false --12-31 Q3 0001591165 0001591165 2023-01-01 2023-09-30 0001591165 2023-11-10 0001591165 2023-09-30 0001591165 2022-12-31 0001591165 us-gaap:RelatedPartyMember 2023-09-30 0001591165 us-gaap:RelatedPartyMember 2022-12-31 0001591165 us-gaap:NonrelatedPartyMember 2023-09-30 0001591165 us-gaap:NonrelatedPartyMember 2022-12-31 0001591165 us-gaap:SeriesAPreferredStockMember 2023-09-30 0001591165 us-gaap:SeriesAPreferredStockMember 2022-12-31 0001591165 2023-07-01 2023-09-30 0001591165 2022-07-01 2022-09-30 0001591165 2022-01-01 2022-09-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2022-06-30 0001591165 us-gaap:CommonStockMember 2022-06-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001591165 us-gaap:RetainedEarningsMember 2022-06-30 0001591165 2022-06-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2023-06-30 0001591165 us-gaap:CommonStockMember 2023-06-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001591165 us-gaap:RetainedEarningsMember 2023-06-30 0001591165 2023-06-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2021-12-31 0001591165 us-gaap:CommonStockMember 2021-12-31 0001591165 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001591165 us-gaap:RetainedEarningsMember 2021-12-31 0001591165 2021-12-31 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2022-12-31 0001591165 us-gaap:CommonStockMember 2022-12-31 0001591165 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001591165 us-gaap:RetainedEarningsMember 2022-12-31 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2022-07-01 2022-09-30 0001591165 us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30 0001591165 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2023-07-01 2023-09-30 0001591165 us-gaap:CommonStockMember 2023-07-01 2023-09-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2023-07-01 2023-09-30 0001591165 us-gaap:RetainedEarningsMember 2023-07-01 2023-09-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2022-01-01 2022-09-30 0001591165 us-gaap:CommonStockMember 2022-01-01 2022-09-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-09-30 0001591165 us-gaap:RetainedEarningsMember 2022-01-01 2022-09-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2023-01-01 2023-09-30 0001591165 us-gaap:CommonStockMember 2023-01-01 2023-09-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-09-30 0001591165 us-gaap:RetainedEarningsMember 2023-01-01 2023-09-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2022-09-30 0001591165 us-gaap:CommonStockMember 2022-09-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001591165 us-gaap:RetainedEarningsMember 2022-09-30 0001591165 2022-09-30 0001591165 us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember 2023-09-30 0001591165 us-gaap:CommonStockMember 2023-09-30 0001591165 us-gaap:AdditionalPaidInCapitalMember 2023-09-30 0001591165 us-gaap:RetainedEarningsMember 2023-09-30 0001591165 2022-06-10 0001591165 us-gaap:SeriesAPreferredStockMember 2022-09-10 0001591165 2022-06-05 2022-06-10 0001591165 IVRN:LimitedLiabilityCompanyAgreementMember 2023-09-21 2023-09-21 0001591165 IVRN:RedemptionAgreementMember 2023-09-21 2023-09-21 0001591165 IVRN:RedemptionAgreementMember 2023-01-01 2023-09-30 0001591165 2023-11-09 0001591165 IVRN:SecuritiesPurchaseAgreementMember 2023-02-24 0001591165 IVRN:SecuritiesPurchaseAgreementMember 2023-02-23 2023-02-24 0001591165 IVRN:SecuritiesPurchaseAgreementMember 2023-02-24 2023-02-24 0001591165 IVRN:SecuritiesPurchaseAgreementMember 2023-02-26 2023-02-28 0001591165 IVRN:SecuritiesPurchaseAgreementMember 2023-03-27 0001591165 IVRN:SecuritiesPurchaseAgreementMember 2023-04-12 0001591165 IVRN:SecuritiesPurchaseAgreementMember 2023-03-26 2023-03-27 0001591165 2023-03-27 2023-03-27 0001591165 us-gaap:FairValueInputsLevel1Member 2023-09-30 0001591165 us-gaap:FairValueInputsLevel2Member 2023-09-30 0001591165 us-gaap:FairValueInputsLevel3Member 2023-09-30 0001591165 us-gaap:FairValueInputsLevel3Member 2022-12-31 0001591165 us-gaap:FairValueInputsLevel3Member 2023-01-01 2023-09-30 0001591165 IVRN:RaymondMonteleoneMember 2021-01-10 2021-01-12 0001591165 IVRN:RaymondMonteleoneMember 2021-12-30 2022-07-02 0001591165 IVRN:RaymondMonteleoneMember 2023-07-01 2023-09-30 0001591165 IVRN:RaymondMonteleoneMember 2023-01-01 2023-09-30 0001591165 IVRN:RaymondMonteleoneMember 2022-07-01 2022-09-30 0001591165 IVRN:RaymondMonteleoneMember 2022-01-01 2022-09-30 0001591165 IVRN:RaymondMonteleoneMember 2023-09-30 0001591165 IVRN:WilliamHorneMember IVRN:OralAgreementMember 2021-01-10 2021-01-12 0001591165 IVRN:WilliamHorneMember IVRN:OralAgreementMember 2021-06-29 2022-07-02 0001591165 IVRN:OralAgreementMember IVRN:WilliamHorneMember 2023-07-01 2023-09-30 0001591165 IVRN:OralAgreementMember IVRN:WilliamHorneMember 2023-01-01 2023-09-30 0001591165 IVRN:OralAgreementMember IVRN:WilliamHorneMember 2022-07-01 2022-09-30 0001591165 IVRN:OralAgreementMember IVRN:WilliamHorneMember 2022-01-01 2022-09-30 0001591165 IVRN:OralAgreementMember IVRN:WilliamHorneMember 2023-09-30 0001591165 IVRN:RichardRosenblumMember IVRN:OralAgreementMember 2022-01-15 2022-01-17 0001591165 IVRN:RichardRosenblumMember IVRN:OralAgreementMember 2021-06-29 2022-07-02 0001591165 IVRN:OralAgreementMember IVRN:RichardRosenblumMember 2023-07-01 2023-09-30 0001591165 IVRN:OralAgreementMember IVRN:RichardRosenblumMember 2023-01-01 2023-09-30 0001591165 IVRN:OralAgreementMember IVRN:RichardRosenblumMember 2022-07-01 2022-09-30 0001591165 IVRN:OralAgreementMember IVRN:RichardRosenblumMember 2022-01-01 2022-09-30 0001591165 IVRN:OralAgreementMember IVRN:RichardRosenblumMember 2023-09-30 0001591165 IVRN:MatthewAndererMember IVRN:OralAgreementMember 2022-01-15 2022-01-17 0001591165 IVRN:MatthewAndererMember IVRN:OralAgreementMember 2021-06-29 2022-07-02 0001591165 IVRN:OralAgreementMember IVRN:MatthewAndererMember 2023-07-01 2023-09-30 0001591165 IVRN:OralAgreementMember IVRN:MatthewAndererMember 2023-01-01 2023-09-30 0001591165 IVRN:OralAgreementMember IVRN:MatthewAndererMember 2022-07-01 2022-09-30 0001591165 IVRN:OralAgreementMember IVRN:MatthewAndererMember 2022-01-01 2022-09-30 0001591165 IVRN:OralAgreementMember IVRN:MatthewAndererMember 2023-09-30 0001591165 IVRN:SecuredConvertibleNoteAgreementMember us-gaap:InvestorMember 2021-04-02 0001591165 IVRN:SecuredConvertibleNoteAgreementMember us-gaap:InvestorMember 2021-03-30 2021-04-02 0001591165 IVRN:SecuredConvertibleNoteAgreementMember us-gaap:CommonStockMember 2021-04-02 0001591165 IVRN:SecuredConvertibleNoteAgreementMember IVRN:FWHCBridgeLLCMember 2021-03-30 2021-04-02 0001591165 IVRN:SecuredConvertibleNoteAgreementMember IVRN:FWHCBridgeLLCMember us-gaap:InvestorMember 2021-03-30 2021-04-02 0001591165 IVRN:SecondClosingBringDownAgreementMember 2021-10-14 0001591165 IVRN:SecondClosingBringDownAgreementMember 2021-10-13 2021-10-14 0001591165 IVRN:SecondClosingBringDownAgreementMember IVRN:FWHCBridgeLLCMember us-gaap:InvestorMember 2021-10-13 2021-10-14 0001591165 IVRN:DebtConversionAgreementMember 2022-02-22 0001591165 IVRN:DebtConversionAgreementMember us-gaap:ShareBasedCompensationAwardTrancheOneMember 2022-02-21 2022-02-22 0001591165 IVRN:DebtConversionAgreementMember 2022-02-21 2022-02-22 0001591165 IVRN:DebtConversionAgreementMember srt:MinimumMember 2022-02-21 2022-02-22 0001591165 IVRN:DebtConversionAgreementMember srt:MaximumMember 2022-02-21 2022-02-22 0001591165 IVRN:NoteConversionAgreementMember IVRN:NewNotesMember 2022-04-28 2022-04-29 0001591165 IVRN:NoteConversionAgreementMember IVRN:NewNotesMember 2022-04-29 0001591165 IVRN:NoteConversionAgreementMember 2022-04-29 0001591165 2022-01-01 2022-12-31 0001591165 IVRN:NoteConversionAgreementMember 2022-04-28 2022-04-29 0001591165 IVRN:NoteConversionAgreementMember 2022-01-01 2022-12-31 0001591165 IVRN:SecuritiesPurchaseAgreementMember us-gaap:InvestorMember 2023-01-01 2023-09-30 0001591165 IVRN:SecuritiesPurchaseAgreementMember us-gaap:InvestorMember 2023-09-30 0001591165 us-gaap:InvestorMember IVRN:SecuritiesPurchaseAgreementMember 2023-03-27 0001591165 us-gaap:InvestorMember IVRN:SecuritiesPurchaseAgreementMember 2023-04-12 0001591165 us-gaap:InvestorMember IVRN:SecuritiesPurchaseAgreementMember 2023-04-11 2023-04-12 0001591165 2023-03-26 2023-03-27 0001591165 IVRN:SecuritiesPurchaseAgreementMember us-gaap:InvestorMember 2023-03-26 2023-03-27 0001591165 srt:ChiefExecutiveOfficerMember 2022-01-01 2022-12-31 0001591165 srt:ChiefExecutiveOfficerMember 2023-01-01 2023-09-30 0001591165 IVRN:WarrantHoldersMember 2022-03-31 0001591165 IVRN:WarrantHoldersMember 2022-12-31 0001591165 IVRN:WarrantHoldersMember 2022-01-01 2022-12-31 0001591165 us-gaap:CommonStockMember IVRN:PurchaseAgreementMember 2022-09-27 2022-09-29 0001591165 us-gaap:WarrantMember IVRN:PurchaseAgreementMember 2022-09-29 0001591165 IVRN:PurchaseAgreementMember 2022-09-29 0001591165 IVRN:PurchaseAgreementMember 2022-09-27 2022-09-29 0001591165 us-gaap:CommonStockMember IVRN:PurchaseAgreementMember 2022-11-12 2022-11-14 0001591165 us-gaap:WarrantMember IVRN:PurchaseAgreementMember 2022-11-14 0001591165 IVRN:PurchaseAgreementMember 2022-11-14 0001591165 IVRN:PurchaseAgreementMember 2022-11-12 2022-11-14 0001591165 us-gaap:CommonStockMember 2023-03-16 2023-03-17 0001591165 us-gaap:CommonStockMember 2023-05-22 2023-05-23 0001591165 us-gaap:CommonStockMember 2023-06-08 2023-06-08 0001591165 us-gaap:CommonStockMember 2023-07-09 2023-07-10 0001591165 us-gaap:CommonStockMember 2023-07-19 2023-07-20 0001591165 us-gaap:SeriesAPreferredStockMember 2023-01-01 2023-09-30 0001591165 IVRN:DirectorsAndOfficersMember 2021-03-30 2021-04-02 0001591165 IVRN:WarrantsMember 2023-01-01 2023-09-30 0001591165 IVRN:StockOptionsMember 2023-01-01 2023-09-30 0001591165 IVRN:WarrantsMember 2022-01-01 2022-09-30 0001591165 IVRN:StockOptionsMember 2022-01-01 2022-09-30 0001591165 us-gaap:SeriesAPreferredStockMember IVRN:ReverseStockSplitMember 2023-09-30 0001591165 IVRN:ReverseStockSplitMember 2023-01-01 2023-09-30 0001591165 IVRN:OneForOneThousandReverseStockSplitMember 2023-09-30 0001591165 IVRN:OneForOneThousandReverseStockSplitMember 2022-12-31 0001591165 us-gaap:SeriesAPreferredStockMember IVRN:OneForOneThousandReverseStockSplitMember 2023-09-30 0001591165 us-gaap:SeriesAPreferredStockMember IVRN:OneForOneThousandReverseStockSplitMember 2022-12-31 0001591165 srt:MinimumMember IVRN:TwoThousandTwentyOneGrantsMember 2023-09-30 0001591165 srt:MaximumMember IVRN:TwoThousandTwentyOneGrantsMember 2023-09-30 0001591165 srt:MinimumMember IVRN:TwoThousandTwentyOneGrantsMember 2023-01-01 2023-09-30 0001591165 srt:MaximumMember IVRN:TwoThousandTwentyOneGrantsMember 2023-01-01 2023-09-30 0001591165 IVRN:WarrantsToPurchaseCommonStockMember 2023-01-01 2023-09-30 0001591165 IVRN:WarrantsToPurchaseCommonStockMember 2022-01-01 2022-09-30 0001591165 IVRN:SeriesAPreferredStockConvertibleToCommonStockMember 2023-01-01 2023-09-30 0001591165 IVRN:SeriesAPreferredStockConvertibleToCommonStockMember 2022-01-01 2022-09-30 0001591165 IVRN:EmploymentAgreementMember srt:ChiefExecutiveOfficerMember IVRN:YurkowskyMember 2021-12-22 2021-12-23 0001591165 2021-12-22 2021-12-23 0001591165 IVRN:EquityAwardMember srt:ChiefExecutiveOfficerMember srt:MinimumMember 2021-12-22 2021-12-23 0001591165 IVRN:EquityAwardMember srt:ChiefExecutiveOfficerMember srt:MaximumMember 2021-12-22 2021-12-23 0001591165 IVRN:EquityAwardMember 2021-12-22 2021-12-23 0001591165 IVRN:ConsultingAgreementMember IVRN:TanyaRhodesOfRhodesAndAssociatesIncMember 2020-06-10 2020-06-15 0001591165 IVRN:ConsultingAgreementMember IVRN:TanyaRhodesOfRhodesAndAssociatesIncMember 2020-06-15 0001591165 2021-01-01 2021-01-02 0001591165 IVRN:ConsultingAgreementMember IVRN:TanyaRhodesOfRhodesAndAssociatesIncMember 2023-09-30 0001591165 IVRN:SinclairBroadcastGroupIncMember 2023-01-01 2023-09-30 0001591165 IVRN:ITNNetworkLLCMember 2023-01-01 2023-09-30 0001591165 IVRN:NotesPayableMember 2023-01-01 2023-09-30 0001591165 IVRN:NotesPayableMember 2023-09-30 0001591165 IVRN:NotesPayableMember IVRN:MergerMember 2023-01-01 2023-09-30 0001591165 IVRN:PromissoryNoteMember 2023-09-30 0001591165 IVRN:PromissoryNoteMember 2022-12-31 0001591165 IVRN:NotesPayableMember srt:MaximumMember 2023-09-30 0001591165 IVRN:NotesPayableMember srt:MinimumMember 2023-09-30 0001591165 IVRN:TwoAccreditedInvestorsMember IVRN:SecuritiesPurchaseAgreementMember 2022-06-09 0001591165 IVRN:AccreditedInvestorsMember IVRN:SecuritiesPurchaseAgreementMember 2022-06-07 2022-06-09 0001591165 IVRN:AccreditedInvestorsMember IVRN:SecuritiesPurchaseAgreementMember 2022-06-09 0001591165 IVRN:AccreditedInvestorsMember IVRN:SecuritiesPurchaseAgreementMember 2022-06-08 2022-06-09 0001591165 IVRN:AccreditedInvestorMember IVRN:SecuritiesPurchaseAgreementMember 2022-08-08 0001591165 IVRN:AccreditedInvestorMember IVRN:SecuritiesPurchaseAgreementMember 2022-08-07 2022-08-08 0001591165 IVRN:AccreditedInvestorMember IVRN:SecuritiesPurchaseAgreementMember 2023-02-28 0001591165 IVRN:AccreditedInvestorMember IVRN:SecuritiesPurchaseAgreementMember 2023-02-02 0001591165 IVRN:AccreditedInvestorMember IVRN:SecuritiesPurchaseAgreementMember 2023-02-27 2023-02-28 0001591165 IVRN:JantibodyLLCMember 2022-09-07 0001591165 IVRN:JantibodyAgreementMember us-gaap:CommonStockMember 2022-09-07 2022-09-07 0001591165 2022-09-07 0001591165 2022-09-07 2022-09-07 0001591165 us-gaap:CommonStockMember 2022-09-07 2022-09-07 0001591165 IVRN:AntiDilutionSharesMember 2022-01-01 2022-12-31 0001591165 IVRN:ScionAgreementMember 2022-12-22 0001591165 IVRN:ScionSolutionsLLCMember 2023-09-30 0001591165 IVRN:ScionAgreementMember 2022-12-22 2022-12-22 0001591165 IVRN:JantibodyLLCMember 2023-01-01 2023-09-30 0001591165 IVRN:ScionAgreementMember 2023-01-01 2023-09-30 0001591165 us-gaap:IntellectualPropertyMember 2022-09-07 0001591165 IVRN:ScionAgreementMember IVRN:QualifiedFundingOrUpliftingMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:AnniversaryOfUpliftingYearOneMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:AnniversaryOfUpliftingYearTwoMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:InitiationOfSkinDiscStudyMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:ReceiptOfApprovalClearanceThatAllowSkinDiscToGoToMarketMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:SubmissionForSpecificAndIndividualReimbursementCodesRelatingToSkindiscMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:ReceiptOfSpecificAndIndividualReimbursementCodesRelatingToSkindiscMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:CompletionOfSkindiscStudyMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:LaunchOfAnyAdditionalSkindiscProductLineExtensionMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember us-gaap:SalesMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:SalesFromSkinDiscOneMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:SalesFromSkinDiscTwoMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:SalesFromSkinDiscThreeMember 2022-12-22 2022-12-22 0001591165 IVRN:ScionAgreementMember IVRN:SalesFromSkinDiscFourMember 2022-12-22 2022-12-22 0001591165 us-gaap:IntellectualPropertyMember 2022-12-22 0001591165 IVRN:GrantedForInducementAgreementMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementOneMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementOneMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementOneMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementOneMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTwoMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTwoMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTwoMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTwoMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementThreeMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementThreeMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementThreeMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementThreeMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFourMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFourMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFourMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFourMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFiveMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFiveMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFiveMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementFiveMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSixMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSixMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSixMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSixMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSevenMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSevenMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSevenMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementSevenMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForServicesProvidedMember 2023-09-30 0001591165 IVRN:GrantedForServicesProvidedMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForServicesProvidedMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForServicesProvidedMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementEightMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementEightMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementEightMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementEightMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementNineMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementNineMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementNineMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementNineMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTenMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTenMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTenMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForInducementAgreementTenMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementMember 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementOneMember 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementOneMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementOneMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForSecuritiesPurchaseAgreementOneMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementOneMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementOneMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementOneMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementOneMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementTwoMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementTwoMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementTwoMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementTwoMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementThreeMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementThreeMember 2023-01-01 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementThreeMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-09-30 0001591165 IVRN:GrantedForConvertibleNoteAgreementThreeMember us-gaap:MeasurementInputPriceVolatilityMember 2023-09-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

 

 

 

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 September 30, 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: 001-36763

 

INNOVEREN SCIENTIFIC, INC

(Exact name of registrant as specified in its charter)

 

Nevada   46-3312262
(State or other jurisdiction of   (IRS Employer
incorporation or organization)   Identification No.)

 

2202 N. West Shore Blvd. Ste 200    
Tampa, Florida   33607
(Address of principal executive offices)   (Zip Code)

 

(844) 633-6839

(Registrant’s Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Ticker symbol(s)   Name of each exchange on which registered
Common Stock, par value $0.001 per share   IVRN   OTC Capital Markets

 

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 ☐ 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 (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.)

 

Yes ☐ No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting 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 complying 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

 

As of November 10, 2023, 712,710 shares of the registrant’s common stock were outstanding.

 

 

 

 

 

 

INNOVEREN SCIENTIFIC, INC AND SUBSIDIARIES

 

TABLE OF CONTENTS

 

    Page
PART I – FINANCIAL INFORMATION  
   
  Special Note Regarding Forward-looking Statements 3
Item 1. Financial Statements 4
  Consolidated Balance Sheets 4
  Consolidated Statements of Operations 5
  Consolidated Statements of Stockholders’ Deficit 6
  Consolidated Statements of Cash Flows 7
  Notes to Consolidated Financial Statements 8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 25
Item 3. Quantitative and Qualitative Disclosures About Market Risks 29
Item 4. Controls and Procedures 29
     
PART II – OTHER INFORMATION  
     
Item 1. Legal Proceedings 30
Item 1A. Risk Factors 30
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 30
Item 3. Defaults Upon Senior Securities 30
Item 4. Mine Safety Disclosures 30
Item 5. Other Information 30
Item 6. Exhibits 30
     
SIGNATURES 31

 

2

 

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q contains “forward-looking statements” as defined under United States federal securities laws. These statements involve known and unknown risks, uncertainties, and other factors that may cause the Company’s actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking statements. Forward-looking statements include, but are not limited to, statements about:

 

  the Company’s ability to market, commercialize, and achieve broader market acceptance for its products;
     
  the Company’s ability to successfully expand and achieve full productivity from its sales, clinical support, and marketing capabilities;
     
  the Company’s ability to successfully complete the development of, and obtain regulatory clearance or approval for its products; and
     
  the estimates regarding the sufficiency of the Company’s cash resources, the ability to obtain additional capital, or the ability to maintain or grow sources of revenue.

 

In some cases, you can identify forward-looking statements by terms such as “anticipates,” “believes,” “could,” “estimates,” “expects,” “intends,” “may,” “plans,” “potential,” “predicts,” “projects,” “should,” “will,” “would,” and similar expressions intended to identify forward-looking statements, although not all forward-looking statements contain these words. Although the Company believes that it has a reasonable basis for each forward-looking statement contained in this Quarterly Report, we caution you that these statements are based on a combination of facts and factors currently known by the Company and its projections of the future, about which it cannot be certain. As a result of these factors, the Company cannot assure you that the forward-looking statements in this Quarterly Report will prove to be accurate. Furthermore, if the forward-looking statements prove to be inaccurate, the inaccuracy may be material. In light of the significant uncertainties in these forward-looking statements, you should not regard these statements as a representation or warranty by the Company, or any other person, that it will achieve its objectives and plans in any specified time frame, or at all. The Company does not undertake to update any of the forward-looking statements after the date of this Quarterly Report, except to the extent required by applicable securities laws.

 

3

 

 

Item 1. Financial Statements

 

INNOVEREN SCIENTIFIC, INC AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

         
   (Unaudited)    
   September 30, 2023   December 31, 2022 
Assets          
           
Current Assets          
Cash  $543,882   $- 
Patient financing receivable, current portion   9,933    29,464 
Other receivable   55,751    - 
Prepaid expenses   139,920    

54,381

 
Total Current Assets   749,486    83,845 
           
Property and equipment, net   15,525    20,394 
Patient financing receivable, net of current portion   5,893    14,436 
Other assets   18,412    18,682 
Total assets  $789,316   $137,357 
           
Liabilities and Stockholders’ Deficit          
           
Current Liabilities          
Accounts payable  $1,259,050   $971,492 
Accrued liabilities   1,507,859    1,418,368 
Other current liabilities   229,166    139,330 
Notes payable, current portion   110,471    104,468 
Convertible notes payable, related parties   3,325,000    3,325,000 
Convertible notes payable   406,395    430,095 
Convertible notes payable carried at fair value, related parties   426,255    - 
Convertible notes payable carried at fair value   157,483    - 
Lease liability, current portion   12,772    63,291 
Anti-dilution share contingent consideration liability   501,531    501,531 
Deferred gain on redemption of equity method investment   

869,249

    

-

 
Deferred gain on sale of IP   

55,751

    

-

 
Interest payable, related parties   563,990    400,042 
Interest payable   236,064    123,276 
Total Current Liabilities   9,661,036    7,476,893 
           
Long-term Liabilities          
Royalty liability  1,697,000   1,697,000 
Milestone payment contingent consideration liability   320,850    320,850 
Total Long-term Liabilities   2,017,850    2,017,850 
           
Total Liabilities   11,678,886    9,494,743 
           
Stockholders’ Equity (Deficit)          
Preferred Stock - $.001 par value: 1,000,000,000 shares authorized; Series A Preferred Stock - $.001 par value: 800,000,000 shares authorized, 438,776,170 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively.   438,773    438,773 
Common stock - $.001 par value: 500,000,000 shares authorized, 712,170 and 618,506 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively.   714    618 
Additional paid-in capital   49,764,451    49,531,216 
Accumulated deficit   (61,093,508)   (59,327,993)
Total Stockholders’ Deficit   (10,889,570)   (9,357,386)
           
Total Liabilities and Stockholders’ Deficit  $789,316   $137,357 

 

See accompanying notes to the consolidated financial statements

 

4

 

 

INNOVEREN SCIENTIFIC, INC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

   2023   2022   2023   2022 
   Three months ended
September 30,
   Nine months ended
September 30,
 
   2023   2022   2023   2022 
Revenues  $-   $-   $-   $453,460 
Cost of Sales   -    -    -    (116,602)
Gross Profit   -    -    -    336,858 
                     
Operating Expenses                    
Salaries and related costs   105,534    221,304    432,510    848,036 
Share based compensation   26,232    120,448    100,759    535,481 
Loss on disposal of property and equipment   -    -    -    9,610 
Acquired in process research and development   -    1,245,948    -    1,245,948 
Other general and administrative   289,504    268,076    717,518    1,172,738 
Total Operating Expenses   421,270    1,855,776    1,250,787    3,811,813 
                     
Operating Loss   (421,270)   (1,855,776)   (1,250,787)   (3,474,955)
                     
Other Income (Expense)                    
Warrant expense   -    (334,238)   -    (334,238)
Inducement expense   -    -    -    (3,024,872)
Day one loss on convertible notes carried at fair value   -    -    (1,527,239)   - 
Gain on convertible notes carried at fair value   

14,792

    -    1,329,629    - 
Loss on extinguishment of convertible notes payable   -    -    -    (2,196,100)
Interest income   446    1,756    1,941    506,795 
Interest expense   (99,587)   (91,186)   (348,447)   (278,665)
Other income (expense)   9,844    -    29,388    (4,457)
Total Other Income (Expense)    (74,505)   (423,668)   (514,728)   (5,331,537)
                     
Net (Loss)  $(495,775)  $(2,279,444)  $(1,765,515)  $(8,806,492)
                     
Net (Loss) attributable to common stockholders  $(495,775)  $(2,279,444)  $(1,765,515)  $(8,806,492)
                     
(Loss) per share – basic and diluted  $(0.73)  $(8.04)  $(2.69)  $(34.07)
Weighted average outstanding shares - basic   682,209    283,579    655,783    258,483 

 

See accompanying notes to the consolidated financial statements

 

5

 

 

INNOVEREN SCIENTIFIC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

For the three months and nine months ended September 30, 2023 and 2022

(Unaudited)

 

                             
Three months ended  

Preferred Series

A Stock

   Common Stock  

Additional

Paid-in

   Accumulated   Stockholders’ 
September 30, 2022 and 2023  Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balances - June 30, 2022   494,579,119   $494,578    257,282   $257   $48,481,350   $(55,555,461)  $    (6,579,276)
Conversion of Series A Preferred Stock to Common Stock   (55,802,949)   (55,805)   55,805    55    55,750    -    - 
Issuance of Common Stock pursuant to securities purchase agreement   -    -    112,500    113    224,888    -    225,001 
Issuance of Common Stock pursuant to Jantibody acquisistion   -    -    52,023    52    29,505    -    29,557 
Warrant expense   -    -    -    -    334,238    -    334,238 
Share based compensation   -    -    -    -    120,448    -    120,448 
Net loss   -    -    -    -    -    (2,279,444)   (2,279,444)
Balances - September 30, 2022   438,776,170   $438,773    477,610   $477   $49,246,179   $(57,834,905)  $(8,149,476)

 

  

Preferred Series

A Stock

   Common Stock  

Additional

Paid-in

   Accumulated   Stockholders’ 
   Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balances - June 30, 2023   438,776,170   $438,773    661,345   $662   $49,723,571   $(60,597,733)  $   (10,434,727)
Conversion of convertible notes payable to Common Stock   -    -    51,365    52    14,648    -    14,700 
Share based compensation   -    -    -    -    26,232    -    26,232 
Net loss   -    -    -    -    -    (495,775)   (495,775)
Balances - September 30, 2023   438,776,170   $438,773    712,710   $714   $49,764,451   $(61,093,508)  $(10,889,570)

 

Nine months ended 

Preferred Series

A Stock

   Common Stock  

Additional

Paid-in

   Accumulated   Stockholders’ 
September 30, 2022 and 2023  Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balances - December 31, 2021   501,887,534   $501,887    166,394   $164,199   $43,700,084   $(49,028,413)  $   (4,662,243)
Conversion of Series A Preferred Stock to Common Stock   (63,111,364)   (63,114)   63,114    7,364    55,750    -    - 
Adjustment for 1-for-1,000 reverse stock split   -    -    -    (254,831)   254,831    -    - 
Issuance of Common Stock pursuant to securities purchase agreement   -    -    112,500    113    224,888    -    225,001 
Issuance of Common Stock pursuant to Jantibody acquisistion   -    -    52,023    52    29,505    -    29,557 
Inducement expense   -    -    -    -    3,024,872    -    3,024,872 
Warrant expense   -    -    -    -    334,238    -    334,238 
Conversion of warrants to Common Stock   -    -    83,579    83,580    1,086,530    -    1,170,110 
Share based compensation   -    -    -    -    535,481    -    535,481 
Net Loss   -    -    -    -    -    (8,806,492)   (8,806,492)
Balances - September 30, 2022   438,776,170   $438,773    477,610   $477   $49,246,179   $(57,834,905)  $(8,149,476)

 

  

Preferred Series

A Stock

   Common Stock  

Additional

Paid-in

   Accumulated   Stockholders’ 
   Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balances - December 31, 2022   438,776,170   $438,773    618,506   $618   $49,531,216   $(59,327,993)  $(9,357,386)
Issuance of warrants pursuant to convertible notes payable   -    -    -    -    73,872    -    73,872 
Conversion of convertible notes payable to Common Stock   -    -    94,204    96    58,604    -    58,700 
Share based compensation   -    -    -    -    100,759    -    100,759 
Net loss   -    -    -    -    -    (1,765,515)   (1,765,515)
Balances - September 30, 2023   438,776,170   $438,773    712,710   $714   $49,764,451   $(61,093,508)  $(10,889,570)

 

See accompanying notes to the consolidated financial statements

 

6

 

 

INNOVEREN SCIENTIFIC, INC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

   2023   2022 
   For the nine months ended September 30, 
   2023   2022 
Cash Flows from Operating Activities          
Net loss  $(1,765,515)  $(8,806,492)
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization   4,869    10,086 
Amortization of debt premium   -    (499,100)
Inducement expense   -    3,024,872 
Share based compensation expense   100,759    535,481 
Loss on debt extinguishment   -    2,196,100 
Warrant expense   -    334,238 
Bad debt expense   20,301    59,820 
Loss on disposal of property and equipment   -    

9,610

 
Expense of acquired IP, R&D   -    

1,245,948

 
Day one loss on derivative liabilities   1,527,239    - 
Gain on convertible notes payable carried at fair value   (1,329,629)   - 
Changes in operating assets and liabilities:          
Accounts receivable   -    (46,320)
Patient financing receivable, current portion   3,659    11,789
Patient financing receivable, net of current portion   4,383    41,037
Other assets   -    (2,981)
Prepaid expenses and other assets   (85,539)   (57,304)
Interest payable   112,788    120,677 
Interest payable, related parties   163,948    144,593 
Accounts payable   287,558    235,876 
Accrued liabilities   89,491    

58,830

Other current liabilities   39,317   (24,739)
Deferred revenue   -    (414,025)
Net Cash Used in Operating Activities   (826,371)   (1,822,004)
           
Cash Flows from Investing Activities          
Proceeds from redemption of equity method investment   

869,249

    

-

 
Cash acquired in asset acquisition   -    469 
Net Cash Provided By Investing Activities   869,249    469 
           
Cash Flows from Financing Activities          
Proceeds from notes payable   18,004    67,500 
Proceeds from convertible notes payable   150,000   437,500 
Payment on PPP Loan   -    

(66,275

)
Payment on note payable   (12,000)   (57,500)
Proceeds from warrants exercised   -    1,170,110 
Proceeds from issuance of common stock   -    

225,001

Payment on debt financing costs   -    (13,250)
Payments on convertible notes   (115,000)   - 
Proceeds from convertible notes carried at fair value, related parties   275,000    - 
Proceeds from convertible notes carried at fair value   185,000    - 
Net Cash Provided by Financing Activities   501,004    1,763,086 
           
Net Change in Cash   543,882    (58,449)
           
Cash - Beginning of period   -    95,172 
           
Cash - End of period  $543,882   $36,723 
           
Supplementary Cash Flow Information          
Cash paid for interest  $80,710   $9,916 
           
Non Cash Investing & Financing Activity          
Conversion of Series A Preferred Stock to Common Stock  $-   $63,114 
Issuance of warrants pursuant to inducement agreements  $-   $2,993,872 
Issuance of warrants for services rendered  $-   $31,000 
Issuance of warrants pursuant to securities purchase agreement  $-   $

334,238

 
Issuance of Common Stock pursuant to SkinDisc acquisition  $-   $29,557 
Conversion of convertible notes payable to Common Stock  $58,700   $- 
Issuance of warrants pursuant to convertible notes payable - related parties  $44,255   $- 
Issuance of warrants pursuant to convertible notes payable  $29,617   $- 

 

See accompanying notes to the consolidated financial statements

 

7

 

 

INNOVEREN SCIENTIFIC, INC

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 1 - Description of the Company

 

On July 5, 2023, Innoveren Scientific, Inc. (the “Company formerly known as H-Cyte, Inc.”) filed with the Secretary of State of the State of Nevada a Certificate of Amendment to Second Amended and Restated Article of Incorporation to change the corporate name from H-Cyte, Inc. to Innoveren Scientific, Inc. The name change and Company’s new symbol, IVRN, became effective with FINRA on July 10, 2023.

 

Innoveren Scientific, Inc (“the Company”) has evolved from focusing on treating chronic lung conditions after the closure of its lung treatment clinics due to COVID-19. The Company is currently focusing on acquiring and developing early-stage companies or their technologies in the areas of therapeutics, medical devices, and diagnostics. The goal is to develop these companies and incubate their technologies to meaningful clinical inflection points.

 

On June 3, 2022, the Company closed its clinic in Scottsdale, Arizona. The Company has closed all of its clinical operations in the autologous infusion therapy business which delivered treatments for patients with chronic respiratory and pulmonary disorders. The Company will continue to pursue Food and Drug Administration (“FDA”) approval of the device that was utilized in the treatment provided at the clinics. The Company has implemented the transition into a biologics and therapeutic device incubator company to bring new technologies to market.

 

The consolidated results for Innoveren Scientific, Inc include the following wholly-owned subsidiaries: H-CYTE Management, LLC, Medovex Corp, Cognitive Health Institute, LLC, and Lung Institute Tampa, LLC and the results include Lung Institute Dallas, LLC (“LI Dallas”), Lung Institute Nashville, LLC (“LI Nashville”), Lung Institute Pittsburgh, LLC (“LI Pittsburgh”), and Lung Institute Scottsdale, LLC (“LI Scottsdale”), as Variable Interest Entities (“VIEs”). Additionally, H-CYTE Management, LLC was the operator and manager of the various Lung Health Institute (LHI) clinics: LI Dallas, LI Nashville, LI Pittsburgh, and LI Scottsdale. The LI Dallas and LI Pittsburgh clinics did not reopen in 2020 after the temporary closure of all LI clinics due to COVID-19. During the first quarter of 2022, the Company closed the LI Tampa and LI Nashville clinics. During the second quarter of 2022, the Company closed the LI Scottsdale clinic. All LHI clinics are closed as of September 30, 2023. The Company leases a shared office space for its corporate address as the Company’s employees continue to work remotely.

 

On June 10, 2022, the Company amended (the “Amendment”) its Articles of Incorporation to effectuate a one-for-one thousand reverse stock split (the “Reverse Split”) of its common stock. The Reverse Split was approved by FINRA on June 10, 2022 and effectuated on June 13, 2022. Pursuant to the Amendment, the Company also reduced the authorized shares of common stock to 500,000,000. As a result of the Reverse Split, as of September 30, 2023, the Company has 712,710 shares of common stock outstanding and 438,776,170 shares of Series A Preferred Stock outstanding. As a result of the Reverse Stock Split, the Series A Preferred Stock conversion ratio is now one thousand shares of Series A Preferred Stock converts into one share of common stock. Accordingly, the 438,776,170 outstanding shares of Series A Preferred Stock are now convertible into an aggregate of 438,776 shares of common stock.

 

On September 7, 2022, the Company acquired all of the membership interests, with common stock, of Jantibody LLC (“Jantibody”), a Nevada limited liability company. Jantibody is focused on the development of novel proprietary immunotherapies targeted towards ovarian cancer, pancreatic cancer, and mesothelioma (see Note 9).

 

On December 22, 2022, the Company acquired all the membership interests, with common stock, in Scion Solutions, LLC (“Scion”). Scion is a life sciences company that has developed a new technology in regenerative medicine specifically for limb salvage. Their proprietary product SkinDisc (patent pending) is a combination of stem cells and several other molecular components that stimulate tissue regeneration (see Note 9).

 

Effective September 21, 2023, Corp (as “Seller”) entered into a Membership Interest and LLCA Rights Redemption Agreement (“Redemption Agreement”) with JV for the redemption (purchase) by JV of all of Corp’s membership interests outstanding with the JV, as well as the purchase all of the rights of Corp under the Amended and Restated Limited Liability Company Agreement (“LLCA”) dated April 2, 2021 (the “LLCA Rights”), for a purchase price of approximately $869,000. In addition, Corp and JV have agreed in principle for the assignment and transfer of the DenerveX IP (the “2023 IP Agreement”) by Corp to JV for the rights to IP under the DenerveX device and technology and all trade names, patents, trademarks, and other IP under the Medovex and Medovex Corp names, for a purchase price of approximately $56,000. The Company and Corp will no longer be a party to any rights or obligations associated with the DenerveX IP or associated assets.

 

The sale of membership interests in the JV and the IP under the DenerveX device and technology was recorded as deferral on gain on redemption of equity method investment of approximately $869,000 and deferral on gain on sale of IP of approximately $56,000, for the three and nine months ended September 30, 2023, on the accompanying consolidated statements of operations.

 

Note 2 – Basis of presentation

 

The accompanying interim consolidated financial statements have been prepared based upon U.S. Securities and Exchange Commission rules that permit reduced disclosure for interim periods. Therefore, they do not include all information and footnote disclosures necessary for a complete presentation of the Company’s financial position, results of operations and cash flows, in conformity with generally accepted accounting principles. The Company filed audited consolidated financial statements as of and for the fiscal years ended December 31, 2022 and 2021, which included all information and notes necessary for such complete presentation in conjunction with its 2022 Annual Report on Form 10-K.

 

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations.

 

8

 

 

The results of operations for the interim period ended September 30, 2023, are not necessarily indicative of the results to be expected for any future period or the entire fiscal year. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2022, which are contained in the Company’s 2022 Annual Report on Form 10-K. For further discussion refer to Note 2 – “Basis Of Presentation And Summary of Significant Accounting Policies” to the consolidated financial statements and “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies and Estimates” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022.

 

Note 3 – Liquidity, Going Concern and Sources of Liquidity

 

The Company incurred net losses of approximately $496,000 and $1,766,000 for the three and nine months ended September 30, 2023. The Company has historically incurred losses from operations and expects to continue to generate negative cash flows as it implements its plan around acquiring and developing early-stage companies or their technologies in the areas of therapeutics, medical devices, and diagnostics. The consolidated financial statements are prepared using accounting principles generally accepted in the United States (“U.S. GAAP”) as applicable to a going concern.

 

The Company had cash on hand of approximately $544,000 as of September 30, 2023 and approximately $150,000, as of November 9, 2023. The Company’s cash is insufficient to fund its operations over the next year and the Company is currently working to obtain additional debt or equity financing to help support short-term working capital needs.

 

There can be no assurance that the Company will be able to raise additional funds or that the terms and conditions of any future financings will be workable or acceptable to the Company or its shareholders. If the Company is unable to fund its operations from existing cash on hand, operating cash flows, additional borrowings, or raising equity capital, the Company may be forced to cease operations. The consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

On February 24, 2023, the Company and certain investors entered into Securities Purchase Agreements (the “SPA”), whereby the Company sold and issued to the certain investors an aggregate of three hundred thousand dollars ($300,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023, per terms of agreement.

 

The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company, dated February 24, 2023. The Company issued Warrants to purchase an aggregate of 30,000 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

On February 28, 2023, the Company entered into a securities purchase agreement for a total of $150,000 with an accredited investor. The note issued is convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The note bears interest at 10% and is due one year from issuance. For the first six months, the Company has the right to prepay the note at a premium of between 25% and 40% depending on when it is repaid.

 

9

 

 

On March 27, 2023, the Company and three related party investors entered into Securities Purchase Agreements (the “SPA”), whereby, the Company sold and issued to the certain investors, an aggregate of one hundred twenty five thousand dollars ($125,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). On April 12, 2023, the Company and an additional investor entered into the SPA, whereby, the Company sold and issued an aggregate of thirty five thousand dollars ($35,000) of the Company’s Notes. In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023, per terms of agreement.

 

The March 27, 2023 Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023 Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company. The Company issued Warrants to purchase an aggregate of 12,500 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

Note 4 – Fair Value of Financial Instruments

 

The Company measures certain financial instruments and certain financial instruments with related parties at fair value on a recurring basis. The Company elected the fair value option of accounting for certain debt instruments. Under the fair value option, the financial instrument is initially measured at its issue date estimated fair value and subsequently remeasured at estimated fair value on a recurring basis each reporting period with the resulting fair value adjustment recognized as other income (expense) in the consolidated statement of operations. As of September 30, 2023, the fair value of these instruments was as follows:

 

   Total   Level 1   Level 2   Level 3 
                 
Assets:  $-   $-   $-   $- 
Liabilities:                    
Convertible Notes at fair value  $583,738   $-   $-   $583,738 

 

The following is a reconciliation of the beginning and ending balances for the Convertible Notes measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the nine months ended September 30, 2023:

 

      
Balance at December 31, 2022  $ 
Fair value of Convertible Notes issued   (1,913,367)
Gain on change in fair value of Convertible Notes   1,329,629 
      
Balance at September 30, 2023  $(583,738)

 

The estimated fair values reported utilize the Company’s common stock price along with certain Level 3 inputs, as discussed below, in the development of Monte Carlo simulation models. The estimated fair values are subjective and are affected by changes in inputs to the valuation models /analyses, including the Company’s common stock price, the Company’s dividend yield, risk-free rates based on U.S. Treasury security yields, and certain other Level-3 inputs including, assumptions regarding the estimated volatility in the value of the Company’s common stock price, the probability of a Qualified Offering, the estimated price of a Qualified Offering, and credit-risk adjusted discount rates. Changes in these assumptions can materially affect the estimated fair values.

 

10

 

 

Note 5 – Related Party Transactions

 

Officers and Board Members and Related Expenses

 

On January 12, 2021, Mr. Raymond Monteleone was appointed as Chairman of the Board, Audit Committee Chair, and Compensation Committee Chair. There are understandings between the Company and Mr. Monteleone for him to receive $7,500 per month to serve on the Board of Directors and an additional $2,500 per quarter to serve as Chairman of the Board, Audit Committee Chair, and Compensation Committee Chair. Effective July 1, 2022, due to lack of working capital, Mr. Monteleone receives $3,750 per month to serve on the Board of Directors and to serve as Chairman of the Board, Audit Committee Chair, and Compensation Committee Chair. For the three months and nine months ended September 30, 2023 the Company expensed $11,250 and $33,750, respectively, for board of director fees to Mr. Monteleone. For the three months and nine months ended September 30, 2022 the Company expensed $13,750 and $63,750, respectively, for board of director fees to Mr. Monteleone. Due to lack of financial resources, the Company has been unable to pay Mr. Monteleone for his services totaling $57,500, which is included in accounts payable as of September 30, 2023.

 

On January 12, 2021, Mr. William Horne stepped down as Chairman of the Board. Mr. Horne will remain a member of the Board. Mr. Horne agreed to continue to defer the $108,000 in base salary deferred by him in 2018 until such time as there is a positive cash flow to meet the Company’s financial obligations and then the Company and Mr. Horne will work together in good faith to negotiate a payment plan for such deferred salary. Effective December 1, 2021, Mr. Horne will receive $5,000 per month to serve on the Board of Directors. Effective July 1, 2022, due to lack of working capital, Mr. Horne receives $2,500 per month to serve on the Board of Directors. For the three months and nine months ended September 30, 2023, the Company expensed approximately $7,500 and $22,500, respectively, in compensation and board of director fees to Mr. Horne. For the three months and nine months ended September 30, 2022 the Company expensed $7,500 and $42,500 respectively, for board of director fees to Mr. Horne. Due to lack of financial resources, the Company has been unable to pay Mr. Horne for his services totaling $37,500, which is included in accounts payable as of September 30, 2023.

 

Mr. Richard Rosenblum entered into an oral agreement with the Company effective January 17, 2022, in which Mr. Rosenblum will receive $5,000 per month to serve on the Board of Directors. Effective July 1, 2022, due to lack of working capital, Mr. Rosenblum receives $2,500 per month to serve on the Board of Directors. For the three and nine months ended September 30, 2023 the Company expensed $7,500 and $22,500, for board of director fees to Mr. Rosenblum. For the three months and nine months ended September 30, 2022 the Company expensed $7,500 and $35,000, respectively, for board of director fees to Mr. Rosenblum. Due to lack of financial resources, the Company has been unable to pay Mr. Rosenblum for his services totaling $37,500, which is included in accounts payable as of September 30, 2023.

 

Mr. Matthew Anderer entered into an oral agreement with the Company effective January 17, 2022, in which Mr. Anderer will receive $5,000 per month to serve on the Board of Directors. Effective July 1, 2022, due to lack of working capital, Mr. Anderer receives $2,500 per month to serve on the Board of Directors. For the three month and nine months ended September 30, 2023 the Company expensed $7,500 and $22,500, respectively, for board of director fees to Mr. Anderer. For the three months and nine months ended September 30, 2022 the Company expensed $7,500 and $35,000, respectively, for board of director fees to Mr. Anderer. Due to lack of financial resources, the Company has been unable to pay Mr. Anderer for his services totaling $37,500, which is included in accounts payable as of September 30, 2023.

 

Debt and Other Obligations

 

Convertible Notes Payable

 

On April 1, 2021, the Company, entered into a Secured Convertible Note Purchase Agreement (the “April 2021 Note Purchase Agreement”) with five (5) related party investors (the “Holders”). Pursuant to the terms of the April 2021 Note Purchase Agreement, the Company sold promissory notes in the aggregate principal amount of $2,575,000 maturing on June 17, 2022 with an annual interest rate of 8%. The Notes are convertible into shares of Common Stock at a discount of 20% to the price paid for such New Securities in the next round of financing that meets the definition of Qualified Financing as defined in the April 2021 Note Purchase Agreement. The Notes are secured by the assets of the Company under a security agreement with the Holders. The lead investor of the April 2021 Note Purchase Agreement, FWHC Bridge, LLC, advanced $1,500,000 of the total amount to the Company. FWHC Bridge, LLC is an affiliated entity of FWHC, LLC, which is a principal stockholder and related party of the Company. An additional affiliate of FWHC, LLC provided an additional $25,000 as part of the April 2021 Note Purchase Agreement. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

11

 

 

On October 14, 2021, the Company entered into the Second Closing Bring Down Agreement (the “October 2021 Note Purchase Agreement”) whereby the five (5) related party investors who had entered into the April 2021 Note Purchase Agreement purchased new notes in the Company in the aggregate principal amount of $750,000. The Notes are due and payable on June 17, 2022 and bear interest at an annual rate of 8%. The Notes are convertible into shares of Common Stock at a discount of 20% to the price paid for such New Securities in the next financing that meets the definition of a Qualified Financing as defined in the Note Purchase Agreement. The Notes are secured by all of the assets of the Company under a security agreement with the Holders. The lead investor of the October 2021 Note Purchase Agreement, FWHC Bridge, LLC, advanced $437,000 of the total amount to the Company. FWHC Bridge, LLC is an affiliated entity of FWHC, LLC, which is a principal stockholder and related party of the Company. An additional affiliate of FWHC, LLC provided an additional $7,000 as part of the October 2021 Note Purchase Agreement. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

On February 22, 2022, the Company entered into a Debt Conversion Agreement (the “Amendment Agreement”) which i) provided for an additional round of convertible debt financing (“Tranche 2 Notes”) of up to $500,000 and ii) amended the conversion price on the convertible notes issued April 1, 2021 and October 8, 2021 (“Tranche 1 Notes”) from 80% of the price paid in a Qualified Financing (proceeds of at least $15 million), to the lesser of (x) $0.002 and (y) the price paid in a Qualified Financing (proceeds of at least $10 million). The Amendment Agreement also provides the following Milestone Payments:

 

  1) $1,000,000 after filing a premarket notification pursuant to Section 510(k) of the Food, Drug and Cosmetic Act, of its intent to market its PRP cellular therapy
  2) Following the closing of a Qualified Financing, 25% of all proceeds raised in excess of $10 million (not to exceed $1 million)

 

The Milestone Payments are not to exceed $2 million, and the Amendment Agreement also specifies that a Qualified Financing will not occur prior to the closing of the acquisition of Jantibody, LLC.

 

The Company evaluated the Amendment Agreement under ASC 470-50, “Debt – Modification and Extinguishment”, and concluded that probability of having to pay a Milestone payment was minimal and the change in the fair value of the conversion feature was not material. The Amendment did not cause a material change in cash flows so extinguishment accounting was not applicable.

 

On April 29, 2022, the Company entered into an Amended and Restated Note Conversion Agreement (the “Note Conversion Agreement”) with certain holders of its Tranche 1 Notes (i) providing for a conversion price equal to the lesser of (x) $0.002 per share (pre-split) and (y) the price per share paid by the investors in a Qualified Financing for such New Securities purchased for cash and not through conversion of Notes (as such terms are defined in the Note Conversion Agreement), in each case subject to appropriate adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization, (ii) automatic conversion upon the occurrence of a Qualified Financing, and (iii) amendment of the maturity date from March 31, 2022 to June 17, 2022 (the “New Notes”). Upon the effective date of the Company’s 1,000-1 reverse split, the conversion price adjusted to the lesser of (a) the price in the Qualified Financing or (b) $2.00 per share. The New Notes also provided the investors with Royalty Payments equal to 15% of all net sales generated by the Company with respect to the sale of products or services associated with the 510(k) Notification related to the Company’s autologous cellular therapy (PRP-PBMC) to treat chronic lung disorder. The Royalty Payments are in lieu of the Milestone Payments but are perpetual and there is no limit to the aggregate amount of Royalty Payments that may be paid. It is the intent of the Company to pay the royalty payments even though the required conditions were not met. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

Due to changes in key provisions of the Tranche 1 Notes, the Company analyzed the before and after cash flows between the (i) fair value of the New Notes and (ii) reacquisition price of the Tranche 1 Notes prior to the (A) change in the maturity date from March 31, 2022 to June 17, 2022, (B) change in the conversion price to the lesser of (x) $2.00 and (y) the price paid in a Qualified Financing, and (C) the fair value of the potential Royalty Payments, to determine whether these changes resulted in a modification or extinguishment of the Tranche 1 Notes. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024

 

12

 

 

The Company used a discounted cash flow method with Monte Carlo Simulation to value the Royalty Payments. Future Royalty Payments were estimated based on management’s best estimate of future cash flows under various scenarios which were discounted to present value using a risk-adjusted rate of 70%.

 

Based on the before and after cash flows of each note, the change was considered significantly different. Consequently, the New Notes were accounted for as a debt extinguishment of the Tranche 1 Notes and a new debt issuance of the New Notes. The Company recorded a $2.2 million loss upon extinguishment of debt in the year ended December 31, 2022, which was comprised of the following:

 

         
Carrying value of Tranche 1 Notes   $ 3,580,738  
Less: Fair value of New Notes     (4,079,838 )
Less: Fair value of Royalty Payments     (1,697,000 )
Loss on Extinguishment   $ (2,196,100 )

 

The Note Conversion Agreement also provided for the consummation of a Tranche 2 Financing (the “Tranche 2 Notes”) subject to (i) the aggregate principal amount of indebtedness represented by the Tranche 2 Notes being capped at $500,000 and (ii) Tranche 2 Notes’ being an unsecured obligation of the Company and expressly subordinate in all respects to all indebtedness of the Company under the Notes and including language in which the holders of such Tranche 2 Notes acknowledge, confirm and agree to the foregoing subordination terms. Pursuant to the terms of the Note Conversion Agreement, the Investors have agreed not to sell any capital stock of the Company for a period of 12 months following the Qualified Financing. For the year ended December 31, 2022, approximately $499,000 of amortization of the debt premium is included in interest income. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

On February 24, 2023, the Company and certain investors entered into Securities Purchase Agreements (the “SPA”), whereby the Company sold and issued to the certain investors an aggregate of three hundred thousand dollars ($300,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023 per terms of agreement.

 

The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the February 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company, dated February 24, 2023. The Company issued Warrants to purchase an aggregate of 30,000 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

13

 

 

On March 27, 2023, the Company and three related party investors entered into Securities Purchase Agreements (the “SPA”), whereby, the Company sold and issued to the certain investors, an aggregate of one hundred twenty five thousand dollars ($125,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”).

 

On April 12, 2023, the Company and an additional investor entered into the SPA, whereby the Company sold and issued thirty five thousand dollars ($35,000) of the Company’s Notes. In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023 per terms of the agreement.

 

The March 27, 2023, Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023, Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the March 2023 and April 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company. The Company issued Warrants to purchase an aggregate of 12,500 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

We evaluated the February 2023, March 2023, and April 2023 SPA in accordance with ASC Topic 815, Derivatives and Hedging, and determined that they contained a variable share settlement feature tied to the price of a future financing which functions as a redemption option. FASB ASC 825-10-25 allows the Company to elect the fair value option for recording financial instruments when they are initially recognized or if there is an event that requires re-measurement of the instruments at fair value, such as a significant modification of the debt. The Company elected to initially and subsequently measure the Convertible Notes in their entirety at fair value, with changes in fair value recognized in earnings. Management believes the fair value option best reflects the underlying economics of these Convertible Notes.

 

Because these Convertible Notes are carried in their entirety at fair value, the value of the contingent conversion feature is embodied in that fair value. The Company estimates the fair value based on a probability weighted analysis which considers the present value of the cash flows using a credit risk adjusted rate enhanced by the conversion feature valued using a Monte Carlo model. This method was considered by management to be the most appropriate method of encompassing the credit risk and exercise behavior that a market participant would consider when valuing a hybrid financial instrument. Inputs used to value the Convertible Notes as of September 30, 2023 included, (i) present value of future cash flows using a credit risk adjusted rate of 20.0%, (ii) remaining term of approximately five months, (iii) volatility of 322%, (iv) closing stock price on the valuation date, and (v) the conversion price based on the estimated price of a Qualified Offering, less a 20% discount, in accordance with the terms of the Note. Changes due to instrument-specific credit risk are recorded in Other Comprehensive Income with all other changes in value being recorded in net income.

 

At inception, the fair value of the Convertible Notes using the fair value option was $1,913,367, and the fair value of the related Warrants issued was approximately $73,872. Because the fair value of the hybrid instrument was in excess of the proceeds received of $460,000, the Company recorded a day one loss on convertible notes of $1,521,768. On September 30, 2023, the debt instruments were revalued at approximately $584,000 resulting in a gain of approximately $1,330,000 for the nine months ended September 30, 2023.

 

14

 

 

Other Obligations

 

During the year ending December 31, 2022, Michael Yurkowsky, CEO, advanced the Company approximately $40,000 as a non-interest-bearing note with no established repayment terms. During the nine months ended September 30, 2023, approximately $13,000 in net additional advances were made. The balance owed is approximately $53,000 as of September 30, 2023.

 

Note 6 - Equity Transactions

 

In January 2022, the Company offered certain warrant holders the opportunity to receive an additional warrant to purchase the Company’s Common Stock at $14.00 per share, for a period of five (5) years from issuance for the exercise by March 31, 2022 of each existing warrant originally issued in April 2020. As of December 31, 2022, the Company had eleven warrant holders exercise an aggregate of 83,579 warrants at $14.00 per share resulting in cash proceeds of approximately $1,170,000 to the Company.

 

On June 10, 2022, the Company amended (the “Amendment”) its Articles of Incorporation to effectuate a one-for-one thousand reverse stock split (the “Reverse Split”) of its common stock. The Reverse Split was approved by FINRA on June 10, 2022, and effectuated on June 13, 2022. Pursuant to the Amendment, the Company also reduced the authorized shares of common stock to 500,000,000. As a result of the Reverse Split, the Company had approximately 618,506 shares of common stock outstanding and 438,776,170 shares of Series A Preferred Stock outstanding as of December 31, 2022. As a result of the Reverse Stock Split, the Series A Preferred Stock is convertible at a ratio of one thousand shares of Series A Preferred Stock into one share of common stock. Accordingly, the 438,776,170 outstanding shares of Series A Preferred Stock are now convertible into an aggregate of 438,776 shares of common stock.

 

On September 29, 2022, the Company entered into a securities purchase agreement with two related party accredited investors for the sale of shares of Common Stock and warrants (the “Purchase Agreement”). Pursuant to the Purchase Agreement, the Company sold an aggregate of 112,500 shares of common stock and warrants to purchase 56,250 shares of Common Stock exercisable at $2.50 per share for gross proceeds of approximately $225,000.

 

On November 14, 2022, pursuant to the Purchase Agreement, the Company sold an aggregate of 15,000 shares of common stock and warrants to purchase 7,250 shares of Common Stock exercisable at $2.50 per share for gross proceeds of $30,000.

 

On March 17, 2023, the Company issued 9,615 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $10,000 of convertible notes into the Company’s Common Stock.

 

On May 23, 2023, the Company issued 17,351 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $14,000 of convertible notes into the Company’s Common Stock.

 

On June 8, 2023, the Company issued 15,873 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $20,000 of convertible notes into the Company’s Common Stock.

 

On July 10, 2023, the Company issued 21,530 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $6,000 of convertible notes into the Company’s Common Stock.

 

On July 20, 2023, the Company issued 29,834 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $8,700 of convertible notes into the Company’s Common Stock.

 

15

 

 

The following table summarizes the Company’s common and preferred stock outstanding by class. The number of common stock shares has been adjusted to reflect a one-for-one thousand reverse stock split that became effective on June 13, 2022.

 

   September 30,
2023
   December 31,
2022
 
Common Stock   712,710    618,506 
Series A Preferred Stock   438,776,170    438,776,170 

 

Series A Preferred Stock

 

During the nine months ended September 30, 2023, no shares of Series A Preferred Stock were converted to Common Stock.

 

Voting Rights

 

Holders of Series A Preferred Stock (“Series A Holders”) have the right to receive notice of any meeting of holders of common stock and to vote upon any matter submitted to a vote of the holders of common stock. Each Series A Holder shall vote on each matter on an as converted basis submitted to them with the holders of common stock.

 

Conversion

 

Series A Preferred Stock converts to common stock at a 1000:1 ratio immediately upon request of the Series A Holder.

 

Liquidation, Dissolution, or Winding Up

 

In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company, the holders of shares of Series A Preferred Stock then outstanding shall be entitled to be paid out of the assets of the Company available for distribution to its stockholders and, in the event of a Deemed Liquidation Event (as defined in the Second Amended and Restated Articles of Incorporation), the holders of shares of Series A Preferred Stock then outstanding shall be entitled to be paid out of the consideration payable to stockholders in such Deemed Liquidation Event or out of the consideration received by the Company for such Deemed Liquidation Event (net of any retained liabilities associated with the assets sold or technology licensed, as determined in good faith by the Board of Directors of the Company), together with any other assets of the Company available for distribution to its stockholders, all to the extent permitted by Nevada law governing distributions to stockholders, as applicable, before any payment shall be made to the holders of Common Stock by reason of their ownership thereof, an amount per share equal to one (1) times the Series A Original Issue Price for such share of Series A Preferred Stock, plus any Series A Accruing Dividends accrued but unpaid thereon, whether or not declared. If upon any such liquidation, dissolution or winding up of the Company or Deemed Liquidation Event, the assets of the Company available for distribution to its stockholders shall be insufficient to pay the holders of shares of Series A Preferred Stock the full amount to which they shall be entitled under subsection 2.1 of the Second Amended and Restated Articles of Incorporation, the holders of shares of Series A Preferred Stock shall share ratably in any distribution of the assets available for distribution in proportion to the respective amounts which would otherwise be payable in respect of the shares held by them upon such distribution if all amounts payable on or with respect to such shares were paid in full.

 

In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company, after the payment in full of all Series A Liquidation Amounts (as defined in the Second Amended and Restated Articles of Incorporation) required to be paid to the holders of shares of Series A Preferred Stock the remaining assets of the Company available for distribution to its stockholders or, in the case of a Deemed Liquidation Event, the consideration not payable to the holders of shares of Series A Preferred Stock shall be distributed among the holders of the shares of Series A Preferred Stock and Common Stock, pro rata based on the number of shares held by each such holder, treating for this purpose all shares of Series A Preferred Stock as if they had been converted to Common Stock pursuant to the terms of the Second Amended and Restated Articles of Incorporation immediately prior to such liquidation, dissolution or winding up of the Company.

 

16

 

 

Share-Based Compensation Plan

 

The Company utilizes the Black-Scholes valuation method to recognize share-based compensation expense over the vesting period. The expected life represents the period that the share-based compensation awards are expected to be outstanding.

 

Stock Option Activity

 

On April 1, 2021, the Board of Directors of the Company approved and granted certain directors and officers of the Company an aggregate of 54,750 stock options of which 4,750 were immediately vested on the date of grant. Each option granted has an exercise price of $70.00 per share and an expiration date of ten years from the date of grant. These options are not included in the Company’s current stock option plan as they were granted outside of the plan.

 

On June 10, 2022, the Company amended its Articles of Incorporation to effectuate a one-for-one thousand reverse stock split of its common stock. The Reverse Split was approved by FINRA on June 10, 2022 and effectuated on June 13, 2022.

 

As of September 30, 2023, 29,385 options were outstanding and 24,843 were vested. As of September 30, 2022, 29,635 options were outstanding and 20,510 were vested. For the three and nine months ended September 30, 2023, the Company recognized an expense related to stock options of approximately $26,000 and $101,000, respectively, which is included in share-based compensation. For the three months and nine months ended September 30, 2022, the Company recognized approximately $61,000 and $246,000 in stock-based compensation expense, respectively, which is included in share-based compensation. As of September 30, 2023, the Company has approximately $55,000 of unrecognized compensation costs related to non-vested stock options, which is expected to be recognized over a weighted average period of approximately 1.35 years.

 

Inputs used in the valuation models are as follows:

 

2021 Grants
Option value  $54.00    to   $56.00 
Risk Free Rate   0.90%   to    1.37%
Expected Dividend- yield   -    to    - 
Expected Volatility   173.99%   to    176.04%
Expected term (years)   5    to    7 

 

The following is a summary of stock option activity for the nine months ended September 30, 2022 and 2023:

 

   Shares  

Weighted

Average

Exercise

Price

  

Weighted

Average
Remaining

Term (Years)

 
Outstanding at December 31, 2021   29,635   $86.48    9.20 
Granted   -    -    - 
Exercised   -    -    - 
Outstanding at September 30, 2022   29,635   $86.48    8.71 
Exercisable at September 30, 2022   20,510  

$

93.81    8.44 
                
Outstanding at December 31, 2022   29,385   $83.81    8.22 
Granted   -    -    - 
Exercised   -    -    - 
Outstanding at September 30, 2023   29,385   $83.81    7.48 
Exercisable at September 30, 2023   24,843   $86.33    7.47 

 

17

 

 

The following is a summary of the Company’s non-vested shares for the nine months ended September 30, 2023:

 

   Shares  

Weighted

Average Grant

Date Fair Value

 
Non-vested at December 31, 2022   7,979   $55.70 
Vested   (3,437)   55.46 
Non-vested at September 30, 2023   4,542   $69.88 

 

Net Loss Per Share

 

Basic loss per share is computed on the basis of the weighted average number of shares outstanding for the reporting period. Diluted loss per share is computed on the basis of the weighted average number of common shares plus dilutive potential common shares outstanding using the treasury stock and if-converted methods, as applicable. Any potentially dilutive securities are antidilutive due to the Company’s net losses.

 

The Company excluded the following securities from the calculation of basic and diluted net loss per share as the effect would have been antidilutive:

 

   2023   2022 
   For the Nine Months Ended September 30, 
   2023   2022 
Warrants to purchase common stock (in the money)   -    385,033 
Series A Preferred Stock convertible to common stock   438,776    515,874 
Total   438,776    900,907 

 

Excluded from the above table are 493,180 warrants and 29,385 stock options for the nine months ended September 30, 2023 and 384,788 warrants and 29,635 stock options for the nine months ended September 30, 2022 as they are out of the money (exercise price greater than the stock price). Inclusion of such would be anti-dilutive. As a result of the Reverse Stock Split, the Series A Preferred Stock is convertible at a ratio of one thousand shares of Series A Preferred Stock into one share of common stock. Accordingly, the 438,776,170 outstanding shares of Series A Preferred Stock are convertible into an aggregate of 438,776 shares of common stock at September 30, 2023.

 

Note 7 – Commitments & Contingencies

 

CEO Compensation Agreement

 

On December 23, 2021, the Company entered into an employment agreement (the “Employment Agreement”) with Michael Yurkowsky, the Company’s Chief Executive Officer, to continue to serve as the Chief Executive Officer of the Company. Under the Employment Agreement, which commenced on December 1, 2021 (the “Effective Date”) and has a term of one year from the Effective Date (the “Employment Period”), Mr. Yurkowsky will receive a base salary of $180,000 per year. Upon the expiration of the Employment Period, Mr. Yurkowsky’s employment with the Company will be on an at-will basis.

 

In addition to his base salary, Mr. Yurkowsky may receive a one-time cash bonus in gross amount equal to $100,000 if (i) the Company’s stock is listed and quoted on the NASDAQ Global Select Market, the NASDAQ Global Market, the NASDAQ Capital Market, or the New York Stock Exchange; or (ii) the Company secures and receives financing of at least $10,000,000.

 

18

 

 

As additional compensation, Mr. Yurkowsky shall receive shares of common stock of the Company representing 1% of the Company’s fully diluted equity as of the grant date if the Company achieves a market capitalization of at least $250 million for 60 consecutive days during the Employment Period (the “Equity Award”). If the Company achieves a market capitalization of at least $500 million for 60 consecutive days during the Employment Period, the executive shall receive an additional Equity Award of 1%, such that he has in the aggregate received shares of common stock of the Company representing 2% of the Company’s fully diluted equity as of the date of grant. These market conditions were reflected in the grant date fair value of the award as required under ASC 718 Compensation-Stock Compensation.

 

The Equity Award was measured at fair value on its grant date using a Monte Carlo simulation model. The Monte Carlo simulation model includes assumptions for the expected term, volatility, and dividend yield, each of which are determined in reference to the Company’s historical results. The Company will recognize aggregate share-based compensation expense of approximately $328,000 related to the Equity Award on a straight-line basis over the derived service period determined by the Monte Carlo simulation model, which was 0.71 years. During the three and nine month period ending September 30, 2022, the Company recognized approximately $0 and $114,000 in compensation expense related to the Equity Award, respectively. If the market capitalization targets are met sooner than the derived service period, the Company will adjust its stock-based compensation to reflect the cumulative expense associated with the vested Equity Award. The Company will recognize expense if the requisite service is provided, regardless of whether the market conditions are achieved.

 

Consulting Agreements

 

The Company entered into a consulting agreement with Tanya Rhodes of Rhodes & Associates, Inc, effective June 15, 2020, to serve as the Chief Science Officer of the Company. The agreement has a minimum term of six months with an average fee of $21,000 per month plus expenses which increases 5% per month on January 1 of each calendar year unless an alternative retainer amount is negotiated and agreed upon by both parties. The Company extended the contract on January 1, 2021, resulting in monthly expenses of $22,500 plus expenses for services rendered. Due to lack of financial resources, the Company has been unable to pay Ms. Rhodes for her services totaling approximately $220,000, which has been accrued as part of accrued liabilities as of September 30, 2023.

 

Litigation

 

From time to time, the Company may be involved in routine legal proceedings, as well as demands, claims and threatened litigation that arise in the normal course of our business. The ultimate amount of liability, if any, for any claims of any type (either alone or in the aggregate) may materially and adversely affect the Company’s financial condition, results of operations, and liquidity. In addition, the ultimate outcome of any litigation is uncertain. Any outcome, whether favorable or unfavorable, may materially and adversely affect the Company due to legal costs and expenses, diversion of management attention, and other factors. The Company expenses legal costs in the period incurred. The Company cannot assure that additional contingencies of a legal nature or contingencies having legal aspects will not be asserted against the Company in the future, and these matters could relate to prior, current or future transactions or events.

 

The Company is involved in a lawsuit with Sinclair Broadcast Group, Inc. (“Sinclair”) which was filed on September 8, 2020, in the Circuit Court for the Thirteenth Judicial Circuit in and for Hillsborough County, Florida. Sinclair has obtained a legal judgment for breach of contract for advertising services in the amount of approximately $75,000 plus interest and costs. The Company has retained legal counsel for guidance in this matter. The amount is recorded in accounts payable as of September 30, 2023.

 

The Company is involved in a lawsuit with ITN Networks, LLC (“ITN”) which was filed on July 22, 2021, in the Circuit Court for the Thirteenth Judicial Circuit in and for Hillsborough County, Florida. ITN has obtained a legal judgment for breach of contract for advertising services in the amount of approximately $45,000 plus interest and costs. The Company has retained legal counsel for guidance in this matter. The amount is recorded in accounts payable as of September 30, 2023.

 

19

 

 

Note 8 – Debt

  

Notes Payable

 

Notes payable were assumed in the Merger (for further discussion, see Note 1 - “Overview” to the consolidated financial statements in the Company’s 2020 Annual Report on Form 10-K) and are due in aggregate monthly installments of approximately $5,800 and carry an interest rate of 5%. Each note originally had a maturity date of August 1, 2019. The Company finalized an eighteen-month extension to March 1, 2021. The promissory notes have an aggregate outstanding balance of approximately $69,000 at September 30, 2023 and December 31, 2022. The Company has not made payments on these notes since February 10, 2020, due to the Company’s lack of working capital. On April 19, 2022, the Company entered into a promissory note modification agreement with the Lender extending the maturity date of the notes to April 1, 2024. The modification agreement also reduces the interest rate from 5% to 3% and requires a monthly payment of $1,000 per month with a balloon payment at the end of the modified term.

 

On June 9, 2022, the Company entered into a securities purchase agreement for a total of $272,500 with two accredited investors. The notes issued are convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The notes bear interest at 10% and are due one year from issuance. For the first six months, the Company had the right to prepay the notes at a premium of between 25% and 35% depending on when it is repaid.

 

The Company also issued a promissory note for $100,000, on June 9, 2022, to another accredited investor. This note bears interest at 15% (no matter when repaid) and converts at a discount of 25% of the price of a public offering or a 25% discount to the Volume Average Weighted Price (“VWAP”) of the five (5) days prior to conversion.

 

On August 8, 2022, the Company entered into a securities purchase agreement for a total of $65,000 with an accredited investor. The note issued is convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The note bears interest at 10% and is due one year from issuance. For the first six (6) months, the Company had the right to prepay the notes at a premium of between 25% and 40% depending on when it is repaid.

 

On February 28, 2023, the Company entered into a securities purchase agreement for a total of $150,000 with an accredited investor. The note issued is convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The note bears interest at 10% and is due one year from issuance. For the first six months, the Company has the right to prepay the note at a premium of between 25% and 40% depending on when it is repaid.

 

The embedded features in the June 2022, August 2022, and February 2023 convertible notes were analyzed under ASC 815 to determine if they required bifurcation as derivative instruments. To be a derivative, one of the criteria is that the embedded component must be net-settleable. While the Company’s Common Stock was traded on an exchange at the time of the transaction, the underlying shares are not readily convertible into cash since there is insufficient daily trading volume for the holders to convert the convertible notes into Common Stock without significantly affecting the share price. Accordingly, the embedded derivatives, including the embedded conversion feature, did not meet the definition of a derivative, and therefore, did not require bifurcation from the host instrument. Certain default put provisions, including a default put and default interest, were not considered to be clearly and closely related to the host instrument but the Company concluded that the value of these provisions was de minimus at inception. The Company will reconsider the value of these provisions each reporting period to determine if the value becomes material to the financial statements.

 

Note 9 – Acquisitions

 

The Company evaluates acquisitions of assets and other similar transactions to assess whether or not the transaction should be accounted for as a business combination or asset acquisition by first applying a screen test to determine if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets. If the screen is met, the transaction is accounted for as an asset acquisition. If the screen is not met, further determination is required as to whether or not the Company has acquired inputs and processes that have the ability to create outputs which would meet the definition of a business. Significant judgment is required in the application of the screen test to determine whether an acquisition is a business combination or an acquisition of assets.

 

20

 

 

If an acquisition is determined to be a business combination as indicated in ASC 805, Business Combinations, the assets acquired, and liabilities assumed are recorded at their respective estimated fair values at the date of the acquisition. The Company recognizes and measures goodwill as of the acquisition date, as the excess of the fair value of the consideration paid over the fair value of the identified net assets acquired.

 

If an acquisition is determined to be an asset acquisition, the Company accounts for the transaction under ASC 805-50, which requires the cost of the asset acquisition, including transaction costs, to be allocated to identifiable assets acquired and liabilities assumed based on a relative fair value basis. Assets acquired as part of an asset acquisition that are considered to be in-process research and development (IPR&D) are immediately expensed unless there is an alternative future use in other research and development projects. Goodwill is not recognized in an asset acquisition and any excess consideration transferred over the fair value of the net assets acquired is allocated to the identifiable assets based on relative fair values (excluding non-qualifying assets). If the cost of the asset acquisition is less than the fair value of the net assets acquired, no gain is recognized in earnings.

 

Contingent consideration payments in asset acquisitions are recognized when the contingency is resolved and the consideration is paid or becomes payable (unless the contingent consideration meets the definition of a derivative, in which case the amount becomes part of the basis in the asset acquired). Upon recognition of the contingent consideration payment, the amount is included in the cost of the acquired asset or group of assets.

 

On September 7, 2022, the Company acquired all of the membership interests, with Common Stock, of Jantibody LLC (“Jantibody”), a Nevada limited liability company. Jantibody is focused on the development of novel proprietary immunotherapies targeted towards ovarian cancer, pancreatic cancer, and mesothelioma. Prior to the acquisition, Michael Yurkowsky, CEO, had approximately 17.5% ownership interest in Jantibody.

 

Pursuant to the Jantibody Agreement, the Company issued the equity holders of Jantibody an aggregate of 52,023 shares of the Company’s common stock which represented 15% of the Company’s common stock on a fully diluted basis at the time of the transaction. In addition, for every share of the Company’s common stock issued as a result of the future conversion of the Company’s dilutive instruments, including Series A preferred stock, warrants, stock options, and convertible notes, the Jantibody members will receive 15% of the aggregate number of shares issued (the “Anti-Dilution” shares). The Anti-Dilution shares will be issued before the end of each fiscal quarter.

 

The Company has agreed to issue the Jantibody holders an additional 2.0% of the Company’s common stock then outstanding upon the enrollment of the first patient in a Phase I FDA trial and additional 3.0% of the Company’s then outstanding common stock on a fully diluted basis upon the enrollment of the first patient in a Phase [III] FDA trial. The Company determined the contingent consideration was not subject to derivative accounting and will be recognized when the contingency is resolved, and the consideration is paid or becomes payable as outlined in ASC 450, Contingencies.

 

The Company determined this transaction represented an asset acquisition as defined by ASC 805, Business Combinations, as substantially all of the value was in a single in-process research and development (“IPR&D”) group, which included the small molecule drug CXCR4 inhibitor, AMD3100, and/or checkpoint inhibitors (CPI) for anti-cancer immune modulation. As a result, the consideration transferred was allocated to the identifiable tangible and intangible assets acquired and liabilities assumed based on their relative fair values resulting in approximately $1,240,000 being assigned to the IPR&D asset and approximately $1,000,000 to assumed liabilities. The liabilities assumed were current accounts payable and as such were recorded a book value.

 

21

 

 

The purchase price of approximately $247,000 represented 52,023 shares of the Company’s common stock, 344,159 Anti-Dilution shares, and direct transaction costs of $21,600. The purchase price was allocated, on a relative fair value basis, to the acquired intellectual property, and the acquired net assets as follows:

 

       
Consideration:     
Common stock  $29,557 
Common stock (anti-dilution shares, to be issued – included in other current liabilities)   195,532 
Direct transaction costs   21,600 
Total costs of the asset acquisition  $246,689 
Assets acquired     
Cash  $469 
Liabilities assumed – legal and administrative costs   (999,728)
Intangible assets: IPR&D   1,245,948 
Net identifiable assets acquired  $246,689 

 

The IPR&D had not yet reached technological feasibility and had no alternative future use; thus, the purchased IPR&D asset and related costs were expensed immediately subsequent to the acquisition within the consolidated statements of operations.

 

On December 22, 2022, the Company acquired a 100% interest, with Common Stock, in Scion Solutions, LLC (“Scion”). Scion is a life sciences company that has developed a new technology in regenerative medicine specifically for limb salvage. Their proprietary product SkinDisc (patent pending) is a combination of stem cells and several other molecular components that stimulate tissue regeneration. Prior to the acquisition, Tanya Rhodes, CSO, had approximately 33.3% ownership interest in Scion.

 

Pursuant to the terms of the Scion Agreement, the Company issued the equity holders of Scion an aggregate of 123,153 shares of the Company’s common stock. In addition, for every share of the Company’s common stock issued within 18-months of the Effective Date of the transaction, as a result of the future conversion of the Company’s dilutive instruments, including Series A preferred stock, warrants, stock options, and convertible notes, the Scion members will receive 20% of the aggregate number of shares issued (the “Anti-Dilution” shares). The Anti-Dilution shares will be issued before the end of each fiscal quarter.

 

In addition, the former shareholders of Scion are eligible to receive Performance Payments consisting of the following:

 

Performance Milestone  Performance Payment 
Qualified Funding/Uplisting of Innoveren Scientific  $45,000 
1-Year Anniversary of Uplisting of Innoveren Scientific  $75,000 
2-Year Anniversary of Uplisting of Innoveren Scientific  $120,000 
Initiation of SkinDisc Study  $50,000 
Receipt of De Novo or any other approval/clearance that would allow SkinDisc to go to market  $100,000 
Submission for specific and individual reimbursement codes relating to SkinDisc  $25,000 
Receipt of specific and individual reimbursement codes relating to SkinDisc  $50,000 
Completion of SkinDisc Study  $50,000 
Launch of any additional SkinDisc product line extension (e.g., SkinDisc Lite)*  $100,000 
Annual net sales from SkinDisc (including SkinDisc extensions) (2023 and each subsequent calendar year)*   Greater of (i) 4% of net revenues from SkinDisc (including SkinDisc line extensions) during such calendar year and (ii) $50,000 
Cumulative net sales from SkinDisc (including SkinDisc extensions) of $600,000  $200,000 
Cumulative net sales from SkinDisc (including SkinDisc extension) of $2,000,000  $150,000 
Cumulative net sales from SkinDisc (including SkinDisc extension) of $4,000,000  $300,000 
Net sales from SkinDisc (including SkinDisc extensions) of $6,000,000 during any single calendar year*  $300,000 

 

22

 

 

Substantially all of the value acquired was concentrated in a single in-process research and development (“IPRD”) asset, which included license rights, clinical trial data, clinical trial development plans, research and development materials, formulations and intellectual property related to SkinDisc. There was no workforce, and no outputs were present. Accordingly, the acquired set of assets and activities did not meet the definition of a business as defined by ASC 805, Business Combinations and was considered an asset acquisition. In an asset acquisition, the consideration transferred is allocated to identifiable tangible and intangible assets acquired and liabilities assumed based on their relative fair values. In the Scion acquisition, the only asset or liability acquired was IPR&D. As a result, the consideration transferred was recorded fully to the IPR&D asset.

 

In an asset acquisition, cash-settled contingent consideration is measured when probable and estimable, unless the contingent consideration falls under the guidance of ASC 815. The Company determined the contingent consideration was not subject to ASC 815 and thus, the performance payments which were estimable and probable (i.e., more than 50% likely to occur) were recorded on the acquisition date. The fair value was estimated based on a probability weighting of the present value of cash flows over the expected time period until payment, using a credit-risk adjusted interest rate. Each reporting period, the Company will determine if the performance payments are estimable and probable and will record them as a liability at that time.

 

The purchase price was allocated, as follows:

 

      
Consideration:     
Common stock  $54,070 
Anti-Dilution share liability   305,998 
Contingent Performance payment liability   417,850 
Direct transaction costs   14,338 
Total costs of the asset acquisition  $792,256 

 

The common stock value was recorded as equity. The remaining consideration was recorded as IPR&D, since the SkinDisc technology was still in the research and development stage and had no alternative future use. The purchased IPR&D asset of $792,256 was expensed immediately subsequent to the acquisition within our consolidated statements of operations.

 

Note 10- Redemption of Medovex, LLC Membership Interest and Sale of IP

 

Effective April 2, 2021, and in conjunction with the Amended and Restated Limited Liability Company Agreement of Medovex, LLC (“JV”) (the “LLC Agreement”), Innoveren, Scientific, Inc., through its wholly-owned subsidiary, Medovex Corp. (“Corp”), entered into a Contribution Agreement with JV to pursue a joint venture regarding the continued development and commercialization of the Company’s DenerveX Device. In connection with the Contribution Agreement, Corp and JV entered into an Intellectual Property (“IP”) License Agreement (“License Agreement”) in part to permit Corp to license the IP to JV for use in commercializing the DenerveX Device. The IP and related assets were previously deemed fully impaired by the Company in a prior year. Pursuant to the Contribution Agreement, the JV issued certain membership interests in the JV to Corp in exchange for the contributed IP assets. The effects of the Contribution Agreement on the Company’s consolidated financial statements were deemed immaterial.

 

Effective September 21, 2023, Corp (as “Seller”) entered into a Membership Interest and LLCA Rights Redemption Agreement (“Redemption Agreement”) with JV for the redemption (purchase) by JV of all of Corp’s membership interests outstanding with the JV, as well as the purchase all of the rights of Corp under the Amended and Restated Limited Liability Company Agreement (“LLCA”) dated April 2, 2021 (the “LLCA Rights”), for a purchase price of approximately $869,000. In addition, Corp and JV have agreed in principle for the assignment and transfer of the DenerveX IP (the “2023 IP Agreement”) by Corp to JV for the rights to IP under the DenerveX device and technology and all trade names, patents, trademarks, and other IP under the Medovex and Medovex Corp names, for a purchase price of approximately $56,000. The Company and Corp will no longer be a party to any rights or obligations associated with the DenerveX IP or associated assets.

 

The sale of membership interests in the JV and the IP under the DenerveX device and technology was recorded as a deferred gain on redemption of equity investment of approximately $869,000 and a deferred gain on sale of asset of approximately $56,000, for the three and nine months ended September 30, 2023, on the accompanying consolidated statements of operations as the Company awaits the final transfer of IP to Medovex LLC. The IP that was sold as part of the Redpemtion Agreement had a net book value of $0.

 

Note 11- Common Stock Warrants

 

A summary of the Company’s warrant issuance activity and related information for the nine months ended September, 2022 and 2023 is as follows:

 

   Shares   Weighted
Average
Exercise Price
   Weighted
Average
Remaining
Contractual
Life
 
Outstanding at December 31, 2021   406,301   $34.88    8.17 
Expired   (22,513)   373.85    - 
Exercised   (83,579)   14.00    - 
Granted   140,829    9.41    4.63 
Outstanding and exercisable at September 30, 2022   441,038   $12.52    6.84 
                
Outstanding at December 31, 2022   447,967   $10.90    6.65 
Expired   (787)   (498.54)   - 
Granted   46,000    2.00    4.44 
Outstanding and exercisable at September 30, 2023   493,180   $9.30    5.68 

 

23

 

 

The fair value of all warrants issued are determined by using the Black-Scholes valuation technique. The inputs used in the Black-Scholes valuation technique to value each of the warrants as of their respective issue dates are as follows:

 

Event Description  Date  Number
of
Warrants
   Innoveren Scientific
Stock
Price
   Exercise
Price of
Warrant
   Grant
Date
Fair
Value
   Life of
Warrant
  Risk
Free
Rate
of
Return
(%)
   Annualized
Volatility
Rate (%)
 
Granted for inducement agreement  1/19/2022   3,732   $63.25   $14.00   $62.00   5 years    1.62    187.79 
Granted for inducement agreement  1/20/2022   372   $64.50   $14.00   $64.00   5 years    1.62    187.85 
Granted for inducement agreement  1/20/2022   187   $64.50   $14.00   $64.00   5 years    1.62    187.85 
Granted for inducement agreement  1/24/2022   374   $48.00   $14.00   $47.00   5 years    1.53    188.01 
Granted for inducement agreement  1/25/2022   3,744   $49.10   $14.00   $48.00   5 years    1.56    188.00 
Granted for inducement agreement  2/02/2022   3,741   $44.55   $14.00   $44.00   5 years    1.60    188.25 
Granted for inducement agreement  2/04/2022   6,935   $44.38   $14.00   $43.00   5 years    1.78    188.33 
Granted for inducement agreement  2/04/2022   13,870   $44.38   $14.00   $43.00   5 years    1.78    188.33 
Granted for services provided  2/09/2022   1,000   $32.00   $14.00   $31.00   5 years    1.82    188.69 
Granted for inducement agreement  2/22/2022   41,609   $32.88   $14.00   $32.00   5 years    1.85    188.59 
Granted for inducement agreement  2/22/2022   693   $32.88   $14.00   $32.00   5 years    1.85    188.59 
Granted for inducement agreement  3/21/2022   8,322   $28.00   $14.00   $27.00   5 years    2.33    194.01 
Granted for securities purchase agreement  9/27/2022   56,250   $6.00   $2.50   $5.94   5 years    4.21    213.54 
Granted for securities purchase agreement  11/14/2022   7,500   $5.75   $2.50   $5.69   5 years    4.00    213.28 
Granted for convertible note agreement  2/21/2023   30,000   $1.60   $2.00   $1.57   5 years    4.16    211.43 
Granted for convertible note agreement  3/27/2023   10,000   $1.70   $2.00   $1.68   5 years    3.59    218.15 
Granted for convertible note agreement  3/28/2023   2,500   $1.60   $2.00   $1.58   5 years    3.63    218.17 
Granted for convertible note agreement  4/12/2023   3,500   $1.74   $2.00   $1.73   5 years    4.16    243.62 

 

The fair value of warrants issued during the three and nine months ended September 30, 2023, totaled approximately $0 and $74,000, respectively. The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date.

 

Note 12 - Subsequent Events

 

The Company recently received notice from Mass General Hospital (MGH) that the Company was in default in its obligations to fund certain Jantibody activities and obligations and was terminating the license agreement between Innoveren and The General Hopsital Corporation d/b/a MGH. The Company was sent an initial breach notice on February 24, 2023, following which Company met with MGH and negotiated a Second Amendment (MGH Agreement No. 2023-2413) effective April 24, 2023. MGH notified the Company of breach for a second time on September 11, 2023, indicating grounds for termination of the Agreement unless the breach was cured. To date, the breach has not been cured and MGH has not received payment. Consequently, the Agreement is hereby terminated effective immediately as of November 6, 2023.


 

24

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the consolidated financial statements and the notes thereto appearing in Part I, Item 1 of this Quarterly Report. Historical results and trends that might appear in this Quarterly Report should not be interpreted as being indicative of future operations.

 

Overview

 

Innoveren Scientific, Inc (“the Company”) has evolved from focusing on treating chronic lung conditions after the closure of its lung treatment clinics due to COVID-19. The Company is currently focusing on acquiring and developing early-stage companies or their technologies in the areas of therapeutics, medical devices, and diagnostics. The goal is to develop these companies and incubate their technologies to meaningful clinical inflection points.

 

On June 3, 2022, the Company closed its clinic in Scottsdale, Arizona. The Company has now closed all of its clinical operations in the autologous infusion therapy business which delivered treatments for patients with chronic respiratory and pulmonary disorders. The Company will continue to pursue Food and Drug Administration (“FDA”) approval of the device that was utilized in the treatment provided at the clinics. The Company also has a continued interest in the commercialization of the DenerveX device through a joint venture. The Company has implemented the transition into a biologics and therapeutic device incubator company to bring new technologies to market.

 

The consolidated results for Innoveren Scientific include the following wholly-owned subsidiaries: H-CYTE Management, LLC, Medovex Corp, Cognitive Health Institute, LLC, and Lung Institute Tampa, LLC and the results include Lung Institute Dallas, LLC (“LI Dallas”), Lung Institute Nashville, LLC (“LI Nashville”), Lung Institute Pittsburgh, LLC (“LI Pittsburgh”), and Lung Institute Scottsdale, LLC (“LI Scottsdale”), as Variable Interest Entities (“VIEs”). Additionally, H-CYTE Management, LLC was the operator and manager of the various Lung Health Institute (LHI) clinics: LI Dallas, LI Nashville, LI Pittsburgh, and LI Scottsdale. The LI Dallas and LI Pittsburgh clinics did not reopen in 2020 after the temporary closure of all LI clinics due to COVID-19. During the first quarter of 2022, the Company closed the LI Tampa and LI Nashville clinics. During the second quarter of 2022, the Company closed the LI Scottsdale clinic. All LHI clinics are closed as of September 30, 2023.

 

As of September 30, 2023, the Company has closed all of the LHI clinics and has moved away from the Infusion Division as part of its future plans. The Company has transformed into a medical biosciences incubator focusing on bringing new biologics and therapeutic device technologies to market for various health conditions.

 

Effective September 21, 2023, Corp (as “Seller”) entered into a Membership Interest and LLCA Rights Redemption Agreement (“Redemption Agreement”) with JV for the redemption (purchase) by JV of all of Corp’s membership interests outstanding with the JV, as well as the purchase all of the rights of Corp under the Amended and Restated Limited Liability Company Agreement (“LLCA”) dated April 2, 2021 (the “LLCA Rights”), for a purchase price of approximately $869,000. In addition, Corp and JV have agreed in principle for the assignment and transfer of the DenerveX IP (the “2023 IP Agreement”) by Corp to JV for the rights to IP under the DenerveX device and technology and all trade names, patents, trademarks, and other IP under the Medovex and Medovex Corp names, for a purchase price of approximately $56,000. The Company and Corp will no longer be a party to any rights or obligations associated with the DenerveX IP or associated assets.

 

The sale of membership interests in the JV and the IP under the DenerveX device and technology was recorded as a deferred gain on redemption of equity investment of approximately $869,000 and a deferred gain on sale of asset of approximately $56,000, for the three and nine months ended September 30, 2023, on the accompanying consolidated statements of operations as the Company awaits the final transfer of IP to Medovex LLC. The IP that was sold as part of the Redpemtion Agreement had a net book value of $0.

 

Critical Accounting Policies and Estimates

 

The Company’s discussion and analysis of its financial condition and results of operations are based on its consolidated financial statements, which have been prepared in accordance with United States generally accepted accounting principles. The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting periods.

 

The Company bases our estimates on historical experience and on various other factors that it believes are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

Results of Operations - Three and nine months ended September 30, 2023 and 2022

 

Revenue, Cost of Sales and Gross Profit

 

The Company recorded no revenue for the three and nine months ended September 30, 2023. The Company recorded revenue of approximately $0 and $453,000 for the three and nine months ended September 30, 2022, respectively.

 

For the three and nine months ended September 30, 2023 the Company generated a gross profit totaling approximately $0. For the three and nine months ended September 30, 2022, the Company generated a gross profit totaling approximately $0 and $337,000, respectively. The Company has closed all of the LHI Clinics, which was the Company’s only source of revenue. The Company has transformed itself into a biologics and therapeutic device incubator company to bring new technologies to market.

 

25

 

 

Operating Expenses

 

Salaries and Related Costs

 

For the three and nine months ended September 30, 2023 the Company incurred approximately $106,000 and $433,000 in salaries and related costs, respectively. For the three and nine months ended September 30, 2022, the Company incurred approximately $221,000 and $848,000 in salaries and related costs, respectively. The decrease in salaries and related costs for the three and nine months ended September 30, 2023, as compared to the prior year, is due to the adjustments to the Company’s corporate structure by reducing expenses as part of the transition into a biologics and therapeutic incubator company to bring new technologies to market. As of September 30, 2023, due to lack of financial resources, the Company has incurred $513,000 in unpaid salaries and wages.

 

Other General and Administrative

 

For the three and nine months ended September 30, 2023 the Company incurred approximately, $290,000 and $718,000, in other general and administrative costs, respectively. For the three and nine months ended September 30, 2022, the Company incurred approximately, $268,000 and $1,173,000, in other general and administrative costs, respectively. The Company adjusted its corporate structure by reducing expenses as part of the transition into a biologics and therapeutic incubator company to bring new technologies to market.

 

Other Income/Expense

 

For the three months and nine months ended September 30, 2023, the Company incurred approximately $0 and $1,527,000 in day one loss expense related to the convertible notes payable carried at fair value.

 

For the three and nine months ended September 30, 2023 interest expense was approximately $100,000 and $348,000 respectively. For the three and nine months ended September, 2022 interest expense was approximately $91,000 and $279,000 respectively.

 

For the three and nine months ended September 30, 2023 the Company did not incur inducement expense. For the three and nine months ended June 30, 2022 inducement expense was approximately $0 and $3,025,000 respectively.

 

Funding Requirements

 

The Company has historically incurred losses from operations and expects to continue to generate negative cash flows as the Company implements its business plan to focus on acquiring and developing early-stage companies or their technologies in the areas of therapeutics, medical devices, and diagnostics. The Company will need to raise cash from debt and equity offerings to continue its operations. There can be no assurance that the Company will be successful in doing so.

 

Liquidity, Going Concern, and Sources of Liquidity

 

The Company generated net income (loss) of approximately $429,000 and $(841,000) for the nine months ended September 30, 2023 and 2022, respectively. The Company has historically incurred losses from operations and expects to continue to generate negative cash flows as it implements the transition into a biologics and therapeutic incubator company to bring new technologies to market. The consolidated financial statements are prepared using accounting principles generally accepted in the United States (“U.S. GAAP”) as applicable to a going concern.

 

The Company had cash on hand of approximately $544,000 as of September 30, 2023 and approximately $150,000 as of November 9, 2023. The Company’s cash is insufficient to fund its operations over the next year and the Company is currently working to obtain additional debt or equity financing to help support short-term working capital needs.

 

There can be no assurance that the Company will be able to raise additional funds or that the terms and conditions of any future financings will be workable or acceptable to the Company or its shareholders. If the Company is unable to fund its operations from existing cash on hand, operating cash flows, additional borrowings, or raising equity capital, the Company may be forced to discontinue operations. The consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

On February 24, 2023, the Company and certain investors entered into Securities Purchase Agreements (the “SPA”), whereby the Company sold and issued to the certain investors an aggregate of three hundred thousand dollars ($300,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023.

 

26

 

 

The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the February 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company, dated February 24, 2023. The Company issued Warrants to purchase an aggregate of 30,000 shares of Common Stock. The exercise price per share of the Common Stock under this Warrant is $2.00.

 

On February 28, 2023, the Company entered into a securities purchase agreement for a total of $150,000 with an accredited investor. The note issued is convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The note bears interest at 10% and is due one year from issuance. For the first six months, the Company has the right to prepay the note at a premium of between 25% and 40% depending on when it is repaid.

 

On March 27, 2023, the Company and three related party investors entered into Securities Purchase Agreements (the “SPA”), whereby, the Company sold and issued to the certain investors, an aggregate of one hundred twenty five thousand dollars ($125,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). On April 12, 2023, the Company and an additional investor entered into the SPA, whereby, the Company sold and issued an aggregate of thirty five thousand dollars ($35,000) of the Company’s Notes. In connection with the aforementioned Notes, the Company also issued to the investors warrants to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

The March 27, 2023 Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023 Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the March 2023 and April 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company. The Company issued Warrants to purchase an aggregate of 12,500 shares of Common Stock. The exercise price per share of the Common Stock under this Warrant is $2.00.

 

27

 

 

Cash activity for the nine months ended September 30, 2023 and December 31, 2022 is summarized as follows:

 

Working Capital Deficit

 

   As Of 
   September 30,
2023
   December 31,
2022
 
Current Assets  $749,486   $83,845 
Current Liabilities   9,661,036    7,476,893 
Working Capital Deficit  $(8,911,550)  $(7,393,048)

 

Cash Flows

 

Cash activity for the nine months ended September 30, 2023 and 2022 is summarized as follows:

 

   Nine months Ended September 30, 
   2023   2022 
Cash used in operating activities  $(826,371)  $(1,822,004)
Cash used in investing activities   869,249      
Cash provided by financing activities   501,004    1,763,086 
Net increase (decrease) in cash  $543,882   $(58,449)

 

As of September 30, 2023, the Company had approximately $544,000 of cash on hand.

 

Off-Balance Sheet Arrangements

 

The Company does not have any off-balance sheet arrangements as defined in Regulation S-K Item 303(a)(4) during the periods presented, investments in special-purpose entities or undisclosed borrowings or debt. Additionally, we are not a party to any derivative contracts or synthetic leases.

 

28

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

Not applicable to smaller reporting companies.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

Evaluation of Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the specified time periods and accumulated and communicated to our management, including our principal executive officer and principal accounting officer, as appropriate to allow timely decisions regarding disclosure.

 

The Company’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Exchange Act) as of September 30, 2023. In designing and evaluating the Company’s disclosure controls and procedures, management recognizes that disclosure controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired objectives, and the Company necessarily is required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures.

 

Based on such evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, 2023, due to the lack of working capital, the Company’s disclosure controls and procedures were not as effective as desired because of the material weakness in our internal control over financial reporting as discussed below, and as a result, the Company engaged consultants, implemented a number of new entity and process level controls and installed a new accounting software system to help mitigate this material weakness.

 

A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. In our assessment of the effectiveness of internal control over financial reporting as of September 30, 2023, we determined that internal control deficiencies relating to a lack of segregation of duties and knowledge related to more complex accounting transactions still exist. Management believes these deficiencies mainly relate to the Company employing a limited number of accounting and finance personnel. The aggregation of these deficiencies is considered to be a material weakness in internal control over financial reporting.

 

In light of the conclusion that our disclosure controls and procedures were ineffective as of September 30, 2023, we have applied additional procedures and processes as necessary to ensure the reliability of our financial reporting in regard to this quarterly report. Accordingly, the Company believes, based on its knowledge, that: (i) this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which they were made, not misleading with respect to the period covered by this report; and (ii) the financial statements, and other financial information included in this quarterly report, fairly present in all material respects our financial condition, results of operations and cash flows as of and for the periods presented in this quarterly report.

 

29

 

 

PART II – OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

The Company is involved in a lawsuit with Sinclair Broadcast Group, Inc. (“Sinclair”) which was filed on September 8, 2020, in the Circuit Court for the Thirteenth Judicial Circuit in and for Hillsborough County, Florida. Sinclair has obtained a legal judgment for breach of contract for advertising services in the amount of approximately $75,000 plus interest and costs. The Company has retained legal counsel for guidance in this matter. The amount is recorded in accounts payable as of September 30, 2023.

 

The Company is involved in a lawsuit with ITN Networks, LLC (“ITN”) which was filed on July 22, 2021, in the Circuit Court for the Thirteenth Judicial Circuit in and for Hillsborough County, Florida. ITN has obtained a legal judgment for breach of contract for advertising services in the amount of approximately $45,000 plus interest and costs. The Company has retained legal counsel for guidance in this matter. The amount is recorded in accounts payable as of September 30, 2023.

 

ITEM 1A. RISK FACTORS.

 

We are a smaller reporting company as defined by 17 CFR 229.10(f)(1). Thus, we are not required to provide information under this item.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

None.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

Not applicable.

 

ITEM 5. OTHER INFORMATION.

 

Not applicable.

 

ITEM 6. EXHIBITS.

 

The exhibits listed in the accompanying Exhibit Index are filed, furnished or incorporated by reference as part of this Quarterly Report on Form 10-Q.

 

30

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Date: November 14, 2023

 

  INNOVEREN SCIENTIFIC, INC
     
  By: /s/ Michael Yurkowsky
    Michael Yurkowsky
   

Chief Executive Officer

(Principal Executive Officer)

     
  By: /s/ Jeremy Daniel
    Jeremy Daniel
   

Chief Financial Officer

(Principal Financial Officer and

Principal Accounting Officer)

 

31

 

 

EXHIBIT INDEX

 

31.1   Section 302 Certification of Principal Executive Officer*
31.2   Section 302 Certification of Principal Financial Officer*
32.1   Section 906 Certification of Principal Executive Officer and Principal Financial Officer***
101.INS   Inline XBRL Instance Document **
101.SCH   Inline XBRL Taxonomy Extension Schema Document **
101.CAL   Inline XBRL Taxonomy Calculation Linkbase Document **
101.LAB   Inline XBRL Taxonomy Labels Linkbase Document **
101.PRE   Inline XBRL Taxonomy Presentation Linkbase Document **
101.DEF   Inline XBRL Definition Linkbase Document **
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

* Filed herewith.
   
** Pursuant to Rule 406T of Regulation S-T adopted by the SEC, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Section 11 or 12 of the Securities Act of 1933, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise are not subject to liability under these sections.
   
*** This certification is being furnished solely to accompany this Quarterly Report pursuant to 18 U.S.C. Section 1350, and it is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934 and is not to be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 

32

 

 

EXHIBIT 31.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

PURSUANT TO RULE 13a-14(a) UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

I, Michael Yurkowsky, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q for the quarter ended September 30, 2023 of INNOVEREN SCIENTIFIC, Inc.;
   
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
   
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
   
4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
     
  (b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
     
  (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 14, 2023 /s/ Michael Yurkowsky
  Michael Yurkowsky
  Chief Executive Officer

 

 

 

 

EXHIBIT 31.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO RULE 13a-14(a) UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

I, Jeremy Daniel, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q for the quarter ended September 30, 2023 of INNOVEREN SCIENTIFIC, Inc.;
   
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
   
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
   
4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
     
  (b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
     
  (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 14, 2023 /s/ Jeremy Daniel
  Jeremy Daniel,
  Chief Financial Officer

 

 

 

 

EXHIBIT 32.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND

CHIEF FINANCIAL OFFICER PURSUANT TO RULE 13a-14(b) UNDER

THE SECURITIES EXCHANGE ACT OF 1934 AND SECTION 1350 OF

CHAPTER 63 OF TITLE 18 OF THE UNITED STATES CODE

 

Each of the undersigned, Michael Yurkowsky and Jeremy Daniel, certifies pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and Section 1350 of Chapter 63 of Title 18 of the United States Code, that (1) this quarterly report on Form 10-Q for the quarter ended September 30, 2023, of INNOVEREN SCIENTIFIC, INC, Inc. (the “Company”) fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934, and (2) the information contained in this report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: November 14, 2023

 

  /s/ Michael Yurkowsky
  Michael Yurkowsky
  Chief Executive Officer
   
  /s/ Jeremy Daniel
  Jeremy Daniel,
  Chief Financial Officer

 

 

 

 

v3.23.3
Cover - shares
9 Months Ended
Sep. 30, 2023
Nov. 10, 2023
Cover [Abstract]    
Document Type 10-Q  
Amendment Flag false  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Sep. 30, 2023  
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2023  
Current Fiscal Year End Date --12-31  
Entity File Number 001-36763  
Entity Registrant Name INNOVEREN SCIENTIFIC, INC  
Entity Central Index Key 0001591165  
Entity Tax Identification Number 46-3312262  
Entity Incorporation, State or Country Code NV  
Entity Address, Address Line One 2202 N. West Shore Blvd  
Entity Address, Address Line Two Ste 200  
Entity Address, City or Town Tampa  
Entity Address, State or Province FL  
Entity Address, Postal Zip Code 33607  
City Area Code (844)  
Local Phone Number 633-6839  
Title of 12(b) Security Common Stock, par value $0.001 per share  
Trading Symbol IVRN  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   712,710
v3.23.3
Consolidated Balance Sheets - USD ($)
Sep. 30, 2023
Dec. 31, 2022
Current Assets    
Cash $ 543,882
Patient financing receivable, current portion 9,933 29,464
Other receivable 55,751
Prepaid expenses 139,920 54,381
Total Current Assets 749,486 83,845
Property and equipment, net 15,525 20,394
Patient financing receivable, net of current portion 5,893 14,436
Other assets 18,412 18,682
Total assets 789,316 137,357
Current Liabilities    
Accounts payable 1,259,050 971,492
Accrued liabilities 1,507,859 1,418,368
Other current liabilities 229,166 139,330
Notes payable, current portion 110,471 104,468
Lease liability, current portion 12,772 63,291
Anti-dilution share contingent consideration liability 501,531 501,531
Deferred gain on redemption of equity method investment 869,249
Deferred gain on sale of IP 55,751
Total Current Liabilities 9,661,036 7,476,893
Long-term Liabilities    
Royalty liability 1,697,000 1,697,000
Milestone payment contingent consideration liability 320,850 320,850
Total Long-term Liabilities 2,017,850 2,017,850
Total Liabilities 11,678,886 9,494,743
Stockholders’ Equity (Deficit)    
Preferred Stock - $.001 par value: 1,000,000,000 shares authorized; Series A Preferred Stock - $.001 par value: 800,000,000 shares authorized, 438,776,170 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively. 438,773 438,773
Common stock - $.001 par value: 500,000,000 shares authorized, 712,170 and 618,506 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively. 714 618
Additional paid-in capital 49,764,451 49,531,216
Accumulated deficit (61,093,508) (59,327,993)
Total Stockholders’ Deficit (10,889,570) (9,357,386)
Total Liabilities and Stockholders’ Deficit 789,316 137,357
Related Party [Member]    
Current Liabilities    
Convertible notes payable 3,325,000 3,325,000
Convertible notes payable carried at fair value 426,255
Interest payable 563,990 400,042
Nonrelated Party [Member]    
Current Liabilities    
Convertible notes payable 406,395 430,095
Convertible notes payable carried at fair value 157,483
Interest payable $ 236,064 $ 123,276
v3.23.3
Consolidated Balance Sheets (Parenthetical) - $ / shares
Sep. 30, 2023
Dec. 31, 2022
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 1,000,000,000 1,000,000,000
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 500,000,000 500,000,000
Common stock, shares issued 712,170 618,506
Common stock, shares outstanding 712,170 618,506
Series A Preferred Stock [Member]    
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 800,000,000 800,000,000
Preferred stock, shares issued 438,776,170 438,776,170
Preferred stock, shares outstanding 438,776,170 438,776,170
v3.23.3
Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Income Statement [Abstract]        
Revenues $ 453,460
Cost of Sales (116,602)
Gross Profit 336,858
Operating Expenses        
Salaries and related costs 105,534 221,304 432,510 848,036
Share based compensation 26,232 120,448 100,759 535,481
Loss on disposal of property and equipment 9,610
Acquired in process research and development 1,245,948 1,245,948
Other general and administrative 289,504 268,076 717,518 1,172,738
Total Operating Expenses 421,270 1,855,776 1,250,787 3,811,813
Operating Loss (421,270) (1,855,776) (1,250,787) (3,474,955)
Other Income (Expense)        
Warrant expense (334,238) (334,238)
Inducement expense (3,024,872)
Day one loss on convertible notes carried at fair value (1,527,239)
Gain on convertible notes carried at fair value 14,792 1,329,629
Loss on extinguishment of convertible notes payable (2,196,100)
Interest income 446 1,756 1,941 506,795
Interest expense (99,587) (91,186) (348,447) (278,665)
Other income (expense) 9,844 29,388 (4,457)
Total Other Income (Expense) (74,505) (423,668) (514,728) (5,331,537)
Net (Loss) (495,775) (2,279,444) (1,765,515) (8,806,492)
Net (Loss) attributable to common stockholders $ (495,775) $ (2,279,444) $ (1,765,515) $ (8,806,492)
(Loss) per share - basic $ (0.73) $ (8.04) $ (2.69) $ (34.07)
(Loss) per share - diluted $ (0.73) $ (8.04) $ (2.69) $ (34.07)
Weighted average outstanding shares - basic 682,209 283,579 655,783 258,483
v3.23.3
Consolidated Statements of Stockholders' (Deficit) (Unaudited) - USD ($)
Series A Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2021 $ 501,887 $ 164,199 $ 43,700,084 $ (49,028,413) $ (4,662,243)
Balance, shares at Dec. 31, 2021 501,887,534 166,394      
Conversion of Series A Preferred Stock to Common Stock $ (63,114) $ 7,364 55,750
Conversion of Series A Preferred Stock to Common Stock, shares (63,111,364) 63,114      
Issuance of Common Stock pursuant to securities purchase agreement $ 113 224,888 225,001
Issuance of Common Stock pursuant to securities purchase agreement, shares   112,500      
Issuance of Common Stock pursuant to Jantibody acquisistion $ 52 29,505 29,557
Issuance of Common Stock pursuant to Jantibody acquisistion, shares   52,023      
Warrant expense 334,238 334,238
Share based compensation 535,481 535,481
Net loss (8,806,492) (8,806,492)
Adjustment for 1-for-1,000 reverse stock split (254,831) 254,831
Inducement expense 3,024,872 3,024,872
Conversion of warrants to Common Stock $ 83,580 1,086,530 1,170,110
Conversion of warrants to Common Stock, shares   83,579      
Balance at Sep. 30, 2022 $ 438,773 $ 477 49,246,179 (57,834,905) (8,149,476)
Balance, shares at Sep. 30, 2022 438,776,170 477,610      
Balance at Jun. 30, 2022 $ 494,578 $ 257 48,481,350 (55,555,461) (6,579,276)
Balance, shares at Jun. 30, 2022 494,579,119 257,282      
Conversion of Series A Preferred Stock to Common Stock $ (55,805) $ 55 55,750
Conversion of Series A Preferred Stock to Common Stock, shares (55,802,949) 55,805      
Issuance of Common Stock pursuant to securities purchase agreement $ 113 224,888 225,001
Issuance of Common Stock pursuant to securities purchase agreement, shares   112,500      
Issuance of Common Stock pursuant to Jantibody acquisistion $ 52 29,505 29,557
Issuance of Common Stock pursuant to Jantibody acquisistion, shares   52,023      
Warrant expense 334,238 334,238
Share based compensation 120,448 120,448
Net loss (2,279,444) (2,279,444)
Balance at Sep. 30, 2022 $ 438,773 $ 477 49,246,179 (57,834,905) (8,149,476)
Balance, shares at Sep. 30, 2022 438,776,170 477,610      
Balance at Dec. 31, 2022 $ 438,773 $ 618 49,531,216 (59,327,993) (9,357,386)
Balance, shares at Dec. 31, 2022 438,776,170 618,506      
Share based compensation 100,759 100,759
Net loss (1,765,515) (1,765,515)
Conversion of convertible notes payable to Common Stock $ 96 58,604 58,700
Conversion of convertible notes payable to Common Stock, shares   94,204      
Issuance of warrants pursuant to convertible notes payable 73,872 73,872
Balance at Sep. 30, 2023 $ 438,773 $ 714 49,764,451 (61,093,508) (10,889,570)
Balance, shares at Sep. 30, 2023 438,776,170 712,710      
Balance at Jun. 30, 2023 $ 438,773 $ 662 49,723,571 (60,597,733) (10,434,727)
Balance, shares at Jun. 30, 2023 438,776,170 661,345      
Share based compensation 26,232 26,232
Net loss (495,775) (495,775)
Conversion of convertible notes payable to Common Stock $ 52 14,648 14,700
Conversion of convertible notes payable to Common Stock, shares   51,365      
Balance at Sep. 30, 2023 $ 438,773 $ 714 $ 49,764,451 $ (61,093,508) $ (10,889,570)
Balance, shares at Sep. 30, 2023 438,776,170 712,710      
v3.23.3
Consolidated Statements of Stockholders' Equity (Deficit) (Parenthetical)
9 Months Ended
Sep. 30, 2022
Statement of Stockholders' Equity [Abstract]  
Stockholders' Equity, Reverse Stock Split 1-for-1,000
v3.23.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Cash Flows from Operating Activities          
Net loss $ (495,775) $ (2,279,444) $ (1,765,515) $ (8,806,492)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization     4,869 10,086  
Amortization of debt premium     (499,100)  
Inducement expense 3,024,872  
Share based compensation expense 26,232 120,448 100,759 535,481  
Loss on debt extinguishment 2,196,100  
Warrant expense     334,238  
Bad debt expense     20,301 59,820  
Loss on disposal of property and equipment 9,610  
Expense of acquired IP, R&D     1,245,948  
Day one loss on derivative liabilities 1,527,239  
Gain on convertible notes payable carried at fair value (14,792) (1,329,629)  
Changes in operating assets and liabilities:          
Accounts receivable     (46,320)  
Patient financing receivable, current portion     3,659 11,789  
Patient financing receivable, net of current portion     4,383 41,037  
Other assets     (2,981)  
Prepaid expenses and other assets     (85,539) (57,304)  
Interest payable     112,788 120,677  
Interest payable, related parties     163,948 144,593  
Accounts payable     287,558 235,876  
Accrued liabilities     89,491 58,830  
Other current liabilities     39,317 (24,739)  
Deferred revenue     (414,025)  
Net Cash Used in Operating Activities     (826,371) (1,822,004)  
Cash Flows from Investing Activities          
Proceeds from redemption of equity method investment     869,249  
Cash acquired in asset acquisition     469  
Net Cash Provided By Investing Activities     869,249 469  
Cash Flows from Financing Activities          
Proceeds from notes payable     18,004 67,500  
Proceeds from convertible notes payable     150,000 437,500  
Payment on PPP Loan     (66,275)  
Payment on note payable     (12,000) (57,500)  
Proceeds from warrants exercised     1,170,110  
Proceeds from issuance of common stock     225,001  
Payment on debt financing costs     (13,250)  
Payments on convertible notes     (115,000)  
Proceeds from convertible notes carried at fair value, related parties     275,000  
Proceeds from convertible notes carried at fair value     185,000  
Net Cash Provided by Financing Activities     501,004 1,763,086  
Net Change in Cash     543,882 (58,449)  
Cash - Beginning of period     95,172 $ 95,172
Cash - End of period $ 543,882 $ 36,723 543,882 36,723
Supplementary Cash Flow Information          
Cash paid for interest     80,710 9,916  
Non Cash Investing & Financing Activity          
Conversion of Series A Preferred Stock to Common Stock     63,114  
Issuance of warrants pursuant to inducement agreements     2,993,872  
Issuance of warrants for services rendered     31,000  
Issuance of warrants pursuant to securities purchase agreement     334,238  
Issuance of Common Stock pursuant to SkinDisc acquisition     29,557  
Conversion of convertible notes payable to Common Stock     58,700  
Issuance of warrants pursuant to convertible notes payable - related parties     44,255  
Issuance of warrants pursuant to convertible notes payable     $ 29,617  
v3.23.3
DESCRIPTION OF THE COMPANY
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
DESCRIPTION OF THE COMPANY

Note 1 - Description of the Company

 

On July 5, 2023, Innoveren Scientific, Inc. (the “Company formerly known as H-Cyte, Inc.”) filed with the Secretary of State of the State of Nevada a Certificate of Amendment to Second Amended and Restated Article of Incorporation to change the corporate name from H-Cyte, Inc. to Innoveren Scientific, Inc. The name change and Company’s new symbol, IVRN, became effective with FINRA on July 10, 2023.

 

Innoveren Scientific, Inc (“the Company”) has evolved from focusing on treating chronic lung conditions after the closure of its lung treatment clinics due to COVID-19. The Company is currently focusing on acquiring and developing early-stage companies or their technologies in the areas of therapeutics, medical devices, and diagnostics. The goal is to develop these companies and incubate their technologies to meaningful clinical inflection points.

 

On June 3, 2022, the Company closed its clinic in Scottsdale, Arizona. The Company has closed all of its clinical operations in the autologous infusion therapy business which delivered treatments for patients with chronic respiratory and pulmonary disorders. The Company will continue to pursue Food and Drug Administration (“FDA”) approval of the device that was utilized in the treatment provided at the clinics. The Company has implemented the transition into a biologics and therapeutic device incubator company to bring new technologies to market.

 

The consolidated results for Innoveren Scientific, Inc include the following wholly-owned subsidiaries: H-CYTE Management, LLC, Medovex Corp, Cognitive Health Institute, LLC, and Lung Institute Tampa, LLC and the results include Lung Institute Dallas, LLC (“LI Dallas”), Lung Institute Nashville, LLC (“LI Nashville”), Lung Institute Pittsburgh, LLC (“LI Pittsburgh”), and Lung Institute Scottsdale, LLC (“LI Scottsdale”), as Variable Interest Entities (“VIEs”). Additionally, H-CYTE Management, LLC was the operator and manager of the various Lung Health Institute (LHI) clinics: LI Dallas, LI Nashville, LI Pittsburgh, and LI Scottsdale. The LI Dallas and LI Pittsburgh clinics did not reopen in 2020 after the temporary closure of all LI clinics due to COVID-19. During the first quarter of 2022, the Company closed the LI Tampa and LI Nashville clinics. During the second quarter of 2022, the Company closed the LI Scottsdale clinic. All LHI clinics are closed as of September 30, 2023. The Company leases a shared office space for its corporate address as the Company’s employees continue to work remotely.

 

On June 10, 2022, the Company amended (the “Amendment”) its Articles of Incorporation to effectuate a one-for-one thousand reverse stock split (the “Reverse Split”) of its common stock. The Reverse Split was approved by FINRA on June 10, 2022 and effectuated on June 13, 2022. Pursuant to the Amendment, the Company also reduced the authorized shares of common stock to 500,000,000. As a result of the Reverse Split, as of September 30, 2023, the Company has 712,710 shares of common stock outstanding and 438,776,170 shares of Series A Preferred Stock outstanding. As a result of the Reverse Stock Split, the Series A Preferred Stock conversion ratio is now one thousand shares of Series A Preferred Stock converts into one share of common stock. Accordingly, the 438,776,170 outstanding shares of Series A Preferred Stock are now convertible into an aggregate of 438,776 shares of common stock.

 

On September 7, 2022, the Company acquired all of the membership interests, with common stock, of Jantibody LLC (“Jantibody”), a Nevada limited liability company. Jantibody is focused on the development of novel proprietary immunotherapies targeted towards ovarian cancer, pancreatic cancer, and mesothelioma (see Note 9).

 

On December 22, 2022, the Company acquired all the membership interests, with common stock, in Scion Solutions, LLC (“Scion”). Scion is a life sciences company that has developed a new technology in regenerative medicine specifically for limb salvage. Their proprietary product SkinDisc (patent pending) is a combination of stem cells and several other molecular components that stimulate tissue regeneration (see Note 9).

 

Effective September 21, 2023, Corp (as “Seller”) entered into a Membership Interest and LLCA Rights Redemption Agreement (“Redemption Agreement”) with JV for the redemption (purchase) by JV of all of Corp’s membership interests outstanding with the JV, as well as the purchase all of the rights of Corp under the Amended and Restated Limited Liability Company Agreement (“LLCA”) dated April 2, 2021 (the “LLCA Rights”), for a purchase price of approximately $869,000. In addition, Corp and JV have agreed in principle for the assignment and transfer of the DenerveX IP (the “2023 IP Agreement”) by Corp to JV for the rights to IP under the DenerveX device and technology and all trade names, patents, trademarks, and other IP under the Medovex and Medovex Corp names, for a purchase price of approximately $56,000. The Company and Corp will no longer be a party to any rights or obligations associated with the DenerveX IP or associated assets.

 

The sale of membership interests in the JV and the IP under the DenerveX device and technology was recorded as deferral on gain on redemption of equity method investment of approximately $869,000 and deferral on gain on sale of IP of approximately $56,000, for the three and nine months ended September 30, 2023, on the accompanying consolidated statements of operations.

 

v3.23.3
BASIS OF PRESENTATION
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
BASIS OF PRESENTATION

Note 2 – Basis of presentation

 

The accompanying interim consolidated financial statements have been prepared based upon U.S. Securities and Exchange Commission rules that permit reduced disclosure for interim periods. Therefore, they do not include all information and footnote disclosures necessary for a complete presentation of the Company’s financial position, results of operations and cash flows, in conformity with generally accepted accounting principles. The Company filed audited consolidated financial statements as of and for the fiscal years ended December 31, 2022 and 2021, which included all information and notes necessary for such complete presentation in conjunction with its 2022 Annual Report on Form 10-K.

 

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations.

 

 

The results of operations for the interim period ended September 30, 2023, are not necessarily indicative of the results to be expected for any future period or the entire fiscal year. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2022, which are contained in the Company’s 2022 Annual Report on Form 10-K. For further discussion refer to Note 2 – “Basis Of Presentation And Summary of Significant Accounting Policies” to the consolidated financial statements and “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies and Estimates” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022.

 

v3.23.3
LIQUIDITY, GOING CONCERN AND SOURCES OF LIQUIDITY
9 Months Ended
Sep. 30, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
LIQUIDITY, GOING CONCERN AND SOURCES OF LIQUIDITY

Note 3 – Liquidity, Going Concern and Sources of Liquidity

 

The Company incurred net losses of approximately $496,000 and $1,766,000 for the three and nine months ended September 30, 2023. The Company has historically incurred losses from operations and expects to continue to generate negative cash flows as it implements its plan around acquiring and developing early-stage companies or their technologies in the areas of therapeutics, medical devices, and diagnostics. The consolidated financial statements are prepared using accounting principles generally accepted in the United States (“U.S. GAAP”) as applicable to a going concern.

 

The Company had cash on hand of approximately $544,000 as of September 30, 2023 and approximately $150,000, as of November 9, 2023. The Company’s cash is insufficient to fund its operations over the next year and the Company is currently working to obtain additional debt or equity financing to help support short-term working capital needs.

 

There can be no assurance that the Company will be able to raise additional funds or that the terms and conditions of any future financings will be workable or acceptable to the Company or its shareholders. If the Company is unable to fund its operations from existing cash on hand, operating cash flows, additional borrowings, or raising equity capital, the Company may be forced to cease operations. The consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

On February 24, 2023, the Company and certain investors entered into Securities Purchase Agreements (the “SPA”), whereby the Company sold and issued to the certain investors an aggregate of three hundred thousand dollars ($300,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023, per terms of agreement.

 

The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company, dated February 24, 2023. The Company issued Warrants to purchase an aggregate of 30,000 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

On February 28, 2023, the Company entered into a securities purchase agreement for a total of $150,000 with an accredited investor. The note issued is convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The note bears interest at 10% and is due one year from issuance. For the first six months, the Company has the right to prepay the note at a premium of between 25% and 40% depending on when it is repaid.

 

 

On March 27, 2023, the Company and three related party investors entered into Securities Purchase Agreements (the “SPA”), whereby, the Company sold and issued to the certain investors, an aggregate of one hundred twenty five thousand dollars ($125,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). On April 12, 2023, the Company and an additional investor entered into the SPA, whereby, the Company sold and issued an aggregate of thirty five thousand dollars ($35,000) of the Company’s Notes. In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023, per terms of agreement.

 

The March 27, 2023 Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023 Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company. The Company issued Warrants to purchase an aggregate of 12,500 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

v3.23.3
FAIR VALUE OF FINANCIAL INSTRUMENTS
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
FAIR VALUE OF FINANCIAL INSTRUMENTS

Note 4 – Fair Value of Financial Instruments

 

The Company measures certain financial instruments and certain financial instruments with related parties at fair value on a recurring basis. The Company elected the fair value option of accounting for certain debt instruments. Under the fair value option, the financial instrument is initially measured at its issue date estimated fair value and subsequently remeasured at estimated fair value on a recurring basis each reporting period with the resulting fair value adjustment recognized as other income (expense) in the consolidated statement of operations. As of September 30, 2023, the fair value of these instruments was as follows:

 

   Total   Level 1   Level 2   Level 3 
                 
Assets:  $-   $-   $-   $- 
Liabilities:                    
Convertible Notes at fair value  $583,738   $-   $-   $583,738 

 

The following is a reconciliation of the beginning and ending balances for the Convertible Notes measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the nine months ended September 30, 2023:

 

      
Balance at December 31, 2022  $ 
Fair value of Convertible Notes issued   (1,913,367)
Gain on change in fair value of Convertible Notes   1,329,629 
      
Balance at September 30, 2023  $(583,738)

 

The estimated fair values reported utilize the Company’s common stock price along with certain Level 3 inputs, as discussed below, in the development of Monte Carlo simulation models. The estimated fair values are subjective and are affected by changes in inputs to the valuation models /analyses, including the Company’s common stock price, the Company’s dividend yield, risk-free rates based on U.S. Treasury security yields, and certain other Level-3 inputs including, assumptions regarding the estimated volatility in the value of the Company’s common stock price, the probability of a Qualified Offering, the estimated price of a Qualified Offering, and credit-risk adjusted discount rates. Changes in these assumptions can materially affect the estimated fair values.

 

 

v3.23.3
RELATED PARTY TRANSACTIONS
9 Months Ended
Sep. 30, 2023
Related Party Transactions [Abstract]  
RELATED PARTY TRANSACTIONS

Note 5 – Related Party Transactions

 

Officers and Board Members and Related Expenses

 

On January 12, 2021, Mr. Raymond Monteleone was appointed as Chairman of the Board, Audit Committee Chair, and Compensation Committee Chair. There are understandings between the Company and Mr. Monteleone for him to receive $7,500 per month to serve on the Board of Directors and an additional $2,500 per quarter to serve as Chairman of the Board, Audit Committee Chair, and Compensation Committee Chair. Effective July 1, 2022, due to lack of working capital, Mr. Monteleone receives $3,750 per month to serve on the Board of Directors and to serve as Chairman of the Board, Audit Committee Chair, and Compensation Committee Chair. For the three months and nine months ended September 30, 2023 the Company expensed $11,250 and $33,750, respectively, for board of director fees to Mr. Monteleone. For the three months and nine months ended September 30, 2022 the Company expensed $13,750 and $63,750, respectively, for board of director fees to Mr. Monteleone. Due to lack of financial resources, the Company has been unable to pay Mr. Monteleone for his services totaling $57,500, which is included in accounts payable as of September 30, 2023.

 

On January 12, 2021, Mr. William Horne stepped down as Chairman of the Board. Mr. Horne will remain a member of the Board. Mr. Horne agreed to continue to defer the $108,000 in base salary deferred by him in 2018 until such time as there is a positive cash flow to meet the Company’s financial obligations and then the Company and Mr. Horne will work together in good faith to negotiate a payment plan for such deferred salary. Effective December 1, 2021, Mr. Horne will receive $5,000 per month to serve on the Board of Directors. Effective July 1, 2022, due to lack of working capital, Mr. Horne receives $2,500 per month to serve on the Board of Directors. For the three months and nine months ended September 30, 2023, the Company expensed approximately $7,500 and $22,500, respectively, in compensation and board of director fees to Mr. Horne. For the three months and nine months ended September 30, 2022 the Company expensed $7,500 and $42,500 respectively, for board of director fees to Mr. Horne. Due to lack of financial resources, the Company has been unable to pay Mr. Horne for his services totaling $37,500, which is included in accounts payable as of September 30, 2023.

 

Mr. Richard Rosenblum entered into an oral agreement with the Company effective January 17, 2022, in which Mr. Rosenblum will receive $5,000 per month to serve on the Board of Directors. Effective July 1, 2022, due to lack of working capital, Mr. Rosenblum receives $2,500 per month to serve on the Board of Directors. For the three and nine months ended September 30, 2023 the Company expensed $7,500 and $22,500, for board of director fees to Mr. Rosenblum. For the three months and nine months ended September 30, 2022 the Company expensed $7,500 and $35,000, respectively, for board of director fees to Mr. Rosenblum. Due to lack of financial resources, the Company has been unable to pay Mr. Rosenblum for his services totaling $37,500, which is included in accounts payable as of September 30, 2023.

 

Mr. Matthew Anderer entered into an oral agreement with the Company effective January 17, 2022, in which Mr. Anderer will receive $5,000 per month to serve on the Board of Directors. Effective July 1, 2022, due to lack of working capital, Mr. Anderer receives $2,500 per month to serve on the Board of Directors. For the three month and nine months ended September 30, 2023 the Company expensed $7,500 and $22,500, respectively, for board of director fees to Mr. Anderer. For the three months and nine months ended September 30, 2022 the Company expensed $7,500 and $35,000, respectively, for board of director fees to Mr. Anderer. Due to lack of financial resources, the Company has been unable to pay Mr. Anderer for his services totaling $37,500, which is included in accounts payable as of September 30, 2023.

 

Debt and Other Obligations

 

Convertible Notes Payable

 

On April 1, 2021, the Company, entered into a Secured Convertible Note Purchase Agreement (the “April 2021 Note Purchase Agreement”) with five (5) related party investors (the “Holders”). Pursuant to the terms of the April 2021 Note Purchase Agreement, the Company sold promissory notes in the aggregate principal amount of $2,575,000 maturing on June 17, 2022 with an annual interest rate of 8%. The Notes are convertible into shares of Common Stock at a discount of 20% to the price paid for such New Securities in the next round of financing that meets the definition of Qualified Financing as defined in the April 2021 Note Purchase Agreement. The Notes are secured by the assets of the Company under a security agreement with the Holders. The lead investor of the April 2021 Note Purchase Agreement, FWHC Bridge, LLC, advanced $1,500,000 of the total amount to the Company. FWHC Bridge, LLC is an affiliated entity of FWHC, LLC, which is a principal stockholder and related party of the Company. An additional affiliate of FWHC, LLC provided an additional $25,000 as part of the April 2021 Note Purchase Agreement. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

 

On October 14, 2021, the Company entered into the Second Closing Bring Down Agreement (the “October 2021 Note Purchase Agreement”) whereby the five (5) related party investors who had entered into the April 2021 Note Purchase Agreement purchased new notes in the Company in the aggregate principal amount of $750,000. The Notes are due and payable on June 17, 2022 and bear interest at an annual rate of 8%. The Notes are convertible into shares of Common Stock at a discount of 20% to the price paid for such New Securities in the next financing that meets the definition of a Qualified Financing as defined in the Note Purchase Agreement. The Notes are secured by all of the assets of the Company under a security agreement with the Holders. The lead investor of the October 2021 Note Purchase Agreement, FWHC Bridge, LLC, advanced $437,000 of the total amount to the Company. FWHC Bridge, LLC is an affiliated entity of FWHC, LLC, which is a principal stockholder and related party of the Company. An additional affiliate of FWHC, LLC provided an additional $7,000 as part of the October 2021 Note Purchase Agreement. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

On February 22, 2022, the Company entered into a Debt Conversion Agreement (the “Amendment Agreement”) which i) provided for an additional round of convertible debt financing (“Tranche 2 Notes”) of up to $500,000 and ii) amended the conversion price on the convertible notes issued April 1, 2021 and October 8, 2021 (“Tranche 1 Notes”) from 80% of the price paid in a Qualified Financing (proceeds of at least $15 million), to the lesser of (x) $0.002 and (y) the price paid in a Qualified Financing (proceeds of at least $10 million). The Amendment Agreement also provides the following Milestone Payments:

 

  1) $1,000,000 after filing a premarket notification pursuant to Section 510(k) of the Food, Drug and Cosmetic Act, of its intent to market its PRP cellular therapy
  2) Following the closing of a Qualified Financing, 25% of all proceeds raised in excess of $10 million (not to exceed $1 million)

 

The Milestone Payments are not to exceed $2 million, and the Amendment Agreement also specifies that a Qualified Financing will not occur prior to the closing of the acquisition of Jantibody, LLC.

 

The Company evaluated the Amendment Agreement under ASC 470-50, “Debt – Modification and Extinguishment”, and concluded that probability of having to pay a Milestone payment was minimal and the change in the fair value of the conversion feature was not material. The Amendment did not cause a material change in cash flows so extinguishment accounting was not applicable.

 

On April 29, 2022, the Company entered into an Amended and Restated Note Conversion Agreement (the “Note Conversion Agreement”) with certain holders of its Tranche 1 Notes (i) providing for a conversion price equal to the lesser of (x) $0.002 per share (pre-split) and (y) the price per share paid by the investors in a Qualified Financing for such New Securities purchased for cash and not through conversion of Notes (as such terms are defined in the Note Conversion Agreement), in each case subject to appropriate adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization, (ii) automatic conversion upon the occurrence of a Qualified Financing, and (iii) amendment of the maturity date from March 31, 2022 to June 17, 2022 (the “New Notes”). Upon the effective date of the Company’s 1,000-1 reverse split, the conversion price adjusted to the lesser of (a) the price in the Qualified Financing or (b) $2.00 per share. The New Notes also provided the investors with Royalty Payments equal to 15% of all net sales generated by the Company with respect to the sale of products or services associated with the 510(k) Notification related to the Company’s autologous cellular therapy (PRP-PBMC) to treat chronic lung disorder. The Royalty Payments are in lieu of the Milestone Payments but are perpetual and there is no limit to the aggregate amount of Royalty Payments that may be paid. It is the intent of the Company to pay the royalty payments even though the required conditions were not met. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

Due to changes in key provisions of the Tranche 1 Notes, the Company analyzed the before and after cash flows between the (i) fair value of the New Notes and (ii) reacquisition price of the Tranche 1 Notes prior to the (A) change in the maturity date from March 31, 2022 to June 17, 2022, (B) change in the conversion price to the lesser of (x) $2.00 and (y) the price paid in a Qualified Financing, and (C) the fair value of the potential Royalty Payments, to determine whether these changes resulted in a modification or extinguishment of the Tranche 1 Notes. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024

 

 

The Company used a discounted cash flow method with Monte Carlo Simulation to value the Royalty Payments. Future Royalty Payments were estimated based on management’s best estimate of future cash flows under various scenarios which were discounted to present value using a risk-adjusted rate of 70%.

 

Based on the before and after cash flows of each note, the change was considered significantly different. Consequently, the New Notes were accounted for as a debt extinguishment of the Tranche 1 Notes and a new debt issuance of the New Notes. The Company recorded a $2.2 million loss upon extinguishment of debt in the year ended December 31, 2022, which was comprised of the following:

 

         
Carrying value of Tranche 1 Notes   $ 3,580,738  
Less: Fair value of New Notes     (4,079,838 )
Less: Fair value of Royalty Payments     (1,697,000 )
Loss on Extinguishment   $ (2,196,100 )

 

The Note Conversion Agreement also provided for the consummation of a Tranche 2 Financing (the “Tranche 2 Notes”) subject to (i) the aggregate principal amount of indebtedness represented by the Tranche 2 Notes being capped at $500,000 and (ii) Tranche 2 Notes’ being an unsecured obligation of the Company and expressly subordinate in all respects to all indebtedness of the Company under the Notes and including language in which the holders of such Tranche 2 Notes acknowledge, confirm and agree to the foregoing subordination terms. Pursuant to the terms of the Note Conversion Agreement, the Investors have agreed not to sell any capital stock of the Company for a period of 12 months following the Qualified Financing. For the year ended December 31, 2022, approximately $499,000 of amortization of the debt premium is included in interest income. The Company entered into an agreement with the noteholders to extend the maturity of the outstanding notes until July 31, 2024.

 

On February 24, 2023, the Company and certain investors entered into Securities Purchase Agreements (the “SPA”), whereby the Company sold and issued to the certain investors an aggregate of three hundred thousand dollars ($300,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”). In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023 per terms of agreement.

 

The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the February 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company, dated February 24, 2023. The Company issued Warrants to purchase an aggregate of 30,000 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

 

On March 27, 2023, the Company and three related party investors entered into Securities Purchase Agreements (the “SPA”), whereby, the Company sold and issued to the certain investors, an aggregate of one hundred twenty five thousand dollars ($125,000) of the Company’s convertible promissory notes (the “Note” or “Notes”), which are convertible into the Company’s Common Stock, $0.001 par value (“Common Stock”).

 

On April 12, 2023, the Company and an additional investor entered into the SPA, whereby the Company sold and issued thirty five thousand dollars ($35,000) of the Company’s Notes. In connection with the aforementioned Notes, the Company also issued to the investors a warrant to purchase (the “Purchase Warrant”) a certain number of shares of Common Stock, which are equal to 20% of the shares of Common Stock issuable upon conversion of the Note, based on a price of $2.00 per share. These warrants have a term of five (5) years, with an exercise price of $2.00 per share. Unless the Company chooses to terminate earlier, the offering and the sale of the Notes shall terminate on the sooner of the sale of the maximum offering amount or April 30, 2023. However, the Company extended this offering to June 30, 2023 per terms of the agreement.

 

The March 27, 2023, Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023, Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.

 

Further, in connection with the March 2023 and April 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company. The Company issued Warrants to purchase an aggregate of 12,500 shares of Common Stock. The exercise price per share of the Common Stock under these Warrants is $2.00.

 

We evaluated the February 2023, March 2023, and April 2023 SPA in accordance with ASC Topic 815, Derivatives and Hedging, and determined that they contained a variable share settlement feature tied to the price of a future financing which functions as a redemption option. FASB ASC 825-10-25 allows the Company to elect the fair value option for recording financial instruments when they are initially recognized or if there is an event that requires re-measurement of the instruments at fair value, such as a significant modification of the debt. The Company elected to initially and subsequently measure the Convertible Notes in their entirety at fair value, with changes in fair value recognized in earnings. Management believes the fair value option best reflects the underlying economics of these Convertible Notes.

 

Because these Convertible Notes are carried in their entirety at fair value, the value of the contingent conversion feature is embodied in that fair value. The Company estimates the fair value based on a probability weighted analysis which considers the present value of the cash flows using a credit risk adjusted rate enhanced by the conversion feature valued using a Monte Carlo model. This method was considered by management to be the most appropriate method of encompassing the credit risk and exercise behavior that a market participant would consider when valuing a hybrid financial instrument. Inputs used to value the Convertible Notes as of September 30, 2023 included, (i) present value of future cash flows using a credit risk adjusted rate of 20.0%, (ii) remaining term of approximately five months, (iii) volatility of 322%, (iv) closing stock price on the valuation date, and (v) the conversion price based on the estimated price of a Qualified Offering, less a 20% discount, in accordance with the terms of the Note. Changes due to instrument-specific credit risk are recorded in Other Comprehensive Income with all other changes in value being recorded in net income.

 

At inception, the fair value of the Convertible Notes using the fair value option was $1,913,367, and the fair value of the related Warrants issued was approximately $73,872. Because the fair value of the hybrid instrument was in excess of the proceeds received of $460,000, the Company recorded a day one loss on convertible notes of $1,521,768. On September 30, 2023, the debt instruments were revalued at approximately $584,000 resulting in a gain of approximately $1,330,000 for the nine months ended September 30, 2023.

 

 

Other Obligations

 

During the year ending December 31, 2022, Michael Yurkowsky, CEO, advanced the Company approximately $40,000 as a non-interest-bearing note with no established repayment terms. During the nine months ended September 30, 2023, approximately $13,000 in net additional advances were made. The balance owed is approximately $53,000 as of September 30, 2023.

 

v3.23.3
EQUITY TRANSACTIONS
9 Months Ended
Sep. 30, 2023
Equity [Abstract]  
EQUITY TRANSACTIONS

Note 6 - Equity Transactions

 

In January 2022, the Company offered certain warrant holders the opportunity to receive an additional warrant to purchase the Company’s Common Stock at $14.00 per share, for a period of five (5) years from issuance for the exercise by March 31, 2022 of each existing warrant originally issued in April 2020. As of December 31, 2022, the Company had eleven warrant holders exercise an aggregate of 83,579 warrants at $14.00 per share resulting in cash proceeds of approximately $1,170,000 to the Company.

 

On June 10, 2022, the Company amended (the “Amendment”) its Articles of Incorporation to effectuate a one-for-one thousand reverse stock split (the “Reverse Split”) of its common stock. The Reverse Split was approved by FINRA on June 10, 2022, and effectuated on June 13, 2022. Pursuant to the Amendment, the Company also reduced the authorized shares of common stock to 500,000,000. As a result of the Reverse Split, the Company had approximately 618,506 shares of common stock outstanding and 438,776,170 shares of Series A Preferred Stock outstanding as of December 31, 2022. As a result of the Reverse Stock Split, the Series A Preferred Stock is convertible at a ratio of one thousand shares of Series A Preferred Stock into one share of common stock. Accordingly, the 438,776,170 outstanding shares of Series A Preferred Stock are now convertible into an aggregate of 438,776 shares of common stock.

 

On September 29, 2022, the Company entered into a securities purchase agreement with two related party accredited investors for the sale of shares of Common Stock and warrants (the “Purchase Agreement”). Pursuant to the Purchase Agreement, the Company sold an aggregate of 112,500 shares of common stock and warrants to purchase 56,250 shares of Common Stock exercisable at $2.50 per share for gross proceeds of approximately $225,000.

 

On November 14, 2022, pursuant to the Purchase Agreement, the Company sold an aggregate of 15,000 shares of common stock and warrants to purchase 7,250 shares of Common Stock exercisable at $2.50 per share for gross proceeds of $30,000.

 

On March 17, 2023, the Company issued 9,615 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $10,000 of convertible notes into the Company’s Common Stock.

 

On May 23, 2023, the Company issued 17,351 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $14,000 of convertible notes into the Company’s Common Stock.

 

On June 8, 2023, the Company issued 15,873 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $20,000 of convertible notes into the Company’s Common Stock.

 

On July 10, 2023, the Company issued 21,530 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $6,000 of convertible notes into the Company’s Common Stock.

 

On July 20, 2023, the Company issued 29,834 shares of Common Stock to a convertible noteholder who, at the request of the noteholder, converted $8,700 of convertible notes into the Company’s Common Stock.

 

 

The following table summarizes the Company’s common and preferred stock outstanding by class. The number of common stock shares has been adjusted to reflect a one-for-one thousand reverse stock split that became effective on June 13, 2022.

 

   September 30,
2023
   December 31,
2022
 
Common Stock   712,710    618,506 
Series A Preferred Stock   438,776,170    438,776,170 

 

Series A Preferred Stock

 

During the nine months ended September 30, 2023, no shares of Series A Preferred Stock were converted to Common Stock.

 

Voting Rights

 

Holders of Series A Preferred Stock (“Series A Holders”) have the right to receive notice of any meeting of holders of common stock and to vote upon any matter submitted to a vote of the holders of common stock. Each Series A Holder shall vote on each matter on an as converted basis submitted to them with the holders of common stock.

 

Conversion

 

Series A Preferred Stock converts to common stock at a 1000:1 ratio immediately upon request of the Series A Holder.

 

Liquidation, Dissolution, or Winding Up

 

In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company, the holders of shares of Series A Preferred Stock then outstanding shall be entitled to be paid out of the assets of the Company available for distribution to its stockholders and, in the event of a Deemed Liquidation Event (as defined in the Second Amended and Restated Articles of Incorporation), the holders of shares of Series A Preferred Stock then outstanding shall be entitled to be paid out of the consideration payable to stockholders in such Deemed Liquidation Event or out of the consideration received by the Company for such Deemed Liquidation Event (net of any retained liabilities associated with the assets sold or technology licensed, as determined in good faith by the Board of Directors of the Company), together with any other assets of the Company available for distribution to its stockholders, all to the extent permitted by Nevada law governing distributions to stockholders, as applicable, before any payment shall be made to the holders of Common Stock by reason of their ownership thereof, an amount per share equal to one (1) times the Series A Original Issue Price for such share of Series A Preferred Stock, plus any Series A Accruing Dividends accrued but unpaid thereon, whether or not declared. If upon any such liquidation, dissolution or winding up of the Company or Deemed Liquidation Event, the assets of the Company available for distribution to its stockholders shall be insufficient to pay the holders of shares of Series A Preferred Stock the full amount to which they shall be entitled under subsection 2.1 of the Second Amended and Restated Articles of Incorporation, the holders of shares of Series A Preferred Stock shall share ratably in any distribution of the assets available for distribution in proportion to the respective amounts which would otherwise be payable in respect of the shares held by them upon such distribution if all amounts payable on or with respect to such shares were paid in full.

 

In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company, after the payment in full of all Series A Liquidation Amounts (as defined in the Second Amended and Restated Articles of Incorporation) required to be paid to the holders of shares of Series A Preferred Stock the remaining assets of the Company available for distribution to its stockholders or, in the case of a Deemed Liquidation Event, the consideration not payable to the holders of shares of Series A Preferred Stock shall be distributed among the holders of the shares of Series A Preferred Stock and Common Stock, pro rata based on the number of shares held by each such holder, treating for this purpose all shares of Series A Preferred Stock as if they had been converted to Common Stock pursuant to the terms of the Second Amended and Restated Articles of Incorporation immediately prior to such liquidation, dissolution or winding up of the Company.

 

 

Share-Based Compensation Plan

 

The Company utilizes the Black-Scholes valuation method to recognize share-based compensation expense over the vesting period. The expected life represents the period that the share-based compensation awards are expected to be outstanding.

 

Stock Option Activity

 

On April 1, 2021, the Board of Directors of the Company approved and granted certain directors and officers of the Company an aggregate of 54,750 stock options of which 4,750 were immediately vested on the date of grant. Each option granted has an exercise price of $70.00 per share and an expiration date of ten years from the date of grant. These options are not included in the Company’s current stock option plan as they were granted outside of the plan.

 

On June 10, 2022, the Company amended its Articles of Incorporation to effectuate a one-for-one thousand reverse stock split of its common stock. The Reverse Split was approved by FINRA on June 10, 2022 and effectuated on June 13, 2022.

 

As of September 30, 2023, 29,385 options were outstanding and 24,843 were vested. As of September 30, 2022, 29,635 options were outstanding and 20,510 were vested. For the three and nine months ended September 30, 2023, the Company recognized an expense related to stock options of approximately $26,000 and $101,000, respectively, which is included in share-based compensation. For the three months and nine months ended September 30, 2022, the Company recognized approximately $61,000 and $246,000 in stock-based compensation expense, respectively, which is included in share-based compensation. As of September 30, 2023, the Company has approximately $55,000 of unrecognized compensation costs related to non-vested stock options, which is expected to be recognized over a weighted average period of approximately 1.35 years.

 

Inputs used in the valuation models are as follows:

 

2021 Grants
Option value  $54.00    to   $56.00 
Risk Free Rate   0.90%   to    1.37%
Expected Dividend- yield   -    to    - 
Expected Volatility   173.99%   to    176.04%
Expected term (years)   5    to    7 

 

The following is a summary of stock option activity for the nine months ended September 30, 2022 and 2023:

 

   Shares  

Weighted

Average

Exercise

Price

  

Weighted

Average
Remaining

Term (Years)

 
Outstanding at December 31, 2021   29,635   $86.48    9.20 
Granted   -    -    - 
Exercised   -    -    - 
Outstanding at September 30, 2022   29,635   $86.48    8.71 
Exercisable at September 30, 2022   20,510  

$

93.81    8.44 
                
Outstanding at December 31, 2022   29,385   $83.81    8.22 
Granted   -    -    - 
Exercised   -    -    - 
Outstanding at September 30, 2023   29,385   $83.81    7.48 
Exercisable at September 30, 2023   24,843   $86.33    7.47 

 

 

The following is a summary of the Company’s non-vested shares for the nine months ended September 30, 2023:

 

   Shares  

Weighted

Average Grant

Date Fair Value

 
Non-vested at December 31, 2022   7,979   $55.70 
Vested   (3,437)   55.46 
Non-vested at September 30, 2023   4,542   $69.88 

 

Net Loss Per Share

 

Basic loss per share is computed on the basis of the weighted average number of shares outstanding for the reporting period. Diluted loss per share is computed on the basis of the weighted average number of common shares plus dilutive potential common shares outstanding using the treasury stock and if-converted methods, as applicable. Any potentially dilutive securities are antidilutive due to the Company’s net losses.

 

The Company excluded the following securities from the calculation of basic and diluted net loss per share as the effect would have been antidilutive:

 

   2023   2022 
   For the Nine Months Ended September 30, 
   2023   2022 
Warrants to purchase common stock (in the money)   -    385,033 
Series A Preferred Stock convertible to common stock   438,776    515,874 
Total   438,776    900,907 

 

Excluded from the above table are 493,180 warrants and 29,385 stock options for the nine months ended September 30, 2023 and 384,788 warrants and 29,635 stock options for the nine months ended September 30, 2022 as they are out of the money (exercise price greater than the stock price). Inclusion of such would be anti-dilutive. As a result of the Reverse Stock Split, the Series A Preferred Stock is convertible at a ratio of one thousand shares of Series A Preferred Stock into one share of common stock. Accordingly, the 438,776,170 outstanding shares of Series A Preferred Stock are convertible into an aggregate of 438,776 shares of common stock at September 30, 2023.

 

v3.23.3
COMMITMENTS & CONTINGENCIES
9 Months Ended
Sep. 30, 2023
Commitments and Contingencies Disclosure [Abstract]  
COMMITMENTS & CONTINGENCIES

Note 7 – Commitments & Contingencies

 

CEO Compensation Agreement

 

On December 23, 2021, the Company entered into an employment agreement (the “Employment Agreement”) with Michael Yurkowsky, the Company’s Chief Executive Officer, to continue to serve as the Chief Executive Officer of the Company. Under the Employment Agreement, which commenced on December 1, 2021 (the “Effective Date”) and has a term of one year from the Effective Date (the “Employment Period”), Mr. Yurkowsky will receive a base salary of $180,000 per year. Upon the expiration of the Employment Period, Mr. Yurkowsky’s employment with the Company will be on an at-will basis.

 

In addition to his base salary, Mr. Yurkowsky may receive a one-time cash bonus in gross amount equal to $100,000 if (i) the Company’s stock is listed and quoted on the NASDAQ Global Select Market, the NASDAQ Global Market, the NASDAQ Capital Market, or the New York Stock Exchange; or (ii) the Company secures and receives financing of at least $10,000,000.

 

 

As additional compensation, Mr. Yurkowsky shall receive shares of common stock of the Company representing 1% of the Company’s fully diluted equity as of the grant date if the Company achieves a market capitalization of at least $250 million for 60 consecutive days during the Employment Period (the “Equity Award”). If the Company achieves a market capitalization of at least $500 million for 60 consecutive days during the Employment Period, the executive shall receive an additional Equity Award of 1%, such that he has in the aggregate received shares of common stock of the Company representing 2% of the Company’s fully diluted equity as of the date of grant. These market conditions were reflected in the grant date fair value of the award as required under ASC 718 Compensation-Stock Compensation.

 

The Equity Award was measured at fair value on its grant date using a Monte Carlo simulation model. The Monte Carlo simulation model includes assumptions for the expected term, volatility, and dividend yield, each of which are determined in reference to the Company’s historical results. The Company will recognize aggregate share-based compensation expense of approximately $328,000 related to the Equity Award on a straight-line basis over the derived service period determined by the Monte Carlo simulation model, which was 0.71 years. During the three and nine month period ending September 30, 2022, the Company recognized approximately $0 and $114,000 in compensation expense related to the Equity Award, respectively. If the market capitalization targets are met sooner than the derived service period, the Company will adjust its stock-based compensation to reflect the cumulative expense associated with the vested Equity Award. The Company will recognize expense if the requisite service is provided, regardless of whether the market conditions are achieved.

 

Consulting Agreements

 

The Company entered into a consulting agreement with Tanya Rhodes of Rhodes & Associates, Inc, effective June 15, 2020, to serve as the Chief Science Officer of the Company. The agreement has a minimum term of six months with an average fee of $21,000 per month plus expenses which increases 5% per month on January 1 of each calendar year unless an alternative retainer amount is negotiated and agreed upon by both parties. The Company extended the contract on January 1, 2021, resulting in monthly expenses of $22,500 plus expenses for services rendered. Due to lack of financial resources, the Company has been unable to pay Ms. Rhodes for her services totaling approximately $220,000, which has been accrued as part of accrued liabilities as of September 30, 2023.

 

Litigation

 

From time to time, the Company may be involved in routine legal proceedings, as well as demands, claims and threatened litigation that arise in the normal course of our business. The ultimate amount of liability, if any, for any claims of any type (either alone or in the aggregate) may materially and adversely affect the Company’s financial condition, results of operations, and liquidity. In addition, the ultimate outcome of any litigation is uncertain. Any outcome, whether favorable or unfavorable, may materially and adversely affect the Company due to legal costs and expenses, diversion of management attention, and other factors. The Company expenses legal costs in the period incurred. The Company cannot assure that additional contingencies of a legal nature or contingencies having legal aspects will not be asserted against the Company in the future, and these matters could relate to prior, current or future transactions or events.

 

The Company is involved in a lawsuit with Sinclair Broadcast Group, Inc. (“Sinclair”) which was filed on September 8, 2020, in the Circuit Court for the Thirteenth Judicial Circuit in and for Hillsborough County, Florida. Sinclair has obtained a legal judgment for breach of contract for advertising services in the amount of approximately $75,000 plus interest and costs. The Company has retained legal counsel for guidance in this matter. The amount is recorded in accounts payable as of September 30, 2023.

 

The Company is involved in a lawsuit with ITN Networks, LLC (“ITN”) which was filed on July 22, 2021, in the Circuit Court for the Thirteenth Judicial Circuit in and for Hillsborough County, Florida. ITN has obtained a legal judgment for breach of contract for advertising services in the amount of approximately $45,000 plus interest and costs. The Company has retained legal counsel for guidance in this matter. The amount is recorded in accounts payable as of September 30, 2023.

 

 

v3.23.3
DEBT
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
DEBT

Note 8 – Debt

  

Notes Payable

 

Notes payable were assumed in the Merger (for further discussion, see Note 1 - “Overview” to the consolidated financial statements in the Company’s 2020 Annual Report on Form 10-K) and are due in aggregate monthly installments of approximately $5,800 and carry an interest rate of 5%. Each note originally had a maturity date of August 1, 2019. The Company finalized an eighteen-month extension to March 1, 2021. The promissory notes have an aggregate outstanding balance of approximately $69,000 at September 30, 2023 and December 31, 2022. The Company has not made payments on these notes since February 10, 2020, due to the Company’s lack of working capital. On April 19, 2022, the Company entered into a promissory note modification agreement with the Lender extending the maturity date of the notes to April 1, 2024. The modification agreement also reduces the interest rate from 5% to 3% and requires a monthly payment of $1,000 per month with a balloon payment at the end of the modified term.

 

On June 9, 2022, the Company entered into a securities purchase agreement for a total of $272,500 with two accredited investors. The notes issued are convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The notes bear interest at 10% and are due one year from issuance. For the first six months, the Company had the right to prepay the notes at a premium of between 25% and 35% depending on when it is repaid.

 

The Company also issued a promissory note for $100,000, on June 9, 2022, to another accredited investor. This note bears interest at 15% (no matter when repaid) and converts at a discount of 25% of the price of a public offering or a 25% discount to the Volume Average Weighted Price (“VWAP”) of the five (5) days prior to conversion.

 

On August 8, 2022, the Company entered into a securities purchase agreement for a total of $65,000 with an accredited investor. The note issued is convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The note bears interest at 10% and is due one year from issuance. For the first six (6) months, the Company had the right to prepay the notes at a premium of between 25% and 40% depending on when it is repaid.

 

On February 28, 2023, the Company entered into a securities purchase agreement for a total of $150,000 with an accredited investor. The note issued is convertible into common stock at a 65% discount to the lowest trading price in the 20-day period prior to conversion. The note bears interest at 10% and is due one year from issuance. For the first six months, the Company has the right to prepay the note at a premium of between 25% and 40% depending on when it is repaid.

 

The embedded features in the June 2022, August 2022, and February 2023 convertible notes were analyzed under ASC 815 to determine if they required bifurcation as derivative instruments. To be a derivative, one of the criteria is that the embedded component must be net-settleable. While the Company’s Common Stock was traded on an exchange at the time of the transaction, the underlying shares are not readily convertible into cash since there is insufficient daily trading volume for the holders to convert the convertible notes into Common Stock without significantly affecting the share price. Accordingly, the embedded derivatives, including the embedded conversion feature, did not meet the definition of a derivative, and therefore, did not require bifurcation from the host instrument. Certain default put provisions, including a default put and default interest, were not considered to be clearly and closely related to the host instrument but the Company concluded that the value of these provisions was de minimus at inception. The Company will reconsider the value of these provisions each reporting period to determine if the value becomes material to the financial statements.

 

v3.23.3
ACQUISITIONS
9 Months Ended
Sep. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
ACQUISITIONS

Note 9 – Acquisitions

 

The Company evaluates acquisitions of assets and other similar transactions to assess whether or not the transaction should be accounted for as a business combination or asset acquisition by first applying a screen test to determine if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets. If the screen is met, the transaction is accounted for as an asset acquisition. If the screen is not met, further determination is required as to whether or not the Company has acquired inputs and processes that have the ability to create outputs which would meet the definition of a business. Significant judgment is required in the application of the screen test to determine whether an acquisition is a business combination or an acquisition of assets.

 

 

If an acquisition is determined to be a business combination as indicated in ASC 805, Business Combinations, the assets acquired, and liabilities assumed are recorded at their respective estimated fair values at the date of the acquisition. The Company recognizes and measures goodwill as of the acquisition date, as the excess of the fair value of the consideration paid over the fair value of the identified net assets acquired.

 

If an acquisition is determined to be an asset acquisition, the Company accounts for the transaction under ASC 805-50, which requires the cost of the asset acquisition, including transaction costs, to be allocated to identifiable assets acquired and liabilities assumed based on a relative fair value basis. Assets acquired as part of an asset acquisition that are considered to be in-process research and development (IPR&D) are immediately expensed unless there is an alternative future use in other research and development projects. Goodwill is not recognized in an asset acquisition and any excess consideration transferred over the fair value of the net assets acquired is allocated to the identifiable assets based on relative fair values (excluding non-qualifying assets). If the cost of the asset acquisition is less than the fair value of the net assets acquired, no gain is recognized in earnings.

 

Contingent consideration payments in asset acquisitions are recognized when the contingency is resolved and the consideration is paid or becomes payable (unless the contingent consideration meets the definition of a derivative, in which case the amount becomes part of the basis in the asset acquired). Upon recognition of the contingent consideration payment, the amount is included in the cost of the acquired asset or group of assets.

 

On September 7, 2022, the Company acquired all of the membership interests, with Common Stock, of Jantibody LLC (“Jantibody”), a Nevada limited liability company. Jantibody is focused on the development of novel proprietary immunotherapies targeted towards ovarian cancer, pancreatic cancer, and mesothelioma. Prior to the acquisition, Michael Yurkowsky, CEO, had approximately 17.5% ownership interest in Jantibody.

 

Pursuant to the Jantibody Agreement, the Company issued the equity holders of Jantibody an aggregate of 52,023 shares of the Company’s common stock which represented 15% of the Company’s common stock on a fully diluted basis at the time of the transaction. In addition, for every share of the Company’s common stock issued as a result of the future conversion of the Company’s dilutive instruments, including Series A preferred stock, warrants, stock options, and convertible notes, the Jantibody members will receive 15% of the aggregate number of shares issued (the “Anti-Dilution” shares). The Anti-Dilution shares will be issued before the end of each fiscal quarter.

 

The Company has agreed to issue the Jantibody holders an additional 2.0% of the Company’s common stock then outstanding upon the enrollment of the first patient in a Phase I FDA trial and additional 3.0% of the Company’s then outstanding common stock on a fully diluted basis upon the enrollment of the first patient in a Phase [III] FDA trial. The Company determined the contingent consideration was not subject to derivative accounting and will be recognized when the contingency is resolved, and the consideration is paid or becomes payable as outlined in ASC 450, Contingencies.

 

The Company determined this transaction represented an asset acquisition as defined by ASC 805, Business Combinations, as substantially all of the value was in a single in-process research and development (“IPR&D”) group, which included the small molecule drug CXCR4 inhibitor, AMD3100, and/or checkpoint inhibitors (CPI) for anti-cancer immune modulation. As a result, the consideration transferred was allocated to the identifiable tangible and intangible assets acquired and liabilities assumed based on their relative fair values resulting in approximately $1,240,000 being assigned to the IPR&D asset and approximately $1,000,000 to assumed liabilities. The liabilities assumed were current accounts payable and as such were recorded a book value.

 

 

The purchase price of approximately $247,000 represented 52,023 shares of the Company’s common stock, 344,159 Anti-Dilution shares, and direct transaction costs of $21,600. The purchase price was allocated, on a relative fair value basis, to the acquired intellectual property, and the acquired net assets as follows:

 

       
Consideration:     
Common stock  $29,557 
Common stock (anti-dilution shares, to be issued – included in other current liabilities)   195,532 
Direct transaction costs   21,600 
Total costs of the asset acquisition  $246,689 
Assets acquired     
Cash  $469 
Liabilities assumed – legal and administrative costs   (999,728)
Intangible assets: IPR&D   1,245,948 
Net identifiable assets acquired  $246,689 

 

The IPR&D had not yet reached technological feasibility and had no alternative future use; thus, the purchased IPR&D asset and related costs were expensed immediately subsequent to the acquisition within the consolidated statements of operations.

 

On December 22, 2022, the Company acquired a 100% interest, with Common Stock, in Scion Solutions, LLC (“Scion”). Scion is a life sciences company that has developed a new technology in regenerative medicine specifically for limb salvage. Their proprietary product SkinDisc (patent pending) is a combination of stem cells and several other molecular components that stimulate tissue regeneration. Prior to the acquisition, Tanya Rhodes, CSO, had approximately 33.3% ownership interest in Scion.

 

Pursuant to the terms of the Scion Agreement, the Company issued the equity holders of Scion an aggregate of 123,153 shares of the Company’s common stock. In addition, for every share of the Company’s common stock issued within 18-months of the Effective Date of the transaction, as a result of the future conversion of the Company’s dilutive instruments, including Series A preferred stock, warrants, stock options, and convertible notes, the Scion members will receive 20% of the aggregate number of shares issued (the “Anti-Dilution” shares). The Anti-Dilution shares will be issued before the end of each fiscal quarter.

 

In addition, the former shareholders of Scion are eligible to receive Performance Payments consisting of the following:

 

Performance Milestone  Performance Payment 
Qualified Funding/Uplisting of Innoveren Scientific  $45,000 
1-Year Anniversary of Uplisting of Innoveren Scientific  $75,000 
2-Year Anniversary of Uplisting of Innoveren Scientific  $120,000 
Initiation of SkinDisc Study  $50,000 
Receipt of De Novo or any other approval/clearance that would allow SkinDisc to go to market  $100,000 
Submission for specific and individual reimbursement codes relating to SkinDisc  $25,000 
Receipt of specific and individual reimbursement codes relating to SkinDisc  $50,000 
Completion of SkinDisc Study  $50,000 
Launch of any additional SkinDisc product line extension (e.g., SkinDisc Lite)*  $100,000 
Annual net sales from SkinDisc (including SkinDisc extensions) (2023 and each subsequent calendar year)*   Greater of (i) 4% of net revenues from SkinDisc (including SkinDisc line extensions) during such calendar year and (ii) $50,000 
Cumulative net sales from SkinDisc (including SkinDisc extensions) of $600,000  $200,000 
Cumulative net sales from SkinDisc (including SkinDisc extension) of $2,000,000  $150,000 
Cumulative net sales from SkinDisc (including SkinDisc extension) of $4,000,000  $300,000 
Net sales from SkinDisc (including SkinDisc extensions) of $6,000,000 during any single calendar year*  $300,000 

 

 

Substantially all of the value acquired was concentrated in a single in-process research and development (“IPRD”) asset, which included license rights, clinical trial data, clinical trial development plans, research and development materials, formulations and intellectual property related to SkinDisc. There was no workforce, and no outputs were present. Accordingly, the acquired set of assets and activities did not meet the definition of a business as defined by ASC 805, Business Combinations and was considered an asset acquisition. In an asset acquisition, the consideration transferred is allocated to identifiable tangible and intangible assets acquired and liabilities assumed based on their relative fair values. In the Scion acquisition, the only asset or liability acquired was IPR&D. As a result, the consideration transferred was recorded fully to the IPR&D asset.

 

In an asset acquisition, cash-settled contingent consideration is measured when probable and estimable, unless the contingent consideration falls under the guidance of ASC 815. The Company determined the contingent consideration was not subject to ASC 815 and thus, the performance payments which were estimable and probable (i.e., more than 50% likely to occur) were recorded on the acquisition date. The fair value was estimated based on a probability weighting of the present value of cash flows over the expected time period until payment, using a credit-risk adjusted interest rate. Each reporting period, the Company will determine if the performance payments are estimable and probable and will record them as a liability at that time.

 

The purchase price was allocated, as follows:

 

      
Consideration:     
Common stock  $54,070 
Anti-Dilution share liability   305,998 
Contingent Performance payment liability   417,850 
Direct transaction costs   14,338 
Total costs of the asset acquisition  $792,256 

 

The common stock value was recorded as equity. The remaining consideration was recorded as IPR&D, since the SkinDisc technology was still in the research and development stage and had no alternative future use. The purchased IPR&D asset of $792,256 was expensed immediately subsequent to the acquisition within our consolidated statements of operations.

 

v3.23.3
REDEMPTION OF MEDOVEX LLC MEMBERSHIP INTEREST AND SALE OF IP
9 Months Ended
Sep. 30, 2023
Redemption Of Medovex Llc Membership Interest And Sale Of Ip  
REDEMPTION OF MEDOVEX LLC MEMBERSHIP INTEREST AND SALE OF IP

Note 10- Redemption of Medovex, LLC Membership Interest and Sale of IP

 

Effective April 2, 2021, and in conjunction with the Amended and Restated Limited Liability Company Agreement of Medovex, LLC (“JV”) (the “LLC Agreement”), Innoveren, Scientific, Inc., through its wholly-owned subsidiary, Medovex Corp. (“Corp”), entered into a Contribution Agreement with JV to pursue a joint venture regarding the continued development and commercialization of the Company’s DenerveX Device. In connection with the Contribution Agreement, Corp and JV entered into an Intellectual Property (“IP”) License Agreement (“License Agreement”) in part to permit Corp to license the IP to JV for use in commercializing the DenerveX Device. The IP and related assets were previously deemed fully impaired by the Company in a prior year. Pursuant to the Contribution Agreement, the JV issued certain membership interests in the JV to Corp in exchange for the contributed IP assets. The effects of the Contribution Agreement on the Company’s consolidated financial statements were deemed immaterial.

 

Effective September 21, 2023, Corp (as “Seller”) entered into a Membership Interest and LLCA Rights Redemption Agreement (“Redemption Agreement”) with JV for the redemption (purchase) by JV of all of Corp’s membership interests outstanding with the JV, as well as the purchase all of the rights of Corp under the Amended and Restated Limited Liability Company Agreement (“LLCA”) dated April 2, 2021 (the “LLCA Rights”), for a purchase price of approximately $869,000. In addition, Corp and JV have agreed in principle for the assignment and transfer of the DenerveX IP (the “2023 IP Agreement”) by Corp to JV for the rights to IP under the DenerveX device and technology and all trade names, patents, trademarks, and other IP under the Medovex and Medovex Corp names, for a purchase price of approximately $56,000. The Company and Corp will no longer be a party to any rights or obligations associated with the DenerveX IP or associated assets.

 

The sale of membership interests in the JV and the IP under the DenerveX device and technology was recorded as a deferred gain on redemption of equity investment of approximately $869,000 and a deferred gain on sale of asset of approximately $56,000, for the three and nine months ended September 30, 2023, on the accompanying consolidated statements of operations as the Company awaits the final transfer of IP to Medovex LLC. The IP that was sold as part of the Redpemtion Agreement had a net book value of $0.

 

v3.23.3
COMMON STOCK WARRANTS
9 Months Ended
Sep. 30, 2023
Common Stock Warrants  
COMMON STOCK WARRANTS

Note 11- Common Stock Warrants

 

A summary of the Company’s warrant issuance activity and related information for the nine months ended September, 2022 and 2023 is as follows:

 

   Shares   Weighted
Average
Exercise Price
   Weighted
Average
Remaining
Contractual
Life
 
Outstanding at December 31, 2021   406,301   $34.88    8.17 
Expired   (22,513)   373.85    - 
Exercised   (83,579)   14.00    - 
Granted   140,829    9.41    4.63 
Outstanding and exercisable at September 30, 2022   441,038   $12.52    6.84 
                
Outstanding at December 31, 2022   447,967   $10.90    6.65 
Expired   (787)   (498.54)   - 
Granted   46,000    2.00    4.44 
Outstanding and exercisable at September 30, 2023   493,180   $9.30    5.68 

 

 

The fair value of all warrants issued are determined by using the Black-Scholes valuation technique. The inputs used in the Black-Scholes valuation technique to value each of the warrants as of their respective issue dates are as follows:

 

Event Description  Date  Number
of
Warrants
   Innoveren Scientific
Stock
Price
   Exercise
Price of
Warrant
   Grant
Date
Fair
Value
   Life of
Warrant
  Risk
Free
Rate
of
Return
(%)
   Annualized
Volatility
Rate (%)
 
Granted for inducement agreement  1/19/2022   3,732   $63.25   $14.00   $62.00   5 years    1.62    187.79 
Granted for inducement agreement  1/20/2022   372   $64.50   $14.00   $64.00   5 years    1.62    187.85 
Granted for inducement agreement  1/20/2022   187   $64.50   $14.00   $64.00   5 years    1.62    187.85 
Granted for inducement agreement  1/24/2022   374   $48.00   $14.00   $47.00   5 years    1.53    188.01 
Granted for inducement agreement  1/25/2022   3,744   $49.10   $14.00   $48.00   5 years    1.56    188.00 
Granted for inducement agreement  2/02/2022   3,741   $44.55   $14.00   $44.00   5 years    1.60    188.25 
Granted for inducement agreement  2/04/2022   6,935   $44.38   $14.00   $43.00   5 years    1.78    188.33 
Granted for inducement agreement  2/04/2022   13,870   $44.38   $14.00   $43.00   5 years    1.78    188.33 
Granted for services provided  2/09/2022   1,000   $32.00   $14.00   $31.00   5 years    1.82    188.69 
Granted for inducement agreement  2/22/2022   41,609   $32.88   $14.00   $32.00   5 years    1.85    188.59 
Granted for inducement agreement  2/22/2022   693   $32.88   $14.00   $32.00   5 years    1.85    188.59 
Granted for inducement agreement  3/21/2022   8,322   $28.00   $14.00   $27.00   5 years    2.33    194.01 
Granted for securities purchase agreement  9/27/2022   56,250   $6.00   $2.50   $5.94   5 years    4.21    213.54 
Granted for securities purchase agreement  11/14/2022   7,500   $5.75   $2.50   $5.69   5 years    4.00    213.28 
Granted for convertible note agreement  2/21/2023   30,000   $1.60   $2.00   $1.57   5 years    4.16    211.43 
Granted for convertible note agreement  3/27/2023   10,000   $1.70   $2.00   $1.68   5 years    3.59    218.15 
Granted for convertible note agreement  3/28/2023   2,500   $1.60   $2.00   $1.58   5 years    3.63    218.17 
Granted for convertible note agreement  4/12/2023   3,500   $1.74   $2.00   $1.73   5 years    4.16    243.62 

 

The fair value of warrants issued during the three and nine months ended September 30, 2023, totaled approximately $0 and $74,000, respectively. The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date.

 

v3.23.3
SUBSEQUENT EVENTS
9 Months Ended
Sep. 30, 2023
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

Note 12 - Subsequent Events

 

The Company recently received notice from Mass General Hospital (MGH) that the Company was in default in its obligations to fund certain Jantibody activities and obligations and was terminating the license agreement between Innoveren and The General Hopsital Corporation d/b/a MGH. The Company was sent an initial breach notice on February 24, 2023, following which Company met with MGH and negotiated a Second Amendment (MGH Agreement No. 2023-2413) effective April 24, 2023. MGH notified the Company of breach for a second time on September 11, 2023, indicating grounds for termination of the Agreement unless the breach was cured. To date, the breach has not been cured and MGH has not received payment. Consequently, the Agreement is hereby terminated effective immediately as of November 6, 2023.


v3.23.3
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
SCHEDULE OF FAIR VALUE INSTRUMENT

 

   Total   Level 1   Level 2   Level 3 
                 
Assets:  $-   $-   $-   $- 
Liabilities:                    
Convertible Notes at fair value  $583,738   $-   $-   $583,738 
SCHEDULE OF CONVERTIBLE NOTE MEASURED AT FAIR VALUE

The following is a reconciliation of the beginning and ending balances for the Convertible Notes measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the nine months ended September 30, 2023:

 

      
Balance at December 31, 2022  $ 
Fair value of Convertible Notes issued   (1,913,367)
Gain on change in fair value of Convertible Notes   1,329,629 
      
Balance at September 30, 2023  $(583,738)
v3.23.3
RELATED PARTY TRANSACTIONS (Tables)
9 Months Ended
Sep. 30, 2023
Related Party Transactions [Abstract]  
SCHEDULE OF LOSS UPON EXTINGUISHMENT

 

         
Carrying value of Tranche 1 Notes   $ 3,580,738  
Less: Fair value of New Notes     (4,079,838 )
Less: Fair value of Royalty Payments     (1,697,000 )
Loss on Extinguishment   $ (2,196,100 )
v3.23.3
EQUITY TRANSACTIONS (Tables)
9 Months Ended
Sep. 30, 2023
Equity [Abstract]  
SCHEDULE OF COMMON AND PREFERRED STOCK OUTSTANDING

The following table summarizes the Company’s common and preferred stock outstanding by class. The number of common stock shares has been adjusted to reflect a one-for-one thousand reverse stock split that became effective on June 13, 2022.

 

   September 30,
2023
   December 31,
2022
 
Common Stock   712,710    618,506 
Series A Preferred Stock   438,776,170    438,776,170 
SCHEDULE OF ASSUMPTIONS USED TO CALCULATE FAIR VALUE OF STOCK OPTIONS

Inputs used in the valuation models are as follows:

 

2021 Grants
Option value  $54.00    to   $56.00 
Risk Free Rate   0.90%   to    1.37%
Expected Dividend- yield   -    to    - 
Expected Volatility   173.99%   to    176.04%
Expected term (years)   5    to    7 
SUMMARY OF STOCK OPTION ACTIVITY

The following is a summary of stock option activity for the nine months ended September 30, 2022 and 2023:

 

   Shares  

Weighted

Average

Exercise

Price

  

Weighted

Average
Remaining

Term (Years)

 
Outstanding at December 31, 2021   29,635   $86.48    9.20 
Granted   -    -    - 
Exercised   -    -    - 
Outstanding at September 30, 2022   29,635   $86.48    8.71 
Exercisable at September 30, 2022   20,510  

$

93.81    8.44 
                
Outstanding at December 31, 2022   29,385   $83.81    8.22 
Granted   -    -    - 
Exercised   -    -    - 
Outstanding at September 30, 2023   29,385   $83.81    7.48 
Exercisable at September 30, 2023   24,843   $86.33    7.47 
SUMMARY OF STOCK OPTION ACTIVITY NON-VESTED

The following is a summary of the Company’s non-vested shares for the nine months ended September 30, 2023:

 

   Shares  

Weighted

Average Grant

Date Fair Value

 
Non-vested at December 31, 2022   7,979   $55.70 
Vested   (3,437)   55.46 
Non-vested at September 30, 2023   4,542   $69.88 
SCHEDULE OF ANTI-DILUTIVE SECURITIES OF BASIC AND DILUTED NET LOSS PER SHARE

The Company excluded the following securities from the calculation of basic and diluted net loss per share as the effect would have been antidilutive:

 

   2023   2022 
   For the Nine Months Ended September 30, 
   2023   2022 
Warrants to purchase common stock (in the money)   -    385,033 
Series A Preferred Stock convertible to common stock   438,776    515,874 
Total   438,776    900,907 
v3.23.3
ACQUISITIONS (Tables)
9 Months Ended
Sep. 30, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
SCHEDULE OF PERFORMANCE PAYMENTS

 

Performance Milestone  Performance Payment 
Qualified Funding/Uplisting of Innoveren Scientific  $45,000 
1-Year Anniversary of Uplisting of Innoveren Scientific  $75,000 
2-Year Anniversary of Uplisting of Innoveren Scientific  $120,000 
Initiation of SkinDisc Study  $50,000 
Receipt of De Novo or any other approval/clearance that would allow SkinDisc to go to market  $100,000 
Submission for specific and individual reimbursement codes relating to SkinDisc  $25,000 
Receipt of specific and individual reimbursement codes relating to SkinDisc  $50,000 
Completion of SkinDisc Study  $50,000 
Launch of any additional SkinDisc product line extension (e.g., SkinDisc Lite)*  $100,000 
Annual net sales from SkinDisc (including SkinDisc extensions) (2023 and each subsequent calendar year)*   Greater of (i) 4% of net revenues from SkinDisc (including SkinDisc line extensions) during such calendar year and (ii) $50,000 
Cumulative net sales from SkinDisc (including SkinDisc extensions) of $600,000  $200,000 
Cumulative net sales from SkinDisc (including SkinDisc extension) of $2,000,000  $150,000 
Cumulative net sales from SkinDisc (including SkinDisc extension) of $4,000,000  $300,000 
Net sales from SkinDisc (including SkinDisc extensions) of $6,000,000 during any single calendar year*  $300,000 
Jantibody LLC [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
SCHEDULE OF NET IDENTIFIABLE ASSETS ACQUIRED AND LIABILITIES ASSUMED

 

       
Consideration:     
Common stock  $29,557 
Common stock (anti-dilution shares, to be issued – included in other current liabilities)   195,532 
Direct transaction costs   21,600 
Total costs of the asset acquisition  $246,689 
Assets acquired     
Cash  $469 
Liabilities assumed – legal and administrative costs   (999,728)
Intangible assets: IPR&D   1,245,948 
Net identifiable assets acquired  $246,689 
Scion Agreement [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
SCHEDULE OF NET IDENTIFIABLE ASSETS ACQUIRED AND LIABILITIES ASSUMED

 

      
Consideration:     
Common stock  $54,070 
Anti-Dilution share liability   305,998 
Contingent Performance payment liability   417,850 
Direct transaction costs   14,338 
Total costs of the asset acquisition  $792,256 
v3.23.3
COMMON STOCK WARRANTS (Tables)
9 Months Ended
Sep. 30, 2023
Common Stock Warrants  
SUMMARY OF ISSUANCE OF WARRANTS

A summary of the Company’s warrant issuance activity and related information for the nine months ended September, 2022 and 2023 is as follows:

 

   Shares   Weighted
Average
Exercise Price
   Weighted
Average
Remaining
Contractual
Life
 
Outstanding at December 31, 2021   406,301   $34.88    8.17 
Expired   (22,513)   373.85    - 
Exercised   (83,579)   14.00    - 
Granted   140,829    9.41    4.63 
Outstanding and exercisable at September 30, 2022   441,038   $12.52    6.84 
                
Outstanding at December 31, 2022   447,967   $10.90    6.65 
Expired   (787)   (498.54)   - 
Granted   46,000    2.00    4.44 
Outstanding and exercisable at September 30, 2023   493,180   $9.30    5.68 
SCHEDULE OF ISSUANCE OF WARRANTS VALUATION TECHNIQUE

The fair value of all warrants issued are determined by using the Black-Scholes valuation technique. The inputs used in the Black-Scholes valuation technique to value each of the warrants as of their respective issue dates are as follows:

 

Event Description  Date  Number
of
Warrants
   Innoveren Scientific
Stock
Price
   Exercise
Price of
Warrant
   Grant
Date
Fair
Value
   Life of
Warrant
  Risk
Free
Rate
of
Return
(%)
   Annualized
Volatility
Rate (%)
 
Granted for inducement agreement  1/19/2022   3,732   $63.25   $14.00   $62.00   5 years    1.62    187.79 
Granted for inducement agreement  1/20/2022   372   $64.50   $14.00   $64.00   5 years    1.62    187.85 
Granted for inducement agreement  1/20/2022   187   $64.50   $14.00   $64.00   5 years    1.62    187.85 
Granted for inducement agreement  1/24/2022   374   $48.00   $14.00   $47.00   5 years    1.53    188.01 
Granted for inducement agreement  1/25/2022   3,744   $49.10   $14.00   $48.00   5 years    1.56    188.00 
Granted for inducement agreement  2/02/2022   3,741   $44.55   $14.00   $44.00   5 years    1.60    188.25 
Granted for inducement agreement  2/04/2022   6,935   $44.38   $14.00   $43.00   5 years    1.78    188.33 
Granted for inducement agreement  2/04/2022   13,870   $44.38   $14.00   $43.00   5 years    1.78    188.33 
Granted for services provided  2/09/2022   1,000   $32.00   $14.00   $31.00   5 years    1.82    188.69 
Granted for inducement agreement  2/22/2022   41,609   $32.88   $14.00   $32.00   5 years    1.85    188.59 
Granted for inducement agreement  2/22/2022   693   $32.88   $14.00   $32.00   5 years    1.85    188.59 
Granted for inducement agreement  3/21/2022   8,322   $28.00   $14.00   $27.00   5 years    2.33    194.01 
Granted for securities purchase agreement  9/27/2022   56,250   $6.00   $2.50   $5.94   5 years    4.21    213.54 
Granted for securities purchase agreement  11/14/2022   7,500   $5.75   $2.50   $5.69   5 years    4.00    213.28 
Granted for convertible note agreement  2/21/2023   30,000   $1.60   $2.00   $1.57   5 years    4.16    211.43 
Granted for convertible note agreement  3/27/2023   10,000   $1.70   $2.00   $1.68   5 years    3.59    218.15 
Granted for convertible note agreement  3/28/2023   2,500   $1.60   $2.00   $1.58   5 years    3.63    218.17 
Granted for convertible note agreement  4/12/2023   3,500   $1.74   $2.00   $1.73   5 years    4.16    243.62 
v3.23.3
DESCRIPTION OF THE COMPANY (Details Narrative) - USD ($)
9 Months Ended
Sep. 21, 2023
Jun. 10, 2022
Sep. 30, 2023
Dec. 31, 2022
Sep. 10, 2022
Common stock, shares authorized   500,000,000 500,000,000 500,000,000  
Common stock, shares, outstanding     712,170 618,506  
Conversion of stock, shares converted   438,776      
Limited Liability Company Agreement [Member]          
Purchase price $ 869,000        
Redemption Agreement [Member]          
Purchase price $ 56,000        
Redemption of equity investment     $ 869,000    
Sale of assets     $ 56,000    
Series A Preferred Stock [Member]          
Preferred stock, shares outstanding     438,776,170 438,776,170 438,776,170
Common Stock [Member]          
Common stock, shares, outstanding     712,710 618,506  
v3.23.3
LIQUIDITY, GOING CONCERN AND SOURCES OF LIQUIDITY (Details Narrative)
3 Months Ended 9 Months Ended
Mar. 27, 2023
USD ($)
$ / shares
shares
Mar. 27, 2023
USD ($)
$ / shares
shares
Feb. 28, 2023
USD ($)
Feb. 24, 2023
USD ($)
$ / shares
shares
Feb. 24, 2023
USD ($)
$ / shares
shares
Sep. 30, 2023
USD ($)
$ / shares
Sep. 30, 2022
USD ($)
Sep. 30, 2023
USD ($)
$ / shares
Sep. 30, 2022
USD ($)
Nov. 09, 2023
USD ($)
Apr. 12, 2023
USD ($)
$ / shares
Dec. 31, 2022
$ / shares
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                        
Net income (loss)           $ 495,775 $ 2,279,444 $ 1,765,515 $ 8,806,492      
Cash on hand           $ 544,000   $ 544,000   $ 150,000    
Common stock par value | $ / shares           $ 0.001   $ 0.001       $ 0.001
Debt instrument description The March 27, 2023, Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023, Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.             The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.        
Convertible shares percentage   20.00%                    
Proceeds from issuance of common stock               $ 225,001      
Securities purchase agreement [Member]                        
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                        
Debt instrument, face amount $ 125,000 $ 125,000   $ 300,000 $ 300,000           $ 35,000  
Common stock par value | $ / shares $ 0.001 $ 0.001   $ 0.001 $ 0.001              
Debt Instrument Convertible Conversion Price | $ / shares       $ 2.00 $ 2.00              
Warrant term       5 years 5 years           5 years  
Warrant exercise price | $ / shares $ 2.00 $ 2.00   $ 2.00 $ 2.00           $ 2.00  
Debt instrument description The March 27, 2023 Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023 Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.     The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.                
Convertible shares percentage         20.00%              
Exercise on aggregate of warrants | shares 12,500 12,500   30,000 30,000              
Proceeds from issuance of common stock     $ 150,000                  
Common stock discount percentage     65                  
Debt instrument, convertible description     The note bears interest at 10% and is due one year from issuance. For the first six months, the Company has the right to prepay the note at a premium of between 25% and 40% depending on when it is repaid                  
v3.23.3
SCHEDULE OF FAIR VALUE INSTRUMENT (Details) - USD ($)
Sep. 30, 2023
Dec. 31, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets:  
Convertible Notes at fair value 583,738  
Fair Value, Inputs, Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets:  
Convertible Notes at fair value  
Fair Value, Inputs, Level 2 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets:  
Convertible Notes at fair value  
Fair Value, Inputs, Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets:  
Convertible Notes at fair value $ 583,738
v3.23.3
SCHEDULE OF CONVERTIBLE NOTE MEASURED AT FAIR VALUE (Details)
9 Months Ended
Sep. 30, 2023
USD ($)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair value of Convertible Notes issued $ 1,913,367
Gain on change in fair value of Convertible Notes 1,330,000
Balance at September 30, 2023 (583,738)
Fair Value, Inputs, Level 3 [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Balance at December 31, 2022
Fair value of Convertible Notes issued (1,913,367)
Gain on change in fair value of Convertible Notes 1,329,629
Balance at September 30, 2023 $ (583,738)
v3.23.3
SCHEDULE OF LOSS UPON EXTINGUISHMENT (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]          
Loss on Extinguishment $ (2,196,100)  
Note Conversion Agreement [Member]          
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]          
Carrying value of Tranche 1 Notes         $ 3,580,738
Less: Fair value of New Notes         (4,079,838)
Less: Fair value of Royalty Payments         (1,697,000)
Loss on Extinguishment         $ (2,196,100)
v3.23.3
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Apr. 12, 2023
Mar. 27, 2023
Feb. 24, 2023
Apr. 29, 2022
Feb. 22, 2022
Jan. 17, 2022
Oct. 14, 2021
Apr. 02, 2021
Jan. 12, 2021
Jan. 02, 2021
Sep. 30, 2023
Sep. 30, 2022
Jul. 02, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Jul. 02, 2022
Related Party Transaction [Line Items]                                  
Professional fees                   $ 22,500              
Reverse stock split                             1-for-1,000    
Loss extinguishment of debt                               $ 2,200,000  
Debt discount                           $ (499,100)    
Common stock par value                     $ 0.001     $ 0.001   $ 0.001  
Debt instrument description   The March 27, 2023, Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023, Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.                       The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.      
Related party transaction description of transaction                           (i) present value of future cash flows using a credit risk adjusted rate of 20.0%, (ii) remaining term of approximately five months, (iii) volatility of 322%, (iv) closing stock price on the valuation date, and (v) the conversion price based on the estimated price of a Qualified Offering, less a 20% discount, in accordance with the terms of the Note. Changes due to instrument-specific credit risk are recorded in Other Comprehensive Income with all other changes in value being recorded in net income.      
Fair value of convertible notes issued                           $ 1,913,367      
Warrants issued                           73,872      
Investment owned at fair value                     $ 460,000     460,000      
Loss on convertible notes                           1,521,768      
Financial liabilities fair value disclosure                     583,738     583,738      
Gain on convertible notes at fair value                           1,330,000      
Related Party [Member]                                  
Related Party Transaction [Line Items]                                  
Other liabilities                     13,000     13,000      
Common Stock [Member]                                  
Related Party Transaction [Line Items]                                  
Warrants issued                                
Secured Convertible Note Agreement [Member] | FWHC Bridge LLC [Member]                                  
Related Party Transaction [Line Items]                                  
Proceeds from convertible debt               $ 1,500,000                  
Secured Convertible Note Agreement [Member] | Common Stock [Member]                                  
Related Party Transaction [Line Items]                                  
Debt effective rate               20.00%                  
Second Closing Bring Down Agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Debt instrument, face amount             $ 750,000                    
Interest rate             8.00%                    
Debt effective rate             20.00%                    
Proceeds from convertible debt             $ 437,000                    
Debt Conversion Agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Proceeds from convertible debt         $ 10,000,000                        
Convertible debt         $ 500,000                        
Conversion price percentage         25.00%                        
Debt instrument convertible conversion price         $ 0.002                        
Milestone payments         $ 1,000,000                        
Debt Conversion Agreement [Member] | Minimum [Member]                                  
Related Party Transaction [Line Items]                                  
Proceeds from convertible debt         1,000,000                        
Debt Conversion Agreement [Member] | Maximum [Member]                                  
Related Party Transaction [Line Items]                                  
Milestone payments         2,000,000                        
Debt Conversion Agreement [Member] | Share-Based Payment Arrangement, Tranche One [Member]                                  
Related Party Transaction [Line Items]                                  
Proceeds from convertible debt         $ 15,000,000                        
Conversion price percentage         80.00%                        
Note Conversion Agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Debt instrument convertible conversion price       $ 2.00                          
Risk adjusted percentage       70.00%                          
Debt instrument, decrease, forgiveness       $ 500,000                          
Debt discount                               $ 499,000  
Note Conversion Agreement [Member] | New Notes [Member]                                  
Related Party Transaction [Line Items]                                  
Debt instrument convertible conversion price       $ 2.00                          
Reverse stock split       Upon the effective date of the Company’s 1,000-1 reverse split, the conversion price adjusted to the lesser of (a) the price in the Qualified Financing or (b) $2.00 per share.                          
Royalty percentage       15.00%                          
Securities purchase agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Debt instrument, face amount $ 35,000 $ 125,000 $ 300,000                            
Debt instrument convertible conversion price     $ 2.00                            
Convertible notes payable current     $ 300,000                            
Common stock par value   $ 0.001 $ 0.001                            
Number of shares isuued and outstanding percentage     20.00%                            
Warrant term     5 years                            
Warrant exercise price per share $ 2.00 $ 2.00 $ 2.00                            
Debt instrument description   The March 27, 2023 Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023 Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price. The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.                            
Number of warrants to purchase aggregate   12,500 30,000                            
Raymond Monteleone [Member]                                  
Related Party Transaction [Line Items]                                  
Professional fees                 $ 7,500                
Additional fees                 2,500                
Debt instrument periodic payment                         $ 3,750        
Officers compensation                     11,250 $ 13,750   33,750 63,750    
Accrued salaries                     57,500     57,500      
William Horne [Member] | Oral Agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Professional fees                 5,000               $ 2,500
Officers compensation                     7,500 7,500   22,500 42,500    
Accrued salaries                     37,500     37,500      
Deferred salary and compensation                 $ 108,000                
Richard Rosenblum [Member] | Oral Agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Professional fees           $ 5,000                      
Debt instrument periodic payment                                 2,500
Officers compensation                     7,500 7,500   22,500 35,000    
Accrued salaries                     37,500     37,500      
Matthew Anderer [Member] | Oral Agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Professional fees           $ 5,000                      
Debt instrument periodic payment                                 $ 2,500
Officers compensation                     7,500 $ 7,500   22,500 $ 35,000    
Accrued salaries                     $ 37,500     $ 37,500      
Investor [Member] | Secured Convertible Note Agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Debt instrument, face amount               $ 2,575,000                  
Debt Instrument, Maturity Date               Jun. 17, 2022                  
Interest rate               8.00%                  
Investor [Member] | Secured Convertible Note Agreement [Member] | FWHC Bridge LLC [Member]                                  
Related Party Transaction [Line Items]                                  
Proceeds from convertible debt               $ 25,000                  
Investor [Member] | Second Closing Bring Down Agreement [Member] | FWHC Bridge LLC [Member]                                  
Related Party Transaction [Line Items]                                  
Proceeds from convertible debt             $ 7,000                    
Investor [Member] | Securities purchase agreement [Member]                                  
Related Party Transaction [Line Items]                                  
Debt instrument convertible conversion price $ 2.00                                
Convertible notes payable current $ 35,000 $ 125,000                              
Common stock par value   $ 0.001                              
Number of shares isuued and outstanding percentage 20.00%                                
Warrant term 5 years                                
Warrant exercise price per share $ 2.00 $ 2.00                 $ 2.00     $ 2.00      
Debt instrument description   Further, in connection with the March 2023 and April 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company.                       Further, in connection with the February 2023 SPA, the Company also issued Common Stock Purchase Warrants to certain investors, which are exercisable on or prior to the close of business on the five (5) year anniversary of the initial issue date, to purchase up to a certain amount of shares of Common Stock, with 20% of the shares of Common Stock issuable upon conversion of the Convertible Promissory Note purchased by the Holder, pursuant to the SPA between the Holder and the Company, dated February 24, 2023.      
Number of warrants to purchase aggregate   12,500                 30,000     30,000      
Chief Executive Officer [Member]                                  
Related Party Transaction [Line Items]                                  
Repayments of related party debt                           $ 53,000   $ 40,000  
v3.23.3
SCHEDULE OF COMMON AND PREFERRED STOCK OUTSTANDING (Details) - shares
Sep. 30, 2023
Dec. 31, 2022
Sep. 10, 2022
Class of Stock [Line Items]      
Common stock, shares outstanding 712,170 618,506  
Series A Preferred Stock [Member]      
Class of Stock [Line Items]      
Preferred stock, shares outstanding 438,776,170 438,776,170 438,776,170
One for Thousand Reverse Stock Split [Member]      
Class of Stock [Line Items]      
Common stock, shares outstanding 712,710 618,506  
One for Thousand Reverse Stock Split [Member] | Series A Preferred Stock [Member]      
Class of Stock [Line Items]      
Preferred stock, shares outstanding 438,776,170 438,776,170  
v3.23.3
SCHEDULE OF ASSUMPTIONS USED TO CALCULATE FAIR VALUE OF STOCK OPTIONS (Details) - 2021 Grants [Member]
9 Months Ended
Sep. 30, 2023
$ / shares
Minimum [Member]  
Option value $ 54.00
Risk Free Rate 0.90%
Expected Dividend- yield
Expected Volatility 173.99%
Expected term (years) 5 years
Maximum [Member]  
Option value $ 56.00
Risk Free Rate 1.37%
Expected Dividend- yield
Expected Volatility 176.04%
Expected term (years) 7 years
v3.23.3
SUMMARY OF STOCK OPTION ACTIVITY (Details) - $ / shares
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Equity [Abstract]    
Shares, Outstanding Balance 29,385 29,635
Weighted Average Exercise Price, Outstanding Balance $ 83.81 $ 86.48
Weighted Average Remaining Term (Years), Outstanding 8 years 2 months 19 days 9 years 2 months 12 days
Shares, Exercised
Weighted Average Exercise Price, Granted
Shares, Exercised  
Weighted Average Exercise Price, Exercised
Shares, Outstanding Balance 29,385 29,635
Weighted Average Exercise Price, Outstanding Balance $ 83.81 $ 86.48
Weighted Average Remaining Term (Years), Outstanding 7 years 5 months 23 days 8 years 8 months 15 days
Shares, Exercisable Balance 24,843 20,510
Weighted Average Exercise Price, Exercisable Balance $ 86.33 $ 93.81
Weighted Average Remaining Term (Years), Exercisable 7 years 5 months 19 days 8 years 5 months 8 days
v3.23.3
SUMMARY OF STOCK OPTION ACTIVITY NON-VESTED (Details)
9 Months Ended
Sep. 30, 2023
$ / shares
shares
Equity [Abstract]  
Shares Non-vested, Balance | shares 7,979
Weighted Average Grant Date Fair Value Non-vested, Balance | $ / shares $ 55.70
Shares Non-vested, Vested | shares (3,437)
Weighted Average Grant Date Fair Value Non-vested, Vested | $ / shares $ 55.46
Shares Non-vested, Balance | shares 4,542
Weighted Average Grant Date Fair Value Non-vested, Balance | $ / shares $ 69.88
v3.23.3
SCHEDULE OF ANTI-DILUTIVE SECURITIES OF BASIC AND DILUTED NET LOSS PER SHARE (Details) - shares
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 438,776 900,907
Warrants to Purchase Common Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 385,033
Series A Preferred Stock Convertible to Common Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 438,776 515,874
v3.23.3
EQUITY TRANSACTIONS (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Jul. 20, 2023
Jul. 10, 2023
Jun. 08, 2023
May 23, 2023
Mar. 17, 2023
Nov. 14, 2022
Sep. 29, 2022
Jun. 10, 2022
Apr. 02, 2021
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Sep. 10, 2022
Mar. 31, 2022
Dec. 31, 2021
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Common stock, shares authorized               500,000,000   500,000,000   500,000,000   500,000,000      
Common stock, shares outstanding                   712,170   712,170   618,506      
Conversion of stock shares               438,776                  
Proceeds from issuance of common stock                       $ 225,001        
Conversion of stock, description                       As a result of the Reverse Stock Split, the Series A Preferred Stock is convertible at a ratio of one thousand shares of Series A Preferred Stock into one share of common stock.          
Share granted                              
Share based compensation, stock option vested                       3,437          
Share based compensation, stock option exercise price                              
Share-based compensation arrangement by share-based payment award, options,outstanding number                   29,385 29,635 29,385 29,635 29,385     29,635
Share-based compensation arrangement by share-based payment award, vested ,outstanding number                   24,843 20,510 24,843 20,510        
Employee benefits and share based compensation                   $ 26,000 $ 61,000 $ 101,000 $ 246,000        
Aggregate intrinsic value                   $ 55,000   $ 55,000          
Weighted average remaining contractual term                       1 year 4 months 6 days          
Antidilutive securities excluded from computation                       438,776 900,907        
Reverse Stock Split [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Conversion of stock shares                       438,776          
Warrants [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Antidilutive securities excluded from computation                       493,180 384,788        
Stock Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Antidilutive securities excluded from computation                       29,385 29,635        
Purchase Agreement [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Exercise price of warrant           $ 2.50 $ 2.50                    
Proceeds from issuance of common stock           $ 30,000 $ 225,000                    
Series A Preferred Stock [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Preferred stock, shares outstanding                   438,776,170   438,776,170   438,776,170 438,776,170    
Conversion of stock, shares                       0          
Preferred stock, voting rights                       Holders of Series A Preferred Stock (“Series A Holders”) have the right to receive notice of any meeting of holders of common stock and to vote upon any matter submitted to a vote of the holders of common stock. Each Series A Holder shall vote on each matter on an as converted basis submitted to them with the holders of common stock.          
Conversion of stock, description                       converts to common stock at a 1000:1 ratio immediately upon request of the Series A Holder.          
Series A Preferred Stock [Member] | Reverse Stock Split [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Preferred stock, shares outstanding                   438,776,170   438,776,170          
Common Stock [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Common stock, shares outstanding                   712,710   712,710   618,506      
Convertible shares issued 29,834 21,530 15,873 17,351 9,615                        
Convertible value $ 8,700 $ 6,000 $ 20,000 $ 14,000 $ 10,000                        
Common Stock [Member] | Purchase Agreement [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Sale of new shares           15,000 112,500                    
Warrant [Member] | Purchase Agreement [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Common stock and warrants purchase           7,250 56,250                    
Warrant Holders [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Exercise price of warrant                           $ 14.00   $ 14.00  
Warrant term                               5 years  
Common stock and warrants purchase                           83,579      
Proceeds from warrant exercises                           $ 1,170,000      
Directors and Officers [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Share granted                 54,750                
Share based compensation, stock option vested                 4,750                
Share based compensation, stock option exercise price                 $ 70.00                
v3.23.3
COMMITMENTS & CONTINGENCIES (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended
Dec. 23, 2021
Jan. 02, 2021
Jun. 15, 2020
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Loss Contingencies [Line Items]              
Employment bonus       $ 105,534 $ 221,304 $ 432,510 $ 848,036
Share-based compensation arrangement by share-based payment As additional compensation, Mr. Yurkowsky shall receive shares of common stock of the Company representing 1% of the Company’s fully diluted equity as of the grant date if the Company achieves a market capitalization of at least $250 million for 60 consecutive days during the Employment Period (the “Equity Award”). If the Company achieves a market capitalization of at least $500 million for 60 consecutive days during the Employment Period, the executive shall receive an additional Equity Award of 1%, such that he has in the aggregate received shares of common stock of the Company representing 2% of the Company’s fully diluted equity as of the date of grant.            
Employee benefits and share-based compensation       26,000 61,000 101,000 246,000
Equity award based compensation expense         $ 0   $ 114,000
Professional fees   $ 22,500          
Sinclair Broadcast Group Inc [Member]              
Loss Contingencies [Line Items]              
Advertising expense           75,000  
ITN Network, LLC [Member]              
Loss Contingencies [Line Items]              
Advertising expense           45,000  
Employment Agreement [Member] | Chief Executive Officer [Member] | Yurkowsky [Member]              
Loss Contingencies [Line Items]              
Base salary $ 180,000            
Employment bonus 100,000            
Secures and financing receivable 10,000,000            
Equity Award [Member]              
Loss Contingencies [Line Items]              
Share based compensation expense $ 328,000            
Straight line basis derived service period 8 months 15 days            
Equity Award [Member] | Chief Executive Officer [Member] | Minimum [Member]              
Loss Contingencies [Line Items]              
Employee benefits and share-based compensation $ 250,000,000            
Equity Award [Member] | Chief Executive Officer [Member] | Maximum [Member]              
Loss Contingencies [Line Items]              
Employee benefits and share-based compensation $ 500,000,000            
Consulting Agreement [Member] | Tanya Rhodes of Rhodes & Associates, Inc [Member]              
Loss Contingencies [Line Items]              
Professional average fee     $ 21,000        
Increase in professional average fee percentage     5.00%        
Accrued liabilities       $ 220,000   $ 220,000  
v3.23.3
DEBT (Details Narrative) - USD ($)
9 Months Ended
Mar. 27, 2023
Feb. 28, 2023
Feb. 24, 2023
Aug. 08, 2022
Jun. 09, 2022
Jun. 09, 2022
Sep. 30, 2023
Apr. 12, 2023
Feb. 02, 2023
Dec. 31, 2022
Short-Term Debt [Line Items]                    
Debt instrument description The March 27, 2023, Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023, Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.           The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.      
Securities purchase agreement [Member]                    
Short-Term Debt [Line Items]                    
Debt instrument description The March 27, 2023 Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. The April 12, 2023 Note has a maturity date 60 days from issuance. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum and will be calculated on an actual/365-day basis. The Company defaulted on this note on June 12, 2023 which triggered an increase in interest from 8% to 12%. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid Interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.   The Notes have a maturity date of the earlier of (i) one year from issuance; or (ii) upon the closing of a qualified offering. Interest on the Note shall accrue on the unpaid principal balance of this Note at the rate of eight percent (8%) per annum, and will be calculated on an actual/365-day basis. In the event that the Company moves forward with a qualified offering, as referenced in the SPA, the Holder may convert the unpaid and outstanding principal plus any accrued and unpaid interest into shares of the Company’s Common Stock at a conversion price equal to a 20% discount to the offering price.              
Debt instrument, face amount $ 125,000   $ 300,000         $ 35,000    
Two accredited investors [Member] | Securities purchase agreement [Member]                    
Short-Term Debt [Line Items]                    
Interest rate         10.00% 10.00%        
Debt instrument, face amount         $ 272,500 $ 272,500        
Debt effective rate         65.00% 65.00%        
Accredited investors [Member] | Securities purchase agreement [Member]                    
Short-Term Debt [Line Items]                    
Debt instrument description         This note bears interest at 15% (no matter when repaid) and converts at a discount of 25% of the price of a public offering or a 25% discount to the Volume Average Weighted Price (“VWAP”) of the five (5) days prior to conversion. For the first six months, the Company had the right to prepay the notes at a premium of between 25% and 35% depending on when it is repaid.        
Debt instrument, face amount         $ 100,000 $ 100,000        
Accredited investor [Member] | Securities purchase agreement [Member]                    
Short-Term Debt [Line Items]                    
Interest rate       10.00%         10.00%  
Debt instrument description   For the first six months, the Company has the right to prepay the note at a premium of between 25% and 40% depending on when it is repaid   For the first six (6) months, the Company had the right to prepay the notes at a premium of between 25% and 40% depending on when it is repaid.            
Debt instrument, face amount   $ 150,000   $ 65,000            
Debt effective rate   65.00%   65.00%            
Notes Payable [Member]                    
Short-Term Debt [Line Items]                    
Debt instrument periodic payment             $ 5,800      
Interest rate             5.00%      
Debt instrument description             The Company finalized an eighteen-month extension to March 1, 2021.      
Debt instrument periodic payment             $ 1,000      
Notes Payable [Member] | Maximum [Member]                    
Short-Term Debt [Line Items]                    
Interest rate             5.00%      
Notes Payable [Member] | Minimum [Member]                    
Short-Term Debt [Line Items]                    
Interest rate             3.00%      
Notes Payable [Member] | Merger [Member]                    
Short-Term Debt [Line Items]                    
Maturity date             Aug. 01, 2019      
Promissory Note [Member]                    
Short-Term Debt [Line Items]                    
Notes payable             $ 69,000     $ 69,000
v3.23.3
SCHEDULE OF NET IDENTIFIABLE ASSETS ACQUIRED (Details) - USD ($)
Sep. 30, 2023
Dec. 22, 2022
Sep. 07, 2022
Acquired Finite-Lived Intangible Assets [Line Items]      
Total costs of the asset acquisition $ 792,256    
Intellectual Property [Member]      
Acquired Finite-Lived Intangible Assets [Line Items]      
Common stock   $ 54,070 $ 29,557
Common stock (anti-dilution shares, to be issued – included in other current liabilities)   305,998 195,532
Direct transaction costs   14,338 21,600
Total costs of the asset acquisition   $ 792,256 246,689
Cash     469
Liabilities assumed – legal and administrative costs     (999,728)
Intangible assets: IPR&D     1,245,948
Net identifiable assets acquired     $ 246,689
v3.23.3
SCHEDULE OF PERFORMANCE PAYMENTS (Details) - Scion Agreement [Member]
Dec. 22, 2022
USD ($)
Qualified Funding/Uplifting [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment $ 45,000
1-Year Anniversary of Uplifting [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 75,000
2-Year Anniversary of Uplifting [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 120,000
Initiation of SkinDisc Study [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 50,000
Receipt of Approval/Clearance that would Allow SkinDisc to go to Market [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 100,000
Submission for Specific and Individual Reimbursement Codes Relating to SkinDisc [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 25,000
Receipt of Specific and Individual Reimbursement Codes Relating to SkinDisc [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 50,000
Completion of SkinDisc Study [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 50,000
Launch of Any Additional SkinDisc Product Line Extension [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment $ 100,000
Sales [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment description Greater of (i) 4% of net revenues from SkinDisc (including SkinDisc line extensions) during such calendar year and (ii) $50,000
Cumulative Net Sales from SkinDisc of $600,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment $ 200,000
Cumulative Net Sales from SkinDisc of $2,000,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 150,000
Cumulative Net Sales from SkinDisc of $4,000,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment 300,000
Net Sales from SkinDisc of $6,000,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Performance payment $ 300,000
v3.23.3
SCHEDULE OF PERFORMANCE PAYMENTS (Details) (Parenthetical) - Scion Agreement [Member]
Dec. 22, 2022
USD ($)
Cumulative Net Sales from SkinDisc of $600,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Net sales $ 600,000
Cumulative Net Sales from SkinDisc of $2,000,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Net sales 2,000,000
Cumulative Net Sales from SkinDisc of $4,000,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Net sales 4,000,000
Net Sales from SkinDisc of $6,000,000 [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Net sales $ 6,000,000
v3.23.3
SCHEDULE OF NET IDENTIFIABLE ASSETS ACQUIRED AND LIABILITIES ASSUMED (Details) - USD ($)
Sep. 30, 2023
Dec. 22, 2022
Sep. 07, 2022
Acquired Finite-Lived Intangible Assets [Line Items]      
Total costs of the asset acquisition $ 792,256    
Intellectual Property [Member]      
Acquired Finite-Lived Intangible Assets [Line Items]      
Common stock   $ 54,070 $ 29,557
Anti-Dilution share liability   305,998 195,532
Contingent Performance payment liability   417,850  
Direct transaction costs   14,338 21,600
Total costs of the asset acquisition   $ 792,256 $ 246,689
v3.23.3
ACQUISITIONS (Details Narrative) - USD ($)
12 Months Ended
Dec. 22, 2022
Sep. 07, 2022
Dec. 31, 2022
Sep. 30, 2023
Business Acquisition [Line Items]        
Business combination, recognized identifiable assets acquired   $ 1,240,000    
Assumed liabilities   1,000,000    
Purchase price   247,000    
Transaction costs   $ 21,600    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets       $ 792,256
Scion Agreement [Member]        
Business Acquisition [Line Items]        
Voting right percentage 100.00%      
Common Stock [Member]        
Business Acquisition [Line Items]        
Number of shares issued   52,023    
Anti Dilution Shares [Member]        
Business Acquisition [Line Items]        
Number of shares issued     344,159  
Jantibody Agreement [Member] | Common Stock [Member]        
Business Acquisition [Line Items]        
Shares issued, acquisition   52,023    
Scion Agreement [Member]        
Business Acquisition [Line Items]        
Shares issued, acquisition 123,153      
Jantibody LLC [Member]        
Business Acquisition [Line Items]        
Ownership percentage   17.50%    
Scion Solutions LLC [Member]        
Business Acquisition [Line Items]        
Ownership percentage       33.30%
v3.23.3
REDEMPTION OF MEDOVEX LLC MEMBERSHIP INTEREST AND SALE OF IP (Details Narrative) - USD ($)
9 Months Ended
Sep. 21, 2023
Sep. 30, 2023
Limited Liability Company Agreement [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Purchase price $ 869,000  
Redemption Agreement [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Purchase price $ 56,000  
Redemption of equity investment   $ 869,000
Sale of assets   56,000
Sold net book value   $ 0
v3.23.3
SUMMARY OF ISSUANCE OF WARRANTS (Details) - $ / shares
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Common Stock Warrants    
Number of Shares, Warrants Outstanding and Exercisable, Beginning 447,967 406,301
Weighted Average Exercise Price Outstanding and Exercisable, Beginning $ 10.90 $ 34.88
Weighted Average Remaining Contractual Life Warrants Outstanding and Exercisable, Beginning 6 years 7 months 24 days 8 years 2 months 1 day
Number of shares , Expired (787) (22,513)
Weighted Average Exercise Price, Expired $ (498.54) $ 373.85
Number of Shares, Exercised   (83,579)
Weighted Average Exercise Price, Exercised   $ 14.00
Number of Shares, Warrants Granted 46,000 140,829
Weighted Average Exercise Price, Granted $ 2.00 $ 9.41
Weighted Average Remaining Contractual Life Warrants Granted 4 years 5 months 8 days 4 years 7 months 17 days
Number of Shares, Warrants Outstanding and Exercisable, Ending 493,180 441,038
Weighted Average Exercise Price, Outstanding and Exercisable, Balance $ 9.30 $ 12.52
Weighted Average Remaining Contractual Life Outstanding and Exercisable 5 years 8 months 4 days 6 years 10 months 2 days
v3.23.3
SCHEDULE OF ISSUANCE OF WARRANTS VALUATION TECHNIQUE (Details)
9 Months Ended
Sep. 30, 2023
$ / shares
shares
2/09/2022 Granted For Services Provided [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 1,000
Stock Price $ 32.00
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 31.00
Life of Warrant 5 years
Measurement Input, Risk Free Interest Rate [Member] | 2/09/2022 Granted For Services Provided [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.82
Measurement Input, Price Volatility [Member] | 2/09/2022 Granted For Services Provided [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.69
1/19/2022 Granted For Inducement Agreement [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 3,732
Stock Price $ 63.25
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 62.00
Life of Warrant 5 years
1/19/2022 Granted For Inducement Agreement [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.62
1/19/2022 Granted For Inducement Agreement [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 187.79
1/20/2022 Granted For Inducement Agreement [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 372
Stock Price $ 64.50
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 64.00
Life of Warrant 5 years
1/20/2022 Granted For Inducement Agreement [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.62
1/20/2022 Granted For Inducement Agreement [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 187.85
Granted For Inducement Agreement Two [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 187
Stock Price $ 64.50
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 64.00
Life of Warrant 5 years
Granted For Inducement Agreement Two [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.62
Granted For Inducement Agreement Two [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 187.85
1/24/2022 Granted For Inducement Agreement Three [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 374
Stock Price $ 48.00
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 47.00
Life of Warrant 5 years
1/24/2022 Granted For Inducement Agreement Three [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.53
1/24/2022 Granted For Inducement Agreement Three [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.01
1/25/2022 Granted For Inducement Agreement Four [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 3,744
Stock Price $ 49.10
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 48.00
Life of Warrant 5 years
1/25/2022 Granted For Inducement Agreement Four [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.56
1/25/2022 Granted For Inducement Agreement Four [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.00
2/02/2022 Granted For Inducement Agreement Five [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 3,741
Stock Price $ 44.55
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 44.00
Life of Warrant 5 years
2/02/2022 Granted For Inducement Agreement Five [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.60
2/02/2022 Granted For Inducement Agreement Five [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.25
2/04/2022 Granted For Inducement Agreement Six [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 6,935
Stock Price $ 44.38
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 43.00
Life of Warrant 5 years
2/04/2022 Granted For Inducement Agreement Six [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.78
2/04/2022 Granted For Inducement Agreement Six [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.33
2/04/2022 Granted For Inducement Agreement Seven [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 13,870
Stock Price $ 44.38
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 43.00
Life of Warrant 5 years
2/04/2022 Granted For Inducement Agreement Seven [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.78
2/04/2022 Granted For Inducement Agreement Seven [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.33
2/22/2022 Granted For Inducement Agreement Eight [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 41,609
Stock Price $ 32.88
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 32.00
Life of Warrant 5 years
2/22/2022 Granted For Inducement Agreement Eight [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.85
2/22/2022 Granted For Inducement Agreement Eight [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.59
2/22/2022 Granted For Inducement Agreement Nine [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 693
Stock Price $ 32.88
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 32.00
Life of Warrant 5 years
2/22/2022 Granted For Inducement Agreement Nine [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 1.85
2/22/2022 Granted For Inducement Agreement Nine [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 188.59
Granted For Inducement Agreement Ten [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 8,322
Stock Price $ 28.00
Warrant exercise price 14.00
Warrant Grant Date Fair Value $ 27.00
Life of Warrant 5 years
Granted For Inducement Agreement Ten [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 2.33
Granted For Inducement Agreement Ten [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 194.01
9/27/2022 Granted for Securities Purchase Agreement [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 56,250
Stock Price $ 6.00
Warrant exercise price 2.50
Warrant Grant Date Fair Value $ 5.94
Life of Warrant 5 years
9/27/2022 Granted for Securities Purchase Agreement [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 4.21
9/27/2022 Granted for Securities Purchase Agreement [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 213.54
11/14/2022 Granted for Securities Purchase Agreement One [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 7,500
Stock Price $ 5.75
Warrant exercise price 2.50
Warrant Grant Date Fair Value $ 5.69
Life of Warrant 5 years
11/14/2022 Granted for Securities Purchase Agreement One [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 4.00
11/14/2022 Granted for Securities Purchase Agreement One [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 213.28
Granted For Convertible Note Agreement [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 30,000
Stock Price $ 1.60
Warrant exercise price 2.00
Warrant Grant Date Fair Value $ 1.57
Life of Warrant 5 years
Granted For Convertible Note Agreement [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 4.16
Granted For Convertible Note Agreement [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 211.43
Granted For Convertible Note Agreement One [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 10,000
Stock Price $ 1.70
Warrant exercise price 2.00
Warrant Grant Date Fair Value $ 1.68
Life of Warrant 5 years
Granted For Convertible Note Agreement One [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 3.59
Granted For Convertible Note Agreement One [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 218.15
Granted For Convertible Note Agreement Two [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 2,500
Stock Price $ 1.60
Warrant exercise price 2.00
Warrant Grant Date Fair Value $ 1.58
Life of Warrant 5 years
Granted For Convertible Note Agreement Two [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 3.63
Granted For Convertible Note Agreement Two [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 218.17
Granted For Convertible Note Agreement Three [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Exercise on aggregate of warrants | shares 3,500
Stock Price $ 1.74
Warrant exercise price 2.00
Warrant Grant Date Fair Value $ 1.73
Life of Warrant 5 years
Granted For Convertible Note Agreement Three [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 4.16
Granted For Convertible Note Agreement Three [Member] | Measurement Input, Price Volatility [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Warrant Input, Percentage 243.62
v3.23.3
COMMON STOCK WARRANTS (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2023
Common Stock Warrants    
Fair value of warrants $ 0 $ 74,000

H CYTE (QB) (USOTC:HCYT)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more H CYTE (QB) Charts.
H CYTE (QB) (USOTC:HCYT)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more H CYTE (QB) Charts.