(The accompanying notes are an integral part of these condensed consolidated financial statements)
(The accompanying notes are an integral part of these condensed consolidated financial statements)
(The accompanying notes are an integral part of these condensed consolidated financial statements)
(The accompanying notes are an integral part of these condensed consolidated financial statements)
Notes to the Condensed Consolidated Financial Statements
Six Months Ended August 31,2022
(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.
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 of August 31, 2022, the Company has a working capital deficit of $3,995,021 and an accumulated deficit of $49,223,806 since inception. As of August 31, 2022, the Company is in default of certain loans payable (refer to Note 4). Furthermore, during the six months ended August 31, 2022, the Company used $75,529 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. – Spinoff June 27, 2022 (See Note 7) | 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, 2022. 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.
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, 2022 $ | | February 28, 2022 $ | |
| | | | | |
Computer equipment | | - | | | 40,491 | |
Furniture and equipment | | - | | | 40,543 | |
| | | | | | |
Total | | - | | | 81,034 | |
Less: accumulated depreciation | | - | | | (68,839 | ) |
Net carrying value | | - | | | 12,195 | |
4. Loans Payable
(a) At August 31, 2022, the Company owed $2,240,243 (February 28, 2022 – $2,295,443) which is non-interest bearing, unsecured, and due on demand.
(b) At August 31, 2022, the Company owed $560,620 (February 28, 2022 – $660,192) which is unsecured, non-interest bearing, unsecured, and due on demand.
(c) At August 31, 2022, the Company owed $-0- (February 28, 2022 - $118,125) 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) At August 31, 2022, the Company owed $nil (February 28, 2022 - $196,875) 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) At August 31, 2022, the Company owed $nil (February 28, 2022 - $94,500) under a loan agreement dated December 1, 2020. The loan is unsecured, non-interest bearing, unsecured, and due on demand.
(f) As of August 31, 2022, the Company owed $-0- (February 28, 2022 - $23,625) 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. This loan was assumed by buyer with MBE spinoff.
5. Related Party Transactions
(a) At August 31, 2022, the Company owed $1,022,289 (February 28, 2022 – $1,123,076) to the President of the Company which is unsecured, non-interest bearing, and due on demand.
(b) At August 31, 2022, the Company owed $143,928 (February 28, 2022 - $117,491) 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. The new interest is accrued till final repayment and is based on the principal amount outstanding. The loan agreements are with the spouse of the President of the Company.
(c) At August 31, 2022, the Company owed $13,045 (February 28, 2022 - $nil) to a related company that is majority owned by multiple members on the board of director of the Company.
(d) At August 31, 2022, the Company owed $-0- (February 28, 2022 – $27,999) to the former Chief Operating Officer (“COO”) of the Company. The amount owing is included in accounts payable and accrued liabilities.
(e) During the six months ended August 31, 2022, the Company incurred $47,196 (2021 – $96,588) in research and development fees to the President of the Company.
(f) During the six months ended August 31, 2022, the Company incurred $nil (2021 - $12,074) in administrative fees included in general and administrative to the former office manager who is also the spouse of the President of the Company.
(g) During the six months ended August 31, 2022, the Company recognized stock-based compensation of $nil (2021 - $77,345) to the President, former COO, and directors of the Company. The Company also recognized stock-based compensation of $nil (2021 - $18,561) in general and administrative to the spouse of the President of the Company
6. Stock Options
The following table summarizes the continuity of stock options:
| | Number of Options | | | Weighted Average Exercise Price | | | Aggregate Intrinsic Value | |
Balance – February 28, 2022 | | | 353,956 | | | | 17.00 | | | - | |
Cancelled/Forfeited | | | (353,956 | ) | | | 17.00 | | | - | |
Balance – August 31, 2022 | | –– | | | | | | | - | |
7. Discontinued Operations
On June 27, 2022, the Company finalized the sale of MBE Holdings, Inc. As of June 27, 2922, the Company transferred all the equity in MBE Holdings, Inc. to Richard Hue in exchange for Notes in the amount of 4,050,978 which were assigned from the following note holders:
,
Lender | | Face Amount U.S. $ | |
Harbour Capital (1) | | $ | 2,124,022 | |
Red Trade Ventures (1) | | | 576,522 | |
Richard Hue (1) | | | 1,039,682 | |
Richard Hue | | | 11,283 | |
Harbour Capital (1) | | | 153,203 | |
Enza Agosta (1) | | | 78,125 | |
Enza Agosta | | | 53,000 | |
Enza Agosta (1) | | | 6,641 | |
Enza Agosta | | | 8,500 | |
Total | | $ | 4,050,978 | |
| (1) | These notes originated in Canadian funds and are converted to US dollars. |
In conjunction with the above, MBE Holdings, Inc assumed flooidCX’s payable in the amount of $332,642.82 and two notes payable totaling $429,682.
The Company has recognized the sale of MBE Holding, Inc. into discontinued operations in accordance with ASC No. 205-20, Discontinued Operations. As such, the historical results of 4,813,303.54 have been adjusted for comparability purposes.
The following financial information presents the statements of operations of MBE Holdings, Inc. for the six months ended August 31, 2022 and 2021.
| | FOR THE SIX MONTHS ENDED AUGUST 31, | |
| | 2022 | | | 2021 | |
TOTAL REVENUE | | - | | | | 8,803 | |
OPERATING EXPENSES | | | | | | | |
General and administrative expense | | | 34,752 | | | | 113,278 | |
Research and development | | | 138,449 | | | | 162,584 | |
TOTAL OPERATING EXPENSES | | | 173,201 | | | | 275,862 | |
OPERATING LOSS | | | 173,201 | | | | 267,059 | |
Finance Costs | | - | | | - | |
Other | | | | | | | | |
TOTAL OTHER EXPENSE | | - | | | - | |
NET LOSS OF DISCONTINUED OPERATIONS | | $ | (173,201 | ) | | $ | (267,059 | ) |