ITEM 1. FINANCIAL STATEMENTS
FLOOIDCX CORP.
Condensed Consolidated Financial Statements
Three and Six Months Ended August 31, 2021 and 2020
(Expressed in US dollars)
(unaudited)
FLOOIDCX CORP.
Condensed Consolidated Balance Sheets
(Expressed in U.S. dollars)
|
|
August 31,
2021
$
|
|
|
February 28,
2021
$
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
694
|
|
|
|
1,251
|
|
Accounts receivable
|
|
|
-
|
|
|
|
7,380
|
|
Prepaid expenses and deposits
|
|
|
13,616
|
|
|
|
7,741
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
14,310
|
|
|
|
16,372
|
|
|
|
|
|
|
|
|
|
|
Property and equipment (Note 3)
|
|
|
13,321
|
|
|
|
15,412
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
27,631
|
|
|
|
31,784
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities (Note 5)
|
|
|
293,986
|
|
|
|
282,760
|
|
Loans payable (Note 4)
|
|
|
3,227,112
|
|
|
|
3,143,792
|
|
Due to related parties (Note 5)
|
|
|
1,160,169
|
|
|
|
945,220
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
4,681,267
|
|
|
|
4,371,772
|
|
|
|
|
|
|
|
|
|
|
Commitments (Note 8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, 20,000,000 shares authorized, $0.001 par value 1,000,000 shares issued and outstanding
|
|
|
1,000
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
Common stock, 300,000,000 shares authorized, $0.001 par value 1,952,657 and 1,976,218 shares issued and outstanding, respectively
|
|
|
1,953
|
|
|
|
1,976
|
|
|
|
|
|
|
|
|
Common stock issuable (Note 5)
|
|
|
39,760
|
|
|
|
19,497
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
51,824,040
|
|
|
|
51,728,412
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income
|
|
|
57,018
|
|
|
|
74,510
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
(56,577,407
|
)
|
|
|
(56,165,383
|
)
|
|
|
|
|
|
|
|
Total Stockholders’ Deficit
|
|
|
(4,653,636
|
)
|
|
|
(4,339,988
|
)
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Deficit
|
|
|
27,631
|
|
|
|
31,784
|
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
FLOOIDCX CORP.
Condensed Consolidated Statements of Operations and Comprehensive Loss
(Expressed in U.S. dollars)
(Unaudited)
|
|
Three Months
Ended
August 31,
2021
$
|
|
|
Three Months
Ended
August 31,
2020
$
|
|
|
Six Months
Ended
August 31,
2021
$
|
|
|
Six Months
Ended
August 31,
2020
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
2,351
|
|
|
|
11,250
|
|
|
|
12,673
|
|
|
|
54,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative (Note 5)
|
|
|
33,863
|
|
|
|
168,591
|
|
|
|
161,031
|
|
|
|
339,546
|
|
Research and development (Note 5)
|
|
|
97,960
|
|
|
|
228,771
|
|
|
|
259,886
|
|
|
|
593,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
131,823
|
|
|
|
397,362
|
|
|
|
420,917
|
|
|
|
933,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before other expense
|
|
|
(129,472
|
)
|
|
|
(386,112
|
)
|
|
|
(408,244
|
)
|
|
|
(878,722
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing costs (Note 5)
|
|
|
(2,174
|
)
|
|
|
-
|
|
|
|
(3,780
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
(131,646
|
)
|
|
|
(386,112
|
)
|
|
|
(412,024
|
)
|
|
|
(878,772
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain (loss)
|
|
|
181,066
|
|
|
|
(196,358
|
)
|
|
|
(17,492
|
)
|
|
|
(111,315
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) for the period
|
|
|
49,420
|
|
|
|
(582,470
|
)
|
|
|
(429,516
|
)
|
|
|
(990,087
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
|
(0.07
|
)
|
|
|
(0.20
|
)
|
|
|
(0.21
|
)
|
|
|
(0.46
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
|
|
|
1,952,657
|
|
|
|
1,933,640
|
|
|
|
1,961,748
|
|
|
|
1,928,226
|
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
FLOOIDCX CORP.
Condensed Consolidated Statements of Stockholders’ Deficit
(Expressed in U.S. dollars)
(Unaudited)
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Common Stock
|
|
|
Additional
Paid-in
|
|
|
Accumulated
Other Comprehensive
|
|
|
|
|
|
Total
Stockholders’
|
|
|
|
Shares
#
|
|
|
Amount
$
|
|
|
Shares
#
|
|
|
Amount
$
|
|
|
Issuable
$
|
|
|
Capital
$
|
|
|
Income
$
|
|
|
Deficit
$
|
|
|
Deficit
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, February 28, 2021
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
|
1,976,218
|
|
|
|
1,976
|
|
|
|
19,497
|
|
|
|
51,728,412
|
|
|
|
74,510
|
|
|
|
(56,165,383
|
)
|
|
|
(4,339,988
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares returned and cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
(23,561
|
)
|
|
|
(23
|
)
|
|
|
-
|
|
|
|
23
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of shares to be issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,355
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of stock options granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
89,887
|
|
|
|
-
|
|
|
|
-
|
|
|
|
89,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange translation loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(198,558
|
)
|
|
|
-
|
|
|
|
(198,558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(280,378
|
)
|
|
|
(280,378
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, May 31, 2021
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
|
1,952,657
|
|
|
|
1,953
|
|
|
|
29,852
|
|
|
|
51,818,322
|
|
|
|
(124,048
|
)
|
|
|
(56,445,761
|
)
|
|
|
(4,718,682
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of shares to be issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,908
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of stock options granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,718
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange translation gain
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
181,066
|
|
|
|
-
|
|
|
|
181,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(131,646
|
)
|
|
|
(131,646
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, August 31, 2021
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
|
1,952,657
|
|
|
|
1,953
|
|
|
|
39,760
|
|
|
|
51,824,040
|
|
|
|
57,018
|
|
|
|
(56,577,407
|
)
|
|
|
(4,653,636
|
)
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
FLOOIDCX CORP.
Condensed Consolidated Statements of Stockholders’ Deficit
(Expressed in U.S. dollars)
(Unaudited)
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Common Stock
|
|
|
Additional
Paid-in
|
|
|
Accumulated
Other Comprehensive
|
|
|
|
|
|
Total
Stockholders’
|
|
|
|
Shares
#
|
|
|
Amount
$
|
|
|
Shares
#
|
|
|
Amount
$
|
|
|
Issuable
$
|
|
|
Capital
$
|
|
|
Income
$
|
|
|
Deficit
$
|
|
|
Deficit
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, February 29, 2020
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
|
1,919,795
|
|
|
|
1,919
|
|
|
|
9,308
|
|
|
|
51,034,197
|
|
|
|
285,988
|
|
|
|
(54,690,353
|
)
|
|
|
(3,357,941
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of shares to be issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,067
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of stock options granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
276,192
|
|
|
|
-
|
|
|
|
-
|
|
|
|
276,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange translation gain
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
85,043
|
|
|
|
-
|
|
|
|
85,043
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(492,660
|
)
|
|
|
(492,660
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, May 31, 2020
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
|
1,919,795
|
|
|
|
1,919
|
|
|
|
18,375
|
|
|
|
51,310,389
|
|
|
|
371,031
|
|
|
|
(55,183,013
|
)
|
|
|
(3,480,299
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of shares to be issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,584
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of shares issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
15,458
|
|
|
|
15
|
|
|
|
(18,375
|
)
|
|
|
18,360
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of shares issued as financing cost
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
24,500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
24,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of stock options granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
118,115
|
|
|
|
-
|
|
|
|
-
|
|
|
|
118,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange translation loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(196,358
|
)
|
|
|
-
|
|
|
|
(196,358
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(386,112
|
)
|
|
|
(386,112
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, August 31, 2020
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
|
1,935,253
|
|
|
|
1,934
|
|
|
|
9,584
|
|
|
|
51,471,364
|
|
|
|
174,673
|
|
|
|
(55,569,125
|
)
|
|
|
(3,910,570
|
)
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
FLOOIDCX CORP.
Condensed Consolidated Statements of Cash Flows
(Expressed in U.S. dollars)
(Unaudited)
|
|
Six Months
Ended
August 31,
2021
$
|
|
|
Six Months
Ended
August 31,
2020
$
|
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
(412,024
|
)
|
|
|
(878,772
|
)
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
2,209
|
|
|
|
2,774
|
|
Financing costs
|
|
|
3,780
|
|
|
|
-
|
|
Shares issued/issuable for services
|
|
|
20,263
|
|
|
|
43,151
|
|
Stock-based compensation
|
|
|
95,605
|
|
|
|
394,307
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
7,380
|
|
|
|
-
|
|
Accrued receivable
|
|
|
-
|
|
|
|
16,875
|
|
Prepaid expenses and deposits
|
|
|
(5,875
|
)
|
|
|
721
|
|
Accounts payable and accrued liabilities
|
|
|
7,446
|
|
|
|
109,188
|
|
Due to related parties
|
|
|
108,832
|
|
|
|
103,219
|
|
|
|
|
|
|
|
|
Net Cash Used in Operating Activities
|
|
|
(172,384
|
)
|
|
|
(208,537
|
)
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
-
|
|
|
|
(907
|
)
|
|
|
|
|
|
|
|
|
|
Net Cash Used in Investing Activities
|
|
|
-
|
|
|
|
(907
|
)
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans payable
|
|
|
51,114
|
|
|
|
219,580
|
|
Repayment of loans payable
|
|
|
-
|
|
|
|
(27,721
|
)
|
Proceeds from related party loans
|
|
|
102,967
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Net Cash Provided by Financing Activities
|
|
|
154,081
|
|
|
|
191,859
|
|
|
|
|
|
|
|
|
Effect of Foreign Exchange Rate Changes on Cash
|
|
|
17,746
|
|
|
|
(10,330
|
)
|
|
|
|
|
|
|
|
Change in Cash
|
|
|
(557
|
)
|
|
|
(27,915
|
)
|
|
|
|
|
|
|
|
Cash, Beginning of Period
|
|
|
1,251
|
|
|
|
32,025
|
|
|
|
|
|
|
|
|
Cash, End of Period
|
|
|
694
|
|
|
|
4,110
|
|
|
|
|
|
|
|
|
|
|
Non-cash Investing and Financing Activities:
|
|
|
|
|
|
|
|
|
Shares issued to settle financing cost payable
|
|
|
-
|
|
|
|
24,500
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures:
|
|
|
|
|
|
|
|
|
Interest paid
|
|
|
-
|
|
|
|
-
|
|
Income taxes paid
|
|
|
-
|
|
|
|
-
|
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
FLOOIDCX CORP.
Notes to the Condensed Consolidated Financial Statements
Six Months Ended August 31, 2021
(Expressed in U.S. Dollars)
(Unaudited)
1.
|
Nature of Operations and Continuance of Business
|
|
|
|
flooidCX Corp. (formerly Gripevine, Inc. and Baixo Relocation Services, Inc.) (the “Company”) was incorporated in the state of Nevada on January 7, 2014. The Company is in the business of developing and building an online resolution platform.
On March 11, 2020, the World Health Organization declared COVID-19 a global pandemic. This contagious disease outbreak and any related adverse public health developments, have adversely affected workforces, economies, and financial markets globally, leading to an economic downturn. The impact on the Company has not been significant, but management continues to monitor the situation.
These condensed consolidated financial statements have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities in the normal course of business. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders, creditors, and related parties, and the ability of the Company to obtain necessary equity financing to continue operations, and ultimately the attainment of profitable operations. As at August 31, 2021, the Company has a working capital deficit of $4,666,957 and an accumulated deficit of $56,577,407 since inception. As at August 31, 2021, the Company is in default of certain loans payable (refer to Note 4). Furthermore, during the six months ended August 31, 2021, the Company used $172,384 in operating activities. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern. These consolidated financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
|
2.
|
Significant Accounting Policies
|
|
(a)
|
Basis of Presentation
|
|
|
|
|
|
These condensed consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States and are expressed in U.S. dollars. These consolidated financial statements include the accounts of the Company and the following entities:
|
MBE Holdings Inc.
|
|
Wholly owned subsidiary
|
Resolution 1, Inc.
|
|
Wholly owned subsidiary
|
|
|
All inter-company balances and transactions have been eliminated.
|
|
|
|
|
(b)
|
Interim Financial Statements
|
|
|
|
|
|
The accompanying condensed consolidated financial statements of the Company should be read in conjunction with the consolidated financial statements and accompanying notes filed with the U.S. Securities and Exchange Commission in the Company’s Annual Report on Form 10-K for the fiscal year ended February 28, 2021. In the opinion of management, the accompanying condensed consolidated financial statements reflect all adjustments of a recurring nature considered necessary to present fairly the Company’s financial position and the results of its operations and its cash flows for the periods shown.
The preparation of these condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported. Actual results could differ materially from those estimates. The results of operations and cash flows for the periods shown are not necessarily indicative of the results to be expected for the full year.
|
FLOOIDCX CORP.
Notes to the Condensed Consolidated Financial Statements
Six Months Ended August 31, 2021
(Expressed in U.S. Dollars)
(Unaudited)
2.
|
Significant Accounting Policies (continued)
|
|
(c)
|
Recent Accounting Pronouncements
|
|
|
|
|
|
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. This Update is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The underlying premise of the Update is that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. The income statement will be affected for the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. The new standard is effective for fiscal years and interim periods within those years beginning after December 15, 2022.
The Company has implemented all new accounting pronouncements that are in effect and that may impact its consolidated financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.
|
3.
|
Property and Equipment
|
|
|
August 31,
2021
$
|
|
|
February 28,
2021
$
|
|
|
|
|
|
|
|
|
Computer equipment
|
|
|
40,753
|
|
|
|
40,532
|
|
Furniture and equipment
|
|
|
40,000
|
|
|
|
39,782
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
80,753
|
|
|
|
80,314
|
|
Less: accumulated depreciation
|
|
|
(67,432
|
)
|
|
|
(64,902
|
)
|
|
|
|
|
|
|
|
|
|
Net carrying value
|
|
|
13,321
|
|
|
|
15,412
|
|
|
(a)
|
As at August 31, 2021, the Company owed $2,270,678 (February 28, 2021 – $2,235,893) which is non-interest bearing, unsecured, and due on demand.
|
|
|
|
|
(b)
|
As at August 31, 2021, the Company owed $472,958 (February 28, 2021 – $442,802) which is unsecured, non-interest bearing, unsecured, and due on demand.
|
|
|
|
|
(c)
|
As at August 31, 2021, the Company owed $118,890 (February 28, 2021 - $118,245) under a loan agreement dated June 17, 2020 which is unsecured, bears interest at 5% per annum, and has a 2% penalty fee for non-repayment on the due date which was July 31, 2020. The penalty fee is calculated at time of repayment and is based on the principal amount outstanding and any accrued interest thereon. As consideration for making the loan, the Company issued 5,882 shares of common stock with a fair value of $24,500 and granted 2,941 stock options with a fair value of $11,835 exercisable at $17.00 per share expiring on June 17, 2023. On October 5, 2020, the Company issued 17,648 shares of common stock with a fair value of $25,500 as payment for $3,984 interest and penalties due on this loan and extension of the maturity date of the loan to November 25, 2020, resulting in a loss on settlement of debt of $21,516.
|
|
|
|
|
(d)
|
As at August 31, 2021, the Company owed $198,150 (February 28, 2021 - $197,075) under a loan agreement dated October 5, 2020. The loan was due on November 25, 2020 and secured by 588,235 shares of common stock of the Company owned by the President of the Company. The Company issued 17,648 shares of common stock in lieu of any interest and late payment penalties.
|
|
|
|
|
(e)
|
As at August 31, 2021, the Company owed $95,102 (February 28, 2021 - $94,596) under a loan agreement dated December 1, 2020. The loan is unsecured, non-interest bearing, unsecured, and due on demand.
|
|
|
|
|
(f)
|
As at August 31, 2021, the Company owed $23,778 (February 28, 2021 - $23,649) under a loan agreement dated December 1, 2020 which is unsecured, bears interest at 5% per annum, and had a maturity date of June 1, 2021. The interest rate increases to 12% per annum on non-repayment of the principal amount outstanding and interest thereon by the due date.
|
FLOOIDCX CORP.
Notes to the Condensed Consolidated Financial Statements
Six Months Ended August 31, 2021
(Expressed in U.S. Dollars)
(Unaudited)
|
(g)
|
As at August 31, 2021, the Company owed $47,556 (February 28, 2021 - $31,532) for a government backed loan to assist businesses during the COVID-19 pandemic. The loan is unsecured and non-interest bearing for the initial term until December 31, 2022 and thereafter at 5% interest per annum for the extended term which ends on December 31, 2025. The loan is repayable at any time without penalty and if 75% is repaid on or within the initial term, the remaining balance will be forgiven. The loan has been classified as a current liability as the Company has some uncertainty around meeting all of the eligibility requirements.
|
5.
|
Related Party Transactions
|
|
|
|
|
(a)
|
As at August 31, 2021, the Company owed $1,042,317 (February 28, 2021 – $930,020) to the President of the Company which is unsecured, non-interest bearing, and due on demand.
|
|
|
|
|
(b)
|
As at August 31, 2021, the Company owed $117,852 (February 28, 2021 - $15,200) under various loan agreements which are unsecured, bear interest at 5% per annum, and have different maturity dates respectively. The interest rate increases to 12% per annum on non-repayment of the principal amount outstanding and interest thereon by the due date. Interest is accrued until final repayment and is based on the principal amount outstanding. The loan agreements are with the spouse of the President of the Company.
|
|
|
|
|
(c)
|
As at August 31, 2021, the Company owed $28,180 (February 28, 2021 - $28,028) to the Chief Operating Officer (“COO”) of the Company. The amount owing is included in accounts payable and accrued liabilities. During the six months ended August 31, 2021, the Company incurred $20,525 (2020 – $19,414) in research and development fees to the COO of the Company.
|
|
|
|
|
(d)
|
During the six months ended August 31, 2021, the Company incurred $96,588 (2020 – $87,540) in research and development fees to the President of the Company.
|
|
|
|
|
(e)
|
During the six months ended August 31, 2021, the Company incurred $12,074 (2020 - $11,692) in administrative fees included in general and administrative to the office manager who is also the spouse of the President of the Company.
|
|
|
|
|
(f)
|
During the six months ended August 31, 2021, the Company recognized stock-based compensation of $77,345 (2020 - $333661) to the President, COO of the Company, and directors of the Company. The Company also recognized stock-based compensation of $18,561 (2020 - $74,619) in general and administrative to the spouse of the President of the Company.
|
6.
|
Common Stock
|
|
|
|
|
(a)
|
On August 31, 2021, the Company authorized the issuance of 30,391 shares of common stock with a fair value of $9,908 to the COO of the Company for past services. The fair value of common stock was determined based on the end of day trading price of the Company on the date of authorization. As at August 31, 2021, these shares remain to be issued
|
|
|
|
|
(b)
|
On May 31, 2021, the Company authorized the issuance of 19,910 shares of common stock with a fair value of $10,355 to the COO of the Company for past services. The fair value of common stock was determined based on the end of day trading price of the Company on the date of authorization. As at August 31, 2021, these shares remain to be issued.
|
|
|
|
|
(c)
|
On February 28, 2021, the Company authorized the issuance of 6,570 shares of common stock with a fair value of $9,856 to the COO of the Company for past services. The fair value of common stock was determined based on the end of day trading price of the Company on the date of authorization. As at August 31, 2021, these shares remain to be issued.
|
|
|
|
|
(d)
|
On November 30, 2020, the Company authorized the issuance of 11,343 shares of common stock with a fair value of $9,641 to the COO of the Company for past services. The fair value of common stock was determined based on the end of day trading price of the Company on the date of authorization. As at August 31, 2021, these shares remain to be issued.
|
FLOOIDCX CORP.
Notes to the Condensed Consolidated Financial Statements
Six Months Ended August 31, 2021
(Expressed in U.S. Dollars)
(Unaudited)
7.
|
Stock Options
|
|
|
|
The following table summarizes the continuity of stock options:
|
|
|
Number of
options
|
|
|
Weighted average exercise price
$
|
|
|
Aggregate
intrinsic value
$
|
|
|
|
|
|
|
|
|
|
|
|
Balance, February 28, 2021
|
|
|
301,015
|
|
|
|
17.00
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
17,647
|
|
|
|
17.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, August 31, 2021
|
|
|
318,662
|
|
|
|
17.00
|
|
|
|
-
|
|
Additional information regarding stock options outstanding as at August 31, 2021 is as follows:
|
|
|
Outstanding
|
|
|
Exercisable
|
|
Range of
exercise prices
$
|
|
|
Number of shares
|
|
|
Weighted average remaining contractual life (years)
|
|
|
Weighted average
exercise price
$
|
|
|
Number of shares
|
|
|
Weighted average
exercise price
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.00
|
|
|
|
318,662
|
|
|
|
3.7
|
|
|
|
17.00
|
|
|
|
318,662
|
|
|
|
17.00
|
|
The fair value of stock options granted was estimated using the Black-Scholes option pricing model assuming no expected dividends or forfeitures and the following weighted average assumptions:
|
|
Six months ended
August 31,
2021
|
|
|
Six months ended
August 31,
2020
|
|
|
|
|
|
|
|
|
Risk-free interest rate
|
|
|
0.78
|
%
|
|
|
0.23
|
%
|
Expected life (in years)
|
|
|
5
|
|
|
|
5
|
|
Expected volatility
|
|
|
286
|
%
|
|
|
284
|
%
|
The fair value of stock options recognized during the six months ended August 31, 2021 was $95,605 (2020 - $394,307), which was recorded as additional paid-in capital and charged to operations. The weighted average fair value of stock options granted during the six months ended August 31, 2021 was $0.52 (2020 – $17.00) per option.
FLOOIDCX CORP.
Notes to the Condensed Consolidated Financial Statements
Six Months Ended August 31, 2021
(Expressed in U.S. Dollars)
(Unaudited)
8.
|
Commitments
|
|
|
|
|
(a)
|
On October 7, 2019, the Company entered into an agreement with a company who is to provide general financial advisory and investment banking services to the Company. The Company was to pay this company $5,000 per month for a period of six months. In addition, The Company was to issue 29,412 shares of common of stock upon execution of the agreement (issued) and 29,412 shares of common stock upon an uplisting of the Company’s common stock to a national exchange. For any financing, the Company would pay this company a commission of 8% of financing raised, a cash fee for unallocated expenses of 1% of the amount of financing raised, and issue agent’s warrants equal to 8% of the number of shares of common stock underlying the securities issued in the financing.
|
|
|
|
|
|
On November 20, 2020, the Company entered into a settlement and release agreement with the consultant. All outstanding fees owing to the consultant were waived and the consultant was to return 23,561 shares of common stock. During the six months ended August 31, 2021, these shares were returned and cancelled.
|
|
|
|
|
(b)
|
On December 1, 2019, the Company entered into a one-year agreement with the COO of the Company whereby the Company has agreed to pay the COO annual compensation of Cdn$100,000 and grant 17,647 stock options exercisable at $17.00 per share of common stock at the end of every quarter. The annual compensation is to be paid as follows: Cdn$50,000 payable in cash broken down into monthly payments and Cdn$50,000 payable in equivalent shares of common stock of the Company on the last business day of each quarter. As at August 31, 2021, the agreement has not been terminated and so is deemed to have renewed for a further one year period.
|
|
During the six months ended August 31, 2021 and 2020, the Company recognized revenue from website consulting and maintenance services transferred over time.
During the six months ended August 31, 2020, 100% of the revenue recognized was from one customer.
|
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion provides an analysis of the Company’s financial condition and results of operations and should be read in conjunction with the Interim Consolidated Financial Statements and notes thereto included in Item 1 of Part I of this Quarterly Report on Form 10-Q and with the Company’s Annual Report on Form 10-K filed for the fiscal year ended February 28, 2021. The discussion contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors.
Overview
flooidCX Corp., formerly known as Gripevine, Inc. (the “Company”), was incorporated under the name Baixo Relocation Services, Inc. in the state of Nevada on January 7, 2014.
Effective February 28, 2017, we entered into a share exchange agreement (the “MBE Exchange Agreement”) with MBE Holdings Inc., a private corporation organized under the laws of Delaware (“MBE”) and the shareholders of MBE (the “MBE Shareholders”), pursuant to which MBE Exchange Agreement we acquired all the technology and assets and assumed all liabilities of MBE, and MBE became our wholly-owned subsidiary. In accordance with the terms and provisions of the MBE Exchange Agreement, an aggregate of 5,248,626 (pre-reverse split) shares of our restricted common stock were issued to the MBE Shareholders in exchange for 157,458,778 of the total issued and outstanding shares of MBE.
Effective March 18, 2019, we changed our name to flooidCX Corp. pursuant to Certificate of Amendment to our Articles of Incorporation filed with the Nevada Secretary of State. The name of the Company was changed as part of our rebranding, which better reflects our new business direction into the customer care and feedback solutions space – offering easy to adapt customer care and feedback solutions to enterprises of all sizes.
On May 17, 2019, we entered into a Share Exchange Agreement (the “R1 Exchange Agreement”) with the stockholders of Resolution 1, Inc., a Delaware corporation (“R1”), to acquire all of the outstanding shares of R1 in exchange for 10,000,000 (pre-reverse split) restricted shares of our common stock (the “Acquisition”). R1 has developed a comprehensive customer care and feedback management platform, which is delivered as a cloud-based, software as a service solution. R1 was founded in August 2012 by Richard Hue, the CEO and a director of our Company. The Acquisition was approved by the independent members of the board of directors of the Company. Since the majority shareholders of the Company and R1 are the same, this did not result in the change in control at the ultimate parent or the controlling shareholder level, and was accounted for as a common control transaction.
On January 27, 2021, the Company’s common stock began trading on a 1-for-85 reverse stock split basis.
Our mission is to help businesses bring back the conversation with customers with innovative, simple to use solutions that empower both the businesses and customers to communicate and create positive outcomes. With the consummation of the R1 Exchange Agreement resulting in R1 being our subsidiary, we now offer a suite of customer relationship management (CRM) solutions that enhances and builds upon our initial offering, “GripeVine.”
We offer unified communications and collaboration online CRM solutions - GripeVine and Resolution1. GripeVine is a consumer-to-business platform that helps build a customer feedback-minded community, focused on transparency, mutual respect and open communications among like-minded customers and businesses – all working together – to facilitate positive outcomes. It allows for private messaging between customers and businesses for positive resolutions, so that businesses are not forced to communicate via the comments section. Resolution1 functions as a cloud-based customer care and feedback workflow management platform, where businesses can manage the entire logistics of customer care, feedback or inquiries throughout their entire organizations. Businesses can respond quickly and accurately to customers, while keeping track of every customer interaction. The platform is designed to grow and scale, so that businesses of all sizes, from small to medium-size enterprises (SMEs) to large enterprises, can use this cloud-based customer care and feedback management system
Results of Operations
The following discussions are based on our unaudited interim consolidated financial statements, including our wholly-owned subsidiaries. These discussions summarize our unaudited interim consolidated financial statements for the three-and six-month periods ended August 31, 2021, and should be read in conjunction with the Company’s audited consolidated financial statements for the year ended February 28, 2021 and notes thereto included in the Form 10-K filed with the SEC on June 16, 2021.
The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to those discussed below and elsewhere in this Quarterly Report on Form 10-Q. The financial statements are stated in United States Dollars and are prepared in accordance with United States Generally Accepted Accounting Principles.
Three-Month Period Ended August 31, 2021 Compared to Three-Month Period Ended August 31, 2020
Revenue. We generated revenues of $2,351 for the three months ended August 31, 2021, as compared to $11,250 for the comparable period in 2020.
Operating expenses: During the quarter ended August 31, 2021, we incurred operating expenses in the amount of $131,823 compared to operating expenses incurred during quarter ended August 31, 2020 of $397,362 (a decrease of $265,539). Operating expenses include: (i) general and administrative of $33,863 (2020: $168,591); and (ii) research and development of $97,960 (2020: $228,771). General and administrative expenses decreased by $134,728, due primarily to a decrease in stock-based compensation for administrative staff. Research and development expenses decreased by $130,811, due to a reduction in external consultants and decrease in stock-based compensation to the President and directors of the Company.
Net loss. The Company had a net loss of $131,646 or $0.07 per share for three months ended August 31, 2021 compared to a net loss of $386,112 or $0.20 per share for the three months ended August 31, 2020.
Six-Month Period Ended August 31, 2021 Compared to Six-Month Period Ended August 31, 2020
Revenue. We generated revenues of $12,673 for the six months ended August 31, 2021, as compared to $54,500 for the comparable period in 2020.
Operating expenses: During the six months ended August 31, 2021, we incurred operating expenses in the amount of $420,917 compared to operating expenses incurred during six months ended August 31, 2020 of $933,272 (a decrease of $512,355). Operating expenses include: (i) general and administrative of $161,031 (2020: $339,546); and (ii) research and development of $259,886 (2020: $593,726). General and administrative expenses decreased by $178,515, due primarily to a decrease in stock-based compensation for administrative staff. Research and development expenses decreased by $333,840, due to a reduction in external consultants and decrease in stock-based compensation to the President and directors of the Company.
Net loss. The Company had a net loss of $412,024 or $0.21 per share for six months ended August 31, 2021 compared to a net loss of $878,772 or $0.46 per share for the six months ended August 31, 2020.
Liquidity and Capital Resources
As of August 31, 2021
As at August 31, 2021, our current assets were $14,310 and our current liabilities were $4,681,267, which resulted in a working capital deficit of $4,666,957 (February 28, 2021 - $4,355,400)..
Cash Flows from Operating Activities
We have generated negative cash flows from operating activities. For the six months ended August 31, 2021, net cash flows used in operating activities was $172,384 compared to $208,537 for the six months ended August 31, 2020.
Cash Flows from Investing Activities
We did not use any cash in investing activities during the six months ended August 31, 2021 (2020: $907).
Cash Flows from Financing Activities
Net cash flows provided from financing activities during the six month ended August 31, 2021 was $154,081, which consisted of proceeds from loans from a third party and a related party. During the six months ended August 31, 2020, cash flows provided by financing activities was $191,859, which consisted of $219,580 in proceeds from loans, offset by repayment of loans payable in the amount of $27,721.
Off-Balance Sheet Arrangements
There were no off-balance sheet arrangements during the six months ended August 31, 2021 that have, or are reasonably likely to have, a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our interests.
Plan of Operation
As at August 31, 2021, we had a working capital deficit of $4,666,957 and we will require additional financing in order to enable us to proceed with our plan of operations.
Thus far, we believe that COVID-19 has not impacted our business negatively. As more businesses adopt virtual office operation models due to the risk of the virus, such adoption may in fact present us with more opportunities to offer businesses cost-effective, cloud-based solutions.
When we will require additional financing, there can be no assurance that additional financing will be available to us, that it can be obtained on commercially reasonable terms. If we are not able to obtain the additional financing on a timely basis, we will not be able to meet our other obligations as they become due. We are pursuing various alternatives to meet our immediate and long-term financial requirements.
We anticipate continuing to rely on equity sales of our common stock in order to fund our business operations. Issuances of additional shares will result in dilution to existing stockholders. There is no assurance that we will achieve any additional sales of equity securities or arrange for debt or other financing to fund our planned business activities.
Our auditor has issued a going concern opinion. This means that there is substantial doubt that we can continue as an on-going business for the next twelve months unless we generate sufficient revenues. There is no assurance we will ever reach that point. In the meantime, the continuation of the Company is dependent upon the continued financial support from our shareholders, our ability to obtain necessary equity financing to continue operations and the attainment of profitable operations.
Our operations and financial results are subject to various risks and uncertainties that could adversely affect our business, financial condition and results of operations.
We require approximately $1,500,000 for the next 12 months as a reporting issuer and additional funds are required. Before generation of revenue, the additional funding may come from equity financing from the sale of our common stock or loans from management or related third parties. In the event we do not raise sufficient capital to implement its planned operations or divest, your entire investment could be lost.
Recent Accounting Pronouncements
As reflected in Note 2 of the Notes to the Interim Consolidated Financial Statements, there have been recent accounting pronouncements or changes in accounting pronouncements that impacted the six months ended August 31, 2021 or which are expected to impact future periods as follows:
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. This Update is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The underlying premise of the Update is that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. The income statement will be affected for the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. The new standard is effective for fiscal years and interim periods within those years beginning after December 15, 2022.
The Company has implemented all new accounting pronouncements that are in effect and that may impact its consolidated financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.