0001449349 false Q3 --12-31 0001449349 2021-01-01 2021-09-30 0001449349 2021-10-25 0001449349 2021-09-30 0001449349 2020-12-31 0001449349 RDGL:SeriesAConvertiblePreferredStockMember 2021-09-30 0001449349 RDGL:SeriesAConvertiblePreferredStockMember 2020-12-31 0001449349 RDGL:SeriesBConvertiblePreferredStockMember 2021-09-30 0001449349 RDGL:SeriesBConvertiblePreferredStockMember 2020-12-31 0001449349 RDGL:SeriesCConvertiblePreferredStockMember 2021-09-30 0001449349 RDGL:SeriesCConvertiblePreferredStockMember 2020-12-31 0001449349 2020-01-01 2020-09-30 0001449349 2021-07-01 2021-09-30 0001449349 2020-07-01 2020-09-30 0001449349 RDGL:SeriesAPreferredMember 2019-12-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2019-12-31 0001449349 RDGL:SeriesBPreferredMember 2019-12-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2019-12-31 0001449349 RDGL:SeriesCPreferredMember 2019-12-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2019-12-31 0001449349 us-gaap:CommonStockMember 2019-12-31 0001449349 us-gaap:AdditionalPaidInCapitalMember 2019-12-31 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2019-12-31 0001449349 us-gaap:RetainedEarningsMember 2019-12-31 0001449349 2019-12-31 0001449349 RDGL:SeriesAPreferredMember 2020-01-01 2020-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2020-01-01 2020-03-31 0001449349 RDGL:SeriesBPreferredMember 2020-01-01 2020-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2020-01-01 2020-03-31 0001449349 RDGL:SeriesCPreferredMember 2020-01-01 2020-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2020-01-01 2020-03-31 0001449349 us-gaap:CommonStockMember 2020-01-01 2020-03-31 0001449349 us-gaap:AdditionalPaidInCapitalMember 2020-01-01 2020-03-31 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2020-01-01 2020-03-31 0001449349 us-gaap:RetainedEarningsMember 2020-01-01 2020-03-31 0001449349 2020-01-01 2020-03-31 0001449349 RDGL:SeriesAPreferredMember 2020-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2020-03-31 0001449349 RDGL:SeriesBPreferredMember 2020-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2020-03-31 0001449349 RDGL:SeriesCPreferredMember 2020-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2020-03-31 0001449349 us-gaap:CommonStockMember 2020-03-31 0001449349 us-gaap:AdditionalPaidInCapitalMember 2020-03-31 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2020-03-31 0001449349 us-gaap:RetainedEarningsMember 2020-03-31 0001449349 2020-03-31 0001449349 RDGL:SeriesAPreferredMember 2020-04-01 2020-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2020-04-01 2020-06-30 0001449349 RDGL:SeriesBPreferredMember 2020-04-01 2020-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2020-04-01 2020-06-30 0001449349 RDGL:SeriesCPreferredMember 2020-04-01 2020-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2020-04-01 2020-06-30 0001449349 us-gaap:CommonStockMember 2020-04-01 2020-06-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2020-04-01 2020-06-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2020-04-01 2020-06-30 0001449349 us-gaap:RetainedEarningsMember 2020-04-01 2020-06-30 0001449349 2020-04-01 2020-06-30 0001449349 RDGL:SeriesAPreferredMember 2020-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2020-06-30 0001449349 RDGL:SeriesBPreferredMember 2020-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2020-06-30 0001449349 RDGL:SeriesCPreferredMember 2020-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2020-06-30 0001449349 us-gaap:CommonStockMember 2020-06-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2020-06-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2020-06-30 0001449349 us-gaap:RetainedEarningsMember 2020-06-30 0001449349 2020-06-30 0001449349 RDGL:SeriesAPreferredMember 2020-07-01 2020-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2020-07-01 2020-09-30 0001449349 RDGL:SeriesBPreferredMember 2020-07-01 2020-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2020-07-01 2020-09-30 0001449349 RDGL:SeriesCPreferredMember 2020-07-01 2020-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2020-07-01 2020-09-30 0001449349 us-gaap:CommonStockMember 2020-07-01 2020-09-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2020-07-01 2020-09-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2020-07-01 2020-09-30 0001449349 us-gaap:RetainedEarningsMember 2020-07-01 2020-09-30 0001449349 RDGL:SeriesAPreferredMember 2020-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2020-09-30 0001449349 RDGL:SeriesBPreferredMember 2020-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2020-09-30 0001449349 RDGL:SeriesCPreferredMember 2020-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2020-09-30 0001449349 us-gaap:CommonStockMember 2020-09-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2020-09-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2020-09-30 0001449349 us-gaap:RetainedEarningsMember 2020-09-30 0001449349 2020-09-30 0001449349 RDGL:SeriesAPreferredMember 2020-12-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2020-12-31 0001449349 RDGL:SeriesBPreferredMember 2020-12-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2020-12-31 0001449349 RDGL:SeriesCPreferredMember 2020-12-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2020-12-31 0001449349 us-gaap:CommonStockMember 2020-12-31 0001449349 us-gaap:AdditionalPaidInCapitalMember 2020-12-31 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2020-12-31 0001449349 us-gaap:RetainedEarningsMember 2020-12-31 0001449349 RDGL:SeriesAPreferredMember 2021-01-01 2021-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2021-01-01 2021-03-31 0001449349 RDGL:SeriesBPreferredMember 2021-01-01 2021-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2021-01-01 2021-03-31 0001449349 RDGL:SeriesCPreferredMember 2021-01-01 2021-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2021-01-01 2021-03-31 0001449349 us-gaap:CommonStockMember 2021-01-01 2021-03-31 0001449349 us-gaap:AdditionalPaidInCapitalMember 2021-01-01 2021-03-31 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2021-01-01 2021-03-31 0001449349 us-gaap:RetainedEarningsMember 2021-01-01 2021-03-31 0001449349 2021-01-01 2021-03-31 0001449349 RDGL:SeriesAPreferredMember 2021-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2021-03-31 0001449349 RDGL:SeriesBPreferredMember 2021-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2021-03-31 0001449349 RDGL:SeriesCPreferredMember 2021-03-31 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2021-03-31 0001449349 us-gaap:CommonStockMember 2021-03-31 0001449349 us-gaap:AdditionalPaidInCapitalMember 2021-03-31 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2021-03-31 0001449349 us-gaap:RetainedEarningsMember 2021-03-31 0001449349 2021-03-31 0001449349 RDGL:SeriesAPreferredMember 2021-04-01 2021-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2021-04-01 2021-06-30 0001449349 RDGL:SeriesBPreferredMember 2021-04-01 2021-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2021-04-01 2021-06-30 0001449349 RDGL:SeriesCPreferredMember 2021-04-01 2021-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2021-04-01 2021-06-30 0001449349 us-gaap:CommonStockMember 2021-04-01 2021-06-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2021-04-01 2021-06-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2021-04-01 2021-06-30 0001449349 us-gaap:RetainedEarningsMember 2021-04-01 2021-06-30 0001449349 2021-04-01 2021-06-30 0001449349 RDGL:SeriesAPreferredMember 2021-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2021-06-30 0001449349 RDGL:SeriesBPreferredMember 2021-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2021-06-30 0001449349 RDGL:SeriesCPreferredMember 2021-06-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2021-06-30 0001449349 us-gaap:CommonStockMember 2021-06-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2021-06-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2021-06-30 0001449349 us-gaap:RetainedEarningsMember 2021-06-30 0001449349 2021-06-30 0001449349 RDGL:SeriesAPreferredMember 2021-07-01 2021-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2021-07-01 2021-09-30 0001449349 RDGL:SeriesBPreferredMember 2021-07-01 2021-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2021-07-01 2021-09-30 0001449349 RDGL:SeriesCPreferredMember 2021-07-01 2021-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2021-07-01 2021-09-30 0001449349 us-gaap:CommonStockMember 2021-07-01 2021-09-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2021-07-01 2021-09-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2021-07-01 2021-09-30 0001449349 us-gaap:RetainedEarningsMember 2021-07-01 2021-09-30 0001449349 RDGL:SeriesAPreferredMember 2021-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesAPreferredMember 2021-09-30 0001449349 RDGL:SeriesBPreferredMember 2021-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesBPreferredMember 2021-09-30 0001449349 RDGL:SeriesCPreferredMember 2021-09-30 0001449349 RDGL:AdditionalPaidInCapitalSeriesCPreferredMember 2021-09-30 0001449349 us-gaap:CommonStockMember 2021-09-30 0001449349 us-gaap:AdditionalPaidInCapitalMember 2021-09-30 0001449349 RDGL:SubscriptionReceivableSharesToBeIssuedMember 2021-09-30 0001449349 us-gaap:RetainedEarningsMember 2021-09-30 0001449349 2021-09-14 2021-09-15 0001449349 2021-09-15 0001449349 srt:MaximumMember 2021-01-01 2021-09-30 0001449349 RDGL:ProductionEquipmentMember srt:MinimumMember 2021-01-01 2021-09-30 0001449349 RDGL:ProductionEquipmentMember srt:MaximumMember 2021-01-01 2021-09-30 0001449349 us-gaap:OfficeEquipmentMember srt:MinimumMember 2021-01-01 2021-09-30 0001449349 us-gaap:OfficeEquipmentMember srt:MaximumMember 2021-01-01 2021-09-30 0001449349 us-gaap:FurnitureAndFixturesMember srt:MinimumMember 2021-01-01 2021-09-30 0001449349 us-gaap:FurnitureAndFixturesMember srt:MaximumMember 2021-01-01 2021-09-30 0001449349 us-gaap:ConvertibleDebtMember 2021-01-01 2021-09-30 0001449349 us-gaap:ConvertibleDebtMember 2020-01-01 2020-12-31 0001449349 us-gaap:PreferredStockMember 2021-01-01 2021-09-30 0001449349 us-gaap:PreferredStockMember 2020-01-01 2020-12-31 0001449349 RDGL:CommonStockOptionsMember 2021-01-01 2021-09-30 0001449349 RDGL:CommonStockOptionsMember 2020-01-01 2020-12-31 0001449349 RDGL:CommonStockWarrantsMember 2021-01-01 2021-09-30 0001449349 RDGL:CommonStockWarrantsMember 2020-01-01 2020-12-31 0001449349 2020-01-01 2020-12-31 0001449349 srt:ChiefExecutiveOfficerMember 2019-01-01 2019-12-31 0001449349 srt:ChiefExecutiveOfficerMember 2019-09-24 0001449349 srt:ChiefExecutiveOfficerMember 2019-09-23 2019-09-24 0001449349 us-gaap:ConvertibleNotesPayableMember 2019-01-01 2019-12-31 0001449349 srt:ChiefExecutiveOfficerMember 2019-12-31 0001449349 us-gaap:ConvertibleNotesPayableMember 2021-01-01 2021-09-30 0001449349 us-gaap:ConvertibleNotesPayableMember 2020-01-01 2020-09-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyMember 2019-01-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyMember 2019-01-01 2019-01-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyMember 2021-09-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyMember 2020-12-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyOneMember 2019-03-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyOneMember 2019-03-01 2019-03-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyOneMember 2021-09-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyOneMember 2020-12-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyTwoMember 2019-04-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyTwoMember 2019-04-01 2019-04-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyTwoMember 2021-09-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyTwoMember 2020-12-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyThreeMember 2019-07-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyThreeMember 2019-07-01 2019-07-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyThreeMember 2021-09-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyThreeMember 2020-12-31 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyFourMember 2019-11-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyFourMember 2019-11-01 2019-11-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyFourMember 2021-09-30 0001449349 RDGL:RelatedPartyNotesPayableMember RDGL:RelatedPartyFourMember 2020-12-31 0001449349 srt:DirectorMember 2019-01-24 0001449349 srt:DirectorMember 2019-01-23 2019-01-24 0001449349 srt:DirectorMember 2019-03-27 0001449349 srt:DirectorMember 2019-03-26 2019-03-27 0001449349 srt:DirectorMember 2019-04-29 0001449349 srt:DirectorMember 2019-07-05 0001449349 srt:DirectorMember 2019-04-28 2019-04-29 0001449349 srt:DirectorMember 2019-11-25 0001449349 srt:DirectorMember 2019-11-24 2019-11-25 0001449349 srt:DirectorMember 2021-01-01 2021-09-30 0001449349 srt:DirectorMember 2020-01-01 2020-09-30 0001449349 srt:DirectorMember 2021-09-30 0001449349 RDGL:CEOMember 2020-03-31 0001449349 RDGL:AprilTwentyTwentyMember RDGL:ChairmanMember 2019-01-01 2019-12-31 0001449349 2020-04-30 0001449349 2020-04-01 2020-04-30 0001449349 srt:ChiefExecutiveOfficerMember 2020-01-01 2020-12-31 0001449349 srt:ChiefExecutiveOfficerMember 2021-06-01 2021-06-30 0001449349 us-gaap:CommonStockMember 2021-06-01 2021-06-30 0001449349 us-gaap:SeriesAPreferredStockMember 2021-06-01 2021-06-30 0001449349 srt:ChiefExecutiveOfficerMember 2021-05-01 2021-05-31 0001449349 srt:ChiefExecutiveOfficerMember 2021-06-01 2021-06-30 0001449349 srt:ChiefExecutiveOfficerMember 2021-09-30 0001449349 srt:ChiefExecutiveOfficerMember us-gaap:CommonStockMember 2021-09-30 0001449349 us-gaap:ConvertibleNotesPayableMember 2012-07-31 0001449349 us-gaap:ConvertibleNotesPayableMember 2012-08-31 0001449349 us-gaap:ConvertibleNotesPayableMember 2012-07-30 2012-07-31 0001449349 RDGL:ConvertibleNotesPayableOneMember 2012-08-30 2012-08-31 0001449349 us-gaap:ConvertibleNotesPayableMember 2021-09-30 0001449349 us-gaap:ConvertibleNotesPayableMember 2020-12-31 0001449349 RDGL:ConvertibleNotesPayableOneMember 2020-11-30 0001449349 RDGL:ConvertibleNotesPayableOneMember 2020-11-29 2020-11-30 0001449349 RDGL:ConvertibleNotesPayableOneMember 2021-09-30 0001449349 RDGL:ConvertibleNotesPayableOneMember 2020-12-31 0001449349 RDGL:ConvertibleNotesPayableOnPenaltiesMember 2021-09-30 0001449349 RDGL:ConvertibleNotesPayableOnPenaltiesMember 2020-12-31 0001449349 RDGL:ConvertiblePromissoryNoteMember 2020-11-30 0001449349 RDGL:ConvertiblePromissoryNoteMember RDGL:QualifiedFinancingMember 2020-11-29 2020-11-30 0001449349 RDGL:ConvertiblePromissoryNoteMember RDGL:QualifiedFinancingMember RDGL:NoteHoldersMember 2020-11-30 0001449349 RDGL:ConvertiblePromissoryNoteMember RDGL:QualifiedFinancingMember RDGL:NoteHoldersMember 2020-11-29 2020-11-30 0001449349 RDGL:ConvertibleNotePayableMember 2021-01-01 2021-09-30 0001449349 RDGL:ConvertibleNotePayableMember 2020-01-01 2020-09-30 0001449349 RDGL:PromissoryNotesOneMember 2019-02-20 0001449349 RDGL:PromissoryNotesTwoMember 2019-02-20 0001449349 2019-02-20 0001449349 2019-02-19 2019-02-20 0001449349 RDGL:PromissoryNotesMember 2021-09-30 0001449349 RDGL:TwoNoteholdersMember 2019-08-19 2019-08-20 0001449349 2019-08-20 0001449349 RDGL:NoteholdersOneMember 2019-08-20 0001449349 RDGL:NoteholdersTwoMember 2019-08-20 0001449349 RDGL:TwoNoteholdersMember srt:MinimumMember 2019-08-19 2019-08-20 0001449349 RDGL:TwoNoteholdersMember srt:MaximumMember 2019-08-19 2019-08-20 0001449349 RDGL:PromissoryNotesMember 2021-01-01 2021-09-30 0001449349 RDGL:PromissoryNotesMember 2020-01-01 2020-09-30 0001449349 RDGL:PromissoryNotesMember 2020-07-12 2020-07-14 0001449349 RDGL:PromissoryNotesMember 2020-07-14 0001449349 RDGL:BoardOfDirectorsMember 2019-03-26 2019-03-28 0001449349 RDGL:BoardOfDirectorsMember srt:MinimumMember 2019-03-28 0001449349 RDGL:BoardOfDirectorsMember srt:MaximumMember 2019-03-28 0001449349 RDGL:SeriesBConvertiblePreferredStockMember 2018-10-08 0001449349 RDGL:SeriesCConvertiblePreferredStockMember 2019-03-27 0001449349 RDGL:SeriesAConvertiblePreferredStockMember 2015-06-30 0001449349 RDGL:SeriesAConvertiblePreferredStockMember srt:MinimumMember 2016-03-31 0001449349 RDGL:SeriesAConvertiblePreferredStockMember srt:MaximumMember 2016-03-31 0001449349 RDGL:SeriesAConvertiblePreferredStockMember 2015-06-01 2015-06-30 0001449349 srt:ChiefExecutiveOfficerMember RDGL:SeriesAConvertiblePreferredStockMember 2021-06-01 2021-06-30 0001449349 RDGL:SeriesBConvertiblePreferredStockMember 2018-10-31 0001449349 RDGL:SeriesBConvertiblePreferredStockMember 2018-10-01 2018-10-31 0001449349 RDGL:SeriesCConvertiblePreferredStockMember 2019-03-31 0001449349 RDGL:SeriesCConvertiblePreferredStockMember 2019-03-01 2019-03-31 0001449349 us-gaap:AccountsPayableMember 2021-01-01 2021-01-31 0001449349 us-gaap:AccountsPayableMember 2021-05-01 2021-05-31 0001449349 us-gaap:CommonStockMember 2021-01-01 2021-01-31 0001449349 2021-01-01 2021-01-31 0001449349 us-gaap:CommonStockMember 2021-03-01 2021-03-31 0001449349 2021-03-01 2021-03-31 0001449349 us-gaap:CommonStockMember 2021-01-08 2021-01-29 0001449349 us-gaap:WarrantMember 2021-01-08 2021-01-29 0001449349 us-gaap:CommonStockMember 2021-06-27 2021-06-28 0001449349 us-gaap:CommonStockMember srt:ChiefExecutiveOfficerMember 2021-06-27 2021-06-28 0001449349 us-gaap:RestrictedStockUnitsRSUMember 2021-06-01 2021-06-30 0001449349 us-gaap:CommonStockMember 2021-07-09 2021-09-24 0001449349 us-gaap:WarrantMember 2021-07-09 2021-09-24 0001449349 RDGL:SeriesBConvertiblePreferredStockMember us-gaap:InvestorMember 2020-01-01 2020-01-31 0001449349 RDGL:SeriesCConvertiblePreferredStockMember 2020-01-01 2020-01-31 0001449349 RDGL:CommonStocklMember 2020-03-01 2020-03-31 0001449349 RDGL:CommonStocklMember 2020-03-31 0001449349 RDGL:ConvertiblePromissoryNoteMember RDGL:NoteAgreementMember 2020-03-01 2020-03-31 0001449349 RDGL:ConvertiblePromissoryNoteMember RDGL:HoldersAgreementMember 2020-03-31 0001449349 RDGL:ConvertiblePromissoryNoteMember RDGL:HoldersAgreementMember 2020-03-01 2020-03-31 0001449349 RDGL:ConvertiblePromissoryNoteMember RDGL:PreviouslyAmendeAgreementMember 2020-03-31 0001449349 srt:MinimumMember 2020-12-31 0001449349 srt:MaximumMember 2020-12-31 0001449349 srt:MinimumMember 2021-09-30 0001449349 srt:MaximumMember 2021-09-30 0001449349 srt:ChiefExecutiveOfficerMember 2021-01-01 2021-09-30 0001449349 us-gaap:StockOptionMember 2021-01-01 2021-09-30 0001449349 us-gaap:StockOptionMember 2020-01-01 2020-09-30 0001449349 us-gaap:WarrantMember 2020-12-31 0001449349 us-gaap:WarrantMember srt:MinimumMember 2020-12-31 0001449349 us-gaap:WarrantMember srt:MaximumMember 2020-12-31 0001449349 us-gaap:WarrantMember 2021-01-01 2021-09-30 0001449349 us-gaap:WarrantMember 2021-09-30 0001449349 us-gaap:WarrantMember srt:MinimumMember 2021-09-30 0001449349 us-gaap:WarrantMember srt:MaximumMember 2021-09-30 0001449349 srt:MinimumMember 2020-01-01 2020-12-31 0001449349 srt:MaximumMember 2020-01-01 2020-12-31 0001449349 RDGL:ConvertibleNotesMember RDGL:AccreditedInvestorsMember 2021-09-30 0001449349 RDGL:ConvertibleNotesMember RDGL:AccreditedInvestorsMember 2021-01-01 2021-09-30 0001449349 RDGL:ConvertibleNotesMember RDGL:AccreditedInvestorsMember us-gaap:WarrantMember 2021-09-30 0001449349 RDGL:RegulationAPlusMember 2020-03-01 2020-06-30 0001449349 RDGL:RegulationAPlusMember 2020-06-30 0001449349 RDGL:RegulationAPlusMember 2021-09-30 0001449349 RDGL:ConvertiblePromissoryNoteMember 2020-06-30 0001449349 RDGL:CommonStocklMember RDGL:NoteAgreementMember 2020-03-01 2020-06-30 0001449349 RDGL:CommonStocklMember RDGL:NoteAgreementMember 2020-06-30 0001449349 RDGL:ConvertibleNoteAgreementsMember 2020-06-01 2020-06-30 0001449349 RDGL:ConvertibleNoteAgreementsMember 2020-06-30 0001449349 RDGL:ConvertibleNoteAgreementsMember us-gaap:WarrantMember 2020-03-01 2020-06-30 0001449349 RDGL:ConvertibleNoteAgreementsMember 2020-09-30 0001449349 2020-12-02 0001449349 2020-11-29 2020-12-02 0001449349 RDGL:ConvertiblePromissoryNoteMember 2020-11-29 2020-11-30 0001449349 us-gaap:WarrantMember 2020-12-28 0001449349 RDGL:CommonStocklMember 2020-12-14 2020-12-28 0001449349 us-gaap:WarrantMember 2020-10-01 2020-12-31 0001449349 RDGL:RestrictedStockUnitsMember 2020-12-31 0001449349 RDGL:RestrictedStockUnitsMember 2021-01-01 2021-09-30 0001449349 RDGL:RestrictedStockUnitsMember 2021-09-30 0001449349 us-gaap:RestrictedStockUnitsRSUMember 2021-05-02 2021-05-03 0001449349 us-gaap:RestrictedStockUnitsRSUMember RDGL:ConsultantsMember 2021-05-02 2021-05-03 0001449349 us-gaap:RestrictedStockUnitsRSUMember RDGL:OneConsultantsMember 2021-06-01 2021-06-30 0001449349 us-gaap:RestrictedStockUnitsRSUMember RDGL:EmploymentAgreementMember srt:ChiefExecutiveOfficerMember 2021-05-02 2021-05-03 0001449349 us-gaap:RestrictedStockUnitsRSUMember RDGL:EmploymentAgreementMember 2021-05-02 2021-05-03 0001449349 us-gaap:RestrictedStockUnitsRSUMember RDGL:EmploymentAgreementMember us-gaap:ShareBasedCompensationAwardTrancheOneMember 2021-05-02 2021-05-03 0001449349 us-gaap:RestrictedStockUnitsRSUMember RDGL:EmploymentAgreementMember us-gaap:ShareBasedCompensationAwardTrancheTwoMember 2021-05-02 2021-05-03 0001449349 us-gaap:RestrictedStockUnitsRSUMember RDGL:EmploymentAgreementMember RDGL:BoardOfDirectorsMember 2021-05-02 2021-05-03 0001449349 RDGL:EmploymentAgreementMember RDGL:DrMichaelKKorenkoMember 2019-06-03 2019-06-04 0001449349 us-gaap:SubsequentEventMember us-gaap:CommonStockMember 2021-10-01 2021-10-31 0001449349 us-gaap:SubsequentEventMember us-gaap:WarrantMember 2021-10-01 2021-10-31 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, 2021

 

OR

 

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

 

FOR THE TRANSITION PERIOD FROM __________ TO __________

 

COMMISSION FILE NUMBER 000-53497

 

VIVOS INC

(Exact name of registrant as specified in its charter)

 

Delaware   80-0138937

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

719 Jadwin Avenue,

Richland, WA 99352

(Address of principal executive offices, Zip Code)

 

(509) 736-4000

(Registrant’s telephone number, including area code)

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. Yes ☐ No ☒

 

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 during the preceding 12 months (or for such shorter period that the registrant was required to submit 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. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

  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 company 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

 

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

 

Title of Each Class   Trading Symbol   Name of Each Exchange on which registered
         

 

As of October 25, 2021, there were 337,781,082 shares of the registrant’s common stock outstanding, 2,071,007 shares of the registrant’s Series A Convertible Preferred Stock outstanding, 436,653 of the registrant’s Series B Convertible Preferred Stock outstanding and 385,302 of the registrant’s Series C Convertible Preferred Stock outstanding.

 

 

 

 

 

 

TABLE OF CONTENTS

 

    Page
  PART I – FINANCIAL INFORMATION  
     
Item 1. Condensed Financial Statements 1
     
  Condensed Balance Sheets as of September 30, 2021 (unaudited) and December 31, 2020 1
     
  Condensed Statements of Operations for the Nine and Three Months ended September 30, 2021 and 2020 (unaudited) 2
     
  Condensed Statement of Changes in Stockholders’ Deficit for the Nine Months Ended September 30, 2021 and 2020 (unaudited) 3
     
  Condensed Statements of Cash Flow for the Nine Months ended September 30, 2021 and 2020 (unaudited) 4
     
  Notes to Condensed Financial Statements (unaudited) 5
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 26
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk 40
     
Item 4. Controls and Procedures 40
     
  PART II – OTHER INFORMATION  
     
Item 1. Legal Proceedings 42
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 42
     
Item 6. Exhibits 43
     
SIGNATURES 44

 

- i -
 

 

PART I – FINANCIAL INFORMATION

 

VIVOS INC

CONDENSED BALANCE SHEETS

SEPTEMBER 30, 2021 (UNAUDITED) AND DECEMBER 31, 2020

 

    SEPTEMBER 30,     DECEMBER 31,  
    2021     2020  
    (UNAUDITED)        
ASSETS                
Current Assets:                
Cash   $ 1,986,591     $ 903,704  
Accounts receivable     8,887       -  
Prepaid expenses     48,315       33,835  
                 
Total Current Assets     2,043,793       937,539  
                 
TOTAL ASSETS   $ 2,043,793     $ 937,539  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)                
                 
LIABILITIES                
Current Liabilities:                
Accounts payable and accrued expenses   $ 172,652     $ 361,880  
Related party accounts payable     32,110       32,110  
Accrued interest payable     118,869       100,954  
Payroll liabilities payable     -       66,143  
Convertible notes payable, net     58,761       107,418  
Related party promissory note     237,000       237,000  
                 
Total Current Liabilities     619,392       905,505  
                 
Total Liabilities     619,392       905,505  
                 
Commitments and contingencies     -       -  
                 
STOCKHOLDERS’ EQUITY (DEFICIT)                
Preferred stock, par value, $0.001, 20,000,000 shares authorized, Series A Convertible Preferred, 5,000,000 shares authorized, 2,071,007 and 2,171,007 shares issued and outstanding, respectively     2,071       2,171  
Additional paid in capital - Series A Convertible preferred stock     8,842,458       8,857,358  
Series B Convertible Preferred, 5,000,000 shares authorized, 436,653 and 436,653 shares issued and outstanding, respectively     436       436  
Additional paid in capital - Series B Convertible preferred stock     385,235       385,235  
Series C Convertible Preferred, 5,000,000 shares authorized, 385,302 and 385,302 shares issued and outstanding, respectively     385       385  
Additional paid in capital - Series C Convertible preferred stock     500,507       500,507  
Common stock, par value, $0.001, 950,000,000 shares authorized, 335,775,389 and 292,278,591 issued and outstanding, respectively     335,775       292,279  
Additional paid in capital - common stock     68,265,171       64,551,764  
Subscription receivable     -       -  
Accumulated deficit     (76,907,637 )     (74,558,101 )
                 
Total Stockholders’ Equity (Deficit)     1,424,401       32,034  
                 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)   $ 2,043,793     $ 937,539  

 

The accompanying notes are an integral part of these financial statements.

 

1
 

 

VIVOS INC

CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE NINE AND THREE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020

 

                                 
    NINE MONTHS ENDED     THREE MONTHS ENDED  
    SEPTEMBER 30,     SEPTEMBER 30,     SEPTEMBER 30,     SEPTEMBER 30,  
    2021     2020     2021     2020  
                         
Consulting revenues, net   $ 14,887     $ 7,000     $ 14,887     $ 7,000  
                                 
OPERATING EXPENSES                                
Professional fees     172,028       170,771       55,583       59,502  
Stock based compensation     1,614,000       2,176       -       -  
Payroll expenses     202,428       94,029       64,925       34,029  
Research and development     227,154       31,809       66,831       14,383  
General and administrative expenses     82,635       85,482       22,131       27,526  
                                 
Total Operating Expenses     2,298,245       384,267       209,470       135,440  
                                 
OPERATING LOSS     (2,283,358 )     (377,267 )     (194,583 )     (128,440 )
                                 
NON-OPERATING INCOME (EXPENSE)                                
Interest expense     (19,628 )     (280,642 )     (6,577 )     (7,151 )
Other income     -       3,000       -       -  
Forgiveness of debt     129,745       -       -       -  
Loss on debt extinguishment     (176,295 )     -       -       -  
                                 
Total Non-Operating Income (Expenses)     (66,178 )     (277,642 )     (6,577 )     (7,151 )
                                 
NET LOSS BEFORE PROVISION FOR INCOME TAXES     (2,349,536 )     (654,909 )     (201,160 )     (135,591 )
                                 
Provision for income taxes     -       -       -       -  
                                 
NET LOSS   $ (2,349,536 )   $ (654,909 )   $ (201,160 )   $ (135,591 )
                                 
Net loss per share - basic and diluted   $ (0.01 )   $ (0.00 )   $ (0.00 )   $ (0.00 )
                                 
Weighted average common shares outstanding - basic and diluted     321,548,977       213,424,420       335,506,200       234,418,486  

 

The accompanying notes are an integral part of these financial statements.

 

2
 

 

VIVOS INC

CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020

 

                                                                                           
                                                                                 
                Additional                 Additional                 Additional           Additional     (Subscription              
    Series A Preferred     Paid-In
Capital -
    Series B Preferred     Paid-In
Capital -
    Series C Preferred     Paid-In
Capital -
    Common Stock     Paid-In
Capital -
    Receivable) /
Shares to be
    Accumulated        
    Shares     Amount     Series A Preferred     Shares     Amount     Series B Preferred     Shares     Amount     Series C Preferred     Shares     Amount     Common     Issued     Deficit     Total  
                                                                                           
Balance - December 31, 2019     2,552,642     $ 2,553     $ 8,870,626       1,113,245     $ 1,113     $ 665,195       821,292     $ 821     $ 674,457       184,845,821     $ 184,846     $ 61,721,809     $ -     $        (73,601,109 )   $ (1,479,689 )
                                                                                                                         
Stock issued for:                                                                                                                        
Cash     -       -       -       -       -       -       -       -       -       -       -       -       6,870       -       6,870  
Note conversions     -       -       -       -       -       -       -       -       -       -       -       -       526,113       -       526,113  
Redemption of preferred stock in convertible note agreement     -       -       -       (100,000 )     (100 )     (49,900 )     -       -       -       -       -       -       -       -       (50,000 )
Conversion of preferred stock into common stock     -       -       -       -       -       -       (435,990 )     (436 )     (173,950 )     5,449,875       5,449       168,937       -       -       -  
Warrants issued with notes payable (discount)     -       -       -       -       -       -       -       -       -       -       -       28,482       -       -       28,482  
Options and warrants issued for services     -       -       -       -       -       -       -       -       -       -       -       77,883       -       -       77,883  
Share adjustment     -       -       -       -       -       -       -       -       -       (62 )     -       -       -       -       -  
Net loss for the period     -       -       -       -       -       -       -       -       -       -       -       -       -       (360,231 )     (360,231 )
                                                                                                                         
Balance - March 31, 2020     2,552,642       2,553       8,870,626       1,013,245       1,013       615,295       385,302       385       500,507       190,295,634       190,295       61,997,111       532,983       (73,961,340 )     (1,250,572 )
                                                                                                                         
Stock issued for:                                                                                                                        
Cash     -       -       -       -       -       -       -       -       -       18,440,000       18,440       479,440       (6,870 )     -       491,010  
Note conversions     -       -       -       -       -       -       -       -       -       24,112,742       24,113       626,931       (526,113 )     -       124,931  
Warrants purchased for cash     -       -       -       -       -       -       -       -       -       -       -       6,900       -       -       6,900  
Options and warrants issued for services     -       -       -       -       -       -       -       -       -       -       -       2,176       -       -       2,176  
Net loss for the period     -       -       -       -       -       -       -       -       -       -       -       -       -       (159,087 )     (159,087 )
                                                                                                                         
Balance - June 30, 2020     2,552,642       2,553       8,870,626       1,013,245       1,013       615,295       385,302       385       500,507       232,848,376       232,848       63,112,558       -       (74,120,427 )     (784,642 )
                                                                                                                         
Stock issued for:                                                                                                                        
Note conversions     -       -       -       -       -       -       -       -       -       1,851,852       1,852       48,148       -       -       50,000  
Net loss for the period     -       -       -       -       -       -       -       -       -       -       -       -       -       (135,591 )     (135,591 )
                                                                                                                         
Balance - September 30, 2020     2,552,642     $ 2,553     $ 8,870,626       1,013,245     $ 1,013     $ 615,295       385,302     $ 385     $ 500,507       234,700,228     $ 234,700     $ 63,160,706     $ -     $ (74,256,018 )   $ (870,233 )
                                                                                                                         
Balance - December 31, 2020     2,171,007     $ 2,171     $ 8,857,358       436,653     $ 436     $ 385,235       385,302     $ 385     $ 500,507       292,278,591     $ 292,279     $ 64,551,764     $ -     $ (74,558,101 )   $ 32,034  
                                                                                                                         
Stock issued for:                                                                                                                        
Cash     -       -       -       -       -       -       -       -       -       22,500,000       22,500       1,777,500       -       -       1,800,000  
Note conversions/settlements     -       -       -       -       -       -       -       -       -       1,259,250       1,259       225,406       -       -       226,665  
Accounts payable     -       -       -       -       -       -       -       -       -       384,445       384       49,616       -       -       50,000  
Warrant exercises     -       -       -       -       -       -       -       -       -       3,870,428       3,870       (3,870 )     -       -       -  
Warrants purchased for cash     -       -       -       -       -       -       -       -       -       -       -       11,238       -       -       11,238  
Net loss for the period     -       -       -       -       -       -       -       -       -       -       -       -       -       (288,189 )     (288,189 )
                                                                                                                         
Balance - March 31, 2021     2,171,007       2,171       8,857,358       436,653       436       385,235       385,302       385       500,507       320,292,714       320,292       66,611,654       -       (74,846,290 )     1,831,748  
                                                                                                                         
Stock issued for:                                                                                                                        
RSUs     -       -       -       -       -       -       -       -       -       12,000,000       12,000       (12,000 )     -       -       -  
Stock option exercises     (100,000 )     (100 )     (14,900 )     -       -       -       -       -       -       2,125,000       2,125       12,875       -       -       -  
Accounts payable     -       -       -       -       -       -       -       -       -       519,480       520       39,480       -       -       40,000  
RSU’s granted to consultants that have vested     -       -       -       -       -       -       -       -       -       -       -       1,614,000       -       -       1,614,000  
Net loss for the period     -       -       -       -       -       -       -       -       -       -       -       -       -       (1,860,187 )     (1,860,187 )
                                                                                                                         
Balance - June 30, 2021     2,071,007       2,071       8,842,458       436,653       436       385,235       385,302       385       500,507       334,937,194       334,937       68,266,009       -       (76,706,477 )     1,625,561  
                                                                                                                         
Stock issued for:                                                                                                                        
Warrant exercises     -       -       -       -       -       -       -       -       -       838,195       838       (838 )     -       -       -  
Net loss for the period     -       -       -       -       -       -       -       -       -       -       -       -       -       (201,160 )     (201,160 )
                                                                                                                         
                                                                                                                         
Balance - September 30, 2021     2,071,007     $ 2,071     $ 8,842,458       436,653     $ 436     $ 385,235       385,302     $ 385     $ 500,507       335,775,389     $ 335,775     $ 68,265,171     $ -     $ (76,907,637 )   $ 1,424,401  

 

The accompanying notes are an integral part of these financial statements.

 

3
 

 

VIVOS INC

CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020

 

    2021     2020  
CASH FLOW FROM OPERTING ACTIVIITES                
Net loss   $ (2,349,536 )   $ (654,909 )
Adjustments to reconcile net loss to net cash used in operating activities                
Amortization of convertible debt discount     -       53,527  
Amortization of BCF discount     -       6,187  
Stock options and warrants for services     -       2,176  
RSUs issued for services     1,614,000       -  
Loss on conversion of debt     176,295       -  
Forgiveness of debt     (129,745 )     -  
Warrants issued for interest expense     -       77,883  
Exchange premium in conversion of notes     -       98,508  
Changes in assets and liabilities                
Accounts receivable     (8,887 )     -  
Prepaid expenses and other assets     (14,480 )     (19,477 )
Accounts payable and accrued expenses     30,517       (134,334 )
Accounts payable and accrued expenses from related party     -       -  
Payroll liabilities     (66,143 )     30,000  
Accrued interest     19,628       30,212  
Total adjustments     1,621,185       144,682  
                 
Net cash used in operating activities     (728,351 )     (510,227 )
                 
CASH FLOWS FROM FINANCING ACTIVITES                
Redemption of preferred stock     -       (50,000 )
Proceeds from sale of common stock and warrants     1,811,238       504,780  
Proceeds from convertible debt     -       100,000  
Payment of note payable     -       (50,000 )
Net cash provided by financing activities     1,811,238       504,780  
                 
NET INCREASE (DECREASE) IN CASH     1,082,887       (5,447 )
                 
CASH - BEGINNING OF PERIOD     903,704       20,381  
                 
CASH - END OF PERIOD   $ 1,986,591     $ 14,934  
                 
CASH PAID DURING THE PERIOD FOR:                
Interest expense   $ -     $ 13,442  
                 
Income taxes   $ -     $ -  
                 
SUPPLEMENTAL INFORMATION - NON-CASH INVESTING AND FINANCING ACTIVITIES:                
                 
Conversion of preferred stock into common stock   $ -     $ 174,386  
Recognition of debt discount at inception of notes payable   $ -     $ 28,482  
Conversion of notes payable and accrued interest into common stock   $ 50,370     $ 701,044  
Common stock issued in cashless exercise of warrants   $ 4,708     $ -  
RSUs vested into common stock   $ 12,000     $ -  
Accounts payable converted into shares of common stock   $ 90,000     $ -  
Stock options exercised for recission of common and preferred stock   $ 60,000     $ -  

 

The accompanying notes are an integral part of these financial statements.

 

4
 

 

Vivos Inc.

Notes to Condensed Financial Statements

(Unaudited)

 

NOTE 1: BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

 

The accompanying condensed financial statements of Vivos Inc. (the “Company”) have been prepared without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and disclosures required by accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations. These condensed financial statements reflect all adjustments that, in the opinion of management, are necessary to present fairly the results of operations of the Company for the period presented. The results of operations for the nine months ended September 30, 2021, are not necessarily indicative of the results that may be expected for any future period or the fiscal year ending December 31, 2021 and should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, filed with the Securities and Exchange Commission on March 24, 2021.

 

Business Overview

 

The Company was incorporated under the laws of Delaware on December 23, 1994 as Savage Mountain Sports Corporation (“SMSC”). On September 6, 2006, the Company changed its name to Advanced Medical Isotope Corporation, and on December 28, 2017, the Company began operating as Vivos Inc. The Company has authorized capital of 950,000,000 shares of common stock, $0.001 par value per share, and 20,000,000 shares of preferred stock, $0.001 par value per share.

 

Our principal place of business is located at 719 Jadwin Avenue, Richland, WA 99352. Our telephone number is (509) 736-4000. Our corporate website address is http://www.radiogel.com. Our common stock is currently quoted on the OTC Pink Marketplace under the symbol “RDGL.”

 

The Company is a radiation oncology medical device company engaged in the development of its yttrium-90 based brachytherapy device, RadioGel, for the treatment of non-resectable tumors. A prominent team of radiochemists, scientists and engineers, collaborating with strategic partners, including national laboratories, universities and private corporations, lead the Company’s development efforts. The Company’s overall vision is to globally empower physicians, medical researchers and patients by providing them with new isotope technologies that offer safe and effective treatments for cancer.

 

In January 2018, the Center for Veterinary Medicine Product Classification Group ruled that RadioGel should be classified as a device for animal therapy of feline sarcomas and canine soft tissue sarcomas. Additionally, after a legal review, the Company believes that the device classification obtained from the Food and Drug Administration (“FDA”) Center for Veterinary Medicine is not limited to canine and feline sarcomas, but rather may be extended to a much broader population of veterinary cancers, including all or most solid tumors in animals. We expect the result of such classification and label review will be that no additional regulatory approvals are necessary for the use of IsoPet® for the treatment of solid tumors in animals. The FDA does not have premarket authority over devices with a veterinary classification, and the manufacturers are responsible for assuring that the product is safe, effective, properly labeled, and otherwise in compliance with all applicable laws and regulations.

 

Based on the FDA’s recommendation, RadioGel will be marketed as “IsoPet®” for use by veterinarians to avoid any confusion between animal and human therapy. The Company already has trademark protection for the “IsoPet®” name. IsoPet® and RadioGel are used synonymously throughout this document. The only distinction between IsoPet® and RadioGel is the FDA’s recommendation that we use “IsoPet®” for veterinarian usage, and reserve “RadioGel™” for human therapy. Based on these developments, the Company has shifted its primary focus to the development and marketing of Isopet® for animal therapy, through the Company’s IsoPet® Solutions division.

 

5
 

 

IsoPet Solutions

 

The Company’s IsoPet Solutions division was established in May 2016 to focus on the veterinary oncology market, namely engagement of university veterinarian hospital to develop the detailed therapy procedures to treat animal tumors and ultimately use of the technology in private clinics. The Company has worked with three different university veterinarian hospitals on IsoPet® testing and therapy. Washington State University treated five cats for feline sarcoma and served to develop the procedures which are incorporated in our label. They concluded that the product was safe and effective in killing cancer cells. Colorado State University demonstrated the CT and PET-CT imaging of IsoPet®. A contract was signed with University of Missouri to treat canine sarcomas and equine sarcoids starting in November 2017.

 

The dogs were treated for canine soft tissue sarcoma. Response evaluation criteria in solid tumors (“RECIST”) is a set of published rules that define when tumors in cancer patients improve (respond), stay the same (stabilize), or worsen (progress) during treatment. The criteria were published by an international collaboration including the European Organisation for Research and Treatment of Cancer (“EORTC”), National Cancer Institute of the United States, and the National Cancer Institute of Canada Clinical Trials Group.

 

The testing at the University of Missouri met its objective to demonstrate the safety of IsoPet®. Using its advanced CT and PET equipment it was able to demonstrate that the dose calculations were accurate and that the injections perfused into the cell interstices and did not stay concentrated in a bolus. This results in a more homogeneous dose distribution. There was insignificant spread of Y-90 outside the points of injection demonstrating the effectiveness of the particles and the gel to localize the radiation with no spreading to the blood or other organs nor to urine or fecal material. This confirms that IsoPet® is safe for same day therapy.

 

The effectiveness of IsoPet® for life extension was not the prime objective, but it resulted in valuable insights. Of the cases one is still cancer-free but the others eventually recurred since there was not a strong focus on treating the margins. The University of Missouri has agreed to become a regional center to administer IsoPet® therapy and will incorporate the improvements suggested by the testing program.

 

The Company anticipates that future profits, if any, will be derived from direct sales of RadioGel (under the name IsoPet®) and related services, and from licensing to private medical and veterinary clinics in the U.S. and internationally. The Company intends to report the results from the IsoPet® Solutions division as a separate operating segment in accordance with GAAP.

 

Commencing in July 2019, the Company recognized its first commercial sale of IsoPet®. A veterinarian from Alaska brought his cat with a re-occurrent spindle cell sarcoma tumor on his face. The cat had previously received external beam therapy, but now the tumor was growing rapidly. He was given a high dose of 400Gy with heavy therapy at the margins. This sale met the revenue recognition requirements under ASC 606 as the performance obligation was satisfied. The Company completed sales for an additional four animals that received the IsoPet® during 2019.

 

Our plan is to incorporate the data assembled from our work with Isopet® in animal therapy to support the Company’s efforts in the development of our RadioGel device candidate, including obtaining approval from the FDA to market and sell RadioGel as a Class II medical device. RadioGel is an injectable particle-gel for brachytherapy radiation treatment of cancerous tumors in people and animals. RadioGel is comprised of a hydrogel, or a substance that is liquid at room temperature and then gels when reaching body temperature after injection into a tumor. In the gel are small, less than two microns, yttrium-90 phosphate particles (“Y-90”). Once injected, these inert particles are locked in place inside the tumor by the gel, delivering a very high local radiation dose. The radiation is beta, consisting of high-speed electrons. These electrons only travel a short distance so the device can deliver high radiation to the tumor with minimal dose to the surrounding tissue. Optimally, patients can go home immediately following treatment without the risk of radiation exposure to family members. Since Y-90 has a half-life of 2.7 days, the radioactivity drops to 5% of its original value after ten days.

 

Recently, the Company modified its Indication for Use from skin cancel to cancerous tissue or solid tumors pathologically associated with locoregional papillary thyroid carcinoma and recurrent papillary thyroid carcinoma having discernable tumors associated with metastatic lymph nodes or extranodal disease in patients who are not surgical candidates or who have declined surgery, or patients who require post-surgical remnant ablation (for example, after prior incomplete radioiodine therapy). Papillary thyroid carcinoma belongs to the general class of head and neck tumors for which tumors are accessible by intraoperative direct needle injection. The Company’s Medical Advisory Board felt that demonstrating efficacy in clinical trials was much easier with this new indication.

 

6
 

 

The Company’s lead brachytherapy products, including RadioGel, incorporate patented technology developed for Battelle Memorial Institute (“Battelle”) at Pacific Northwest National Laboratory, a leading research institute for government and commercial customers. Battelle has granted the Company an exclusive license to patents covering the manufacturing, processing and applications of RadioGel (the “Battelle License”). This exclusive license is to terminate upon the expiration of the last patent included in this agreement (March 2022). Other intellectual property protection includes proprietary production processes and trademark protection in 17 countries. The Company plans to continue efforts to develop new refinements on the production process, and the product and application hardware, as a basis for future patents.

 

The Company received the Patent Cooperation Treaty (“PCT”) International Search Report on our patent application (No.1811.191). Seven of our claims were immediately ruled as having novelty, inventive step and industrial applicability. This gives us the basis to extend for many years the patent protection for our proprietary Yttrium-90 phosphate particles utilized in Isopet® and Radiogel. As part of the normal review process, we have also submitted the technical justification for seven additional claims. We are in the process of filing patent claims in Canada, UK (Great Britain, Scotland, Wales and Ireland), Japan, Germany, Italy, France, Australia, Brazil, China, India, North Countries (Sweden, Norway, Finland, and Denmark).

 

Going Concern

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. As shown in the accompanying financial statements, the Company has suffered recurring losses and used significant cash in support of its operating activities and the Company’s cash position is not sufficient to support the Company’s operations. Research and development of the Company’s brachytherapy product line has been funded with proceeds from the sale of equity and debt securities as well as a series of grants. The Company requires funding of approximately $2 million annually to maintain current operating activities.

 

The Company completed its reverse stock split which was approved by FINRA and went effective on June 28, 2019.

 

The Company’s stock offering under Regulation A+ was qualified by the Securities and Exchange Commission (“SEC”) on June 3, 2020. A second Regulation A+ was qualified by the SEC on September 15, 2021 to raise capital for 50,000,000 shares at a price of $0.10 for a maximum of $5,000,000.

 

The Company’s initial Regulation A+ raised approximately $4,000,000 from the sale of shares under Regulation A+, and intends to use the proceeds generated as follows:

 

For the animal therapy market:

 

  Fund the effort to communicate the benefits of IsoPet® to the veterinary community and the pet parents.
  Conduct additional clinical studies to generate more data for the veterinary community
  Subsidize some IsoPet® therapies, if necessary, to ensure that all viable candidates are treated.
  Assist new regional clinics with their license and certification training.

 

For the human market:

 

  Enhance the pedigree of the Quality Management System.
  Complete the previously defined pre-clinical testing and additional testing on an animal model closely aligned with our revised indication for use. Report the results to the FDA in a pre-submission meeting.
  Use the feedback from that meeting to write the IDE (Investigational Device Exemption), which is required to initiate clinical trials.

 

Research and development of the Company’s brachytherapy product line has been funded with proceeds from the sale of equity and debt securities. The Company may require additional funding of approximately $2 million annually to maintain current operating activities. Over the next 12 to 24 months, the Company believes it will cost approximately $9 million to: (1) fund the FDA approval process to conduct human clinical trials, (2) conduct Phase I, pilot, clinical trials, (3) activate several regional clinics to administer IsoPet® across the county, (4) create an independent production center within the current production site to create a template for future international manufacturing, and (5) initiate regulatory approval processes outside of the United States. The proceeds to be raised from the recent qualified Regulation A+ will be used to continue to fund this development.

 

7
 

 

The continued deployment of the brachytherapy products and a worldwide regulatory approval effort will require additional resources and personnel. The principal variables in the timing and amount of spending for the brachytherapy products in the next 12 to 24 months will be the FDA’s classification of the Company’s brachytherapy products as Class II or Class III devices (or otherwise) and any requirements for additional studies which may possibly include clinical studies. Thereafter, the principal variables in the amount of the Company’s spending and its financing requirements would be the timing of any approvals and the nature of the Company’s arrangements with third parties for manufacturing, sales, distribution and licensing of those products and the products’ success in the U.S. and elsewhere. The Company intends to fund its activities through strategic transactions such as licensing and partnership agreements or from proceeds to be raised from the recent qualified Regulation A+.

 

Following receipt of required regulatory approvals and financing, in the U.S., the Company intends to outsource material aspects of manufacturing, distribution, sales and marketing. Outside of the U.S., the Company intends to pursue licensing arrangements and/or partnerships to facilitate its global commercialization strategy.

 

In the longer-term, subject to the Company receiving adequate funding, regulatory approval for RadioGel and other brachytherapy products, and thereafter being able to successfully commercialize its brachytherapy products, the Company intends to consider resuming research efforts with respect to other products and technologies intended to help improve the diagnosis and treatment of cancer and other illnesses.

 

Based on the Company’s financial history since inception, the Company’s independent registered public accounting firm has expressed substantial doubt as to the Company’s ability to continue as a going concern. The Company has limited revenue, nominal cash, and has accumulated deficits since inception. If the Company cannot obtain sufficient additional capital, the Company will be required to delay the implementation of its business strategy and may not be able to continue operations.

 

The Company has been impacted from the effects of COVID-19. The Company’s headquarters are in Northeast Washington however there focus of the animal therapy market has been the Northwestern sector of the United States, the initial epicenter of the COVID-19 outbreak in the United States. The Company has started to in recent weeks to continue their marketing to the animal therapy market and attempt to increase the exposure to their product and generate revenue accordingly.

 

As of September 30, 2021, the Company has $1,986,591 cash on hand. There are currently commitments to vendors for products and services purchased. To continue the development of the Company’s products, the current level of cash may not be enough to cover the fixed and variable obligations of the Company.

 

There is no guarantee that the Company will be able to raise additional funds or to do so at an advantageous price.

 

The financial statements do not include any adjustments relating to the recoverability and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. The Company’s continuation as a going concern is dependent upon its ability to generate sufficient cash flow to meet its obligations on a timely basis and ultimately to attain profitability. The Company plans to seek additional funding to maintain its operations through debt and equity financing and to improve operating performance through a focus on strategic products and increased efficiencies in business processes and improvements to the cost structure. There is no assurance that the Company will be successful in its efforts to raise additional working capital or achieve profitable operations. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

8
 

 

Use of Estimates

 

The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates the Company considers include criteria for stock-based compensation expense, and valuation allowances on deferred tax assets. Actual results could differ from those estimates.

 

Financial Statement Reclassification

 

Certain account balances from prior periods have been reclassified in these financial statements so as to conform to current period classifications.

 

Cash Equivalents

 

For the purposes of the statement of cash flows, the Company considers all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents.

 

The Company occasionally maintains cash balances in excess of the FDIC insured limit. The Company does not consider this risk to be material.

 

Fair Value of Financial Instruments

 

Fair value of financial instruments requires disclosure of the fair value information, whether or not recognized in the balance sheet, where it is practicable to estimate that value. As of September 30, 2021 and December 31, 2020, the balances reported for cash, prepaid expenses, accounts receivable, accounts payable, and accrued expenses, approximate the fair value because of their short maturities.

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Accounting Standards Codification (“ASC”) Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:

 

Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;

 

Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

 

Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

The Company measures certain financial instruments including options and warrants issued during the period at fair value on a recurring basis.

 

Derivative Liabilities and Beneficial Conversion Feature

 

The Company evaluates its convertible debt, options, warrants or other contracts, if any, to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for in accordance with ASC Topic 815, Accounting for Derivative Instruments and Hedging Activities (“ASC 815”) as well as related interpretations of this standard and Accounting Standards Update 2017-11, which was adopted by the Company effective January 1, 2018. In accordance with this standard, derivative instruments are recognized as either assets or liabilities in the balance sheet and are measured at fair values with gains or losses recognized in earnings.

 

Embedded derivatives that are not clearly and closely related to the host contract are bifurcated and are recognized at fair value with changes in fair value recognized as either a gain or loss in earnings.

 

9
 

 

The result of this accounting treatment is that the fair value of the derivative instrument is marked-to-market each balance sheet date and with the change in fair value recognized in the statement of operations as other income or expense.

 

Upon conversion, exercise or cancellation of a derivative instrument, the instrument is marked to fair value at the date of conversion, exercise or cancellation than that the related fair value is removed from the books. Gains or losses on debt extinguishment are recognized in the statement of operations upon conversion, exercise or cancellation of a derivative instrument after any shares issued in such a transaction are recorded at market value.

 

The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification are reclassified to liability at the fair value of the instrument on the reclassification date. Instruments that become a derivative after inception are recognized as a derivative on the date they become a derivative with the offsetting entry recorded in earnings.

 

The Company determines the fair value of derivative instruments and hybrid instruments, considering all of the rights and obligations of each instrument, based on available market data using a binomial model, adjusted for the effect of dilution, because it embodies all of the requisite assumptions (including trading volatility, estimated terms, dilution and risk-free rates) necessary to fair value these instruments. For instruments in default with no remaining time to maturity the Company uses a one-year term for their years to maturity estimate unless a sooner conversion date can be estimated or is known. Estimating fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. In addition, option-based techniques (such as Black-Scholes model) are highly volatile and sensitive to changes in the trading market price of our common stock.

 

The Company accounts for the beneficial conversion feature on its convertible instruments in accordance with ASC 470-20. The Beneficial Conversion Feature (“BCF”) is normally characterized as the convertible portion or feature that provides a rate of conversion that is below market value or in the money when issued. The Company records a BCF when these criteria exist, when issued. BCFs that are contingent upon the occurrence of a future event are recorded when the contingency is resolved.

 

To determine the effective conversion price, the Company first allocates the proceeds received to the convertible instrument, and then use those allocated proceeds to determine the effective conversion price. The intrinsic value of the conversion option should be measured using the effective conversion price for the convertible instrument on the proceeds allocated to that instrument.

 

The accounting for a BCF requires that the BCF be recognized by allocating the intrinsic value of the conversion option to additional paid in capital, resulting in a discount to the convertible instrument. This discount should be accreted from the date on which the BCF is first recognized through the earliest conversion date for instruments that do not have a stated redemption date.

 

Fixed Assets

 

Fixed assets are carried at the lower of cost or net realizable value. Production equipment with a cost of $2,500 or greater and other fixed assets with a cost of $1,500 or greater are capitalized. Major betterments that extend the useful lives of assets are also capitalized. Normal maintenance and repairs are charged to expense as incurred. When assets are sold or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in operations.

 

Depreciation is computed using the straight-line method over the following estimated useful lives:

 

Production equipment:   3 to 7 years
Office equipment:   2 to 5 years
Furniture and fixtures:   2 to 5 years

 

Leasehold improvements and capital lease assets are amortized over the shorter of the life of the lease or the estimated life of the asset.

 

10
 

 

Management of the Company reviews the net carrying value of all of its equipment on an asset by asset basis whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. These reviews consider the net realizable value of each asset, as measured in accordance with the preceding paragraph, to determine whether impairment in value has occurred, and the need for any asset impairment write-down.

 

License Fees

 

License fees are stated at cost, less accumulated amortization. Amortization of license fees is computed using the straight-line method over the estimated economic useful life of the assets.

 

Effective March 2012, the Company entered into an exclusive license agreement with Battelle Memorial Institute regarding the use of its patented RadioGel technology. This license agreement originally called for a $17,500 nonrefundable license fee and a royalty based on a percent of gross sales for licensed products sold; the license agreement also contains a minimum royalty amount to be paid each year starting with 2013. The license agreement was most recently amended on December 20, 2018, and pursuant to the amendment the maintenance fee schedule was updated for minimum royalties, as well as the increase in royalties from one percent (1%) to two percent (2%), then on October 8, 2019 to reduce the fee back to one percent (1%).

 

Future minimum royalties for the years ending December 31 are noted below:

 

    Sep 30, 2021  
    Minimum  
    Royalties per  
Calendar Year   Calendar Year  
2021   $ 10,000  
2022     4,000  
Total   $ 14,000  

 

The Company periodically reviews the carrying values of capitalized license fees and any impairments are recognized when the expected future operating cash flows to be derived from such assets are less than their carrying value.

 

The 2021 fee was paid in December 2020.

 

Patents and Intellectual Property

 

While patents are being developed or pending, they are not being amortized. Management has determined that the economic life of the patents to be ten years and amortization, over such 10-year period and on a straight-line basis will begin once the patents have been issued and the Company begins utilization of the patents through production and sales, resulting in revenues.

 

The Company evaluates the recoverability of intangible assets, including patents and intellectual property on a continual basis. Several factors are used to evaluate intangibles, including, but not limited to, management’s plans for future operations, recent operating results and projected and expected undiscounted future cash flows.

 

There have been no such capitalized costs in the nine months ended September 30, 2021 or years ended December 31, 2020 and 2019, respectively. However, a patent was filed on July 1, 2019 (No. 1811.191) filed by Michael Korenko and David Swanberg and assigned to the Company based on the Company’s proprietary particle manufacturing process. The timing of this filing was important given the Company’s plans to make IsoPet® commercially available, which it did on or about July 9, 2019. This additional patent protection will strengthen the Company’s competitive position. It is the Company’s intention to further extend this patent protection to several key countries within one year, as permitted under international patent laws and treaties.

 

11
 

 

Revenue Recognition

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606). This standard provides a single set of guidelines for revenue recognition to be used across all industries and requires additional disclosures. The updated guidance introduces a five-step model to achieve its core principal of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company adopted the updated guidance effective January 1, 2018 using the full retrospective method.

 

Under ASC 606, in order to recognize revenue, the Company is required to identify an approved contract with commitments to preform respective obligations, identify rights of each party in the transaction regarding goods to be transferred, identify the payment terms for the goods transferred, verify that the contract has commercial substance and verify that collection of substantially all consideration is probable. The adoption of ASC 606 did not have an impact on the Company’s operations or cash flows.

 

The Company recognized revenue as they (i) identified the contracts with each customer; (ii) identified the performance obligation in each contract; (iii) determined the transaction price in each contract; (iv) were able to allocate the transaction price to the performance obligations in the contract; and (v) recognized revenue upon the satisfaction of the performance obligation. Upon the sales of the product to complete the procedures on the animals, the Company recognized revenue as that was considered the performance obligation.

 

All revenue recognized in the nine months ended September 30, 2021 and 2020 relate to consulting income with respect to the IsoPet® therapies.

 

Loss Per Share

 

The Company accounts for its loss per common share by replacing primary and fully diluted earnings per share with basic and diluted earnings per share. Basic loss per share is computed by dividing loss available to common stockholders (the numerator) by the weighted-average number of common shares outstanding (the denominator) for the period, and does not include the impact of any potentially dilutive common stock equivalents since the impact would be anti-dilutive. The computation of diluted earnings per share is similar to basic earnings per share, except that the denominator is increased to include the number of additional common shares that would have been outstanding if potentially dilutive common shares had been issued. For the given periods of loss, of the periods ended in the nine months ended September 30, 2021 and 2020, the basic earnings per share equals the diluted earnings per share.

 

The following represent common stock equivalents that could be dilutive in the future as of September 30, 2021 and December 31, 2020, which include the following:

 

    September 30, 2021     December 31, 2020  
Convertible debt     2,492       1,252,456  
Preferred stock     12,863,195       12,988,195  
Common stock options     2,252,809       28,885,461  
Common stock warrants     35,362,500       32,064,375  
Total potential dilutive securities     50,480,996       75,190,487  

 

Research and Development Costs

 

Research and developments costs, including salaries, research materials, administrative expenses and contractor fees, are charged to operations as incurred. The cost of equipment used in research and development activities which has alternative uses is capitalized as part of fixed assets and not treated as an expense in the period acquired. Depreciation of capitalized equipment used to perform research and development is classified as research and development expense in the year computed.

 

The Company incurred $227,154 and $31,809 research and development costs for the nine months ended September 30, 2021 and 2020, respectively, all of which were recorded in the Company’s operating expenses noted on the statements of operations for the periods then ended.

 

12
 

 

Advertising and Marketing Costs

 

Advertising and marketing costs are expensed as incurred except for the cost of tradeshows which are deferred until the tradeshow occurs. During the nine months ended September 30, 2021 and 2020, the Company incurred no advertising and marketing costs.

 

Contingencies

 

In the ordinary course of business, the Company is involved in legal proceedings involving contractual and employment relationships, product liability claims, patent rights, and a variety of other matters. The Company records contingent liabilities resulting from asserted and unasserted claims against it, when it is probable that a liability has been incurred and the amount of the loss is reasonably estimable. The Company discloses contingent liabilities when there is a reasonable possibility that the ultimate loss will exceed the recorded liability. Estimated probable losses require analysis of multiple factors, in some cases including judgments about the potential actions of third-party claimants and courts. Therefore, actual losses in any future period are inherently uncertain. The Company has entered into various agreements that require them to pay certain fees to consultants and/or employees that have been fully accrued for as of September 30, 2021 and December 31, 2020.

 

Income Taxes

 

To address accounting for uncertainty in tax positions, the Company clarifies the accounting for income taxes by prescribing a minimum recognition threshold that a tax position is required to meet before being recognized in the financial statements. The Company also provides guidance on de-recognition, measurement, classification, interest, and penalties, accounting in interim periods, disclosure and transition.

 

The Company files income tax returns in the U.S. federal jurisdiction. The Company did not have any tax expense for the nine months ended September 30, 2021 and 2020. The Company did not have any deferred tax liability or asset on its balance sheet on September 30, 2021 and December 31, 2020.

 

Interest costs and penalties related to income taxes, if any, will be classified as interest expense and general and administrative costs, respectively, in the Company’s financial statements. For the nine months ended September 30, 2021 and 2020, the Company did not recognize any interest or penalty expense related to income taxes. The Company believes that it is not reasonably possible for the amounts of unrecognized tax benefits to significantly increase or decrease within the next twelve months.

 

Stock-Based Compensation

 

The Company recognizes compensation costs under FASB ASC Topic 718, Compensation – Stock Compensation and ASU 2018-07. Companies are required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required to provide services. Share based compensation arrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and employee share purchase plans. As such, compensation cost is measured on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the option grant.

 

In May 2017, the FASB issued ASU 2017-09, “Compensation - Stock Compensation.” The update provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in ASC Topic 718. An entity shall account for the effects of a modification described in ASC paragraphs 718-20-35-3 through 35-9, unless all the following are met: (1) The fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified; (2) The vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified; and (3) The classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified. The provisions of this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. The Company’s adoption of this guidance on January 1, 2018 did not have a material impact on the Company’s results of operations, financial position and related disclosures.

 

13
 

 

In June 2018, the FASB issued ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation (which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned. The ASU supersedes Subtopic 505-50, Equity - Equity-Based Payments to Non-Employees. The guidance is effective for public companies for fiscal years, and interim fiscal periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, but no earlier than a company’s adoption date of Topic 606, Revenue from Contracts with Customers. The adoption of this standard did not have a material impact on its financial statements. The Company has determined that no amounts had to be revalued upon adoption of this amendment.

 

Recent Accounting Pronouncements

 

In August, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2020-06, Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40), Accounting for Convertible Instruments and Contract’s in an Entity’s Own Equity. The ASU simplifies accounting for convertible instruments by removing major separation models required under current GAAP. Consequently, more convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception, which will permit more equity contracts to qualify for it. The ASU simplifies the diluted net income per share calculation in certain areas. The ASU is effective for annual and interim periods beginning after December 31, 2021, and early adoption is permitted for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The Company is currently evaluating the impact that this new guidance will have on its financial statements.

 

The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows or disclosures.

 

NOTE 2: RELATED PARTY TRANSACTIONS

 

Related Party Convertible Notes Payable

 

The Company from time to time receives non-interest bearing advancers from its Chief Executive Officer that are due on demand. During the year ended December 31, 2019, the Company received $20,000 in advances and repaid $5,000 of these and had $15,000 outstanding at September 24, 2019. On September 24, 2019, these advances were converted into a convertible note at 8% interest which matures January 15, 2020. Interest on this note for the period ended December 31, 2019 amounted to $321, and this amount is accrued at December 31, 2019. The Chief Executive Officer received 150,000 warrants when the advances were converted into this convertible note payable. The Company recognized a discount on the convertible note of $3,721 as a result of the warrants which are being amortized over the life of the note through January 15, 2020. The Company was in default of this note. As a result of the default, the interest rate charged was changed to 12.5% through conversion of this note in April 2020.

 

Interest expense for the nine months ended September 30, 2021 and 2020 on the related party convertible notes payable amounted to $0 and $298, respectively.

 

14
 

 

Related Party Notes Payable

 

As of September 30, 2021 and December 31, 2020, the Company had the following related party notes outstanding:

 

    September 30, 2021     December 31, 2020  
January 2019 $60,000 Note, 8% interest, due January 2020   $ 60,000     $ 60,000  
March 2019 $48,000 Note, 8% interest, due March 2020     48,000       48,000  
April 2019 $29,000 Note, 8% interest, due April 2020     29,000       29,000  
July 2019 $50,000 Note 8% interest, due July 2020     50,000       50,000  
November 2019 $50,000 Note 8% interest, due November 2020     50,000       50,000  
                 
Total Related Party Notes Payable, Net   $ 237,000     $ 237,000  

 

On January 24, 2019 the Company entered into a note payable with a trust related to one of the Company’s directors in the amount of $60,000. The note is for a one-year period which was to mature January 24, 2020 and bears interest at an annual rate of 8.00%. The Company is in default of this note.

 

On March 27, 2019 the Company entered into a note payable with a trust related to one of our directors in the amount of $48,000. The note is for a one-year period maturing March 27, 2020 and bears interest at an annual rate of 8%. The Company is in default of this note. On April 29, 2019 the Company entered into a note payable with a trust related to one of our directors in the amount of $29,000. The Company is in default of this note. On July 5, 2019 the Company entered into a note payable with a trust related to one of our directors in the amount of $50,000. The note is for a one-year period maturing July 5, 2020 and bears interest at an annual rate of 8%. The Company is in default of this note. On November 25, 2019 the Company entered into a note payable with a trust related to one of our directors in the amount of $50,000. The note is for a one-year period maturing November 25, 2020 and bears interest at an annual rate of 8%. The Company is in default of this note. Interest expense for these notes for the nine months ended September 30, 2021 and 2020 was $14,142 and $14,194, respectively and accrued interest at September 30, 2021 is $44,409.

 

The Company borrowed $15,000 in March 2020 from its CEO and repaid this amount in April 2020.

 

Related Party Payables

 

The Company periodically receives advances for operating funds from related parties or has related parties make payments on the Company’s behalf. As a result of these activities the Company had related party payables of $32,110 and $32,110 as of September 30, 2021 and December 31, 2020, respectively.

 

Preferred and Common Shares Issued to Officers and Directors

 

The Company’s Chairman converted the Series B Convertible Preferred Shares into Series C Convertible Preferred Shares and as of April 2020, the 385,302 shares that are issued in the Series C Convertible Preferred Stock are all to the Chairman.

 

In April 2020, effective March 31, 2020, the Company converted the $15,000 convertible note payable along with $619 in accrued interest and an exchange premium of $3,124 into 694,178 shares of common stock. This was part of the Regulation A+. These shares were issued on June 10, 2020 following the qualification of the Regulation A+.

 

The Company’s Chief Executive Officer exercised 2,500,000 stock options for $60,000 in December 2020. In addition, in June 2021, the Company’s Chief Executive Officer exercised 2,500,000 stock options for a value of $60,000 that was paid through the cancelation of 375,000 common shares and 100,000 Series A Convertible Preferred shares. The Chief Executive Officer in May 2021 rescinded 8,120,152 stock options and in June 2021 rescinded 16,000,000 stock options. In September 2021, the Chief Executive Officer exercised 150,000 warrants in a cashless exercise into 91,304 shares of common stock.

 

15
 

 

NOTE 3: CONVERTIBLE NOTES PAYABLE

 

As of September 30, 2021 and December 31, 2020, the Company had the following convertible notes outstanding. All prior notes that have been converted into common stock or repaid prior to December 31, 2020 have been excluded from the chart:

 

    2021     2020  
July and August 2012 $1,060,000 Notes convertible into common stock at $4.60 per share, 12% interest, due December 2013 and January 2014   $ 45,000     $ 45,000  
November 2020 $50,000 Note convertible into common shares at $0.04, 6% interest, due May 30, 2021     -       50,000  
Penalties on notes in default     13,761       12,418  
    $ 58,761     $ 107,418  

 

The Company entered into a $50,000 convertible promissory note on November 30, 2020, that matures May 30, 2021. The convertible promissory notes bear interest at a rate of 6%, The convertible promissory note is convertible into shares of common stock at a price of $0.04 per share. Upon the closing of an equity financing pursuant to an effective registration statement with gross proceeds to the Company totaling at least $350,000 exclusive of any exchanges (“Qualified Financing”), the outstanding principal amount of this convertible promissory notes together with all accrued and unpaid interest shall be exchanged into such securities as are issued in the Qualified Financing at a rate of 1.20. Upon an exchange, the Payee shall be granted all rights afforded to an investor in the Qualified Financing. The Company along with the noteholder agreed to exchange 1,867,500 warrants into 933,750 common shares. These shares were issued in December 2020. The convertible note was converted into shares of common stock in January 2021.

 

Interest expense for the nine months ended September 30, 2021 and 2020 on the convertible notes payable amounted to $4,028 and $19,783, respectively.

 

16
 

 

NOTE 4: PROMISSORY NOTES PAYABLE

 

The Company issued two separate promissory notes on February 20, 2019 at $50,000 each (total of $100,000) that were to mature on August 20, 2019 and accrued interest at 8.00% per annum. In connection with the promissory notes, the Company issued warrants to purchase 1,250,000 shares of common stock. The Company recorded the relative fair value of the warrants as a debt discount of $28,721 and amortized the discount over the life of the note (6 months).

 

On August 20, 2019, the two noteholders agreed to extend these notes another six-months to February 20, 2020, then amended again for six-months and the notes were to mature August 20, 2020. In consideration for the extension, the note holders received 750,000 warrants (375,000 each) and the interest rate on the notes increased from 8% to 15% per annum.

 

The interest expense on these notes for the nine months ended September 30, 2021 and 2020 amounted to $0 and $8,032.

 

The Company repaid $50,000 of these notes plus $13,442 in accrued interest in July 2020 and settled the remaining $50,000 into 1,851,852 shares of common stock effective July 14, 2020.

 

NOTE 5: STOCKHOLDERS’ DEFICIT

 

Common Stock

 

The Company has 950,000,000 shares of common stock authorized, with a par value of $0.001, and as of September 30, 2021 and December 31, 2020, the Company has 335,775,389 and 292,278,591 shares issued and outstanding, respectively.

 

On March 28, 2019, the Company’s board of directors approved a reverse 1-for-8 stock split, and a decrease in the authorized shares from 2,000,000,000 to 950,000,000. The reverse stock split went effective by FINRA on June 28, 2019.

 

17
 

 

Preferred Stock

 

As of September 30, 2021 and December 31, 2020, the Company has 20,000,000 shares of Preferred stock authorized with a par value of $0.001. The Company’s Board of Directors is authorized to provide for the issuance of shares of preferred stock in one or more series, fix or alter the designations, preferences, rights, qualifications, limitations or restrictions of the shares of each series, including the dividend rights, dividend rates, conversion rights, voting rights, term of redemption including sinking fund provisions, redemption price or prices, liquidation preferences and the number of shares constituting any series or designations of such series without further vote or action by the shareholders. The issuance of preferred stock may have the effect of delaying, deferring or preventing a change in control of management without further action by the shareholders and may adversely affect the voting and other rights of the holders of common stock. The issuance of preferred stock with voting and conversion rights may adversely affect the voting power of the holders of common stock, including the loss of voting control to others.

 

On October 8, 2018 the Company created out of the shares of Preferred Stock, par value $0.001 per share, of the Company, as authorized in Article IV of the Company’s Certificate of Incorporation, a series of Preferred Stock of the Company, to be named “Series B Convertible Preferred Stock,” consisting of Five Million (5,000,000) shares.

 

On March 27, 2019 the Company created out of the shares of Preferred Stock, par value $0.001 per share, of the Company, as authorized in Article IV of the Company’s Certificate of Incorporation, a series of Preferred Stock of the Company, to be named “Series C Convertible Preferred Stock,” consisting of Five Million (5,000,000) shares.

 

Series A Convertible Preferred Stock (“Series A Convertible Preferred”)

 

In June 2015, the Series A Certificate of Designation was filed with the Delaware Secretary of State to designate 2.5 million shares of our preferred stock as Series A Convertible Preferred. Effective March 31, 2016, the Company amended the Certificate of Designations, Preferences and Rights of Series A Convertible Preferred of the Registrant, increasing the maximum number of shares of Series A Convertible Preferred from 2,500,000 shares to 5,000,000 shares. The following summarizes the current rights and preferences of the Series A Convertible Preferred:

 

Liquidation Preference. The Series A Convertible Preferred has a liquidation preference of $5.00 per share.

 

Dividends. Shares of Series A Convertible Preferred do not have any separate dividend rights.

 

Conversion. Subject to certain limitations set forth in the Series A Certificate of Designation, each share of Series A Convertible Preferred is convertible, at the option of the holder, into that number of shares of common stock (the “Series A Conversion Shares”) equal to the liquidation preference thereof, divided by Conversion Price (as such term is defined in the Series A Certificate of Designation), currently $4.00.

 

In the event the Company completes an equity or equity-based public offering, registered with the SEC, resulting in gross proceeds to the Company totaling at least $5.0 million, all issued and outstanding shares of Series A Convertible Preferred at that time will automatically convert into Series A Conversion Shares.

 

Redemption. Subject to certain conditions set forth in the Series A Certificate of Designation, in the event of a Change of Control (defined in the Series A Certificate of Designation as the time at which as a third party not affiliated with the Company or any holders of the Series A Convertible Preferred shall have acquired, in one or a series of related transactions, equity securities of the Company representing more than fifty percent 50% of the outstanding voting securities of the Company), the Company, at its option, will have the right to redeem all or a portion of the outstanding Series A Convertible Preferred in cash at a price per share of Series A Convertible Preferred equal to 100% of the Liquidation Preference.

 

18
 

 

Voting Rights. Holders of Series A Convertible Preferred are entitled to vote on all matters, together with the holders of common stock, and have the equivalent of five (5) votes for every Series A Conversion Share issuable upon conversion of such holder’s outstanding shares of Series A Convertible Preferred. However, the Series A Conversion Shares, when issued, will have all the same voting rights as other issued and outstanding common stock of the Company, and none of the rights of the Series A Convertible Preferred.

 

Liquidation. Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the holders of Series A Convertible Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to the liquidation preference of the Series A Convertible Preferred before any distribution or payment shall be made to the holders of any junior securities, and if the assets of the Company is insufficient to pay in full such amounts, then the entire assets to be distributed to the holders of the Series A Convertible Preferred shall be ratably distributed among the holders in accordance with the respective amounts that would be payable on such shares if all amounts payable thereon were paid in full.

 

Certain Price and Share Adjustments.

 

a) Stock Dividends and Stock Splits. If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions payable in shares of common stock on shares of common stock or any other common stock equivalents; (ii) subdivides outstanding shares of common stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of common stock into a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the common stock, any shares of capital stock of the Company, then the conversion price shall be adjusted accordingly.

 

b) Merger or Reorganization. If the Company is involved in any reorganization, recapitalization, reclassification, consolidation or merger in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series A Preferred shall be convertible into the kind and amount of securities, cash or other property that a holder of the number of shares of common stock issuable upon conversion of one share of Series A Convertible Preferred prior to any such merger or reorganization would have been entitled to receive pursuant to such transaction.

 

In June 2021, 100,000 shares of Series A Convertible Preferred were canceled as partial payment for the exercise of stock options by the Chief Executive Officer.

 

Series B Convertible Preferred Stock (“Series B Convertible Preferred”)

 

In October 2018, the Series B Certificate of Designation was filed with the Delaware Secretary of State to designate 5.0 million shares of our preferred stock as Series B Convertible Preferred. The following summarizes the current rights and preferences of the Series B Convertible Preferred:

 

Liquidation Preference. The Series B Convertible Preferred has a liquidation preference of $1.00 per share.

 

Dividends. Shares of Series B Convertible Preferred do not have any separate dividend rights.

 

Conversion. Subject to certain limitations set forth in the Series B Certificate of Designation, each share of Series B Convertible Preferred is convertible, at the option of the holder, into that number of shares of common stock (the “Series B Conversion Shares”) equal to the liquidation preference thereof, divided by Conversion Price (as such term is defined in the Series B Certificate of Designation), currently $0.08.

 

Redemption. Subject to certain conditions set forth in the Series B Certificate of Designation, in the event of a Change of Control (defined in the Series B Certificate of Designation as the time at which as a third party not affiliated with the Company or any holders of the Series B Convertible Preferred shall have acquired, in one or a series of related transactions, equity securities of the Company representing more than fifty percent 50% of the outstanding voting securities of the Company), the Company, at its option, will have the right to redeem all or a portion of the outstanding Series B Convertible Preferred in cash at a price per share of Series B Convertible Preferred equal to 100% of the Liquidation Preference.

 

Voting Rights. Holders of Series B Convertible Preferred are entitled to vote on all matters, together with the holders of common stock, and have the equivalent of two (2) votes for every Series B Conversion Share issuable upon conversion of such holder’s outstanding shares of Series B Convertible Preferred. However, the Series B Conversion Shares, when issued, will have all the same voting rights as other issued and outstanding common stock of the Company, and none of the rights of the Series A Convertible Preferred.

 

19
 

 

Liquidation. Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the holders of Series B Convertible Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to the liquidation preference of the Series B Convertible Preferred before any distribution or payment shall be made to the holders of any junior securities, and if the assets of the Company is insufficient to pay in full such amounts, then the entire assets to be distributed to the holders of the Series B Convertible Preferred shall be ratably distributed among the holders in accordance with the respective amounts that would be payable on such shares if all amounts payable thereon were paid in full.

 

Certain Price and Share Adjustments.

 

a) Stock Dividends and Stock Splits. If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions payable in shares of common stock on shares of common stock or any other common stock equivalents; (ii) subdivides outstanding shares of common stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of common stock into a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the common stock, any shares of capital stock of the Company, then the conversion price shall be adjusted accordingly.

 

b) Merger or Reorganization. If the Company is involved in any reorganization, recapitalization, reclassification, consolidation or merger in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series B Convertible Preferred shall be convertible into the kind and amount of securities, cash or other property that a holder of the number of shares of common stock issuable upon conversion of one share of Series B Convertible Preferred prior to any such merger or reorganization would have been entitled to receive pursuant to such transaction.

 

Series C Convertible Preferred Stock (“Series C Convertible Preferred”)

 

In March 2019, the Series C Certificate of Designation was filed with the Delaware Secretary of State to designate 5.0 million shares of our preferred stock as Series C Convertible Preferred. The following summarizes the current rights and preferences of the Series C Convertible Preferred:

 

Liquidation Preference. The Series C Convertible Preferred has a liquidation preference of $1.00 per share.

 

Dividends. Shares of Series C Convertible Preferred do not have any separate dividend rights.

 

Conversion. Subject to certain limitations set forth in the Series C Certificate of Designation, each share of Series C Convertible Preferred is convertible, at the option of the holder, into that number of shares of common stock (the “Series C Conversion Shares”) equal to the liquidation preference thereof, divided by Conversion Price (as such term is defined in the Series C Certificate of Designation), currently $0.08.

 

The Series C Convertible Preferred will only be convertible at any time after the date that the Company shall have amended its Certificate of Incorporation to increase the number of shares of common stock authorized for issuance thereunder or effect a reverse stock split of the outstanding shares of common stock by a sufficient amount to permit the conversion of all Series C Convertible Preferred into shares of common stock (“Authorized Share Approval”) (such date, the “Initial Convertibility Date”), each share of Series C Convertible Preferred shall be convertible into validly issued, fully paid and non-assessable shares of Common Stock on the terms and conditions set forth in the Series C Certificate of Designation under the definition “Conversion Rights”.

 

Redemption. Subject to certain conditions set forth in the Series C Certificate of Designation, in the event of a Change of Control (defined in the Series C Certificate of Designation as the time at which as a third party not affiliated with the Company or any holders of the Series C Convertible Preferred shall have acquired, in one or a series of related transactions, equity securities of the Company representing more than fifty percent 50% of the outstanding voting securities of the Company), the Company, at its option, will have the right to redeem all or a portion of the outstanding Series C Convertible Preferred in cash at a price per share of Series C Convertible Preferred equal to 100% of the Liquidation Preference.

 

20
 

 

Voting Rights. Holders of Series C Convertible Preferred are entitled to vote on all matters, together with the holders of common stock, and have the equivalent of thirty-two (32) votes for every Series C Conversion Share issuable upon conversion of such holder’s outstanding shares of Series C Convertible Preferred. However, the Series C Conversion Shares, when issued, will have all the same voting rights as other issued and outstanding common stock of the Company, and none of the rights of the Series C Convertible Preferred.

 

Liquidation. Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the holders of Series C Convertible Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to the liquidation preference of the Series C Convertible Preferred before any distribution or payment shall be made to the holders of any junior securities, and if the assets of the Company is insufficient to pay in full such amounts, then the entire assets to be distributed to the holders of the Series C Convertible Preferred shall be ratably distributed among the holders in accordance with the respective amounts that would be payable on such shares if all amounts payable thereon were paid in full.

 

Certain Price and Share Adjustments.

 

a) Stock Dividends and Stock Splits. If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions payable in shares of common stock on shares of common stock or any other common stock equivalents; (ii) subdivides outstanding shares of common stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of common stock into a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the common stock, any shares of capital stock of the Company, then the conversion price shall be adjusted accordingly.

 

b) Merger or Reorganization. If the Company is involved in any reorganization, recapitalization, reclassification, consolidation or merger in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series C Convertible Preferred shall be convertible into the kind and amount of securities, cash or other property that a holder of the number of shares of common stock issuable upon conversion of one share of Series C Convertible Preferred prior to any such merger or reorganization would have been entitled to receive pursuant to such transaction.

 

Common and Preferred Stock Issuances - 2021

 

In January 2021, the Company issued 384,445 shares of common stock in a settlement of accounts payable valued at $50,000. In May 2021, the Company issued 519,480 shares of common stock in a settlement of accounts payable valued at $40,000.

 

In January 2021, the Company issued 1,259,250 shares of common stock in conversion of a note payable and accrued interest totaling $50,370. The conversion resulted in a loss on conversion of $176,295 that is reflected in the Condensed Statement of Operations for the nine months ended September 30, 2021.

 

In March 2021, the Company issued 22,500,000 shares of common stock along with 11,237,500 warrants under the Regulation A+ for cash proceeds of $1,800,000 for the common stock and the warrants were purchased for $11,238.

 

Between January 8, 2021 and January 29, 2021, the Company issued 3,870,428 shares of common stock in the cashless exercise of 5,430,000 warrants.

 

On June 28, 2021, the Company issued 2,500,000 shares of common stock for the exercise of 2,500,000 stock options to the Chief Executive Officer. In this transaction, the Company canceled 375,000 shares of common stock as partial payment for the exercise of the stock options.

 

In June 2021, the Company issued 12,000,000 shares of common stock for vested RSUs with a fair value of $1,080,000.

 

From July 9 through September 24, 2021, the Company issued 838,195 shares of common stock in the cashless exercise of 1,800,000 warrants.

 

21
 

 

Common and Preferred Stock Issuances - 2020

 

The Company in January 2020 paid $50,000 to redeem 100,000 shares of Series B Convertible Preferred Stock. The redemption price was agreed to by the investor.

 

In January 2020, the Company converted 435,990 shares of Series C Convertible Preferred stock into 5,449,875 shares of common stock.

 

In March 2020, the Company entered into agreements to issue 4,640,000 shares of common stock conditioned upon the qualification of the offer and sale of such shares under Regulation A+ for $125,280. Additionally, the Company agreed to issue 2,320,000 warrants with a term of two years and an exercise price of $.045 for a purchase price of $1,243. These shares were issued on June 10, 2020 following the qualification of the Regulation A+ and are reflected as shares to be issued as of March 31, 2020.

 

In March 2020, certain holders of convertible promissory notes entered into agreements to exchange certain notes totaling $526,113, including $425,000 in principal amount, $23,430 in accrued interest and an exchange premium as provided for in the note agreements of $77,683 into 19,485,668 shares of common stock effective upon the qualification of the offer and sale of such shares under Regulation A+. In connection with the holder’s agreement to enter into the exchange, the Company intends to issue 2,200,000 warrants with a two-year term and an exercise price of $0.045 per share and amend 4,400,000 previously issued warrants to provide for a $.045 exercise price and an expiration date of March 31, 2022. These shares were issued on June 10, 2020 following the qualification of the Regulation A+ and are reflected as shares to be issued as of March 31, 2020.

 

NOTE 6: COMMON STOCK OPTIONS, WARRANTS AND RESTRICTED STOCK UNITS

 

Common Stock Options

 

The Company recognizes in the financial statements compensation related to all stock-based awards, including stock options and warrants, based on their estimated grant-date fair value. The Company has estimated expected forfeitures and is recognizing compensation expense only for those awards expected to vest. All compensation is recognized by the time the award vests.

 

The following schedule summarizes the changes in the Company’s stock options:

 

                Weighted           Weighted  
    Options Outstanding     Average           Average  
    Number     Exercise     Remaining     Aggregate     Exercise  
    Of     Price     Contractual     Intrinsic     Price  
    Shares     Per Share     Life     Value     Per Share  
                               
Balance at December 31, 2020     28,885,461     $  0.024-120.00       5.57 years     $ 1,661,429     $ 0.05  
                                         
Options granted     -     $ -       -             $ -  
Options exercised     (2,500,000 )   $ -       -             $ -  
Options expired/canceled     (24,132,652 )   $ -       -       -      $ -  
                                         
Balance at September 30, 2021     2,252,809     $  0.024-0.04       7.95 years     $ 191,301     $ 0.04  
                                         
Exercisable at September 30, 2021     2,252,809     $ 0.024-0.04       7.95 years     $ 191,301     $ 0.04  

 

During the nine months ended September 30, 2021, the Company’s CEO exercised 2,500,000 stock options, and rescinded 24,120,152, stock options. In addition, 12,500 options expired.

 

During the nine months ended September 30, 2021 and 2020, the Company recognized $0 and $2,176, respectively, worth of stock based compensation related to the vesting of it stock options.

 

22
 

 

Common Stock Warrants

 

The following schedule summarizes the changes in the Company’s stock warrants:

 

    Warrants Outstanding     Weighted         Weighted  
    Number Of Shares     Exercise Price Per Share    

Average

Remaining

Contractual Life

   

Aggregate

Intrinsic Value

   

Average

Exercise

Price Per Share

 
                               
Balance at December 31, 2020     32,064,375     $ 0.04-80.00       1.65 years     $ 1,614,567     $ 0.06  
                                         
Warrants granted     11,237,500     $ 0.10       -             $ -  
Warrants exercised     (7,230,000 )   $ -       -             $    
Warrants expired/cancelled     (709,375 )   $ -       -       -      $    
                                         
Balance at September 30, 2021     35,362,500     $ 0.04-0.10       1.22 years     $ 1,829,923     $ 0.07  
                                         
Exercisable at September 30, 2021     35,362,500     $ 0.04-0.10       1.22 years     $ 1,829,923     $ 0.07  

 

Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each option/warrant is estimated using the Black-Scholes valuation model. The following assumptions were used for the periods as follows:

 

     

Nine Months

Ended

     

Year

Ended

 
     

September 30,

2021

     

December 31,

2020

 
Expected term     -       2 - 5 years  
Expected volatility     - %     109 - 147 %
Expected dividend yield     -