0000811222 false --12-31 2023 Q1 0000811222 2023-01-01 2023-03-31 0000811222 2023-06-29 0000811222 2023-03-31 0000811222 2022-12-31 0000811222 CDIF:SeriesNSeniorConvertiblePreferredStockMember 2023-03-31 0000811222 CDIF:SeriesNSeniorConvertiblePreferredStockMember 2022-12-31 0000811222 CDIF:SeriesXSeniorConvertiblePreferredStockMember 2023-03-31 0000811222 CDIF:SeriesXSeniorConvertiblePreferredStockMember 2022-12-31 0000811222 us-gaap:SeriesBPreferredStockMember 2023-03-31 0000811222 us-gaap:SeriesBPreferredStockMember 2022-12-31 0000811222 us-gaap:SeriesCPreferredStockMember 2023-03-31 0000811222 us-gaap:SeriesCPreferredStockMember 2022-12-31 0000811222 us-gaap:SeriesEPreferredStockMember 2023-03-31 0000811222 us-gaap:SeriesEPreferredStockMember 2022-12-31 0000811222 CDIF:SeriesF1PreferredStockMember 2023-03-31 0000811222 CDIF:SeriesF1PreferredStockMember 2022-12-31 0000811222 CDIF:SeriesIPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesIPreferredStockMember 2022-12-31 0000811222 CDIF:SeriesJPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesJPreferredStockMember 2022-12-31 0000811222 CDIF:SeriesKPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesKPreferredStockMember 2022-12-31 0000811222 CDIF:SeriesLPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesLPreferredStockMember 2022-12-31 0000811222 CDIF:SeriesRPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesRPreferredStockMember 2022-12-31 0000811222 CDIF:SeriesNPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesNPreferredStockMember 2022-12-31 0000811222 CDIF:SeriesXPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesXPreferredStockMember 2022-12-31 0000811222 2022-01-01 2022-03-31 0000811222 us-gaap:FinancialServiceMember 2023-01-01 2023-03-31 0000811222 us-gaap:FinancialServiceMember 2022-01-01 2022-03-31 0000811222 CDIF:HealthcareSegmentMember 2023-01-01 2023-03-31 0000811222 CDIF:HealthcareSegmentMember 2022-01-01 2022-03-31 0000811222 CDIF:FinancialServicesMember 2023-01-01 2023-03-31 0000811222 CDIF:FinancialServicesMember 2022-01-01 2022-03-31 0000811222 CDIF:PreferredStockSeriesAIKMember 2021-12-31 0000811222 CDIF:PreferredStockSeriesBDEFF1GHLMember 2021-12-31 0000811222 CDIF:PreferredStockSeriesCAndRMember 2021-12-31 0000811222 us-gaap:TreasuryStockCommonMember 2021-12-31 0000811222 CDIF:PreferredStockSeriesAIKMember 2022-12-31 0000811222 CDIF:PreferredStockSeriesBDEFF1GHLMember 2022-12-31 0000811222 CDIF:PreferredStockSeriesCAndRMember 2022-12-31 0000811222 us-gaap:TreasuryStockCommonMember 2022-12-31 0000811222 us-gaap:CommonStockMember 2021-12-31 0000811222 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0000811222 us-gaap:RetainedEarningsMember 2021-12-31 0000811222 2021-12-31 0000811222 us-gaap:CommonStockMember 2022-12-31 0000811222 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0000811222 us-gaap:RetainedEarningsMember 2022-12-31 0000811222 CDIF:PreferredStockSeriesAIKMember 2022-01-01 2022-03-31 0000811222 CDIF:PreferredStockSeriesBDEFF1GHLMember 2022-01-01 2022-03-31 0000811222 CDIF:PreferredStockSeriesCAndRMember 2022-01-01 2022-03-31 0000811222 us-gaap:TreasuryStockCommonMember 2022-01-01 2022-03-31 0000811222 CDIF:PreferredStockSeriesAIKMember 2023-01-01 2023-03-31 0000811222 CDIF:PreferredStockSeriesBDEFF1GHLMember 2023-01-01 2023-03-31 0000811222 CDIF:PreferredStockSeriesCAndRMember 2023-01-01 2023-03-31 0000811222 us-gaap:TreasuryStockCommonMember 2023-01-01 2023-03-31 0000811222 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0000811222 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0000811222 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0000811222 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0000811222 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0000811222 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0000811222 CDIF:PreferredStockSeriesAIKMember 2022-03-31 0000811222 CDIF:PreferredStockSeriesBDEFF1GHLMember 2022-03-31 0000811222 CDIF:PreferredStockSeriesCAndRMember 2022-03-31 0000811222 us-gaap:TreasuryStockCommonMember 2022-03-31 0000811222 CDIF:PreferredStockSeriesAIKMember 2023-03-31 0000811222 CDIF:PreferredStockSeriesBDEFF1GHLMember 2023-03-31 0000811222 CDIF:PreferredStockSeriesCAndRMember 2023-03-31 0000811222 us-gaap:TreasuryStockCommonMember 2023-03-31 0000811222 us-gaap:CommonStockMember 2022-03-31 0000811222 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0000811222 us-gaap:RetainedEarningsMember 2022-03-31 0000811222 2022-03-31 0000811222 us-gaap:CommonStockMember 2023-03-31 0000811222 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0000811222 us-gaap:RetainedEarningsMember 2023-03-31 0000811222 us-gaap:EquipmentMember 2023-01-01 2023-03-31 0000811222 CDIF:MedicalEquipmentMember 2023-01-01 2023-03-31 0000811222 us-gaap:LeaseholdImprovementsMember 2023-01-01 2023-03-31 0000811222 srt:ScenarioPreviouslyReportedMember 2022-03-31 0000811222 srt:RestatementAdjustmentMember 2022-03-31 0000811222 CDIF:AsRestatedMember 2022-03-31 0000811222 srt:ScenarioPreviouslyReportedMember 2022-01-01 2022-03-31 0000811222 srt:RestatementAdjustmentMember 2022-01-01 2022-03-31 0000811222 CDIF:AsRestatedMember 2022-01-01 2022-03-31 0000811222 2022-01-01 2022-12-31 0000811222 CDIF:ManagerOfPlatinumTaxMember 2023-03-31 0000811222 CDIF:ManagerOfPlatinumTaxMember 2022-12-31 0000811222 CDIF:PreviousOwnersOfEdgeViewMember 2023-03-31 0000811222 CDIF:PreviousOwnersOfEdgeViewMember 2022-12-31 0000811222 CDIF:ChairmanMember 2023-03-31 0000811222 CDIF:ChairmanMember 2022-12-31 0000811222 CDIF:AutoLoanMember 2023-03-31 0000811222 CDIF:AutoLoanMember 2022-12-31 0000811222 CDIF:SBALoanMember 2020-06-01 2020-06-02 0000811222 CDIF:SBALoanMember 2023-03-31 0000811222 CDIF:SBALoanMember 2022-12-31 0000811222 us-gaap:ConvertibleNotesPayableMember 2023-01-01 2023-03-31 0000811222 us-gaap:ConvertibleNotesPayableMember 2022-01-01 2022-03-31 0000811222 CDIF:SecurityExchangeAndPurchaseAgreementMember 2022-09-01 2022-09-22 0000811222 CDIF:SeriesXSeniorConvertiblePreferredStockMember 2022-09-01 2022-09-22 0000811222 CDIF:SeriesXSeniorConvertiblePreferredStockMember 2022-09-22 0000811222 CDIF:PromissoryNoteMember 2022-09-22 0000811222 CDIF:PromissoryNoteMember 2023-01-01 2023-03-31 0000811222 CDIF:PromissoryNoteMember 2022-01-01 2022-12-31 0000811222 CDIF:UnrelatedPartyMember 2023-03-31 0000811222 CDIF:UnrelatedPartyMember 2022-12-31 0000811222 CDIF:ConvertibleNote71Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote71Member 2022-12-31 0000811222 CDIF:ConvertibleNote71Member 2023-03-31 0000811222 CDIF:ConvertibleNote9Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote9Member 2022-12-31 0000811222 CDIF:ConvertibleNote9Member 2023-03-31 0000811222 CDIF:ConvertibleNote10Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote10Member 2022-12-31 0000811222 CDIF:ConvertibleNote10Member 2023-03-31 0000811222 CDIF:ConvertibleNote101Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote101Member 2022-12-31 0000811222 CDIF:ConvertibleNote101Member 2023-03-31 0000811222 CDIF:ConvertibleNote102Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote102Member 2022-12-31 0000811222 CDIF:ConvertibleNote102Member 2023-03-31 0000811222 CDIF:ConvertibleNote292Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote292Member 2022-12-31 0000811222 CDIF:ConvertibleNote292Member 2023-03-31 0000811222 CDIF:ConvertibleNote31Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote31Member 2022-12-31 0000811222 CDIF:ConvertibleNote31Member 2023-03-31 0000811222 CDIF:ConvertibleNote371Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote371Member 2022-12-31 0000811222 CDIF:ConvertibleNote371Member 2023-03-31 0000811222 CDIF:ConvertibleNote372Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote372Member 2022-12-31 0000811222 CDIF:ConvertibleNote372Member 2023-03-31 0000811222 CDIF:ConvertibleNote373Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote373Member 2022-12-31 0000811222 CDIF:ConvertibleNote373Member 2023-03-31 0000811222 CDIF:ConvertibleNote38Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote38Member 2022-12-31 0000811222 CDIF:ConvertibleNote38Member 2023-03-31 0000811222 CDIF:ConvertibleNote39Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote39Member 2022-12-31 0000811222 CDIF:ConvertibleNote39Member 2023-03-31 0000811222 CDIF:ConvertibleNote401Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote401Member 2022-12-31 0000811222 CDIF:ConvertibleNote401Member 2023-03-31 0000811222 CDIF:ConvertibleNote402Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote402Member 2022-12-31 0000811222 CDIF:ConvertibleNote402Member 2023-03-31 0000811222 CDIF:ConvertibleNote403Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote403Member 2022-12-31 0000811222 CDIF:ConvertibleNote403Member 2023-03-31 0000811222 CDIF:ConvertibleNote404Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote404Member 2022-12-31 0000811222 CDIF:ConvertibleNote404Member 2023-03-31 0000811222 CDIF:ConvertibleNote405Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote405Member 2022-12-31 0000811222 CDIF:ConvertibleNote405Member 2023-03-31 0000811222 CDIF:ConvertibleNote406Member 2023-01-01 2023-03-31 0000811222 CDIF:ConvertibleNote406Member 2022-12-31 0000811222 CDIF:ConvertibleNote406Member 2023-03-31 0000811222 us-gaap:SeriesAPreferredStockMember 2023-03-31 0000811222 us-gaap:SeriesDPreferredStockMember 2023-03-31 0000811222 us-gaap:SeriesFPreferredStockMember 2023-03-31 0000811222 CDIF:SeriesNPreferredStockMember 2023-01-01 2023-03-31 0000811222 CDIF:SeriesXPreferredStockMember 2023-01-01 2023-03-31 0000811222 us-gaap:SeriesCPreferredStockMember 2023-01-01 2023-03-31 0000811222 us-gaap:ConvertibleNotesPayableMember 2023-01-01 2023-03-31 0000811222 us-gaap:WarrantMember 2022-12-31 0000811222 us-gaap:WarrantMember 2023-01-01 2023-03-31 0000811222 us-gaap:WarrantMember 2023-03-31 0000811222 us-gaap:SeriesFPreferredStockMember CDIF:BuyBackAgreementMember CDIF:AHIMember 2022-10-01 2022-10-31 0000811222 CDIF:AHIMember 2022-10-01 2022-10-31 0000811222 us-gaap:SegmentDiscontinuedOperationsMember CDIF:RedRockMember 2023-01-01 2023-03-31 0000811222 us-gaap:SegmentDiscontinuedOperationsMember CDIF:RedRockMember 2022-01-01 2022-03-31 0000811222 us-gaap:HealthCareMember 2022-12-31 0000811222 us-gaap:HealthCareMember 2023-01-01 2023-03-31 0000811222 us-gaap:HealthCareMember 2023-03-31 0000811222 srt:ChiefOperatingOfficerMember 2023-03-31 0000811222 srt:ChiefOperatingOfficerMember 2022-12-31 0000811222 srt:BoardOfDirectorsChairmanMember 2022-12-31 0000811222 srt:BoardOfDirectorsChairmanMember 2021-12-31 0000811222 2021-05-15 0000811222 CDIF:FirstDoctorMember 2021-05-02 2021-05-31 0000811222 CDIF:SecondDoctorMember 2021-05-02 2021-05-31 0000811222 CDIF:ThirdDoctorMember 2021-05-02 2021-05-31 0000811222 CDIF:YearEnd2022OneMember 2023-03-31 0000811222 CDIF:YearEnd2022OneMember CDIF:SeriesJPreferredStockMember 2023-01-01 2023-03-31 0000811222 CDIF:YearEnd2022TwoMember 2023-03-31 0000811222 CDIF:YearEnd2022TwoMember CDIF:SeriesJPreferredStockMember 2023-01-01 2023-03-31 0000811222 CDIF:YearEnd2023Member 2023-03-31 0000811222 CDIF:YearEnd2023Member CDIF:SeriesJPreferredStockMember 2023-01-01 2023-03-31 0000811222 CDIF:YearEnd2024Member 2023-03-31 0000811222 CDIF:YearEnd2024Member CDIF:SeriesJPreferredStockMember 2023-01-01 2023-03-31 0000811222 CDIF:YearEnd2025Member 2023-03-31 0000811222 CDIF:YearEnd2025Member CDIF:SeriesJPreferredStockMember 2023-01-01 2023-03-31 0000811222 CDIF:FinancialServicesMember 2023-03-31 0000811222 CDIF:FinancialServicesMember 2022-12-31 0000811222 CDIF:HealthcareSegmentMember 2023-03-31 0000811222 CDIF:HealthcareSegmentMember 2022-12-31 0000811222 CDIF:RealEstate1Member 2023-03-31 0000811222 CDIF:RealEstate1Member 2022-12-31 0000811222 CDIF:OthersMember 2023-03-31 0000811222 CDIF:OthersMember 2022-12-31 0000811222 CDIF:FinancialServicesMember 2023-01-01 2023-03-31 0000811222 CDIF:FinancialServicesMember 2022-01-01 2022-03-31 0000811222 CDIF:HealthcareSegmentMember 2023-01-01 2023-03-31 0000811222 CDIF:HealthcareSegmentMember 2022-01-01 2022-03-31 0000811222 CDIF:RealEstate1Member 2023-01-01 2023-03-31 0000811222 CDIF:RealEstate1Member 2022-01-01 2022-03-31 0000811222 CDIF:SubsidiaryMember 2023-01-01 2023-03-31 0000811222 CDIF:SubsidiaryMember 2022-01-01 2022-03-31 0000811222 CDIF:CardiffLexingtonMember 2023-01-01 2023-03-31 0000811222 CDIF:CardiffLexingtonMember 2022-01-01 2022-03-31 0000811222 us-gaap:CorporateMember 2023-01-01 2023-03-31 0000811222 us-gaap:CorporateMember 2022-01-01 2022-03-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended: March 31, 2023

 

or

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ____________ to _____________

 

Commission File Number: 000-49709

 

CARDIFF LEXINGTON CORPORATION
(Exact name of registrant as specified in its charter)

 

Nevada   84-1044583
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)

 

3200 Bel Air Drive, Las Vegas, NV   89109
(Address of principal executive offices)   (Zip Code)

 

844-628-2100
(Registrant’s telephone number, including area code)

 

N/A
(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act: None

 

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $0.001 par value

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated Filer ☐ Accelerated Filer ☐
Non-accelerated Filer Smaller reporting company
  Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for comply with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

 

As of June 29, 2023, there were 908,479,113 shares of common stock of the registrant issued and outstanding.

 

 

 

   

 

 

CARDIFF LEXINGTON CORPORATION

 

Quarterly Report on Form 10-Q

 Period Ended March 31, 2023

 

TABLE OF CONTENTS

 

PART I
FINANCIAL INFORMATION
Item 1. Financial Statements 2
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 32
Item 3. Quantitative and Qualitative Disclosures about Market Risk 41
Item 4. Controls and Procedures 41
   
PART II
OTHER INFORMATION
Item 1. Legal Proceedings 43
Item 1A. Risk Factors 43
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 43
Item 3. Defaults Upon Senior Securities 43
Item 4. Mine Safety Disclosures 43
Item 5. Other Information 43
Item 6. Exhibits 43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 1 

 

 

PART I

FINANCIAL INFORMATION

 

ITEM 1.FINANCIAL STATEMENTS.

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

    Page
Condensed Consolidated Balance Sheets as of March 31, 2023 (Unaudited) and December 31, 2022 (Unaudited)   3
Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2023 (Unaudited) and 2022 (Unaudited and restated)   4
Condensed Consolidated Statements of Stockholders’ Equity (Deficiency) for the Three Months Ended March 31, 2023 (Unaudited) and 2022 (Unaudited and restated)   5
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2023 (Unaudited) and 2022 (Unaudited and restated)   6
Notes to Condensed Consolidated Financial Statements (Unaudited)   7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF MARCH 31, 2023 AND DECEMBER 31, 2022

(UNAUDITED)

 

                 
   

March 31,

2023

    December 31,
2022
 
             
ASSETS                
Current assets                
Cash   $ 350,329     $ 226,802  
Accounts receivable-net     7,446,416       6,604,780  
Prepaid and other current assets     5,000       5,000  
Total current assets     7,801,745       6,836,582  
                 
Property and equipment, net     50,804       55,439  
Land     540,000       540,000  
Goodwill     5,666,608       5,666,608  
Right of use - assets     189,626       218,926  
Due from related party     4,979       4,979  
Other assets     30,823       30,823  
Total assets   $ 14,284,585     $ 13,353,357  
                 
LIABILITIES, MEZZANINE EQUITY AND DEFICIENCY IN STOCKHOLDERS' EQUITY                
Current liabilities                
Accounts payable and accrued expense   $ 2,070,490     $ 2,038,595  
Accrued expenses - related parties     3,904,557       3,750,557  
Accrued interest     461,307       350,267  
Right of use - liability     140,777       142,307  
Due to director & officer     123,192       123,192  
Notes payable     36,596       15,809  
Notes payable - related party     90,189       37,024  
Convertible notes payable, net of debt discounts of $87,147 and $46,797, respectively     3,717,936       3,515,752  
Total current liabilities     10,545,044       9,973,503  
                 
Other liabilities                
Notes payable     144,646       139,789  
Operating lease liability – long term     55,408       84,871  
Total liabilities     10,745,097       10,198,163  
                 
Mezzanine equity                
Redeemable Series N Senior Convertible Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value $4.00, 868,058 shares issued and outstanding at March 31, 2023 and December 31, 2022     3,578,656       3,125,002  
Redeemable Series X Senior Convertible Preferred Stock - 5,000,000 shares authorized, $0.001 par value, stated value $4.00, 375,000 shares issued and outstanding at March 31, 2023 and December 31, 2022     1,593,205       1,500,000  
Total Mezzanine Equity     5,171,861       4,625,002  
                 
Stockholders' equity (deficit)                
Series B Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value $4.00, 2,131,328 shares issued and outstanding at March 31, 2023 and December 31, 2022     8,525,313       8,525,313  
Series C Preferred Stock - 500 shares authorized, $0.001 par value, stated value $4.00, 122 shares issued and outstanding at March 31, 2023 and December 31, 2022     488       488  
Series E Preferred Stock - 1,000,000 shares authorized, $0.001 par value, stated value $4.00, 150,750 shares issued and outstanding at March 31, 2023 and December 31, 2022     603,000       603,000  
Series F-1 Preferred Stock - 800,000 shares authorized, $0.001 par value, stated value $4.00, 35,752 shares issued and outstanding at March 31, 2023 and December 31, 2022     143,008       143,008  
Series I Preferred Stock - 500,000,000 shares authorized, $0.001 par value, 14,885,000 shares issued and outstanding at March 31, 2023 and December 31, 2022     59,540,000       59,540,000  
Series J Preferred Stock - 10,000,000 shares authorized, $0.001 par value, stated value $4.00, 1,713,584 shares issued and outstanding at March 31, 2023 and December 31, 2022     6,854,336       6,854,336  
Series K Preferred Stock - 10,937,500 shares authorized, $0.001 par value, 8,200,562 shares issued and outstanding at March 31, 2023 and December 31, 2022     8,201       8,201  
Series L Preferred Stock - 100,000,000 shares authorized, $0.001 par value, stated value $4.00, 319,493 shares issued and outstanding at March 31, 2023 and December 31, 2022     1,277,972       1,277,972  
Series R Preferred Stock - 5,000 shares authorized, $0.001 par value, stated value of $1,200, 165 shares issued and outstanding at March 31, 2023 and December 31, 2022     198,000       198,000  
Common Stock - 7,500,000,000 shares authorized, $0.001 par value; 908,479,113 and 789,796,735 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively     908,378       789,696  
Additional paid-in capital     (8,482,814 )     (8,554,368 )
Accumulated deficit     (71,208,254 )     (70,855,453 )
Total stockholders' equity (deficit)     (1,632,373 )     (1,469,808 )
Total liabilities, mezzanine equity and stockholders' equity   $ 14,284,585     $ 13,353,357  

 

The accompanying notes are an integral part of these condensed consolidated financial statements

 

 


 3 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

 

           
   Three Months Ended March 31, 
   2023  

2022

(Restated)

 
REVENUE        
Financial services  $154,399   $464,843 
Healthcare   2,706,399    2,432,307 
Total revenue   2,860,798    2,897,150 
           
COST OF SALES          
Financial services   26,829    212,446 
Healthcare   956,295    903,782 
Total cost of sales   983,124    1,116,228 
           
GROSS PROFIT   1,877,674    1,780,922 
           
OPERATING EXPENSES          
Depreciation expense   4,635    5,783 
Selling, general and administrative   1,159,478    1,053,656 
Total operating expenses   1,164,113    1,059,439 
           
INCOME FROM OPERATIONS   713,561    721,483 
           
OTHER INCOME (EXPENSE)          
Other income   205     
Gain on forgiveness of debt   390     
Penalties and fees   (15,000)    
Interest expense and finance charge   (695,164)   (2,220,176)
Conversion cost penalty and reimbursement   (2,000)    
Amortization of debt discounts   (17,983)   (44,546)
Total other income (expense)   (729,552)   (2,264,722)
           
NET LOSS BEFORE DISCONTINUED OPERATIONS   (15,991)   (1,543,239)
LOSS FROM DISCONTINUED OPERATIONS       (19,215)
NET LOSS FOR THE PERIOD  $(15,991)  $(1,562,454)
DEEMED DIVIDENDS ON PREFERRED STOCK   (336,811)    
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS  $(352,802)  $(1,562,454)
           
BASIC LOSS PER SHARE          
Continuing operations  $0.00   $(0.01)
Discontinued operations  $0.00   $(0.00)
           
WEIGHTED AVERAGE NUMBER OF COMMON SHARES - BASIC AND DILUTED   871,989,778    166,130,069 

 

The accompanying notes are an integral part of these condensed consolidated financial statements

 

 

 

 4 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIENCY)

THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

 

                                         
    

Preferred Stock Series

A, I, K

    

Preferred Stock Series

B, D, E, F, F-1, G, H, L

    

Preferred Stock

Series C and R

    Treasury Stock 
    Shares    Amount    Shares    Amount    Shares    Amount    Shares    Amount 
Balance December 31, 2021 (Restated)   23,085,563   $59,548,201    3,595,952   $14,383,808    287   $198,488    (619,345)  $(4,967,686)
Dividend to preferred stock                                
Net loss                                
Balance, March 31, 2022 (Restated)   23,085,563   $59,548,201    3,595,952   $14,383,808    287   $198,488    (619,345)  $(4,967,686)
                                         
Balance December 31, 2022   23,085,563   $59,548,201    4,350,907   $17,403,628    287   $198,488       $ 
Conversion of convertible notes payable                                
Dividend to preferred stock                                
Net loss                                
Balance, March 31, 2023   23,085,563   $59,548,201    4,350,907   $17,403,628    287   $198,488       $ 

 

 

                          
    Common Stock    Additional Paid-in     Accumulated     Total Stockholders’  
    Shares    Amount    Capital    Deficit    Deficit 
Balance December 31, 2021 (Restated)   166,130,069   $167,421   $(3,479,126)  $(65,118,744)  $732,361 
Dividend to preferred stock               (102,746)   (102,746)
Net loss               (1,562,454)   (1,562,454)
Balance, March 31, 2022 (Restated)   166,130,069   $167,421   $(3,479,126)  $(66,783,944)  $(932,839)
                          
Balance December 31, 2022   789,796,735   $789,696   $(8,554,368)  $(70,855,453)  $(1,469,808)
Conversion of convertible notes payable   118,682,378    118,682    71,555        190,237 
Dividend to preferred stock               (336,811)   (336,811)
Net loss               (15,991)   (15,991)
Balance, March 31, 2023   908,479,113   $908,378   $(8,482,813)  $(71,208,255)  $(1,632,373)

 

The accompanying notes are an integral part of these condensed consolidated financial statements

 

 

 

 

 

 

 

 

 

 

 

 5 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

 

           
   Three Months Ended March 31 
   2023  

2022

(Restated)

 
CASH FLOWS FROM OPERATING ACTIVITIES          
Net loss for the period  $(15,991)  $(1,562,454)
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation   4,635    10,814 
Amortization of loan discount   17,983    44,546 
Gain on forgiveness of debt   (390)    
Other noncash items, net       (66,054)
Bad debt   270,000     
Fair value settled upon conversion   123,566     
Conversion and note issuance cost   5,000     
(Increase) decrease in:          
Accounts receivable   (1,111,636)   343,840 
Right of use – assets   29,300    103,119 
Prepaid expenses and other current assets       8,000 
Increase (decrease) in:          
Accounts payable and accrued expense   241,945    569,508 
Accrued officer’s compensation   154,000    120,000 
Due from related parties       3,988 
Accrued interest   123,074    110,559 
Right of use – liabilities   (30,993)   (62,319)
Net cash used in operating activities   (189,507)   (376,453)
           
Net cash provided by discontinued operations - operating activities       19,215 
           
CASH FLOWS FROM FINANCING ACTIVITIES          
Proceeds from convertible notes payable   240,000    405,730 
Repayment of convertible notes payable       (5,908)
Payment of SBA loan   (750)   (756)
Dividend on preferred stock       (102,746)
Proceeds from credit line   37,000     
Repayment of credit line   (16,381)    
Payment of notes payable related party   (835)   (816)
Proceeds from notes payable related party   54,000    4,803 
Net cash provided by financing activities   313,034    300,307 
           
NET (DECREASE) INCREASE IN CASH   123,527    (56,931)
CASH, BEGINNING OF PERIOD   226,802    595,987 
CASH, END OF PERIOD  $350,329   $539,056 
           
SUPPLEMENTARY DISCLOSURE OF CASH FLOW INFORMATION          
Cash paid during the period for interest  $1,503   $22,709 
           
NON-CASH INVESTING AND FINANCING ACTIVITIES:          
Common stock issued upon conversion of notes payable and accrued interest  $66,673   $ 
Debt discount from derivative liabilities  $   $94,321 

 

The accompanying notes are an integral part of these condensed consolidated financial statements

 

 

 

 6 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

1.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Organization and Nature of Operations

 

Cardiff Lexington Corporation (“Cardiff”) was originally incorporated on September 3, 1986 in Colorado as Cardiff International Inc. On November 10, 2005, Cardiff merged with Legacy Card Company, LLC and changed its name to Cardiff Lexington Corporation. On August 27, 2014, Cardiff redomiciled and became a corporation under the laws of Florida. On April 13, 2021, Cardiff redomiciled and became a corporation under the laws of Nevada.

 

Cardiff is an acquisition holding company focused on locating undervalued and undercapitalized companies, primarily in the healthcare industry, and providing them capitalization and leadership to maximize the value and potential of their private enterprises while also providing diversification and risk mitigation for stockholders. All of Cardiff’s operations are conducted through, and its income derived from, its various subsidiaries, which includes:

 

·We Three, LLC dba Affordable Housing Initiative (“AHI”), which was acquired on May 15, 2014 and sold on October 31, 2022;
   
·Edge View Properties, Inc. (“Edge View”), which was acquired on July 16, 2014;
   
·Platinum Tax Defenders (“Platinum Tax”), which was acquired on July 31, 2018; and
   
·Nova Ortho and Spine, PLLC (“Nova”), which was acquired on May 31, 2021.

 

Principles of Consolidation

 

The condensed consolidated financial statements include the accounts of Cardiff and its wholly owned subsidiaries AHI, Edge View, Platinum Tax and Nova (collectively, the “Company”). AHI is included in discontinued operations. All significant intercompany accounts and transactions are eliminated in consolidation. Certain prior period amounts may have been reclassified for consistency with the current period presentation. These reclassifications would have no material effect on the reported condensed consolidated financial results.

 

Use of Estimates

 

The preparation of financial statements in conformity with United States generally accepted accounting principles (“U.S. GAAP”) requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Management uses its historical records and knowledge of its business in making estimates. Accordingly, actual results could differ from those estimates.

 

 

 

 7 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Accounts Receivable

 

Accounts receivable is reported on the balance sheet at the net amounts expected to be collected by the Company. Management closely monitors outstanding accounts receivable and charges off to expense any balances that are determined to be uncollectible, which was $270,000 and $0 as of March 31, 2023 and December 31, 2022, respectively. As of March 31, 2023 and December 31, 2022, the Company had net accounts receivable of $7,446,416 and $6,604,780, respectively. Accounts receivables are primarily generated from subsidiaries in their normal course of business.

 

Property and Equipment

 

Property and equipment are carried at cost. Expenditures for renewals and betterments that extend the useful lives of property, equipment or leasehold improvements are capitalized. Expenditures for maintenance and repairs are charged to expense as incurred. Depreciation is calculated using the straight-line method for financial reporting purposes based on the following estimated useful lives:

 
Classification Useful Life
Equipment, furniture, and fixtures 5 - 7 years
Medical equipment 10 years
Leasehold improvements 10 years or lease term, if shorter

 

Goodwill and Other Intangible Assets

 

Goodwill and indefinite-lived brands are not amortized but are evaluated for impairment annually or when indicators of a potential impairment are present. The Company’s impairment testing of goodwill is performed separately from its impairment testing of indefinite-lived intangibles. The annual evaluation for impairment of goodwill and indefinite-lived intangibles is based on valuation models that incorporate assumptions and internal projections of expected future cash flows and operating plans. The Company believes such assumptions are also comparable to those that would be used by other marketplace participants. During the three months ended March 31, 2023 and 2022, the Company did not recognize any goodwill impairment. The Company based this decision on impairment testing of the underlying assets, expected cash flows, decreased asset value and other factors.

 

Valuation of Long-lived Assets

 

In accordance with the provisions of Accounting Standards Codification (“ASC”) Topic 360-10-5, “Impairment or Disposal of Long-Lived Assets”, all long-lived assets such as plant and equipment and construction in progress held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison of the carrying amount of assets to estimated discounted net cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of the assets exceed the fair value of the assets.

 

 

 

 8 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Revenue Recognition

 

On January 1, 2018, the Company adopted ASC 606, Revenue from contracts with customers (“Topic 606”), using the modified retrospective method applied to those contracts which were not completed as of January 1, 2018.

 

The Company applies the following five-step model to determine revenue recognition:

 

·Identification of a contract with a customer
·Identification of the performance obligations in the contact
·Determination of the transaction price
·Allocation of the transaction price to the separate performance allocation
·Recognition of revenue when performance obligations are satisfied.

 

The Company only applies the five-step model when it is probable that the Company will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception and once the contract is determined to be within the scope of ASC 606, the Company assesses services promised within each contract and determines those that are performance obligations and assesses whether each promised service is distinct.

 

The Company’s financial services sector reports revenues as services are performed and its healthcare sector reports revenues at the time control of the services transfer to the customer and from providing licensed and/or certified orthopedic procedures. The Company’s healthcare subsidiary does not have contract liabilities or deferred revenue as there are no amounts prepaid for services.

 

Healthcare Income

 

Established billing rates are not the same as actual amounts recovered for the Company’s healthcare subsidiary. They generally do not reflect what the Company is ultimately paid and therefore are not reported in the condensed consolidated financial statements. The Company is typically paid amounts based on established charges per procedure with guidance from the annually updated Current Procedural Terminology (“CPT”) guidelines (a code set maintained by the American Medical Association through the CPT Editorial Panel), that designates relative value units (“RVU's”) and a suggested range of charges for each procedure which is then assigned a CPT code.

 

This fee is discounted to reflect the percentage paid to the Company “using a modifier” recognized by each insurance carrier for services, less deductible, co-pay, and contractual adjustments which are deducted from the calculated fee. The net revenue is recorded at the time the services are rendered.

 

Contract Fees (Non-PIP)

 

The Company has contract fees for amounts earned from its Non-Personal Injury Protection (“PIP”) related procedures, typically car accidents, and are collected on a contingency basis. These cases are sold to a factor, who bears the risk of economic benefit or loss. After selling patient cases to the factor, any additional funds collected by the Company are remitted to the factor.

 

 

 

 9 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Service Fees – Net (PIP)

 

The Company generates services fees from performing various procedures on the date the services are performed. These services primarily include slip and falls as well as smaller nominal Non-PIP services. Fees are collected primarily from third party insurance providers. These revenues are based on established insurance billing rates less allowances for contractual adjustments and uncollectible amounts. These contractual adjustments vary by insurance company and self-pay patients. The Company computes these contractual adjustments and collection allowances based on its historical collection experience.

 

Completing the paperwork for each case and preparing it for billing takes approximately ten business days after a procedure is performed. The majority of claims are then filed electronically except for those remaining insurance carriers requiring paper filing. An initial response is usually received within four weeks from electronic filing and up to six weeks from paper filing. Responses may be a payment, a denial, or a request for additional information.

 

The Company’s healthcare revenues are generated from professional medical billings including facility and anesthesia services. With respect to facility and anesthesia services, the Company is the primary obligor as the facility and anesthesia services are considered part of one integrated performance obligation. Historically the Company receives 49.9% of collections from total gross billed. Accordingly, the Company recognized net healthcare service revenue as 49.9% of gross billed amounts. Historical collection rates are estimated using the most current prior 12-month historical payment and collection percentages.

 

The Company’s healthcare subsidiary has contractual medical receivable sales and purchase agreements with third party factors which result in approximately 51% to 56% reduction from the accounts receivables amounts when a receivable is sold to the factors. The Company evaluated the factored adjustments considering the actual factored amounts per patient quarterly, and the reductions from accounts receivable that are factored were recorded in finance charges as other expenses on the consolidated statement of operations.

 

The Company’s contracts for both its contract and service fees each contain a single performance obligation (providing orthopedic services), as the promise to transfer the individual services is not separately identifiable from other promises in the contracts and, therefore, not distinct, as a result, the entire transaction price is allocated to this single performance obligation.

 

Accordingly, the Company recognizes revenues (net) when the patient receives orthopedic care services. The Company’s patient service contracts generally have performance obligations which are satisfied at a point in time. The performance obligation is for onsite or off-site care provided. Patient service contracts are generally fixed-price, and the transaction price is in the contract. Revenue is recognized when obligations under the terms of the contract with our patients are satisfied; generally, at the time of patient care.

 

Financial Services Income

 

The Company generates revenue from providing tax resolution services to individuals and business owners that have federal and state tax liabilities by assisting its clients to settle outstanding tax debts. Additionally, services include back taxes, offer in compromise, audit representation, amending tax returns, tax preparation, wage garnishment relief, removal of bank levies and liens, and other financial challenges. The Company recognizes revenues for these services as services are performed.

 

 

 

 10 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Advertising Costs

 

Advertising costs are expensed as incurred. Advertising costs are included as a component of cost of sales in the condensed consolidated statements of operations and changes in stockholders’ equity. The Company recognized advertising and marketing expense of $38,353 and $127,785 for the three months ended March 31, 2023 and 2022, respectively.

 

Fair Value Measurements

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Assets and liabilities recorded at fair value in the condensed consolidated balance sheets are categorized based upon the level of judgment associated with the inputs used to measure their fair value. The fair value hierarchy distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs), and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

 

  Level 1 Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
     
  Level 2 Inputs, other than quoted prices included in Level 1, which are observable for the asset or liability through corroboration with market data at the measurement date.
     
  Level 3 Unobservable inputs that reflect management's best estimate of what market participants would use in pricing the asset or liability at the measurement date.

 

Distinguishing Liabilities from Equity

 

The Company accounts for its series N senior convertible preferred stock and series X senior convertible preferred stock subject to possible redemption in accordance with ASC 480, “Distinguishing Liabilities from Equity”. Conditionally redeemable preferred shares are classified as temporary equity within the Company’s condensed consolidated balance sheet.

 

Stock-Based Compensation

 

The Company accounts for its stock-based compensation in which the Company obtains employee services in share-based payment transactions under the recognition and measurement principles of the fair value recognition provisions of section 718-10-30 of the FASB ASC. Pursuant to paragraph 718-10-30-6 of the FASB ASC, all transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.

 

The measurement date used to determine the fair value of the equity instrument issued is the earlier of the date on which the performance is complete or the date on which it is probable that performance will occur.

 

 

 

 11 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Generally, all forms of share-based payments, including stock option grants, warrants and restricted stock grants and stock appreciation rights are measured at their fair value on the awards’ grant date, based on estimated number of awards that are ultimately expected to vest.

 

The expense resulting from share-based payments is recorded in general and administrative expense in the condensed consolidated statements of operations.

 

Equity Instruments Issued to Parties Other Than Employees for Acquiring Goods or Services

 

FASB ASU No 2018-07 prescribes equity instruments issued to parties other than employees.

 

Income Taxes

 

Income taxes are determined in accordance with ASC Topic 740, “Income Taxes”. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

 

ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.

 

As of March 31, 2023 and December 31, 2022, the Company did not have any interest and penalties associated with tax positions and did not have any significant unrecognized uncertain tax positions.

 

Loss per Share

 

FASB ASC Subtopic 260, Earnings Per Share, provides for the calculation of "Basic" and "Diluted" earnings per share. Basic earnings per common share is computed by dividing income available to common stockholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common stockholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if the potentially dilutive securities had been issued. Potentially dilutive securities include outstanding stock options, warrants, and debts convertible into common stock. The dilutive effect of potentially dilutive securities is reflected in diluted earnings per common share by application of the treasury stock method. Under the treasury stock method, an increase in the fair market value of the Company’s common stock can result in a greater dilutive effect from potentially dilutive securities.

 

 

 

 12 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Going Concern

 

The accompanying condensed consolidated financial statements have been prepared using the going concern basis of accounting, which contemplates continuity of operations, realization of assets and liabilities and commitments in the normal course of business. The Company has sustained operating losses since its inception and has negative working capital and an accumulated deficit. These factors raise substantial doubts about the Company’s ability to continue as a going concern. As of March 31, 2023, the Company has an accumulated working capital deficit of approximately $2.7 million. The accompanying condensed consolidated financial statements do not reflect any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classifications of liabilities that might result if the Company is unable to continue as a going concern.

 

The ability of the Company to continue as a going concern and the appropriateness of using the going concern basis is dependent upon, among other things, additional cash infusions. Management has prospective investors and believes the raising of capital will allow the Company to fund its cash flow shortfalls and pursue new acquisitions. There can be no assurance that the Company will be able to obtain sufficient capital from debt or equity transactions or from operations in the necessary time frame or on terms acceptable to it. Should the Company be unable to raise sufficient funds, it may be required to curtail its operating plans. In addition, increases in expenses may require cost reductions. No assurance can be given that the Company will be able to operate profitably on a consistent basis, or at all, in the future. Should the Company not be able to raise sufficient funds, it may cause cessation of operations.

 

Recent Accounting Standards

 

Changes to accounting principles are established by the FASB in the form of Accounting Standards Update (“ASU”) to the FASB's Codification. The Company considers the applicability and impact of all ASU's on its financial position, results of operations, stockholders’ deficit, cash flows, or presentation thereof.

 

In June 2016, the FASB issued ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments, which supersedes current guidance by requiring recognition of credit losses when it is probable that a loss has been incurred. The new standard requires the establishment of an allowance for estimated credit losses on financial assets including trade and other receivables at each reporting date. The new standard will result in earlier recognition of allowances for losses on trade and other receivables and other contractual rights to receive cash. In November 2019, the FASB issued ASU No. 2019-10, Financial Instruments -- Credit Losses (Topic 326), Derivatives and hedging (Topic 815) and Leases (Topic 842), which extends the effective date of Topic 326 for certain companies until fiscal years beginning after December 15, 2022. The Company has adopted this standard effective January 1, 2023, which did not have a material impact to the consolidated financial statements,which resulted in the Company recognizing an allowance for doubtful accounts of $270,000 during the three months ended March 31, 2023.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying consolidated financial statements. As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.

 

 

 

 13 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

2. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

 

Subsequent to the initial issuance of the Company's 2021 financial statements on March 31, 2022, management reconsidered the methodology previously applied in its valuation of goodwill and redeemable preferred stocks.

 

The Company agreed to issue 818,750 additional shares of series J Preferred Stock with an aggregate stated value equal to $3,275,000 if, as of May 31, 2022, Nova’s trailing twelve months minimum pre-tax net income exceeded $1,979,320 (the “Milestone”). The Company finalized its purchase price accounting and allocation in 2022 and recorded purchase consideration of $6,100,000 associated with the cash consideration, the fair value of the series J preferred stock and the fair value of the contingent consideration. The impact of the correction is reflected in $3,275,000 increase to goodwill and contingent consideration liability on the consolidated balance sheet.

 

In December 2022, the Company identified an error in its classification for its series N senior convertible preferred stock for the acquisition of NOVA as presented in its audited balance sheet as of December 31, 2021. Pursuant to ASC 250, “Accounting changes and error corrections” issued by FASB and SAB 99 “Materiality” issued by SEC, the Company determined the impact of the error was immaterial. The impact of the error correction is reflected in $3,125,002 increase to the mezzanine equity and offsetting decrease to the Series N Preferred Stock in subject to possible redemption mezzanine equity line item.

 

The Company and We3 managers entered into a resignation, release and buyback agreement and addendum, effective October 31, 2022. The Company presented in prior periods operating loss as loss from discontinued operations in the amount of $2,593 on the consolidated statement of operations for the three months ended March 31, 2022.

 

The Company identified that NOVA’s accounts receivable as presented in its balance sheet as of December 31, 2021, was understated due to an error in the collection utilized to estimate NOVA’s accounts receivable. The impact of this correction on the accounting estimates is reflected in $1,076,000 decrease to accounts receivable as of March 31, 2022 and $1,076,000 increase in finance charges for the three months ended March 31, 2022.

 

The following table summarizes the impacts of the error corrections on the Company's financial statements for each of the periods presented below:

 

i. Balance sheet

               
   Impact of correction of error 
March 31, 2022 (Unaudited) 

As previously

reported

   Adjustments   As restated 
             
Total assets  $11,704,750   $3,275,000   $14,979,750 
                
Total liabilities   9,512,586    3,275,000    12,787,586 
                
Mezzanine equity       3,125,002    3,125,002 
                
Total shareholders' equity  $2,192,163   $(3,125,002)  $(932,839)

 

 

 

 14 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

ii. Statement of operations

 

   Impact of correction of error 
Three months ended March 31, 2022 (Unaudited) 

As previously

reported

   Adjustments   As restated 
             
Revenue  $2,940,994   $(43,844)  $2,897,150 
Cost of sales   1,135,702    (19,474)   1,116,228 
Gross margin   1,805,292    (24,370)   1,780,922 
Operating expense   1,081,928    (22,489)   1,059,439 
Income from operations  $723,364   $(1,881)  $721,483 
Other income (expense), net   (1,193,196)   (1,071,526)   (2,264,722)
Net loss before discontinued operations   (469,832)   (1,073,407)   (1,543,239)
Loss from discontinued operations   (16,622)   (2,593)   (19,215)
Net loss  $(486,454)  $(1,076,000)  $(1,562,454)
Basic Loss per Share               
Continued Operations   (0.01)        (0.01)
Discontinued Operations   0.01          
Weighted Average Shares Outstanding - Basic Earnings Loss per Share               
Continued Operations   166,130,069         128,021,527 
Discontinued Operations   166,130,069         128,021,527 

 

 

3.ACCOUNTS PAYABLE AND ACCRUED EXPENSES

          
  

March 31,

2023

  

December 31,

2022

 
Accounts payable  $492,391   $342,330 
Accrued credit cards   10,325    45,722 
Accrued expense – previously factored liability   954,366    776,414 
Accrued income taxes, and other taxes   6,732    6,732 
Accrued professional fees   479,609    573,040 
Accrued advertising   69,656    69,656 
Accrued payroll   57,411    14,292 
Accrue expense - other       363 
Accrued expense - dividend payable       210,046 
Total  $2,070,490   $2,038,595 

 

The Company is delinquent paying certain income and property taxes. As of March 31, 2023 and December 31, 2022, the balance for these taxes, penalties and interest is $6,732.

 

 

 

 15 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

4.PLANT AND EQUIPMENT, NET

 

Property and equipment as of March 31, 2023 and December 31, 2022 is as follows:

          
  

March 31,

2023

  

December 31,

2022

 
Medical equipment  $96,532   $96,532 
Computer Equipment   9,189    9,189 
Furniture, fixtures and equipment   30,841    35,974 
Leasehold Improvement   15,950    15,950 
Total   152,512    157,645 
Less: accumulated depreciation   (101,708)   (102,206)
Property and equipment, net  $50,804   $55,439 

 

For the three months ended March 31, 2023 and 2022, depreciation expense was $4,635 and $10,814, respectively.

 

5.LAND

 

As of March 31, 2023 and December 31, 2022, the Company had 27 acres of land valued at approximately $540,000. The land is currently vacant and is expected to be developed into a residential community.

 

6.LINE OF CREDIT

 

At March 31, 2023 and December 31, 2022, the Company had a revolving line of credit with a financial institution for $92,500 which was personally guaranteed by the manager of Platinum Tax. The loan accrues interest at 11.20% at March 31, 2023 and 10.95% at December 31, 2022. As of March 31, 2023 and December 31, 2022, the Company had $20,619 and $0, respectively, of outstanding balance against the line of credit.

 

7.RELATED PARTY TRANSACTIONS

 

From time to time, the previous owner who is currently the manager of Platinum Tax loaned funds to Platinum Tax to cover short term operating needs. Amounts owed as of March 31, 2023 and December 31, 2022 were $90,189 and $37,025, respectively.

 

In connection with the acquisition of Edge View on July 16, 2014, the Company assumed amounts due to previous owners who are current managers Edge View. These amounts are due on demand and do not bear interest. The balance of these amounts are $4,979 as of March 31, 2023 and December 31, 2022.

 

The Company obtained short-term advances from the Chairman of the Board that are non-interest bearing and due on demand. As of March 31, 2023 and December 31, 2022, the Company owed the Chairman $123,192.

 

See also Note 14 for compensation paid to employees of the Company.

 

 

 

 16 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

8.NOTES AND LOANS PAYABLE

 

Notes payable at March 31, 2023 and December 31, 2022, respectively, are summarized as follows:

          
  

March 31,

2023

  

December 31,

2022

 
Notes and loans payable  $181,242   $155,598 
Less current portion   (36,596)   (15,809)
Long-term portion  $144,646   $139,789 

 

Long-term debt matures as follows: 

     
   Amount 
2024  $36,596 
2025   4,988 
2026   4,988 
2027   4,988 
2028   4,988 
Thereafter   124,694 
Total  $181,242 

 

Loans and Notes Payable – Unrelated Party

 

On March 12, 2009, the Company issued a debenture in the principal amount of $20,000. The debenture bears interest at 12% per annum and matured on September 12, 2009. The balance of the debenture was $10,989 at March 31, 2023 and December 31, 2022 and the accrued interest was $6,554 and $6,229 at March 31, 2023 and December 31, 2022, respectively. The Company assigned all of its receivables from consumer activations of the rewards program as collateral on this debenture.

 

Small Business Administration (“SBA”) Loans

 

On June 2, 2020, the Company obtained an SBA loan in the principal amount of $150,000 with an interest rate of 3.75% and a maturity date of June 2, 2050. The Company reclassified $5,723 of accrued interest to the principal amounts for the three months ended March 31, 2023. The principal balance and accrued interest at March 31, 2023 was $149,633 and $0, respectively, and principal and accrued interest at December 31, 2022 was $144,609 and $5,723, respectively.

 

 

 

 17 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

9.CONVERTIBLE NOTES PAYABLE

 

As of March 31, 2023 and December 31, 2022, the Company had convertible debt outstanding net of amortized debt discount of $3,717,936 and $3,515,752, respectively. During the three months ended March 31, 2023, the Company received net proceeds of $240,000 from convertible notes. During the three months ended March 31, 2022, the Company had proceeds of $550,967 from convertible notes and repaid $5,908 to convertible noteholders. There are debt discounts associated with the convertible debt of $89,147 and $46,798 at March 31, 2023 and December 31, 2022, respectively. For the three months ended March 31, 2023 and 2022, the Company recorded amortization of debt discounts of $17,983 and $44,546, respectively. During the three months ended March 31, 2023, the Company converted $58,800 of convertible debt, $5,873 in accrued interest and $2,000 in penalties and fees into 118,682,378 shares of the Company’s common stock. The Company recognized $123,566 of interest expense and additional paid-in capital to adjust fair value for the debt settlement during the three months ended March 31, 2023.

 

On September 22, 2022, the Company entered into a security exchange and purchase agreement with its largest lender to consolidate all promissory notes held by it and related accrued interest in exchange for (1) one consolidated senior secured convertible promissory note in the amount of $2,600,000 and (2) 375,000 shares of series X senior convertible preferred stock totaling $1,500,000 with a par value of $0.001, stated value of $4.00, convertible into common shares at a 1:1 conversion rate, non-dilutive and non-voting shares. Prior to conversion, all promissory notes with this lender totaled to $4,791,099 consisting of principal of $3,840,448 and accrued interest of $950,651 resulting in a gain on debt consolidation of $1,397,271.

Convertible notes as of March 31, 2023 and December 31, 2022 are summarized as follows:

          
  

March 31,

2023

   December 31,
2022
 
Convertible notes payable  $3,807,083   $3,562,550 
Discounts on convertible notes payable   (89,147)   (46,798)
Total convertible debt less debt discount   3,717,936    3,515,752 
Current portion   3,717,936    3,515,752 
Long-term portion  $   $ 

 

 

 

 18 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

The following is a schedule of convertible notes payable as of and for the three months ended March 31, 2023.

                                                                               
Note #   Issuance   Maturity   Principal Balance 12/31/22     New Loan     Principal Conversions     Shares Issued Upon Conversion     Principal Balance 3/31/23     Accrued Interest on Convertible Debt at 12/31/22     Interest Expense On Convertible Debt For the Period Ended 3/31/23     Accrued Interest on Convertible Debt at 3/31/23     Unamortized Debt Discount At 3/31/23  
7-1   10/28/2016   10/28/2017     10,000     $     $ (10,000 )     23,405,455     $     $ 2,263     $     $     $  
9   9/12/2016   9/12/2017     50,080                         50,080       14,157       2,470       16,627        
10   1/24/2017   1/24/2018     55,000                         55,000       69,876       2,712       72,588        
10-1   2/10/2023   2/10/2024           50,000                   50,000             1,007       1,007        
10-2   3/30/2023   3/30/2024           25,000                   25,000             10       10        
29-2   11/8/2019   11/8/2020     36,604                         36,604       20,160       2,166       22,326        
31   8/28/2019   8/28/2020                                   8,385             8,385        
37-1   9/3/2020   6/30/2021     113,667                         113,667       28,756       5,045       38,801        
37-2   11/2/2020   8/31/2021     113,167                         113,167       27,510       5,023       37,533        
37-3   12/29/2020   9/30/2021     113,166                         113,166       26,474       5,023       36,497        
38   2/9/2021   2/9/2022     96,000             (48,800 )     85,276,923       47,200       27,939       3,321       31,260        
39   4/26/2021   4/26/2022     168,866                         168,866       39,684       9,160       48,844        
40-1   9/22/2022   9/22/23     2,600,000                   10,000,000       2,600,000       71,233       64,110       131,343        
40-2   11/4/2022   11/4/2023     68,666                         68,666       1,072       1,693       2,765       10,253  
40-3   11/28/2022   11/28/2023     68,667                         68,667       620       1,693       2,313       11,382  
40-4   12/21/2022   12/21/2023     68,667                         68,667       187       1,693       1,880       12,464  
40-5   1/24/2023   1/24/2024           90,166                   90,166             1,630       1,630       19,387  
40-6   3/21/2023   3/21/2024           138,167                   138,167             379       379       35,661  
            $ 3,562,550     $ 303,333     $ (58,800 )     118,682,378     $ 3,807,083     $ 338,316     $ 107,135     $ 454,188     $ 89,147  

 

Note 7-1

 

On October 28, 2016, the Company issued a convertible promissory note in the principal amount of $50,000, which matured on October 28, 2017. Note 7-1 is currently in default and accrues interest at a default interest rate of 20% per annum.

 

 

 

 19 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Note 9

 

On September 12, 2016, the Company issued a convertible promissory note in the principal amount of $80,000 for services rendered, which matured on September 12, 2017. Note 9 is currently in default and accrues interest at a default interest rate of 20% per annum.

 

Notes 10, 10-1 and 10-2

 

On January 24, 2017, the Company issued a convertible promissory note in the principal amount of $80,000 for services rendered, which matured on January 24, 2018. Note 10 is currently in default and accrues interest at a default interest rate of 20% per annum. On February 10, 2023, the Company executed a second tranche under this note in the principal amount of $50,000 (Note 10-1). On March 30, 2023, the Company executed a third tranche under this note in the principal amount of $25,000 (Note 10-2). Notes 10-1 and 10-2 accrue interest at a rate of 15% per annum.

 

Notes 29, 29-1 and 29-2

 

On May 10, 2019, the Company issued a convertible promissory note in the principal amount of $150,000. On November 8, 2019, this note (Note 29) was purchased by and assigned to an unrelated party. The amount assigned was the existing principal amount of $150,000 and accrued interest of $5,918 which was issued as Note 29-1, plus a new convertible promissory note in the principal amount of $62,367 which was issued as Note 29-2. Note 29-2 is currently in default and accrues interest at a default interest rate of 24% per annum.

 

Note 31

 

On August 28, 2019, the Company issued a convertible promissory note in the principal amount of $120,000, which matured on August 28, 2020. Note 31 is currently in default and accrues interest at a default interest rate of 24% per annum.

 

Notes 37-1, 37-2 and 37-3

 

On September 3, 2020, the Company issued a convertible promissory note in the principal amount of $200,000, with an original issue discount of $50,000, which could be drawn in several tranches. On September 3, 2020, the Company executed the first tranche in the principal amount of $67,000, less an original issue discount of $17,000, which matured on June 30, 2021 (Note 37-1). On November 2, 2020, the Company executed the second tranche in the principal amount of $66,500, less an original issue discount of $16,500, which matured on August 31, 2021 (Note 37-2). On December 29, 2020, the Company executed the third tranche in the principal amount of $66,500, less an original issue discount of $16,500, which matured on September 30, 2021 (Note 37-3). Notes 37-1, 37-2 and 27-3 are currently in default and accrue interest at a default interest rate of 18% per annum.

 

Note 38

 

On February 9, 2021, the Company issued a convertible promissory note in the principal amount $103,500, which matured on February 9, 2022. Note 38 is currently in default and accrues interest at a default interest rate of 22% per annum.

 

 

 

 20 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Note 39

 

On April 26, 2021, the Company issued a convertible promissory note in the principal amount $153,500, which matured on May 10, 2022. Note 39 is currently in default and accrues interest at a default interest rate of 22% per annum.

 

Notes 40-1, 40-2, 40-3, 40-4, 40-5 and 40-6

 

On September 22, 2022, the Company issued a convertible promissory note in the principal amount of $2,600,000 in exchange for total of $4,791,099 of defaulted promissory notes balances (Note 40-1). On November 4, 2022, the Company executed a second tranche under this note in the principal amount of $68,667, less an original issue discount and fee of $18,667 (Note 40-2). On November 28, 2022, the Company executed the third tranche under this note in the principal amount of $68,667, less an original issue discount and fee of $18,667 (Note 40-3). On November 28, 2022, the Company executed a fourth tranche under this note in the principal amount of $68,667, less an original issue discount and fee of $18,667 (Note 40-4). On January 24, 2023, the Company executed a fifth tranche under this note in the principal amount of $88,6676, less an original issue discount and fee of $25,166 (Note 40-5). On March 21, 2023, the Company executed a sixth tranche under this note in the principal amount of $136,666, less an original issue discount and fee of $39,166 (Note 40-6). All of the Note 40 tranches mature in one year from the note issuance date and accrue interest at a rate of 10% per annum.

 

10.CAPITAL STOCK

 

Preferred Stock

 

The Company has designated multiple series of preferred stock, including 4 shares of series A preferred stock, 3,000,000 shares of series B preferred stock, 500 shares of series C preferred stock, 800,000 shares of series D preferred stock, 1,000,000 shares of series E preferred stock, 800,000 shares of series F preferred stock, 800,000 shares of series F-1 preferred stock, 500,000,000 shares of series I preferred stock, 10,000,000 shares of series J preferred stock, 10,937,500 shares of series K preferred stock, 100,000,000 shares of series L preferred stock, 3,000,000 shares of series N senior convertible preferred stock, 5,000 shares of series R preferred stock and 5,000,000 shares of series X senior convertible preferred stock.

 

The following is a description of the rights and preferences of each series of preferred stock.

 

Redeemable Preferred Stock

 

The Company recognized the series N senior convertible preferred stock and series X senior convertible preferred stock as mezzanine equity since the redeemable preferred stock may be redeemed at the option of the holder, but is not mandatorily redeemable.

 

 

 

 21 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Series N Senior Convertible Preferred Stock

 

Ranking. The series N senior convertible preferred stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common stock and each other class or series that is not expressly made senior to or on parity with the series N senior convertible preferred stock; (ii) on parity with each class or series that is not expressly subordinated or made senior to the series N senior convertible preferred stock; and (iii) junior to all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company and each class or series that is expressly made senior to the series N senior convertible preferred stock.

 

Dividend Rights. Holders of series N senior convertible preferred stock are entitled to dividends at a rate per annum of 12.0% of the stated value ($4.00 per share); provided that upon an event of default (as defined in the certificate of designation for the series N senior convertible preferred stock), such rate shall increase by 8% per annum. Dividends shall accrue from day to day, whether or not declared, and shall be cumulative. Dividends shall be payable quarterly in arrears on each dividend payment date in cash or common stock at the Company’s discretion. Dividends payable in common stock shall be calculated based on a price equal to eighty percent (80%) of the volume weighted average price for the common stock on the Company’s principal trading market (the “VWAP”) during the five (5) trading days immediately prior to the applicable dividend payment date. At March 31, 2023, cumulative dividends on Series N Preferred Stock were $453,654.

 

Liquidation Rights. Subject to the rights of creditors and the holders of any senior securities or parity securities (in each case, as defined in the certificate of designation), upon any liquidation of the Company or its subsidiaries, before any payment or distribution of the assets of the Company (whether capital or surplus) shall be made to or set apart for the holders of junior securities (as defined in the certificate of designation), including the common stock, each holder of outstanding series N senior convertible preferred stock shall be entitled to receive an amount of cash equal to 115% of the stated value of $4.00 per share, plus an amount of cash equal to all accumulated accrued and unpaid dividends thereon (whether or not declared) to, but not including the date of final distribution to such holders.

 

Voting Rights. Holders of series N senior convertible preferred stock do not have any voting rights; provided that, so long as any shares of series N senior convertible preferred stock are outstanding, the affirmative vote of holders of a majority of the series N senior convertible preferred stock, which majority must include SILAC Insurance Company so long as it holds any shares of series N senior convertible preferred stock, voting as a separate class, shall be necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate of designation or prior to the Company’s (or Nova’s) creation or issuance of any parity securities or new indebtedness (as defined in the certificate of designation); provided that the foregoing shall not apply to any financing transaction the use of proceeds of which will be used to redeem the series N senior convertible preferred stock and the warrants issued in connection therewith. In addition, the affirmative vote of holders of 66% of the series N senior convertible preferred stock, voting as a separate class, is required prior to the Company’s (or Nova’s) creation or issuance of any senior securities.

 

Conversion Rights. Each shares of series N senior convertible preferred stock, plus all accrued and unpaid dividends thereon, shall be convertible, at the option of the holder thereof, at any time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing the stated value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price of $0.012 per share (subject to standard adjustments in the event of any stock splits, stock combinations, stock reclassifications, dividends paid in common stock, sales of substantially all assets, mergers, consolidations or similar transactions); provided that in no event shall the holder of any series N senior convertible preferred stock be entitled to convert any number of shares that upon conversion the sum of (i) the number of shares of common stock beneficially owned by the holder and its affiliates and (ii) the number of shares of common stock issuable upon the conversion of the series N senior convertible preferred stock with respect to which the determination of this proviso is being made, would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the then outstanding common stock. This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one (61) days’ prior notice to the Company.

 

 

 

 22 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Redemption Rights. The Company may redeem the series N senior convertible preferred stock at any time by paying in cash therefore a sum equal to 115% of the stated value of $4.00 per share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate of designation. In addition, any holder may require the Company to redeem some or all of its shares of series N senior convertible preferred stock on the same terms after a period of twelve months from the date of issuance; provided, however, that such redemption right shall only be exercisable if the Company raises at least $5,000,000 or the common stock is trading on the Nasdaq Stock Market or the New York Stock Exchange.

 

Series X Senior Convertible Preferred Stock

 

Ranking. The series X senior convertible preferred stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common stock and each other class or series that is not expressly made senior to or on parity with the series X senior convertible preferred stock; (ii) on parity with each class or series that is not expressly subordinated or made senior to the series X senior convertible preferred stock; and (iii) junior to the series N senior convertible preferred stock, all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company and each class or series that is expressly made senior to the series X senior convertible preferred stock.

 

Dividend Rights. Holders of series X senior convertible preferred stock are entitled to dividends at a rate per annum of 10.0% of the stated value ($4.00 per share); provided that upon an event of default (as defined in the certificate of designation for the series X senior convertible preferred stock), such rate shall increase by 5% per annum. Dividends shall accrue from day to day, whether or not declared, and shall be cumulative. Dividends shall be payable quarterly in arrears on each dividend payment date. At March 31, 2023, cumulative dividends on Series X Preferred Stock were $93,205.

 

Liquidation Rights. Subject to the rights of creditors and the holders of any senior securities, including the series N senior convertible preferred stock, or parity securities (in each case, as defined in the certificate of designation), upon any liquidation of the Company or its subsidiaries, before any payment or distribution of the assets of the Company (whether capital or surplus) shall be made to or set apart for the holders of junior securities (as defined in the certificate of designation), including the common stock, each holder of outstanding series N senior convertible preferred stock shall be entitled to receive an amount of cash equal to 100% of the stated value of $4.00 per share, plus an amount of cash equal to all accumulated accrued and unpaid dividends thereon (whether or not declared) to, but not including the date of final distribution to such holders.

 

Voting Rights. Holders of series X senior convertible preferred stock do not have any voting rights; provided that, so long as any shares of series X senior convertible preferred stock are outstanding, the affirmative vote of holders of a majority of the series X senior convertible preferred stock, which majority must include Leonite Capital LLC so long as it holds any shares of series X senior convertible preferred stock, voting as a separate class, shall be necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate of designation or prior to the creation or issuance of any parity securities or new indebtedness (as defined in the certificate of designation); provided that the foregoing shall not apply to any financing transaction the use of proceeds of which will be used to redeem the series X senior convertible preferred stock and the warrants issued in connection therewith. In addition, the affirmative vote of holders of 66% of the series X senior convertible preferred stock, voting as a separate class, is required prior to the creation or issuance of any senior securities.

 

 

 

 23 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Conversion Rights. Each shares of series X senior convertible preferred stock, plus all accrued and unpaid dividends thereon, shall be convertible, at the option of the holder thereof, at any time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing the stated value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price equal to the lower of (i) the lowest VWAP during the five (5) trading days immediately prior to the applicable conversion date and (ii) the price per share paid in any subsequent financing (the “Fixed Price”). The Fixed Price is subject to standard adjustments in the event of any stock splits, stock combinations, stock reclassifications, dividends paid in common stock, sales of substantially all assets, mergers, consolidations or similar transactions, as well as a price based antidilution adjustment, pursuant to which, subject to certain exceptions, if the Company issues common stock at a price lower than the Fixed Price, the Fixed Price shall decrease to such lower price. Notwithstanding the foregoing, in no event shall the holder of any series X senior convertible preferred stock be entitled to convert any number of shares that upon conversion the sum of (i) the number of shares of common stock beneficially owned by the holder and its affiliates and (ii) the number of shares of common stock issuable upon the conversion of the series X senior convertible preferred stock with respect to which the determination of this proviso is being made, would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the then outstanding common stock. This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one (61) days’ prior notice to the Company.

 

Redemption Rights. Commencing on September 22, 2023, any holder may require the Company to redeem its shares by the payment in cash therefore of a sum equal to 100% of the stated value of $4.00 per share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate of designation; provided however, that in the event that the Company completes a public offering prior to the redemption date, then any holder may only cause the Company to redeem any outstanding series X senior convertible preferred stock by paying such redemption price in twelve (12) equal monthly installments with the first such payment due on the date that is six (6) months following the date that the Company completes such public offering.

 

Non-redeemable Preferred Stock

 

Series A Preferred Stock

 

Each share of series A preferred stock is entitled to a number of votes and converts to a number of shares equal to the sum of all shares of common stock and series B preferred stock issued and outstanding, divided by the number shares of series A preferred stock held. Holders of series A preferred stock do not have any dividend, liquidation or redemption rights.

 

Series B Preferred Stock

 

Each share of series B preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series B preferred stock is convertible into two (2) shares of common stock (subject to adjustment for forward stock splits but not reverse stock splits). Holders of series B preferred stock do not have any dividend, liquidation or redemption rights.

 

Series C Preferred Stock

 

Each share of series C preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series C preferred stock is convertible into 100,000 shares of common stock (subject to adjustment for forward stock splits but not reverse stock splits). If the Company lists on an exchange, it has the right to repurchase these shares at a purchase price of $50,000 per share. Holders of series C preferred stock do not have any dividend, liquidation or redemption rights.

 

 

 

 24 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Series D Preferred Stock

 

Each share of series D preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series D preferred stock is convertible into two (2) shares of common stock. Holders of series D preferred stock do not have any dividend, liquidation or redemption rights.

 

Series E Preferred Stock

 

Each share of series E preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series E preferred stock is convertible into two (2) shares of common stock. Holders of series E preferred stock do not have any dividend, liquidation or redemption rights.

 

Series F Preferred Stock

 

Each share of series F preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series F preferred stock is convertible into two (2) shares of common stock. Holders of series F preferred stock do not have any dividend, liquidation or redemption rights.

 

Series F-1 Preferred Stock

 

Each share of series F-1 preferred stock is convertible into two (2) shares of common stock. Holders of series F-1 preferred stock do not have any voting, dividend, liquidation or redemption rights.

 

Series I Preferred Stock

 

Each share of series I preferred stock is entitled to five (5) votes on all matters submitted to a vote of stockholders. Each share of series I preferred stock is convertible into two (2) shares of common stock. Holders of series I preferred stock do not have any dividend, liquidation or redemption rights.

 

Series J Preferred Stock

 

Each share of series J preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series J preferred stock is convertible into two (2) shares of common stock. Holders of series J preferred stock do not have any dividend, liquidation or redemption rights.

 

Series K Preferred Stock

 

Each share of series K preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series K preferred stock is convertible into 1.25 shares of common stock. Holders of series K preferred stock do not have any dividend, liquidation or redemption rights.

 

 

 

 25 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Series L Preferred Stock

 

Each share of series L preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series L preferred stock is convertible into two (2) shares of common stock. Holders of series L preferred stock do not have any dividend, liquidation or redemption rights.

 

Series R Preferred Stock

 

Each share of series R preferred stock is entitled to one (1) vote on all matters submitted to a vote of stockholders. Each share of series B preferred stock is convertible into one (1) shares of common stock (subject to adjustment for forward stock splits but not reverse stock splits). Holders of series R preferred stock do not have any dividend, liquidation or redemption rights.

 

Preferred Stock Transactions

 

The Company had no preferred stock transactions during the three months ended March 31, 2023 and 2022.

 

Common Stock

 

During the three months ended March 31, 2023, the Company issued 118,682,378 shares of common stock upon conversion of certain convertible notes.

 

The Company did not issue any shares of common stock during the three months ended March 31, 2022.

 

 

11.WARRANTS

 

The table below sets forth warrant activity for the three months ended March 31, 2023 and 2022:

          
   Number of
Warrants
   Weighted
Average
Exercise
Price
 
Balance at January 1, 2023   235,557,856   $0.015 
Granted        
Exercised        
Expired        
Balance at March 31, 2023   235,557,856    0.015 
Warrants Exercisable at March 31, 2023   235,557,856   $0.015 

 

 

 

 26 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

12.DISCONTINUED OPERATIONS

 

The Company and the managers of AHI entered into a resignation, release and buyback agreement and addendum, effective October 31, 2022, pursuant to which the managers purchased AHI in exchange for returning 175,045 shares of series F preferred stock. There was a loss on disposal in the amount of $217,769 on October 31, 2022, which represented net assets and liabilities at the time of sale back.

 

The Company had no net liabilities of discontinued operations at March 31, 2023 and December 31, 2022. The Company had $0 and $19,215 of loss from discontinued operations for the three months ended March 31, 2023 and 2022, respectively.

        
   Three Months Ended March 31, 
   2023   2022 
         
Gain (Loss) from discontinued operations          
Revenue  $   $43,844 
Cost of sales       (19,474)
Selling, general and administrative expenses       (1,881)
Interest expense of Red Rock Investor Note       (16,622)
Loss on divestiture of AHI subsidiary       (2,593)
Gain no change in estimate       (4,474)
Loss from discontinued operations  $   $(19,215)

 

 

13.GOODWILL AND IDENTIFIABLE INTANGIBLE ASSETS, NET

 

The following table shows the Company’s goodwill balances by reportable segment. The Company reviews goodwill for impairment on a reporting unit basis annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable. During the three months ended March 31, 2023 and 2022, the Company had no goodwill impairment.

 

The following table shows goodwill balances by reportable segment:

          
   Healthcare   Total 
Carrying value at December 31, 2022  $5,666,608   $5,666,608 
Accumulated impairment        
Carrying value at March 31, 2023  $5,666,608   $5,666,608 

 

 

 

 27 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

14.COMMITMENTS AND CONTINGENCIES

 

Leases

 

ASC 842, “Leases”, requires that a lessee recognize the assets and liabilities that arise from operating leases, A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transaction, lessees and lessors are required to recognize and measure leases at either the effective date (the “effective date method”) or the beginning of the earliest period presented (the “comparative method”) using a modified retrospective approach. Under the effective date method, the Company’s comparative period reporting is unchanged. In contrast, under the comparative method, the Company’s date of initial application is the beginning of the earliest comparative period presented, and the Topic 842 transition guidance is then applied to all comparative periods presented. Further, under either transition method, the standard includes certain practical expedients intended to ease the burden of adoption. The Company adopted ASC 842, January 1, 2020, using the effective date method and elected certain practical expedients allowing the Company not to reassess:

 

·whether expired or existing contracts contain leases under the new definition of a lease;
   
·lease classification for expired or existing leases; and
   
·whether previously capitalized initial direct costs would qualify for capitalization under Topic 842.

 

The Company also made the accounting policy decision not to recognize lease assets and liabilities for leases with a term of 12 months or less.

 

The Company recorded operating lease expense of $77,852 and $134,000 for the three months ended March 31, 2023 and 2022, respectively.

 

The Company has operating leases with future commitments as follows:

     
March 31,  Amount 
2024  $140,777 
2025   55,408 
Total  $196,185 

 

 

 

 28 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

Employees

 

The Company agreed to pay $360,000 per year and $200,000 of targeted annual incentives to the Chief Executive Officer based on his employment agreement since July 1, 2020, of which currently 50% is paid in cash and 50% is accrued. The total outstanding accrued compensation as of March 31, 2023 and December 31, 2022 were $1,935,500 and $1,870,500, respectively.

The Company agreed to pay $360,000 per year and $200,000 of targeted annual incentives to the Chairman of the Board based on his employment agreement since July 1, 2020, of which currently 50% is paid in cash and 50% is accrued. The total outstanding accrued compensation as of December 31, 2022 and December 31, 2021 were $1,952,000 and $1,863,000, respectively.

 

The Company agreed to pay $156,000 per year to the previous Chief Financial Officer based on his amended employment agreement executed on May 15, 2021. The total outstanding accrued compensation as of March 31, 2023 and December 31, 2022 was $17,057.

 

The Company entered into a Management Agreement effective May 31, 2021 for compensation to the principals of Nova in the form of an annual base salaries of $372,000 to one of the three doctors, $450,000 to the second, and $372,000 to the third doctor. Collectively, as a group, such principals will receive an annual cash bonus and stock equity set forth below, which will be conditioned upon the Company achieving 100% of the annual objectives of financial performance goals as set forth below.

     
Year Minimum Annual Nova EBITDA Cash Annual Bonus Series J Preferred Stock
2022 $2.0M $120,000 120,000 Shares
2022 $2.4M $150,000 135,000 Shares
2023 $3.7M $210,000 150,000 Shares
2024 $5.5M $300,000 180,000 Shares
2025 $8.0M $420,000 210,000 Shares

 

 

15.LEGAL PROCEEDINGS

 

From time to time, the Company may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm the Company’s business. Management is not currently aware of any such legal proceedings or claims that it believes will have a material adverse effect on the Company’s business, financial condition, or operating results.

 

16.INCOME TAXES

 

Due to operating losses, there is no provision for current federal or state income taxes for the three months ended March 31, 2023 and 2022.

 

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amount used for federal and state income tax purposes.

 

At March 31, 2023 and December 31, 2022, the Company had federal and state net operating loss carry forwards of approximately $22,429,214 that expire in various years through the year 2039.

 

 

 

 29 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

17.SEGMENT REPORTING

 

The Company has four reportable operating segments as determined by management using the “management approach” as defined by the authoritative guidance on Disclosures about Segments of an Enterprise and Related Information:

 

  (1) Tax Resolution Services (Platinum Tax)
     
  (2) Real Estate (Edge View)
     
  (3) Healthcare (Nova)

 

These segments are a result of differences in the nature of the products and services sold. Corporate administration costs, which include, but are not limited to, general accounting, human resources, legal and credit and collections, are partially allocated to the three operating segments. Other revenue consists of nonrecurring items.

 

The Affordable Housing segment leases and sells mobile homes as an option for a homeowner wishing to avoid large down payments, expensive maintenance costs, large monthly mortgage payments and high property taxes and insurance which is a common trait of brick-and-mortar homes. Additionally, if bad credit is an issue preventing potential homeowners from purchasing a traditional house, the Company will provide a "lease to own" option so people secure their family home.

 

The Tax Resolution Services segment provides tax resolution services to individuals and companies that have federal and state tax liabilities. The Company collects fees based on efforts to negotiate and assist in the settlement of outstanding tax debts.

 

The Real Estate segment consists of Edge View, a real estate company that owns five (5) acres zoned medium density residential (MDR) with 12 lots already platted, six (6) acres zoned high-density residential (HDR) that can be platted in various configurations to meet current housing needs, and twelve (12) acres zoned in Lemhi County as Agriculture that is available for further annexation into the City of Salmon for development, as well as a common area for landowners to view wildlife, provide access to the Salmon River and fishing in a two (2) acre pond. 

 

The Healthcare segment provides a full range of diagnostic and surgical services for injuries and disorders of the skeletal system and associated bones, joints, tendons, muscles, ligaments, and nerves.

          
  

March 31,

2023

  

December 31,

2022

 
Assets:          
Financial Services  $8,673   $8,577 
Healthcare   13,595,507    12,692,531 
Real Estate   592,461    592,557 
Others   87,944    59,692 
Consolidated assets  $14,284,585   $13,353,357 

 

 

 

 30 

 

 

CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2023 AND 2022

(UNAUDITED)

 

 

   Three Months Ended March 31, 
   2023   2022 
Revenues:        
Financial Services  $154,399   $464,843 
Healthcare   2,706,399    2,432,307 
Consolidated revenues  $2,860,798   $2,897,150 
           
Cost of Sales:          
Financial Services  $26,829   $212,446 
Healthcare   956,295    903,782 
Consolidated cost of sales  $983,124   $1,116,228 
           
Loss from operations from subsidiaries          
Financial Services  $(43,987)  $(101,481)
Healthcare   1,278,239    1,303,348 
Real Estate   (97)   (825)
Income from operations from subsidiaries  $1,234,155   $1,201,042 
           
Loss from operations from Cardiff Lexington  $(520,594)  $(479,559)
Total income from operations  $713,562   $721,483 
           
Loss before taxes          
Financial Services  $(45,490)  $(101,773)
Healthcare   817,098    (797,140)
Real Estate   (97)   (825)
Corporate, administration and other non-operating expenses   (787,502)   (662,716)
Consolidated loss before taxes  $(15,991)  $(1,562,454)

 

 

18.SUBSEQUENT EVENTS

 

The Company has evaluated its operations subsequent to March 31, 2023 to the date these condensed consolidated financial statements were issued and determined there was subsequent events or transactions the required recognition or disclosure in these consolidated financial statements.

 

On May 25, 2023, the Company issued 3,150 shares of Series B Preferred Stock to Zia Choe, Interim Chief Financial Officer. These shares were fully vested upon grant.

 

On June 5, 2023, the Company executed a seventh tranche under Convertible Note 40 in the principal amount of $136,667, less original issue discount and fee of $39,167.

 

On June 22, 2023, 8,200,562 shares of series K preferred stock were cancelled in connection with terminated acquisition of Red Rock.

 

 

 

 31 

 

 

ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

The following management’s discussion and analysis of financial condition and results of operations provides information that management believes is relevant to an assessment and understanding of our plans and financial condition. The following financial information is derived from our financial statements and should be read in conjunction with such financial statements and notes thereto set forth elsewhere herein.

 

Use of Terms

 

Except as otherwise indicated by the context and for the purposes of this report only, references in this report to “we,” “us,” “our” and “our company” are to Cardiff Lexington Corporation, a Nevada corporation, and its consolidated subsidiaries.

 

Special Note Regarding Forward-Looking Statements

 

This report contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, that are based on our management’s beliefs and assumptions and on information currently available to us. All statements other than statements of historical facts are forward-looking statements. These statements relate to future events or to our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements include, but are not limited to, statements about:

 

·our ability to successfully identify and acquire additional businesses;
·our ability to effectively integrate and operate the businesses that we acquire;
·our expectations around the performance of our current businesses;
·our ability to maintain our business model and improve our capital efficiency;
·our ability to effectively manage the growth of our business;
·our lack of operating history and ability to attain profitability;
·the competitive environment in which our businesses operate;
·trends in the industries in which our businesses operate;
·the regulatory environment in which our businesses operate under;
·changes in general economic or business conditions or economic or demographic trends in the United States, including changes in interest rates and inflation;
·our ability to service and comply with the terms of indebtedness;
·our ability to retain or replace qualified employees of our businesses;
·labor disputes, strikes or other employee disputes or grievances;
·casualties, condemnation or catastrophic failures with respect to any of our business’ facilities;
·costs and effects of legal and administrative proceedings, settlements, investigations and claims; and
·extraordinary or force majeure events affecting the business or operations of our businesses.

 

 

 

 32 

 

 

In some cases, you can identify forward-looking statements by terms such as “may,” “could,” “will,” “should,” “would,” “expect,” “plan,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “project” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which are, in some cases, beyond our control and which could materially affect results. Factors that may cause actual results to differ materially from current expectations include, among other things, those listed under Item 1A “Risk Factors” included in our Annual Report on Form 10-K for the year ended December 31, 2022. If one or more of these risks or uncertainties occur, or if our underlying assumptions prove to be incorrect, actual events or results may vary significantly from those implied or projected by the forward-looking statements. No forward-looking statement is a guarantee of future performance.

 

In addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based upon information available to us as of the date of this report, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain and investors are cautioned not to unduly rely upon these statements.

 

The forward-looking statements made in this report relate only to events or information as of the date on which the statements are made in this report. Except as expressly required by the federal securities laws, there is no undertaking to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason.

 

Overview

 

We are an acquisition holding company focused on locating undervalued and undercapitalized companies, primarily in the healthcare industry, and providing them capitalization and leadership to maximize the value and potential of their private enterprises while also providing diversification and risk mitigation for our stockholders. Specifically, we have and will continue to look at a diverse variety of acquisitions in the healthcare sector in terms of growth stages and capital structures and we intend to focus our portfolio of subsidiaries approximately as follows: 80% will be targeted to established profitable niche small to mid-sized healthcare companies and 20% will be targeted to second stage startups in healthcare and related financial services (emerging businesses with a strong organic growth plan that is materially cash generative).

 

All of our operations are conducted through, and our income derived from, our various subsidiaries. We operate the following businesses through our wholly owned subsidiaries.

 

·Healthcare Business. Nova Ortho and Spine, PLLC, or Nova, which we acquired May 31, 2021, operates a group of regional primary specialty and ancillary care facilities throughout Florida that provide traumatic injury victims with primary care evaluations, interventional pain management, and specialty consultation services. We focus on plaintiff related care are and a highly efficient provider of emergency medical condition, or EMC, assessments. We provide a full range of diagnostic and surgical services for injuries and disorders of the skeletal system and associated bones, joints, tendons, muscles, ligaments, and nerves. From sports injuries, to sprains, strains, and fractures, our doctors are dedicated to helping patients return to active lifestyles.
   
·Financial Services (Tax Resolution) Business. Platinum Tax Defenders, or Platinum Tax, which we acquired on July 31, 2018, is a full-service tax resolution firm located in Los Angeles, California. Since 2011, we have been assisting all types of taxpayers resolve any and all issues with the IRS and applicable state tax agencies. We provide fee-based tax resolution services to individuals and companies that have federal and state tax liabilities by assisting clients to settle outstanding tax debts.
   
·Real Estate Business. Edge View Properties, Inc., or Edge View, which we acquired on July 16, 2014, is a real estate company that owns five (5) acres zoned medium density residential (MDR) with 12 lots already platted, six (6) acres zoned high-density residential (HDR) that can be platted in various configurations to meet current housing needs, and twelve (12) acres zoned in Lemhi County as Agriculture that is available for further annexation into the City of Salmon for development, as well as a common area for landowners to view wildlife, provide access to the Salmon River and fishing in a two (2) acre pond.  Salmon is known as Idaho’s premier whitewater destination as well as one of the easier accesses to the Frank Church Wilderness Area - the largest wilderness in the lower 48 states. Salmon’s airport has service to Boise, Idaho and serves as a hub to access whitewater rafting start points and wilderness landing strips. Management has invested years working to develop a new and exciting housing development in Salmon, Idaho and plans to enter into a joint venture agreement with a developer for this planned concept development.

 

 

 

 33 

 

 

We previously owned We Three, LLC dba Affordable Housing Initiative, or AHI, which was acquired on May 15, 2014 and sold on October 31, 2022. AHI leased and sold mobile homes and also provided a “lease to own” option.

 

Segments

 

During the three months March 31, 2023 and 2022, we had four reportable operating segments as determined by management using the “management approach” as defined by the authoritative guidance on Disclosures about Segments of an Enterprise and Related Information:

 

  (1) Financial Services (Platinum Tax)
     
  (2) Healthcare (Nova)
     
  (3) Real Estate (Edge View)

 

These segments are a result of differences in the nature of the products and services sold. Corporate administration costs, which include, but are not limited to, general accounting, human resources, legal and credit and collections, are partially allocated to the three operating segments. Other revenue consists of nonrecurring items.

 

The financial services segment provides tax resolution services to individuals and companies that have federal and state tax liabilities. It collects fees based on efforts to negotiate and assist in the settlement of outstanding tax debts.

 

The healthcare segment provides a full range of diagnostic and surgical services for injuries and disorders of the skeletal system and associated bones, joints, tendons, muscles, ligaments, and nerves.

 

The Real Estate segment consists of Edge View, a real estate company that owns five (5) acres zoned medium density residential (MDR) with 12 lots already platted, six (6) acres zoned high-density residential (HDR) that can be platted in various configurations to meet current housing needs, and twelve (12) acres zoned in Lemhi County as Agriculture that is available for further annexation into the City of Salmon for development, as well as a common area for landowners to view wildlife, provide access to the Salmon River and fishing in a two (2) acre pond.

 

Discontinued Operations

 

We and the managers of AHI entered into a resignation, release and buyback agreement and addendum, effective October 31, 2022, pursuant to which the managers purchased AHI in exchange for returning 175,045 shares of series F preferred stock. There was a loss on disposal in the amount of $217,769 on October 31, 2022, which represented net assets and liabilities at the time of sale back.

 

We had no net liabilities of discontinued operations at March 31, 2023 and December 31, 2022. We had $0 and $19,215 of loss from discontinued operations for the three months ended March 31, 2023 and 2022, respectively.

 

 

 

 34 

 

 

Results of Operations

 

Comparison of Three Months Ended March 31, 2023 and 2022

 

The following table sets forth key components of our results of operations during the three months ended March 31, 2023 and 2022, both in dollars and as a percentage of our revenue.

 

   March 31, 2023   March 31, 2022 
   Amount  

% of

Revenue

   Amount  

% of

Revenue

 
Revenue                
Financial services  $154,399    5.40%   $464,843    16.04% 
Healthcare   2,706,399    94.60%    2,432,307    83.96% 
Total revenue   2,860,798    100.00%    2,897,150    100.00% 
Cost of sales                    
Financial services   26,829    0.94%    212,446    7.33% 
Healthcare   956,295    33.43%    903,782    31.20% 
Total cost of sales   983,124    34.37%    1,116,228    38.53% 
Gross profit   1,877,674    65.63%    1,780,922    61.47% 
Operating expenses                    
Depreciation expense   4,635    0.16%    5,783    0.20% 
Selling, general and administrative   1,159,478    40.53%    1,053,656    36.37% 
Total operating expenses   1,164,113    40.69%    1,059,439    36.57% 
Income from operations   713,561    24.94%    721,483    24.90% 
Other income (expense)                    
Other income   205    0.01%         
Gain on forgiveness of debt   390    0.01         
Penalties and fees   (15,000)   (0.52)%        
Interest expense and finance charge   (695,164)   (24.30)%   (2,220,176)   (76.63)%
Conversion cost penalty and reimbursement   (2,000)   (0.07)%        
Amortization of debt discounts   (17,983)   (0.63)%   (44,546)   (1.54)%
Total other income (expense)   (729,552)   (25.50)%   (2,264,722)   (78.17)%
Net loss before discontinued operations   (15,991)   (0.56)%   (1,543,239)   (53.27)%
Loss from discontinued operations           (19,215)   (0.66)%
Net loss  $(15,991)   (0.56)%  $(1,562,454)   (53.93)%
Deemed dividends on preferred stock   (336,811)   (11.77)%        
Net loss attributable to common shareholders  $(352,802)   (12.33)%        

 

 

 

 35 

 

 

Revenue. Our total revenue decreased by $36,352, or 1.25%, to $2,860,798 for the three months ended March 31, 2023 from $2,897,150 for the three months ended March 31, 2022. Such decrease was primarily due to decreases in revenue from the financial services, offset by an increase in revenue from the healthcare segment.

 

The financial services segment generates revenue through the provision of tax resolution services to individuals and business owners. Revenue from the financial services segment decreased by $310,444, or 66.78%, to $154,399 for the three months ended March 31, 2023 from $464,843 for the three months ended March 31, 2022. Such decrease was primarily due to the loss of leads from the discontinued service with Optima Tax Relief, which affected the significant revenue reduction in the tax resolution business.

 

The healthcare segment generates revenue through a full range of diagnostic and surgical services. Revenue from the healthcare services segment increased by $274,092, or 11.27%, to $2,706,399 for the three months ended March 31, 2023 from $2,432,307 for the three months ended March 31, 2022. Such increase was primarily due to increased Personal Injury Protection (PIP) services.

 

Cost of sales. Our total cost of sales decreased by $133,104, or 11.92%, to $983,124 for the three months ended March 31, 2023 from $1,116,228 for the three months ended March 31, 2022. Such decrease was primarily due a decrease from the financial service segment, offset by an increase from the healthcare segment. As a percentage of revenue, our total cost of sales was 34.37% and 38.53% for the three months ended March 31, 2023 and 2022, respectively.

 

Cost of sales for the financial services segment consists of advertising, contract labor and merchant fees. Cost of sales for the financial services segment decreased by $185,617, or 87.37%, to $26,829 for the three months ended March 31, 2023 from $212,446 for the three months ended March 31, 2022. As a percentage of financial services revenue, cost of sales was 17.38% and 45.70% for the three months ended March 31, 2023 and 2022, respectively. Such decrease was generally in line with the decrease in revenue from this segment.

 

Cost of sales for the healthcare segment consists of surgical center fees, physician and professional fees, salaries and wages and medical supplies. Cost of sales from the healthcare services segment increased by $52,513, or 5.81%, to $956,295 for the three months ended March 31, 2023 from $903,782 for the three months ended March 31, 2022. As a percentage of healthcare revenue, cost of sales was 35.33% and 37.16% for the three months ended March 31, 2023 and 2022, respectively. This slight increase was primarily due to increased labor costs.

 

Gross profit. As a result of the foregoing, our total gross profit increased by $96,752, or 5.43%, to $1,877,674 for the three months ended March 31, 2023 from $1,780,922 for three months ended March 31, 2022. Our total gross margin (percent of revenue) was 65.63% and 61.47% for three months ended March 31, 2023 and 2022, respectively.

 

Gross profit for the financial services segment decreased by $124,827, or 49.46%, to $127,570 for the three months ended March 31, 2023 from $252,397 for the three months ended March 31, 2022. Gross margin (percent of revenue) for the financial services segment was 82.62% and 54.30% for the three months ended March 31, 2023 and 2022, respectively.

 

Gross profit for the healthcare services segment increased by $221,579, or 14.5%, to $1,750,104 for the three months ended March 31, 2023 from $1,528,525 for the three months ended March 31, 2022. Gross margin (percent of revenue) for the healthcare segment was 64.67% and 62.84% for the for the three months ended March 31, 2023 and 2022, respectively.

 

Depreciation expense. Our depreciation expense was $4,635, or 0.16% of revenue, for the three months ended March 31, 2023, as compared to $5,783, or 0.20% of revenue, for the three months ended March 31, 2022.

 

Selling, general and administrative expenses. Our selling, general and administrative expenses consist primarily of accounting, auditing, legal and public reporting expenses, personnel expenses, including employee salaries and bonuses plus related payroll taxes, advertising expenses, professional advisor fees, bad debts, rent expense, insurance and other expenses incurred in connection with general operations. Our selling, general and administrative expenses increased by $105,822, or 10.04%, to $1,159,478 for the three months ended March 31, 2023 from $1,053,656 for the three months ended March 31, 2022. As a percentage of revenue, our selling, general and administrative expenses were 40.69% and 36.37% for the three months ended March 31, 2023 and 2022, respectively. Such increase was primarily due to the bad debt expense for allowances for doubtful accounts relating to our healthcare services business.

 

 

 

 36 

 

 

Total other income (expense). We had $729,552 in total other expense, net, for the three months ended March 31, 2023, as compared to other expense, net, of $2,264,722 for the three months ended March 31, 2022. Other expense, net, for the three months ended March 31, 2023 consisted of interest expense and finance charges of $695,164, amortization of debt discounts of $17,983, financing penalties and fees of $15,000 and conversion cost penalty and reimbursement related to convertible note of $2,000, offset by other income of $595. Other expense, net, for the three months ended March 31, 2022 consisted of interest expense and finance charges of $2,220,176 and amortization of debt discounts of $44,546.

 

Discontinued operations. For the three months ended March 31, 2023 and 2022, we recorded a loss from discontinued operations of $0 and $19,215, respectively.

 

Net loss. As a result of the cumulative effect of the factors described above, our net loss was $15,991 for the three months ended March 31, 2023, as compared to net loss of $1,562,454 for the three months ended March 31, 2022, an increase of $1,546,463, or 98.98%.

 

Liquidity and Capital Resources

 

As of March 31, 2023, we had $350,329 in cash. To date, we have financed our operations primarily through revenue generated from operations, sales of securities, advances from stockholders and third-party and related party debt.

 

We believe, based on our operating plan, that current working capital and current and expected additional financing should be sufficient to fund operations and satisfy our obligations as they come due for at least one year from the financial statement issuance date. However, additional funds from new financing and/or future equity raises are required for continued operations and to execute our business plan and our strategy of acquiring additional businesses. The funds required to sustain operations ranges between $600,000 to $1 million and additional funds execute our business plan will depend on the size, capital structure and purchase price consideration that the seller of a target business deems acceptable in a given transaction. The amount of funds needed to execute our business plan also depends on what portion of the purchase price of a target business the seller of that business is willing to take in the form of seller notes or our equity or equity in one of our subsidiaries. Given these factors, we believe that the amount of outside additional capital necessary to execute our business plan on the low end (assuming target company sellers accept a significant portion of the purchase price in the form of seller notes or our equity or equity in one of our subsidiaries) ranges between $5 million to $7 million. If, and to the extent, that sellers are unwilling to accept a significant portion of the purchase price in seller notes and equity, then the cash required to execute our business plan could be as much as $10 million.

 

We intend to raise capital for additional acquisitions primarily through equity and debt financings. The sale of additional equity securities could result in dilution to our stockholders. The incurrence of indebtedness would result in increased debt service obligations and could require us to agree to operating and financial covenants that would restrict our operations. Financing may not be available in amounts or on terms acceptable to us, if at all. There is no guarantee that we will be able to acquire additional businesses under the terms outlined above.

 

Summary of Cash Flow

 

The following table provides detailed information about our net cash flow for the three months ended March 31, 2023 and 2022.

 

   Three Months Ended March 31, 
   2023   2022 
Net cash used in operating activities from continuing operations  $(189,507)  $(376,453)
Net cash from discontinued operations       19,215 
Net cash provided by financing activities   313,034    300,307 
Net change in cash   123,527    (56,931)
Cash and cash equivalents at beginning of period   226,802    595,987 
Cash and cash equivalents at end of period  $350,329   $539,056 

 

 

 

 37 

 

 

Our net cash used in operating activities from continuing operations was $189,507 for the three months ended March 31, 2023, as compared to $376,453 for the three months ended March 31, 2022. For the three months ended March 31, 2023, our net loss of $15,991, an increase in bad debt expense of $270,000, fair value settled upon conversion of $123,566, accounts payable and accrued expenses of $241,945, an increase in accrued officer’s compensation of $154,000 and an increase in accrued interest of $123,074, offset by an in accounts receivable of $1,111,636, were the primary drivers for the cash used in operations. For the three months ended March 31, 2022, our net loss of $1,562,454 and a increase in accounts receivable of $343,840, offset by increased accounts payable and accrued expense of $569,508 and an increase in accrued officers’ compensation of $120,000, were the primary drivers for the cash used in operations.

 

We had no investing activities for the three months ended March 31, 2023 and 2022.

 

Our net cash provided by financing activities was $313,034 for the three months ended March 31, 2023, as compared to $300,307 for the three months ended March 31, 2023. Net cash provided by operating activities for the three months ended March 31, 2023 consisted of proceeds from convertible notes payable of $240,000, proceeds from related party notes payable of $54,000 and proceeds from line of credit of $37,000, offset by repayments of line of credit of $16,381, payment of related party notes payable of $835 and payment of the SBA loan described below of $750. Net cash provided by financing activities for the three months ended March 31, 2022 consisted of proceeds from convertible notes payable of $405,730 and proceeds from related party notes payable of $4,803, offset by preferred stock dividends of $102,746, repayment of convertible notes payable of $5,908, payment of related party notes payable of $816 and payment of the SBA loan described below of $756.

 

Convertible Notes

 

As of March 31, 2023, we had convertible debt outstanding net of amortized debt discount of $3,717,936. During the three months ended March 31, 2023, we received net proceeds of $240,000 from convertible notes and converted $58,800 of convertible debt, $5,873 in accrued interest and $1,390 in penalties and fees into 118,682,378 shares of common stock. The Company recognized $123,566 of interest expense and additional paid-in capital to adjust fair value for the debt settlement during the three months ended March 31, 2023. For the three months ended March 31, 2023 and 2022, we recorded amortization of debt discounts of $17,983 and $44,546, respectively.

 

The following is a schedule of convertible notes payable outstanding as of March 31, 2023:

 

Note #  

Issuance

Date

 

Maturity

Date

 

Principal

Balance

   

Accrued

Interest

   

Unamortized Debt

Discount

 
9   09/12/2016   09/12/2017     50,080       16,627        
10   01/24/2017   1/24/2018     55,000       72,588        
10-1   02/10/2023   02/10/2024     50,000       1,007        
10-2   03/30/2023   03/30/2024     25,000       10          
29-2   11/08/2019   11/08/2020     36,604       22,326        
31   08/28/2019   08/28/2020           8,385        
37-1   09/03/2020   06/30/2021     113,666       38,801        
37-2   11/02/2020   08/31/2021     113,167       37,533        
37-3   12/29/2020   09/30/2021     113,167       36,497        
38   02/09/2021   02/09/2022     47,200       31,260        
39   04/26/2021   04/26/2022     168,866       48,844        
40-1   09/22/2022   09/22/2023     2,600,000       131,342        
40-2   11/04/2022   11/04/2023     68,666       2,765       10,253  
40-3   11/28/2022   11/28/2023     68,667       2,313       11,382  
40-4   12/21/2022   12/21/2023     68,667       1,880       12,464  
40-5   01/24/2023   01/24/2024     90,166       1,630       19,387  
40-6   03/21/2023   03/21/2024     138,167       379