Item 2. Management’s Discussion and Analysis
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following management’s discussion
and analysis of financial condition and results of operations provides information that management believes is relevant to an assessment
and understanding of our plans and financial condition . The following financial information is derived from our financial statements
and should be read in conjunction with such financial statements and notes thereto set forth elsewhere herein.
Use of Terms
Except as otherwise indicated by the context and
for the purposes of this report only, references in this report to “we,” “us,” “our” and “our
company” are to Cardiff Lexington Corporation, a Nevada corporation, and its consolidated subsidiaries.
Special Note Regarding Forward-Looking Statements
This report contains “forward-looking statements”
within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities
Exchange Act of 1934, as amended, or the Exchange Act, that are based on our management’s beliefs and assumptions and on information
currently available to us. All statements other than statements of historical facts are forward-looking statements. These statements relate
to future events or to our future financial performance and involve known and unknown risks, uncertainties and other factors that may
cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of
activity, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements include, but
are not limited to, statements about:
· our ability to successfully identify and acquire
additional businesses;
· our ability to effectively integrate and operate
the businesses that we acquire;
· our expectations around the performance of our
current businesses;
· our ability to maintain our business model and
improve our capital efficiency;
· our ability to effectively manage the growth
of our business;
· our lack of operating history and ability to
attain profitability;
· the competitive environment in which our businesses
operate;
· trends in the industries in which our businesses
operate;
· the regulatory environment in which our businesses
operate under;
· changes in general economic or business conditions
or economic or demographic trends in the United States, including changes in interest rates and inflation;
· our ability to service and comply with the terms
of indebtedness;
· our ability to retain or replace qualified employees
of our businesses;
· labor disputes, strikes or other employee disputes
or grievances;
· casualties, condemnation or catastrophic failures
with respect to any of our business’ facilities;
· costs and effects of legal and administrative
proceedings, settlements, investigations and claims; and
· extraordinary or force majeure events affecting
the business or operations of our businesses.
In some cases, you can identify forward-looking
statements by terms such as “may,” “could,” “will,” “should,” “would,” “expect,”
“plan,” “intend,” “anticipate,” “believe,” “estimate,” “predict,”
“potential,” “project” or “continue” or the negative of these terms or other comparable terminology.
These statements are only predictions. You should not place undue reliance on forward-looking statements because they involve known and
unknown risks, uncertainties and other factors, which are, in some cases, beyond our control and which could materially affect results.
Factors that may cause actual results to differ materially from current expectations include, among other things, those listed under Item
1A “Risk Factors” included in our Annual Report on Form 10-K for the year ended December 31, 2022. If one or more of these
risks or uncertainties occur, or if our underlying assumptions prove to be incorrect, actual events or results may vary significantly
from those implied or projected by the forward-looking statements. No forward-looking statement is a guarantee of future performance.
In addition, statements that “we believe”
and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based upon information available
to us as of the date of this report, and while we believe such information forms a reasonable basis for such statements, such information
may be limited or incomplete, and our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or
review of, all potentially available relevant information. These statements are inherently uncertain and investors are cautioned not to
unduly rely upon these statements.
30
The forward-looking statements made in this report
relate only to events or information as of the date on which the statements are made in this report. Except as expressly required by the
federal securities laws, there is no undertaking to publicly update or revise any forward-looking statements, whether as a result of new
information, future events, changed circumstances or any other reason.
Overview
We are an acquisition holding company focused
on locating undervalued and undercapitalized companies, primarily in the healthcare industry, and providing them capitalization and leadership
to maximize the value and potential of their private enterprises while also providing diversification and risk mitigation for our stockholders.
Specifically, we have and will continue to look at a diverse variety of acquisitions in the healthcare sector in terms of growth stages
and capital structures and we intend to focus our portfolio of subsidiaries approximately as follows: 80% will be targeted to established
profitable niche small to mid-sized healthcare companies and 20% will be targeted to second stage startups in healthcare and related financial
services (emerging businesses with a strong organic growth plan that is materially cash generative).
All of our operations are conducted through, and
our income derived from, our various subsidiaries. We operate the following businesses through our wholly owned subsidiaries.
· Healthcare Business . Nova Ortho
and Spine, PLLC, or Nova, which we acquired May 31, 2021, operates a group of regional primary specialty and ancillary care facilities
throughout Florida that provide traumatic injury victims with primary care evaluations, interventional pain management, and specialty
consultation services. We focus on plaintiff related care are and a highly efficient provider of emergency medical condition, or EMC,
assessments. We provide a full range of diagnostic and surgical services for injuries and disorders of the skeletal system and associated
bones, joints, tendons, muscles, ligaments, and nerves. From sports injuries, to sprains, strains, and fractures, our doctors are dedicated
to helping patients return to active lifestyles.
· Financial Services (Tax Resolution) Business .
Platinum Tax Defenders, or Platinum Tax, which we acquired on July 31, 2018, is a full-service tax resolution firm located in Los Angeles,
California. Since 2011, we have been assisting all types of taxpayers resolve any and all issues with the IRS and applicable state tax
agencies. We provide fee-based tax resolution services to individuals and companies that have federal and state tax liabilities by assisting
clients to settle outstanding tax debts.
· Real Estate Business . Edge View
Properties, Inc., or Edge View, which we acquired on July 16, 2014, is a real estate company that owns five (5) acres zoned medium density
residential (MDR) with 12 lots already platted, six (6) acres zoned high-density residential (HDR) that can be platted in various
configurations to meet current housing needs, and twelve (12) acres zoned in Lemhi County as Agriculture that is available for further
annexation into the City of Salmon for development, as well as a common area for landowners to view wildlife, provide access to the Salmon
River and fishing in a two (2) acre pond. Salmon is known as Idaho’s premier whitewater destination as well as one of
the easier accesses to the Frank Church Wilderness Area - the largest wilderness in the lower 48 states. Salmon’s airport has
service to Boise, Idaho and serves as a hub to access whitewater rafting start points and wilderness landing strips. Management has
invested years working to develop a new and exciting housing development in Salmon, Idaho and plans to enter into a joint venture agreement
with a developer for this planned concept development.
We previously owned We Three, LLC dba Affordable
Housing Initiative, or AHI, which was acquired on May 15, 2014 and sold on October 31, 2022. AHI leased and sold mobile homes and also
provided a “lease to own” option.
Segments
During the three months ended June 30, 2023 and
2022, we had three reportable operating segments as determined by management using the “management approach” as defined by
the authoritative guidance on Disclosures about Segments of an Enterprise and Related Information :
(1)
Financial Services (Platinum Tax)
(2)
Healthcare (Nova)
(3)
Real Estate (Edge View)
These segments are a result of differences in
the nature of the products and services sold. Corporate administration costs, which include, but are not limited to, general accounting,
human resources, legal and credit and collections, are partially allocated to the three operating segments. Other revenue consists of
nonrecurring items.
31
The financial services segment provides tax resolution
services to individuals and companies that have federal and state tax liabilities. It collects fees based on efforts to negotiate and
assist in the settlement of outstanding tax debts.
The healthcare segment provides a full range of
diagnostic and surgical services for injuries and disorders of the skeletal system and associated bones, joints, tendons, muscles, ligaments,
and nerves.
The Real Estate segment consists of Edge View,
a real estate company that owns five (5) acres zoned medium density residential (MDR) with 12 lots already platted, six (6) acres zoned
high-density residential (HDR) that can be platted in various configurations to meet current housing needs, and twelve (12) acres
zoned in Lemhi County as Agriculture that is available for further annexation into the City of Salmon for development, as well as a common
area for landowners to view wildlife, provide access to the Salmon River and fishing in a two (2) acre pond.
Discontinued Operations
We and the managers of AHI entered into a resignation,
release and buyback agreement and addendum, effective October 31, 2022, pursuant to which the managers purchased AHI in exchange for returning
175,045 shares of series F preferred stock. There was a loss on disposal in the amount of $217,769 on October 31, 2022, which represented
net assets and liabilities at the time of sale back.
We had no net liabilities of discontinued operations
at June 30, 2023 and December 31, 2022. We had $0 and $35,542 of loss from discontinued operations for the six months ended June 30, 2023
and 2022, respectively.
Results of Operations
Comparison of Three Months Ended June 30,
2023 and 2022
The following table sets forth key components
of our results of operations during the three months ended June 30, 2023 and 2022, both in dollars and as a percentage of our revenue.
June 30, 2023
June 30, 2022
Amount
% of
Revenue
Amount
% of
Revenue
Revenue
Financial services
$ 118,304
3.40%
$ 472,014
15.27%
Healthcare
3,364,506
96.60%
2,619,218
84.73%
Total revenue
3,482,810
100.00%
3,091,232
100.00%
Cost of sales
Financial services
21,297
0.61%
112,776
3.65%
Healthcare
1,081,689
31.06%
983,842
31.83%
Total cost of sales
1,102,986
31.67%
1,096,618
35.48%
Gross profit
2,379,824
68.33%
1,994,614
64.52%
Operating expenses
Depreciation expense
3,365
0.10%
5,783
0.19%
Selling, general and administrative
670,289
19.25%
866,213
28.02%
Total operating expenses
673,654
19.34%
871,996
28.21%
Income from operations
1,706,170
48.99%
1,122,618
36.32%
Other income (expense)
Other income
–
–
8
0.00%
Interest expense and finance charge
(844,459 )
(24.25)%
(1,035,811 )
(33.51)%
Penalties and fees
(15,000 )
(0.43)%
–
–
Amortization of debt discounts
(30,633 )
(0.88)%
(111,706 )
(3.61)%
Total other income (expense)
(890,092 )
(25.56)%
(1,147,509 )
(37.12)%
Net income (loss) before discontinued operations
816,078
24.43%
(24,891 )
(0.81)%
Loss from discontinued operations
–
–
(36,935 )
(1.19)%
Net income (loss)
$ 816,078
24.43%
$ (61,826 )
(2.00)%
32
Revenue . Our total revenue increased
by $391,578, or 12.67%, to $3,482,810 for the three months ended June 30, 2023 from $3,091,232 for the three months ended June 30, 2022.
Such increase was primarily due to increases in revenue from the healthcare segment.
The financial services segment generates revenue
through the provision of tax resolution services to individuals and business owners. Revenue from the financial services segment decreased
by $353,710, or 74.94%, to $118,304 for the three months ended June 30, 2023 from $472,014 for the three months June 30, 2022. Such decrease
was primarily due to the loss of sales leads from the discontinued service with Optima Tax Relief, which affected the significant revenue
reduction in the tax resolution business.
The healthcare segment generates revenue through
a full range of diagnostic and surgical services. Revenue from the healthcare services segment increased by $745,288, or 28.45%, to $3,364,506
for the three months ended June 30, 2023 from $2,619,218 for the three months June 30, 2022. Such increase was primarily due to increased
patients and Personal Injury Protection (PIP) services.
Cost of sales . Our total cost of
sales increased by $6,368 or 0.58%, to $2,379,824 for the three months ended June 30, 2023 from $1,994,614 for the three months June 30,
2022. Such increase was primarily due a decrease from the financial service segment, offset by an increase from the healthcare segment.
As a percentage of revenue, our total cost of sales was 31.67% and 35.48% for the three months ended June 30, 2023 and 2022, respectively.
Cost of sales for the financial services segment
consists of advertising, contract labor and merchant fees. Cost of sales for the financial services segment decreased by $91,479, or 81.12%,
to $21,297 for the three months ended June 30, 2023 from $112,776 for the three months June 30, 2022. As a percentage of financial services
revenue, cost of sales was 0.61% and 3.65% for the three months ended June 30, 2023 and 2022, respectively.
Cost of sales for the healthcare segment consists
of surgical center fees, physician and professional fees, salaries and wages and medical supplies. Cost of sales from the healthcare services
segment increased by $97,847, or 9.95%, to $1,081,689 for the three months ended June 30, 2023 from $983,842 for the three months June
30, 2022. As a percentage of healthcare revenue, cost of sales was 31.06% and 31.83% for the three months ended June 30, 2023 and 2022,
respectively. This increase was due to increased surgical center fees and professional fees.
Gross profit . As a result of the
foregoing, our total gross profit increased by $385,210, or 19.31%, to $2,379,824 for the three months ended June 30, 2023 from $31,994,614
for three months ended June 30, 2022. Our total gross margin (percent of revenue) was 68.33% and 64.52% for three months ended June 30,
2023 and 2022, respectively.
Gross profit for the financial services segment
decreased by $262,231, or 73.00%, to $97,007 for the three months ended June 30, 2023 from $359,238 for the three months June 30, 2022.
Gross margin (percent of revenue) for the financial services segment was 82.00% and 76.11% for the three months ended June 30, 2023 and
2022, respectively.
Gross profit for the healthcare services segment
increased by $647,441, or 39.59%, to $2,282,817 for the three months ended June 30, 2023 from $1,635,376 for the three months ended June
30, 2022. Gross margin (percent of revenue) for the healthcare segment was 67.85% and 62.44% for the three months ended June 30, 2023
and 2022, respectively. The increased gross margin was due to the increased number of patients and provided medical services without increased
overhead. The healthcare segment still had available capacity to cover the increased patients and services.
Depreciation expense . Our depreciation
expense was $3,365, or 0.10% of revenue, for the three months June 30, 2023, as compared to $5,783, or 0.19% of revenue, for the three
months June 30, 2022.
Selling, general and administrative expenses .
Our selling, general and administrative expenses consist primarily of accounting, auditing, legal and public reporting expenses, personnel
expenses, including employee salaries and bonuses plus related payroll taxes, advertising expenses, professional advisor fees, bad debts,
rent expense, insurance and other expenses incurred in connection with general operations. Our selling, general and administrative expenses
decreased by $195,924, or 22.62%, to $670,289 for the three months ended June 30, 2023 from $866,213 for the three months ended June 30,
2022. As a percentage of revenue, our selling, general and administrative expenses were 19.25% and 28.02% for the three months ended June
30, 2023 and 2022, respectively. Such decrease was primarily due to terminated employees in the financial services segment due to the
decreased revenue and the bad debt expense for allowances for doubtful accounts relating to our healthcare services business.
33
Total other income (expense) . We
had $890,092 in total other expense, net, for the three months ended June 30, 2023, as compared to other expense, net, of $1,147,509 for
the three months ended June 30, 2022. Other expenses, net, for the three months ended June 30, 2023 consisted of interest expense and
finance charges of $844,459, amortization of debt discounts of $30,633, and financing penalties and fees of $15,000. Other expense, net,
for the three months ended June 30, 2022 consisted of interest expense and finance charges of $1,035,811, and amortization of debt discounts
of $111,706, offset by other income of $8.
Discontinued operations . For
the three months ended June 30, 2023 and 2022, we recorded a loss from discontinued operations of $0 and $36,935, respectively.
Net income (loss) . As a result of
the cumulative effect of the factors described above, our net income was $816,078 for the three months ended June 30, 2023, as compared
to net loss of $61,826 for the three months ended June 30, 2022, an increase of $754,252, or 1219.96%.
Comparison of Six Months Ended June 30,
2023 and 2022
The following table sets forth key components
of our results of operations during the six months ended June 30, 2023 and 2022, both in dollars and as a percentage of our revenue.
June 30, 2023
June 30, 2022
Amount
% of
Revenue
Amount
% of
Revenue
Revenue
Financial services
$ 272,703
4.30%
$ 936,857
15.64%
Healthcare
6,070,905
95.70%
5,051,525
84.36%
Total revenue
6,343,608
100.00%
5,988,382
100.00%
Cost of sales
Financial services
48,126
0.76%
325,222
5.43%
Healthcare
2,037,983
32.13%
1,887,624
31.52%
Total cost of sales
2,086,109
32.89%
2,212,846
36.95%
Gross profit
4,257,499
67.11%
3,775,536
63.05%
Operating expenses
Depreciation expense
8,000
0.13%
11,566
0.19%
Selling, general and administrative
1,829,768
28.84%
1,940,477
32.40%
Total operating expenses
1,837,768
28.97%
1,952,043
32.60%
Income from operations
2,419,731
38.14%
1,823,493
30.45%
Other income (expense)
Other income
205
0.00%
8
0.00%
Gain on forgiveness of debt
390
0.00%
–
–
Interest expense & finance charge
(1,539,623 )
(24.27)%
(3,255,987 )
(54.37)%
Conversion cost penalty and reimbursement
(2,000 )
(0.00)%
–
–
Penalties and fees
(30,000 )
(0.47)%
–
–
Amortization of debt discounts
(48,616 )
(0.77)%
(156,252 )
(2.61)%
Total other income (expense)
(1,619,644 )
(25.53)%
(3,412,231 )
(56.98)%
Net income (loss) before discontinued operations
800,087
12.61%
(1,588,738 )
(26.53)%
Income (loss) from discontinued operations
–
0.00%
(35,542 )
(0.59)%
Net loss
$ 800,087
12.61%
$ (1,624,280 )
(27.12)%
34
Revenue . Our total revenue increased
by $355,226, or 5.93%, to $6,343,608 for the six months ended June 30, 2023 from $5,988,382 for the six months ended June 30, 2022. Such
increase was primarily due to increases in revenue from the healthcare segment.
Revenue from the financial services segment decreased
by $664,154, or 70.89%, to $272,703 for the six months ended June 30, 2023 from $936,857 for the six months ended June 30, 2022. Such
decrease was primarily due to the loss of sales leads from the discontinued service with Optima Tax Relief, which affected the significant
revenue reduction in the tax resolution business.
Revenue from the healthcare services segment increased
by $1,019,380, or 20.18%, to $6,070,905 for the six months ended June 30, 2023 from $5,051,525 for the six months ended June 30, 2022.
Such increase was primarily due to increased Personal Injury Protection (PIP) services.
Cost of sales . Our total cost of
sales decreased by $126,737 or 5.73%, to $2,086,109 for the six months ended June 30, 2023 from $2,212,846 for the six months ended June
30, 2022. Such decrease was primarily due a decrease from the financial service segment, offset by an increase from the healthcare segment.
As a percentage of revenue, our total cost of sales was 32.89% and 36.95% for the six months ended June 30, 2023 and 2022, respectively.
Cost of sales for the financial services segment
decreased by $277,096, or 85.20%, to $48,126 for the six months ended June 30, 2023 from $325,222 for the six months ended June 30, 2022.
As a percentage of financial services revenue, cost of sales was 0.76% and 5.43% for the six months ended June 30, 2023 and 2022, respectively.
Cost of sales from the healthcare services segment
increased by $150,359, or 7.97%, to $2,037,983 for the six months ended June 30, 2023 from $1,887,624 for the six months ended June 30,
2022. As a percentage of healthcare revenue, cost of sales was 32.13% and 31.52% for the six months ended June 30, 2023 and 2022, respectively.
This increase was generally in line with the increase in revenue from this segment.
Gross profit . As a result of the
foregoing, our total gross profit increased by $481,963, or 12.77%, to $4,257,499 for the six months ended June 30, 2023 from $3,775,536
for six months ended June 30, 2022. Our total gross margin (percent of revenue) was 67.11% and 63.05% for six months ended June 30, 2023
and 2022, respectively.
Gross profit for the financial services segment
decreased by $387,058, or 63.28%, to $224,577 for the six months ended June 30, 2023 from $611,635 for the six months ended June 30, 2022.
Gross margin (percent of revenue) for the financial services segment was 82.35% and 65.29% for the six months ended June 30, 2023 and
2022, respectively.
Gross profit for the healthcare services segment
increased by $869,021, or 27.47%, to $4,032,922 for the six months ended June 30, 2023 from $3,163,901 for the six months ended June 30,
2022. Gross margin (percent of revenue) for the healthcare segment was 66.43% and 62.63% for the six months ended June 30, 2023 and 2022,
respectively. The increased gross margin was due to the increased number of patients and provided medical services without increased overhead.
The healthcare segment still had available capacity to cover the increased patients and services.
Depreciation expense . Our depreciation
expense was $8,000, or 0.13% of revenue, for the six months ended June 30, 2023, as compared to $11,566, or 0.19% of revenue, for the
six months ended June 30, 2022.
Selling, general and administrative expenses .
Our selling, general and administrative expenses decreased by $110,709, or 5.71%, to $1,829,768 for the six months ended June 30, 2023
from $1,940,477 for the six months ended June 30, 2022. As a percentage of revenue, our selling, general and administrative expenses were
28.97% and 32.40% for the six months ended June 30, 2023 and 2022, respectively. Such decrease was primarily due to terminated employees
in the financial services segment due to the decreased revenue and the bad debt expense for allowances for doubtful accounts relating
to our healthcare services business.
35
Total other income (expense) . We
had $1,619,644 in total other expense, net, for the six months ended June 30, 2023, as compared to other expense, net, of $3,412,231 for
the six months ended June 30, 2022. Other expense, net, for the six months ended June 30, 2023 consisted of interest expense and finance
charges of $1,539,623, amortization of debt discounts of $48,616, financing penalties and fees of $30,000 and conversion cost penalty
and reimbursement related to convertible note of $2,000, offset by other income of $595. Other expenses, net, for the six months ended
June 30, 2022 consisted of interest expense and finance charges of $3,255,987 and amortization of debt discounts of $156,252, offset by
other income of $8.
Discontinued operations . For
the six months ended June 30, 2023 and 2022, we recorded a loss from discontinued operations of $0 and $35,542, respectively.
Net income (loss) . As a result of
the cumulative effect of the factors described above, our net income was $800,087 for the six months ended June 30, 2023, as compared
to net loss of $1,624,280 for the six months ended June 30, 2022, an increase of $2,424,367, or 149.26%.
Liquidity and Capital Resources
As of June 30, 2023, we had $411,209 in cash.
To date, we have financed our operations primarily through revenue generated from operations, sales of securities, advances from stockholders
and third-party and related party debt.
We believe, based on our operating plan, that
current working capital and current and expected additional financing should be sufficient to fund operations and satisfy our obligations
as they come due for at least one year from the financial statement issuance date. However, additional funds from new financing and/or
future equity raises are required for continued operations and to execute our business plan and our strategy of acquiring additional businesses.
The funds required to sustain operations ranges between $600,000 to $1 million and additional funds execute our business plan will depend
on the size, capital structure and purchase price consideration that the seller of a target business deems acceptable in a given transaction.
The amount of funds needed to execute our business plan also depends on what portion of the purchase price of a target business the seller
of that business is willing to take in the form of seller notes or our equity or equity in one of our subsidiaries. Given these factors,
we believe that the amount of outside additional capital necessary to execute our business plan on the low end (assuming target company
sellers accept a significant portion of the purchase price in the form of seller notes or our equity or equity in one of our subsidiaries)
ranges between $5 million to $7 million. If, and to the extent, that sellers are unwilling to accept a significant portion of the purchase
price in seller notes and equity, then the cash required to execute our business plan could be as much as $10 million.
We intend to raise capital for additional acquisitions
primarily through equity and debt financing. The sale of additional equity securities could result in dilution to our stockholders. The
incurrence of indebtedness would result in increased debt service obligations and could require us to agree to operating and financial
covenants that would restrict our operations. Financing may not be available in amounts or on terms acceptable to us, if at all. There
is no guarantee that we will be able to acquire additional businesses under the terms outlined above.
Summary of Cash Flow
The following table provides detailed information
about our net cash flow for the six months ended June 30, 2023 and 2022.
Six Months Ended June 30,
2023
2022
Net cash used in operating activities from continuing operations
$ (304,173 )
$ (473,175 )
Net cash from discontinued operations
–
35,542
Net cash provided by financing activities
488,580
450,708
Net change in cash
184,407
13,075
Cash and cash equivalents at beginning of period
226,802
595,987
Cash and cash equivalents at end of period
$ 411,209
$ 609,062
Our net cash used in operating activities from
continuing operations was $304,173 for the six months ended June 30, 2023, as compared to $473,175 for the six months ended June 30, 2022.
For the six months ended June 30, 2023, our net income of $800,087, an increase in accounts payable and accrued expenses of $693,788,
an increase in accrued officer’s compensation of $334,000, an increase in accrued interest of $248,137, an increase in bad debt
expense of $270,000 and fair value settled upon conversion of $123,566, offset by a decrease in accounts receivable of $2,858,749, were
the primary drivers for the cash used in operations. For the six months ended June 30, 2022, our net loss of $1,624,280 and a decrease
in accounts receivable of $192,425, offset by increased accounts payable and accrued expense of $699,107 an increase in accrued interest
of $252,634 and an increase in accrued officers’ compensation of $240,000, were the primary drivers for the cash used in operations.
36
We had no investing activities for the six months
ended June 30, 2023 and 2022.
Our net cash provided by financing activities
was $488,580 for the six months ended June 30, 2023, as compared to $450,708 for the six months ended June 30, 2023. Net cash provided
by financing activities for the six months ended June 30, 2023 consisted of proceeds from convertible notes payable of $355,500, proceeds
from related party notes payable of $124,696 and proceeds from line of credit of $43,880, offset by repayments of line of credit of $30,160
and payment of related party notes payable of $5,336. Net cash provided by financing activities for the six months ended June 30, 2022
consisted of proceeds from convertible notes payable of $555,730 and proceeds from related party notes payable of $7,948, offset by preferred
stock dividends of $100,477, repayment of convertible notes payable of $5,908, payment of related party notes payable of $5,065 and payment
of the SBA loan described below of $1,520.
Convertible Notes
As of June 30, 2023, we had convertible debt outstanding
net of amortized debt discount of $3,868,068. During the six months ended June 30, 2023, we received net proceeds of $355,500 from convertible
notes and converted $58,800 of convertible debt, $5,873 in accrued interest and $2,000 in penalties and fees into 118,682,378 shares of
common stock. The Company recognized $123,566 of interest expense and additional paid-in capital to adjust fair value for the debt settlement
during the six months ended June 30, 2023. For the six months ended June 30, 2023, we recorded amortization of debt discounts of $48,616.
The following is a schedule of convertible notes
payable outstanding as of June 30, 2023:
Note #
Issuance
Date
Maturity
Date
Principal
Balance
Accrued
Interest
Unamortized
Debt
Discount
9
09/12/2016
09/12/2017
50,080
19,124
–
10
01/24/2017
1/24/2018
55,000
75,331
–
10-1
02/10/2023
02/10/2024
50,000
2,877
–
10-2
03/30/2023
03/30/2024
25,000
945
29-2
11/08/2019
11/08/2020
36,604
24,516
–
31
08/28/2019
08/28/2020
–
8,385
–
37-1
09/03/2020
06/30/2021
113,667
48,902
–
37-2
11/02/2020
08/31/2021
113,167
47,611
–
37-3
12/29/2020
09/30/2021
113,166
46,575
–
38
02/09/2021
02/09/2022
47,200
33,849
–
39
04/26/2021
04/26/2022
168,866
58,106
–
40-1
09/22/2022
09/22/2023
2,600,000
196,164
–
40-2
11/04/2022
11/04/2023
68,666
4,477
5,973
40-3
11/28/2022
11/28/2023
68,667
4,025
7,102
40-4
12/21/2022
12/21/2023
68,667
3,592
8,184
40-5
01/24/2023
01/24/2024
90,166
3,878
13,486
40-6
03/21/2023
03/21/2024
139,166
3,851
26,520
40-7
6/5/2023
6/5/2024
139,166
953
34,155
40-8
6/13/2023
6/13/2024
21,167
99
4,926
$ 3,968,415
$ 583,260
$ 100,347
Note 9 . On September 12, 2016, we issued
a convertible promissory note in the principal amount of $80,000 for services rendered, which matured on September 12, 2017. Note 9 is
currently in default and accrues interest at a default interest rate of 20% per annum.
Notes 10, 10-1 and 10-2 . On January 24,
2017, we issued a convertible promissory note in the principal amount of $80,000 for services rendered, which matured on January 24, 2018.
Note 10 is currently in default and accrues interest at a default interest rate of 20% per annum. On February 10, 2023, we executed a
second tranche under this note in the principal amount of $50,000 (Note 10-1). On March 30, 2023, we executed a third tranche under this
note in the principal amount of $25,000 (Note 10-2). Notes 10-1 and 10-2 accrue interest at a rate of 15% per annum.
37
Note 29-2 . On May 10, 2019, we issued a
convertible promissory note in the principal amount of $150,000. On November 8, 2019, this note (Note 29) was purchased by and assigned
to an unrelated party. The amount assigned was the existing principal amount of $150,000 and accrued interest of $5,917.81, which was
issued as Note 29-1, plus a new convertible promissory note in the principal amount of $62,367.12, which was issued as Note 29-2. Note
29-2 is currently in default and accrues interest at a default interest rate of 24% per annum.
Note 31 . On August 28, 2019, we issued
a convertible promissory note in the principal amount of $120,000, which matured on August 28, 2020. Note 31 is currently in default and
accrues interest at a default interest rate of 24% per annum.
Notes 37-1, 37-2 and 37-3 . On September
3, 2020, we issued a convertible promissory note in the principal amount of $200,000, with an original issue discount of $50,000, which
could be drawn in several tranches. On September 3, 2020, we executed the first tranche in the principal amount of $67,000, less an original
issue discount of $17,000, which matured on June 30, 2021 (Note 37-1). On November 2, 2020, we executed the second tranche in the principal
amount of $66,500, less an original issue discount of $16,500, which matured on August 31, 2021 (Note 37-2). On December 29, 2020, we
executed the third tranche in the principal amount of $66,500, less an original issue discount of $16,500, which matured on September
30, 2021 (Note 37-3). Notes 37-1, 37-2 and 27-3 are currently in default and accrue interest at a default interest rate of 18% per annum.
Note 38 . On February 9, 2021, we issued
a convertible promissory note in the principal amount $103,500, which matured on February 9, 2022. Note 38 is currently in default and
accrues interest at a default interest rate of 22% per annum.
Note 39 . On April 26, 2021, we issued a
convertible promissory note in the principal amount $153,500, which matured on May 10, 2022. Note 39 is currently in default and accrues
interest at a default interest rate of 22% per annum.
Note 40-1 through 40-8 . On September 22,
2022, we issued a convertible promissory note in the principal amount of $2,600,000 in exchange for total of $4,791,099 of defaulted promissory
notes balances (Note 40-1). On November 4, 2022, we executed a second tranche under this note in the principal amount of $68,667, less
an original issue discount and fee of $18,667 (Note 40-2). On November 28, 2022, we executed the third tranche under this note in the
principal amount of $68,667, less an original issue discount and fee of $18,667 (Note 40-3). On November 28, 2022, we executed a fourth
tranche under this note in the principal amount of $68,667, less an original issue discount and fee of $18,667 (Note 40-4). On January
24, 2023, we executed a fifth tranche under this note in the principal amount of $90,166, less an original issue discount and fee of $25,166
(Note 40-5). On March 21, 2023, we executed a sixth tranche under this note in the principal amount of $136,666, less an original issue
discount and fee of $39,166 (Note 40-6). On June 5, 2023, we executed a seventh tranche under this note in the principal amount of $136,667,
less original issue discount and fee of $39,167 (Note 40-7). On June 13, 2023, we executed an eighth tranche under this note in the principal
amount of $21,167, less original issue discount and fee of $5,167 (Note 40-8). All of the Note 40 tranches mature in one year from the
note issuance date and accrue interest at a rate of 10% per annum.
Line of Credit
In February 2018, we entered into a revolving
line of credit with a financial institution for $92,500 which was personally guaranteed by the manager of Platinum Tax. The loan accrues
interest at 11.70% as of June 30, 2023. As of June 30, 2023, the outstanding balance was $8,749.
Small Business Administration Loan
On June 2, 2020, we obtained a loan from the U.S.
Small Business Administration, or SBA, in the principal amount of $150,000 with an interest rate of 3.75% and a maturity date of June
2, 2050. We reclassified $5,723 of accrued interest to the principal amount for the six months ended June 30, 2023. The principal balance
and accrued interest at June 30, 2023 was $149,580 and $0, respectively.
Debenture
On March 12, 2009, we issued a debenture in the
principal amount of $20,000. The debenture bears interest at 12% per annum and matured on September 12, 2009. The balance of the debenture
was $10,989 at June 30, 2023 and the accrued interest was $6,882. We assigned all of our receivables from consumer activations of our
rewards program as collateral on this debenture.
38
Related Party Loans
From time to time, the previous owner and current
manager of Platinum Tax loaned funds to Platinum Tax to cover short term operating needs. The amount owed as of June 30, 2023 was $156,384.
In connection with the acquisition of Edge View
on July 16, 2014, we assumed amounts due to previous owners who are current managers of Edge View. These amounts are due on demand and
do not bear interest. The balance of these amounts are $4,979 as of June 30, 2023.
We have obtained short-term advances from the
Chairman of the Board that are non-interest bearing and due on demand. As of June 30, 2023, we owed the Chairman $123,192.
Critical Accounting Policies
The preparation of our unaudited condensed consolidated
financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities,
revenues and expenses, and related disclosure of contingent assets and liabilities. On a regular basis, we evaluate these estimates. These
estimates are based on management’s historical industry experience and on various other assumptions that are believed to be reasonable
under the circumstances. Actual results may differ from these estimates.
For a description of the accounting policies that,
in management’s opinion, involve the most significant application of judgment or involve complex estimation and which could, if
different judgment or estimates were made, materially affect our reported financial position, results of operations, or cash flows, see
“Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies”
in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 filed with the Securities and Exchange Commission, or the
SEC, on June 30, 2023.
Off Balance Sheet Arrangements
As of June 30, 2023, we had no off-balance sheet
arrangements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not applicable.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.