors of the Company, effective August 6, 2021 and ending August 5, 2022: A total
compensation value of $15,000 per annum, payable $750 monthly cash compensation or $9,000 or (60% of total value) and the remainder payable
in non- qualified stock options vesting as of August 6, 2022 and with an exercise price equal to $1.4448 per share and exercisable for
a period of five years. On August 6, 2021, the Company granted the two independent directors 4,144
common stock options each with a grant date fair value of $1.81.
On July 15, 2021, Jeffrey Guzy a Company director,
exercised a previously granted non-qualified stock option and purchased 100,000 shares of Company common stock for an aggregate purchase
price of $43,500 or a per share price of $.435. The shares are restricted shares under federal securities laws and were acquired by independent
Director Guzy. The proceeds will be used by the Company for general working capital to support the rollout of the Smart Mirror product
line.
As of June 30, 2022, there were 888,288 stock
options outstanding and 880,000 options vested and exercisable. The stock options have a weighted
average exercise price of $0.435 and have a weighted average contractual term remaining of 2.40 years.
Stock options were issued under Section 4(a)(2)
and Rule 506(b) of Regulation D under the Securities Act of 1933.
The Binomial Lattice (Suboptimal) option pricing
model was used to calculate the fair value of the stock options granted. The expected dividend yield is based upon the fact that the Company
has not historically paid dividends and does not expect to pay dividends in the near future.
For the three months ended June 30, 2022
and 2021, the Company recognized stock-based compensation expense of $3,362 and $4,200, respectively and $6,724 and $8,400 for the
six months ended June 30, 2022 and 2021, respectively, related to these stock options. Such amounts are included in compensation
expense in the accompanying consolidated statements of operations. A further compensation expense expected to be approximately $1.1
thousand will be recognized for these options through 2022.
Adoption of Stock Repurchase Plan
On August 23, 2016, the Companys Board
of Directors authorized the Company to implement a stock repurchase plan for up to $750,000 worth of shares of the Companys outstanding
common stock. The stock purchases can be made in the open market, structured repurchase programs, or in privately negotiated transactions.
The Company has no obligation to repurchase shares under the authorization, and the timing, actual number and value of the shares which
are repurchased will be at the discretion of management and will depend on several factors including the price of the Companys
common stock, market conditions, corporate developments, and the Companys financial condition. The repurchase plan may be discontinued
at any time at the Companys discretion.
CAPSTONE COMPANIES INC., AND SUBSIDIARIES
NOTES TO CONDENSED UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 -
STOCK TRANSACTIONS (Continued)
On December 19, 2018, Company entered a Purchase
Plan pursuant to Rule 10b5-1 under the Exchange Act, with Wilson Davis & Co., Inc., a registered broker-dealer. Under the Purchase
Plan, Wilson Davis & Co., Inc will make periodic purchases of up to an aggregate of 750,000 shares at prevailing market prices, subject
to the terms of the Purchase Plan.
On June 10, 2020, the Companys Board
of Directors approved a further extension of the Companys stock repurchase plan through August 31, 2021. Since the Board of Director
approval there have been no further repurchase of the Companys common stock during 2020 and further Stock repurchases have been
placed on hold in order to conserve cash during the COVID-19 pandemic.
On May 6, 2021, the Companys Board of
Directors approved a further extension of Rule 10b-5, the Companys stock purchase agreement with Wilson-Davis & Company, Inc.
through August 31, 2022. Since the Board of Directors approval last year, in May 2022 there has been a further repurchase of 66,167 of
the Companys common stock. Further, stock repurchases will be dependent on the Company future liquidity position.
During May 2022,
the Company repurchased 66,167 shares of the Companys outstanding common stock in the open market. The total purchase cost was
$11,662.
As
of June 30, 2022, and December 31, 2021, a total of 816,167 and 750,000 of the Companys common stock has been repurchased since
the program was initiated at a total cost of $119,402.
NOTE 6- SUBSEQUENT EVENTS
On July 5, 2022, the Board of Directors of the Company held a special meeting
and approved the following corporate actions or proposals:
1) The Board nominated the following incumbent directors to stand for election
to the Board for a term commencing upon election and ending in 2023 and the election and assumption of office of successors: (a) Stewart
Wallach; (b) James McClinton; (c) George Wolf; (d) Jeffrey Postal; and (e) Jeffrey Guzy, and approved a resolution to seek shareholders
vote or consent to these nominees.
2) Cash compensation for services as a director and services as a member
of the Audit Committee, Compensation and Nomination Committee for independent directors Jeffrey Postal and Jeffrey Guzy was suspended
for the remainder of 2022;
3) July 8, 2022, was set as the record date for holders of record of issued
shares of Company Common Stock entitled to vote for election of, or written consent to election of, directors in 2022 and for any other
matters presented for shareholder approval; and
4) Approved David Brooks & Associates, PC,
as the Companys independent public auditors for fiscal year 2022, per recommendation and approval of Boards Audit Committee,
and approved a resolution to seek shareholder ratification of the approval of David Brooks & Associates, PC as the Companys
independent public auditors for fiscal year 2022.