Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended: September 30, 2023
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________ to
_____________
Commission File Number: 000-49709
CARDIFF LEXINGTON CORPORATION
(Exact name of registrant as specified in its charter)
Nevada
84-1044583
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
3753 Howard Hughes Parkway , Suite 200 , Las Vegas , NV
89169
(Address of principal executive offices)
(Zip Code)
844 - 628-2100
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b)
of the Act: None
Securities
registered pursuant to Section 12(g) of the Act: Common Stock, $0.001 par value
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, a smaller reporting company, or an emerging growth 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.
Large accelerated filer ☐
Accelerated filer ☐
Non-accelerated filer ☒
Smaller reporting company ☒
Emerging growth company ☐
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for comply with any new or revised financial accounting standards
provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 14, 2023, there were 1,326,475,613 shares of common
stock of the registrant issued and outstanding.
CARDIFF LEXINGTON CORPORATION
Quarterly Report on Form 10-Q
Period Ended
September 30, 2023
TABLE OF CONTENTS
PART I
FINANCIAL INFORMATION
Item 1.
Financial Statements
3
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
4 0
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
51
Item 4.
Controls and Procedures
51
PART II
OTHER INFORMATION
Item 1.
Legal Proceedings
53
Item 1A.
Risk Factors
53
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
53
Item 3.
Defaults Upon Senior Securities
53
Item 4.
Mine Safety Disclosures
53
Item 5.
Other Information
53
Item 6.
Exhibits
54
2
PART I
FINANCIAL INFORMATION
ITEM 1.
FINANCIAL STATEMENTS.
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Page
Condensed Consolidated Balance Sheets as of September 30, 2023 (Unaudited) and December 31, 2022 (Unaudited)
4
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2023 (Unaudited) and 2022 (Unaudited and restated)
5
Condensed Consolidated Statements of Stockholders’ Equity (Deficiency) for the Nine Months Ended September 30, 2023 (Unaudited) and 2022 (Unaudited and restated)
6
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2023 (Unaudited) and 2022 (Unaudited and restated)
7
Notes to Condensed Consolidated Financial Statements (Unaudited)
8
3
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2023 AND DECEMBER 31, 2022
(UNAUDITED)
September 30,
2023
December 31,
2022
ASSETS
Current assets
Cash
$ 181,343
$ 226,802
Accounts receivable-net
11,844,738
6,604,780
Prepaid and other current assets
5,000
5,000
Total current assets
12,031,081
6,836,582
Property and equipment, net
44,073
55,439
Land
540,000
540,000
Goodwill
5,666,608
5,666,608
Right of use - assets
201,163
218,926
Due from related party
4,979
4,979
Other assets
30,823
30,823
Total assets
$ 18,518,727
$ 13,353,357
LIABILITIES, MEZZANINE EQUITY AND DEFICIENCY IN STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable and accrued expense
$ 2,515,682
$ 2,038,595
Accrued expenses - related parties
4,264,557
3,750,557
Accrued interest
717,827
350,267
Right of use - liability
135,776
142,307
Due to director & officer
123,442
123,192
Notes payable
24,600
15,809
Notes payable - related party
159,662
37,024
Convertible notes payable, net of debt discounts of $ 66,674 and $ 46,798 , respectively
3,952,581
3,515,752
Total current liabilities
11,894,127
9,973,503
Other liabilities
Notes payable
144,668
139,789
Operating lease liability – long term
64,147
84,871
Total liabilities
12,102,942
10,198,163
Mezzanine equity
Redeemable Series N Senior Convertible Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 868,058 shares issued and outstanding at September 30, 2023 and December 31, 2022
3,787,559
3,125,002
Redeemable Series X Senior Convertible Preferred Stock - 5,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 375,000 shares issued and outstanding at September 30, 2023 and December 31, 2022
1,652,875
1,500,000
Total Mezzanine Equity
5,440,434
4,625,002
Stockholders' equity (deficit)
Series B Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 2,134,478 and 2,131,328 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively
8,537,912
8,525,313
Series C Preferred Stock - 500 shares authorized, $0.001 par value, stated value $ 4.00 , 123 shares issued and outstanding at September 30, 2023 and December 31, 2022
488
488
Series E Preferred Stock - 1,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 155,750 and 150,750 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively
623,000
603,000
Series F-1 Preferred Stock - 50,000 shares authorized, $0.001 par value, stated value $ 4.00 , 35,752 shares issued and outstanding at September 30, 2023 and December 31, 2022
143,008
143,008
Series I Preferred Stock - 15,000,000 shares authorized, $ 0.001 par value, 14,885,000 shares issued and outstanding at September 30, 2023 and December 31, 2022
59,540,000
59,540,000
Series J Preferred Stock - 2,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 1,713,584 shares issued and outstanding at September 30, 2023 and December 31, 2022
6,854,336
6,854,336
Series L Preferred Stock - 400,000 shares authorized, $0.001 par value, stated value $ 4.00 , 319,493 shares issued and outstanding at September 30, 2023 and December 31, 2022
1,277,972
1,277,972
Series R Preferred Stock - 5,000 shares authorized, $0.001 par value, stated value of $ 1,200 , 165 shares issued and outstanding at September 30, 2023 and December 31, 2022
198,000
198,000
Common Stock - 7,500,000,000 shares authorized, $ 0.001 par value; 1,099,475,613 and 824,793,235 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively
1,099,475
824,793
Additional paid-in capital
( 8,619,611 )
( 8,581,265 )
Accumulated deficit
( 68,679,229 )
( 70,855,453 )
Total stockholders' equity (deficit)
975,351
( 1,469,808 )
Total liabilities, mezzanine equity and stockholders' equity
$ 18,518,727
$ 13,353,357
The accompanying notes are an integral part of
these condensed consolidated financial statements
4
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2023 AND 2022
(UNAUDITED)
THREE MONTHS
ENDED SEPTEMBER 30,
NINE MONTHS
ENDED SEPTEMBER 30,
2023
2022
(Restated)
2023
2022
(Restated)
REVENUE
Financial Services
$ 32,264
$ 219,872
$ 304,967
$ 1,156,729
Healthcare
3,405,860
3,103,409
9,476,764
8,154,934
Total revenue
3,438,124
3,323,281
9,781,731
9,311,663
COST OF SALES
Financial Services
5,604
39,963
53,730
365,185
Healthcare
551,424
1,094,794
2,589,407
2,982,418
Total cost of sales
557,028
1,134,757
2,643,137
3,347,603
GROSS PROFIT
2,881,096
2,188,524
7,138,594
5,964,060
OPERATING EXPENSES
Depreciation expense
3,365
5,783
11,365
17,349
Selling, general and administrative
607,745
685,026
2,437,511
2,625,503
Total operating expenses
611,110
690,809
2,448,876
2,642,852
INCOME FROM OPERATIONS
2,269,986
1,497,715
4,689,718
3,321,208
OTHER INCOME (EXPENSE)
Other income
–
( 2 )
205
6
Gain on forgiveness of debt
–
1,397,271
390
1,397,271
Interest expense and finance charge
( 226,418 )
( 3,430,785 )
( 1,766,041 )
( 6,686,772 )
Conversion cost
( 1,000 )
–
( 3,000 )
–
Penalties and fees
( 15,000 )
–
( 45,000 )
–
Amortization of debt discounts
( 46,048 )
( 92,868 )
( 94,664 )
( 249,120 )
Total other expenses, net
( 288,466 )
( 2,126,384 )
( 1,908,110 )
( 5,538,615 )
NET INCOME (LOSS) BEFORE DISCONTINUED OPERATIONS
1,981,520
( 628,669 )
2,781,608
( 2,217,407 )
GAIN FROM DISCONTINUED OPERATIONS
–
363,895
–
328,353
NET INCOME (LOSS) FOR THE PERIOD
$ 1,981,520
$ ( 264,774 )
$ 2,781,608
$ ( 1,889,054 )
DEEMED DIVIDENDS ON PREFERRED STOCK
( 142,829 )
–
( 605,384 )
–
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
$ 1,838,691
$ ( 264,774 )
$ 2,176,224
$ ( 1,889,054 )
BASIC INCOME (LOSS) PER SHARE
Continuing operations
$ 0.00
0.00
0.00
( 0.01 )
Discontinued operations
$ 0.00
0.00
0.00
( 0.00 )
DILUTED INCOME (LOSS) PER SHARE
Continuing operations
$ 0.00
0.00
0.00
0.00
Discontinued operations
$ 0.00
0.00
0.00
0.00
BASIC WEIGHTED AVERAGE NUMBER OF COMMON SHARES – CONTINUED AND DISCONTINUED OPERATIONS
1,008,580,008
208,829,344
975,400,768
189,084,892
DILUTED WEIGHTED AVERAGE NUMBER OF COMMON SHARES – CONTINUED AND DISCONTINUED OPERATIONS
59,608,730,482
208,829,344
67,983,088,742
189,084,892
The accompanying notes are an integral part of
these condensed consolidated financial statements
5
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
EQUITY (DEFICIENCY)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023
AND 2022
( UNAUDITED )
Preferred Stock Series
A, K and I
Preferred Stock Series
B, D, E, F, F-1, G, H, L
Preferred Stock
Series C and R
Treasury Stock
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Balance December 31, 2021 (Restated)
23,085,563
$ 59,548,201
3,595,952
$ 14,383,808
287
$ 198,488
( 619,345 )
$ ( 4,967,686 )
Issuance of series B preferred stock in exchange of series D preferred stock and series H preferred stock
–
–
75,000
300,000
–
–
–
–
Cancellation of common stock
–
–
–
–
–
–
–
–
Cancellation of series D preferred stock
–
–
( 37,500 )
( 150,000 )
–
–
–
–
Cancellation of series H preferred stock
–
–
( 37,500 )
( 150,000 )
–
–
–
–
Issuance of series J preferred stock
–
–
818,750
3,275,000
–
–
–
–
Issuance of common stock for settlement of Red Rock Travel
–
–
–
–
–
–
–
–
Distribution of dividend
–
–
–
–
–
–
–
–
Net loss
–
–
–
–
–
–
–
–
Balance, September 30, 2022 (Restated)
23,085,563
$ 59,548,201
4,414,702
$ 17,658,808
287
$ 198,488
( 619,345 )
$ ( 4,967,686 )
Balance December 31, 2022
14,885,001
$ 59,540,000
4,350,907
$ 17,403,628
287
$ 198,488
–
$ –
Conversion of convertible notes payable
–
–
–
–
–
–
–
–
Distribution of dividend
–
–
–
–
–
–
–
–
Issuance of series B preferred stock
–
–
3,150
12,600
–
–
–
–
Issuance of series E preferred stock
–
–
5,000
20,000
–
–
–
–
Net income
–
–
–
–
–
–
–
–
Balance, September 30, 2023
14,885,001
$ 59,540,000
4,359,057
$ 17,436,228
287
$ 198,488
–
$ –
Common Stock
Additional Paid-in
Accumulated
Total Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance December 31, 2021 (Restated)
166,130,069
$ 167,421
$ ( 3,479,126 )
$ ( 65,118,744 )
$ 732,361
Issuance of series B preferred stock in exchange of series D preferred stock and series H preferred stock
–
–
–
–
300,000
Cancellation of common stock
( 35,000,000 )
( 35,000 )
–
–
( 35,000 )
Cancellation of series D preferred stock
–
–
–
–
( 150,000 )
Cancellation of series H preferred stock
–
–
–
–
( 150,000 )
Issuance of series J preferred stock
–
–
–
–
3,275,000
Issuance of common stock for settlement of Red Rock Travel
66,666,666
66,667
( 46,667 )
–
20,000
Distribution of dividend
–
–
–
( 310,522 )
( 310,522 )
Net loss
–
–
–
( 1,889,054 )
( 1,889,054 )
Balance, September 30, 2022 (Restated)
197,796,735
$ 199,088
$ ( 3,525,793 )
$ ( 67,318,320 )
$ 1,792,785
Balance December 31, 2022
824,793,235
$ 824,793
$ ( 8,581,264 )
$ ( 70,855,453 )
$ ( 1,469,808 )
Conversion of convertible notes payable
274,682,378
274,682
( 30,747 )
–
243,935
Accrued dividend
–
–
–
( 605,384 )
( 605,384 )
Issuance of series B preferred stock
–
–
12,400
–
25,000
Issuance of series E preferred stock
–
–
( 20,000 )
–
–
Net income
–
–
–
2,781,608
2,781,608
Balance, September 30, 2023
1,099,475,613
$ 1,099,475
$ ( 8,619,611 )
$ ( 68,679,229 )
$ 975,351
The accompanying notes are an integral part of
these condensed consolidated financial statements
6
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023
AND 2022
(UNAUDITED)
Nine Months Ended September 30,
2023
2022
(Restated)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss) for the period
$ 2,781,608
$ ( 1,889,054 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation
11,365
32,442
Amortization of loan discount
94,664
249,120
Gain on forgiveness of debt
( 390 )
–
Gain on refinance of debt
–
( 1,397,271 )
Loss on finance penalties and fees
–
1,923,916
Other noncash items, net
–
324,563
Bad debt
270,000
–
Fair value settled upon conversion
141,406
–
Conversion and note issuance cost
11,250
–
Share issuance for service rendered
25,000
–
Increase (decrease) in:
Accounts receivable
( 5,509,958 )
( 782,494 )
Right of use – assets
17,763
( 23,434 )
Prepaid expenses and other current assets
–
8,000
Increase (decrease) in:
Accounts payable and accrued expense
687,135
319,232
Accrued officer’s compensation
514,000
500,000
Due from related parties
–
( 5,016 )
Accrued interest
380,020
( 219,082 )
Capital stock to be issued
–
545,333
Right of use – liabilities
( 27,255 )
( 871 )
Net cash used in operating activities - continuing operations
( 603,392 )
( 414,616 )
Net cash used in operating activities - discontinued operations
–
( 328,353 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from convertible notes payable
421,375
729,083
Repayment of convertible notes payable
–
( 5,908 )
Payment of SBA loan
( 803 )
( 2,290 )
Dividend on preferred stock
–
( 310,522 )
Proceeds from line of credit
44,254
–
Repayment of line of credit
( 29,781 )
–
Payment of notes payable related party
( 6,332 )
( 7,948 )
Proceeds from notes payable related party
129,220
5,065
Net cash provided by financing activities
557,933
407,480
NET (DECREASE) IN CASH
( 45,459 )
( 335,489 )
CASH, BEGINNING OF PERIOD
226,802
595,987
CASH, END OF PERIOD
$ 181,343
$ 260,498
SUPPLEMENTARY DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for interest
$ 6,389
$ 73,476
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Common stock issued upon conversion of notes payable and accrued interest
$ 99,533
$ –
Preferred stock issued for business acquisition
–
3,275,000
Preferred stock issued for debt refinance
$ –
$ 1,500,000
The accompanying notes are an integral part of
these condensed consolidated financial statements
7
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023
AND 2022
(UNAUDITED)
1.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and Nature of Operations
Cardiff Lexington Corporation (“Cardiff”)
was originally incorporated on September 3, 1986 in Colorado as Cardiff International Inc. On November 10, 2005, Cardiff merged with Legacy
Card Company, LLC and changed its name to Cardiff Lexington Corporation. On August 27, 2014, Cardiff redomiciled and became a corporation
under the laws of Florida. On April 13, 2021, Cardiff redomiciled and became a corporation under the laws of Nevada.
Cardiff is 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 stockholders.
All of Cardiff’s operations are conducted through, and its income derived from, its various subsidiaries, which includes:
·
We Three, LLC dba Affordable Housing Initiative (“AHI”), which was acquired on May 15, 2014 and sold on October 31, 2022;
·
Edge View Properties, Inc. (“Edge View”), which was acquired on July 16, 2014;
·
Platinum Tax Defenders (“Platinum Tax”), which was acquired on July 31, 2018; and
·
Nova Ortho and Spine, PLLC (“Nova”), which was acquired on May 31, 2021.
Principles of Consolidation
The condensed consolidated financial statements
include the accounts of Cardiff and its wholly owned subsidiaries AHI, Edge View, Platinum Tax and Nova (collectively, the “Company”).
AHI is included in discontinued operations. All significant intercompany accounts and transactions are eliminated in consolidation. Certain
prior period amounts may have been reclassified for consistency with the current period presentation. These reclassifications would have
no material effect on the reported condensed consolidated financial results.
Use of Estimates
The preparation of financial statements in conformity
with United States generally accepted accounting principles (“U.S. GAAP”) requires management to make estimates and assumptions
that affect certain reported amounts and disclosures. Management uses its historical records and knowledge of its business in making estimates.
Accordingly, actual results could differ from those estimates.
8
Accounts
Receivable and Credit Losses
The Company adopted ASU 2016-13, Financial Instruments
– Credit Losses. In accordance with this standard, the Company recognizes an allowance for credit losses for its trade receivables
to present the net amount expected to be collected as of the balance sheet date. This allowance is based on the credit losses expected
to arise over the life of the asset and are based on Current Expected Credit Losses (CECL). Accounts receivable is reported on the balance
sheet at the net amounts expected to be collected by the Company. Management closely monitors outstanding accounts receivable and charges
off to expense any balances that are determined to be uncollectible, which was $ 270,000 and $ 0 as of September 30, 2023 and December 31,
2022, respectively. As of September 30, 2023 and December 31, 2022, the Company had net accounts receivable of $ 11,844,738 and $ 6,604,780 ,
respectively. Accounts receivables are primarily generated from subsidiaries in their normal course of business.
Property and Equipment
Property and equipment are carried at cost. Expenditures
for renewals and betterments that extend the useful lives of property, equipment or leasehold improvements are capitalized. Expenditures
for maintenance and repairs are charged to expense as incurred. Depreciation is calculated using the straight-line method for financial
reporting purposes based on the following estimated useful lives:
Schedule of estimated useful lives
Classification
Useful Life
Equipment, furniture, and fixtures
5 - 7 years
Medical equipment
10 years
Leasehold improvements
10 years or lease term, if shorter
Goodwill and Other Intangible Assets
Goodwill and indefinite-lived brands are not amortized
but are evaluated for impairment annually or when indicators of a potential impairment are present. The Company’s impairment testing
of goodwill is performed separately from its impairment testing of indefinite-lived intangibles. The annual evaluation for impairment
of goodwill and indefinite-lived intangibles is based on valuation models that incorporate assumptions and internal projections of expected
future cash flows and operating plans. The Company believes such assumptions are also comparable to those that would be used by other
marketplace participants. During the nine months ended September 30, 2023 and 2022, the Company did no t recognize any goodwill impairment.
The Company based this decision on impairment testing of the underlying assets, expected cash flows, decreased asset value and other factors.
Valuation of Long-lived Assets
In accordance with the provisions of Accounting
Standards Codification (“ASC”) Topic 360-10-5, “ Impairment or Disposal of Long-Lived Assets ”, all long-lived
assets such as plant and equipment and construction in progress held and used by the Company are reviewed for impairment whenever events
or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held
and used is evaluated by a comparison of the carrying amount of assets to estimated discounted net cash flows expected to be generated
by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying
amounts of the assets exceed the fair value of the assets.
9
Revenue Recognition
The Company applies the following five-step model
to determine revenue recognition:
·
Identification of a contract with a customer
·
Identification of the performance obligations in the contact
·
Determination of the transaction price
·
Allocation of the transaction price to the separate performance allocation
·
Recognition of revenue when performance obligations are satisfied.
The Company only applies the five-step model when
it is probable that the Company will collect the consideration it is entitled to in exchange for the goods or services it transfers
to the customer. At contract inception and once the contract is determined to be within the scope of ASC 606, the Company assesses services
promised within each contract and determines those that are performance obligations and assesses whether each promised service is distinct.
The Company’s financial services sector
reports revenues as services are performed and its healthcare sector reports revenues at the time control of the services transfer to
the customer and from providing licensed and/or certified orthopedic procedures. The Company’s healthcare subsidiary does not have
contract liabilities or deferred revenue as there are no amounts prepaid for services.
Healthcare Income
Established billing rates are not the same as
actual amounts recovered for the Company’s healthcare subsidiary. They generally do not reflect what the Company is ultimately
paid and therefore are not reported in the condensed consolidated financial statements. The Company is typically paid amounts
based on established charges per procedure with guidance from the annually updated Current Procedural Terminology (“CPT”)
guidelines (a code set maintained by the American Medical Association through the CPT Editorial Panel), that designates relative value
units (“RVU's”) and a suggested range of charges for each procedure which is then assigned a CPT code.
This fee is discounted to reflect the percentage
paid to the Company “using a modifier” recognized by each insurance carrier for services, less deductible, co-pay, and contractual
adjustments which are deducted from the calculated fee. The net revenue is recorded at the time the services are rendered.
Contract Fees (Non-PIP)
The Company has contract fees for amounts earned
from its Non-Personal Injury Protection (“PIP”) related procedures, typically car accidents, and are collected on a contingency
basis. These cases are sold to a factor, who bears the risk of economic benefit or loss. After selling patient cases to the factor, any
additional funds collected by the Company are remitted to the factor.
Service Fees – Net (PIP)
The Company generates services fees from performing
various procedures on the date the services are performed. These services primarily include slip and falls as well as smaller nominal
Non-PIP services. Fees are collected primarily from third party insurance providers. These revenues are based on established insurance
billing rates less allowances for contractual adjustments and uncollectible amounts. These contractual adjustments vary by insurance company
and self-pay patients. The Company computes these contractual adjustments and collection allowances based on its historical collection
experience.
10
Completing the paperwork for each case and preparing
it for billing takes approximately ten business days after a procedure is performed. The majority of claims are then filed electronically
except for those remaining insurance carriers requiring paper filing. An initial response is usually received within four weeks from electronic
filing and up to six weeks from paper filing. Responses may be a payment, a denial, or a request for additional information.
The Company’s healthcare revenues are generated
from professional medical billings including facility and anesthesia services. With respect to facility and anesthesia services, the Company
is the primary obligor as the facility and anesthesia services are considered part of one integrated performance obligation. Historically
the Company receives 49.9% of collections from total gross billed. Accordingly, the Company recognized net healthcare service revenue
as 49.9% of gross billed amounts. Historical collection rates are estimated using the most current prior 12-month historical payment and
collection percentages.
The Company’s healthcare subsidiary has
contractual medical receivable sales and purchase agreements with third party factors which result in approximately 30% to 56% reduction
from the accounts receivables amounts when a receivable is sold to the factors. The Company evaluated the factored adjustments considering
the actual factored amounts per patient quarterly, and the reductions from accounts receivable that are factored were recorded in finance
charges as other expenses on the consolidated statement of operations.
The Company’s contracts for both its contract
and service fees each contain a single performance obligation (providing orthopedic services), as the promise to transfer the individual
services is not separately identifiable from other promises in the contracts and, therefore, not distinct, as a result, the entire transaction
price is allocated to this single performance obligation.
Accordingly, the Company recognizes revenues (net)
when the patient receives orthopedic care services. The Company’s patient service contracts generally have performance obligations
which are satisfied at a point in time. The performance obligation is for onsite or off-site care provided. Patient service contracts
are generally fixed-price, and the transaction price is in the contract. Revenue is recognized when obligations under the terms of the
contract with our patients are satisfied; generally, at the time of patient care.
Financial Services Income
The Company generates revenue from providing tax
resolution services to individuals and business owners that have federal and state tax liabilities by assisting its clients to settle
outstanding tax debts. Additionally, services include back taxes, offer in compromise, audit representation, amending tax returns, tax
preparation, wage garnishment relief, removal of bank levies and liens, and other financial challenges. The Company recognizes revenues
for these services as services are performed.
Advertising Costs
Advertising costs are expensed as incurred. Advertising
costs are included as a component of cost of sales in the condensed consolidated statements of operations and changes in stockholders’
equity. The Company recognized advertising and marketing expenses of $ 71,636 and $ 93,905 for the three months ended September 30, 2023
and 2022, respectively. The Company recognized advertising and marketing expenses of $ 243,315 and $ 317,899 for the nine months ended September
30, 2023 and 2022, respectively.
11
Fair Value Measurements
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. Assets and liabilities recorded at fair value in the condensed consolidated balance sheets are categorized based upon the level
of judgment associated with the inputs used to measure their fair value. The fair value hierarchy distinguishes between (1) market participant
assumptions developed based on market data obtained from independent sources (observable inputs), and (2) an entity’s own assumptions
about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The
fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for
identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value
hierarchy are described below:
Level 1
Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
Level 2
Inputs, other than quoted prices included in Level 1, which are observable for the asset or liability through corroboration with market data at the measurement date.
Level 3
Unobservable inputs that reflect management's best estimate of what market participants would use in pricing the asset or liability at the measurement date.
Distinguishing Liabilities from Equity
The Company accounts for its series N senior convertible
preferred stock and series X senior convertible preferred stock subject to possible redemption in accordance with ASC 480, “ Distinguishing
Liabilities from Equity ”. Conditionally redeemable preferred shares are classified as temporary equity within the Company’s
condensed consolidated balance sheet.
Stock-Based Compensation
The Company accounts for its stock-based compensation
in which the Company obtains employee services in share-based payment transactions under the recognition and measurement principles of
the fair value recognition provisions of section 718-10-30 of the FASB ASC. Pursuant to paragraph 718-10-30-6 of the FASB ASC, all transactions
in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value
of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
The measurement date used to determine the fair
value of the equity instrument issued is the earlier of the date on which the performance is complete or the date on which it is probable
that performance will occur.
Generally, all forms of share-based payments,
including stock option grants, warrants and restricted stock grants and stock appreciation rights are measured at their fair value on
the awards’ grant date, based on estimated number of awards that are ultimately expected to vest.
The expense resulting from share-based payments
is recorded in general and administrative expense in the condensed consolidated statements of operations.
Equity Instruments Issued to Parties Other
Than Employees for Acquiring Goods or Services
FASB ASU No 2018-07 prescribes equity instruments
issued to parties other than employees.
12
Income Taxes
Income taxes are determined in accordance with
ASC Topic 740, “ Income Taxes ”. Under this method, deferred tax assets and liabilities are recognized for the future
tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their
respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income
in the years in which those temporary differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities
of a change in tax rates is recognized in income in the period that includes the enactment date.
ASC 740 prescribes a comprehensive model for how
companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to
be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely
than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be
measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the
tax authority assuming full knowledge of the position and relevant facts.
As of September 30, 2023 and December 31, 2022,
the Company did not have any interest and penalties associated with tax positions and did no t have any significant unrecognized uncertain
tax positions.
Income (Loss) per Share
FASB ASC Subtopic 260, Earnings Per Share ,
provides for the calculation of “Basic” and “Diluted” earnings per share. Basic earnings per common share is computed
by dividing income available to common stockholders by the weighted-average number of shares of common stock outstanding during the period.
Diluted earnings per common share is computed by dividing income available to common stockholders by the weighted-average number of shares
of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been
outstanding if the potentially dilutive securities had been issued. Potentially dilutive securities include outstanding stock options,
warrants, and debts convertible into common stock. The dilutive effect of stock options and warrants are reflected in diluted earnings
per common share by application of the treasury stock method. Under the treasury stock method, an increase in the fair market value of
the Company’s common stock can result in a greater dilutive effect from potentially dilutive securities. The diluted effect of debt
convertibles is reflected utilizing the if converted method.
Going Concern
The accompanying condensed consolidated financial
statements have been prepared using the going concern basis of accounting, which contemplates continuity of operations, realization of
assets and liabilities and commitments in the normal course of business. The accompanying condensed consolidated financial statements
do not reflect any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classifications
of liabilities that might result if the Company is unable to continue as a going concern.
The ability of the Company to continue as a going
concern and the appropriateness of using the going concern basis is dependent upon, among other things, additional cash infusions. Management
has prospective investors and believes the raising of capital will allow the Company to fund its cash flow shortfalls and pursue new acquisitions.
There can be no assurance that the Company will be able to obtain sufficient capital from debt or equity transactions or from operations
in the necessary time frame or on terms acceptable to it. Should the Company be unable to raise sufficient funds, it may be required to
curtail its operating plans. In addition, increases in expenses may require cost reductions. No assurance can be given that the Company
will be able to operate profitably on a consistent basis, or at all, in the future. Should the Company not be able to raise sufficient
funds, it may cause cessation of operations.
13
Recent Accounting Standards
Changes to accounting principles are established
by the FASB in the form of Accounting Standards Update (“ASU”) to the FASB's Codification. The Company considers the applicability
and impact of all ASU’s on its financial position, results of operations, stockholders’ deficit, cash flows, or presentation thereof.
In June 2016, the FASB issued ASU No.
2016-13, Measurement of Credit Losses on Financial Instruments , which supersedes current guidance by requiring recognition of
credit losses when it is probable that a loss has been incurred. The new standard requires the establishment of an allowance for
estimated credit losses on financial assets including trade and other receivables at each reporting date. The new standard will
result in earlier recognition of allowances for losses on trade and other receivables and other contractual rights to receive cash.
In November 2019, the FASB issued ASU No. 2019-10, Financial Instruments -- Credit Losses (Topic 326), Derivatives and hedging
(Topic 815) and Leases (Topic 842) , which extends the effective date of Topic 326 for certain companies until fiscal years
beginning after December 15, 2022. The Company has adopted this standard effective January 1, 2023, and it resulted in the Company
recognizing an allowance for doubtful accounts of $ 270,000
during the nine months ended September 30, 2023.
Management does not believe that any other recently
issued, but not yet effective, accounting standards could have a material effect on the accompanying consolidated financial statements.
As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.
2.
RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
Subsequent to the initial issuance of the Company's
balance sheet as of December 31, 2021, management reconsidered the methodology previously applied in its valuation of goodwill and redeemable
preferred stock.
The Company agreed to issue 818,750 additional
shares of series J preferred stock with an aggregate stated value equal to $3,275,000 if, as of May 31, 2022, Nova’s trailing twelve
months minimum pre-tax net income exceeded $1,979,320 (the “Milestone”). The Company finalized its purchase price accounting
and allocation in 2022 and recorded purchase consideration of $6,100,000 associated with the cash consideration, the fair value of the
series J preferred stock and the fair value of the contingent consideration. The impact of the correction is reflected in a $3,275,000
increase to goodwill and contingent consideration liability on the consolidated balance sheet.
In December 2022, the Company identified an error
in its classification for its series N senior convertible preferred stock for the acquisition of Nova as presented in its audited balance
sheet as of December 31, 2021. Pursuant to ASC 250, “Accounting changes and error corrections” issued by FASB and SAB 99 “Materiality”
issued by SEC, the Company determined the impact of the error was immaterial. The impact of the error correction is reflected in a $3,125,002
increase to the mezzanine equity and offsetting decrease to the series N senior convertible preferred stock subject to possible redemption
mezzanine equity line item.
The Company and the managers of AHI entered into
a resignation, release and buyback agreement and addendum, effective October 31, 2022. The Company presented in prior periods operating
loss as loss from discontinued operations in the amount of $365 on the consolidated statement of operations for the nine months ended
September 30, 2022.
The Company identified that Nova’s accounts
receivable as presented in its balance sheet as of December 31, 2021 was understated due to an error in the collection utilized to estimate
Nova’s accounts receivable. The impact of this correction on the accounting estimates is reflected in a $1,076,000 decrease to accounts
receivable as of September 30, 2022 and a $1,076,000 increase in finance charges for the nine months ended September 30, 2022.
14
The following table summarizes the impacts of
the error corrections on the Company's financial statements for each of the periods presented below:
i. Balance sheet
Schedule of restated financial information
Impact of correction of error
September 30, 2022 (Unaudited)
As previously reported
Adjustments
As restated
Total assets
$ 15,958,345
$ 3,275,000
$ 19,233,345
Total liabilities
9,540,557
3,275,000
12,815,557
Mezzanine equity
–
3,125,002
3,125,002
Total stockholders' equity
$ 6,417,788
$ ( 3,125,002 )
$ 3,292,786
ii. Statement of operations
Impact of correction of error
Three months ended September 30, 2022 (Unaudited)
As previously reported
Adjustments
As restated
Revenue
$ 3,360,743
$ ( 37,462 )
$ 3,323,281
Cost of sales
1,155,280
( 20,523 )
1,134,757
Gross profit
2,205,463
( 16,939 )
2,188,524
Operating expense
706,193
( 15,384 )
690,809
Income from operations
$ 1,499,270
$ ( 1,555 )
$ 1,497,715
Other income (expense), net
( 2,126,384 )
–
( 2,126,384 )
Net loss before discontinued operations
( 627,114 )
( 1,555 )
( 628,669 )
Loss from discontinued operations
362,340
1,555
363,895
Net loss
$ ( 264,774 )
$ –
$ ( 264,774 )
Basic Loss per Share
Continued Operations
( 0.00 )
( 0.00 )
Discontinued Operations
( 0.00 )
( 0.00 )
Weighted Average Shares Outstanding - Basic Earnings Loss per Share
Continued Operations
208,829,344
208,829,344
Discontinued Operations
208,829,344
208,829,344
15
Impact of correction of error
Nine months ended September 30, 2022 (Unaudited)
As previously reported
Adjustments
As restated
Revenue
$ 9,432,481
$ ( 120,818 )
$ 9,311,663
Cost of sales
3,406,214
( 58,611 )
3,347,603
Gross profit
6,026,267
( 62,207 )
5,964,060
Operating expense
2,700,950
( 58,098 )
2,642,852
Income from operations
$ 3,325,317
$ ( 4,109 )
$ 3,321,208
Other income (expense), net
( 4,467,089 )
( 1,071,526 )
( 5,538,615 )
Net loss before discontinued operations
( 1,141,772 )
( 1,075,635 )
( 2,217,407 )
Loss from discontinued operations
328,718
( 365 )
328,353
Net loss
$ ( 813,054 )
$ ( 1,076,000 )
$ ( 1,889,054 )
Basic Loss per Share
Continued Operations
$ ( 0.00 )
$ ( 0.01 )
Discontinued Operations
$ ( 0.00 )
$ ( 0.00 )
Weighted Average Shares Outstanding - Basic Earnings Loss per Share
Continued Operations
189,084,892
189,084,892
Discontinued Operations
189,084,892
189,084,892
3.
REVISION OF FINANCIAL STATEMENTS
During the preparation of the financial statements
for the nine months ended September 30, 2023, the Company found that the results of the settlement agreement with Red Rock Travel Group
(“Red Rock”) were incorrectly reflected on the consolidated statement of stockholders’ equity (deficiency) as of December
31, 2022. The Company determined that these errors were immaterial to the previously issued consolidated financial statements, and as
such no restatement was necessary. The revisions discussed below were made to the December 31, 2022 balance sheet and statement of stockholders’
equity (deficiency).
As a result of the settlement agreement with Red
Rock on July 29, 2022, the Company reduced 35,000,000 shares of common shares on the consolidated financial statements as of December
31, 2022. The certificate of the common stock for 35,000,000 shares which were originally issued on February 24, 2020 was returned as
part of the 2022 agreement with Red Rock and 3,500 common shares were cancelled, which were equivalent to 35,000,000 shares before the
10,000:1 reverse split on May 12, 2020. Consequently, the December 31, 2022 financial statements as originally reported were understated
by 34,996,500 common shares. The impact of the correction is reflected in the $35,097 increase to common stock and decrease the same amount
to additional paid-in-capital on the consolidated statement of stockholders’ equity. The adjustment had no impact on earnings per
share for any 2022 period.
On July 31, 2018, the Company issued 8,200,562
shares of series K preferred stock to the prior owners of Red Rock for the consideration of the acquisition of Red Rock. The acquisition
was not completed, and Red Rock returned the 8,200,562 shares of series K preferred stock during the year ended December 31, 2018. A total
of 8,200,562 shares of series K preferred stock were cancelled. The impact of the correction is reflected in the $8,201 decrease to series
K preferred stock and increase the same amount to additional paid-in-capital on the consolidated statement of stockholders’ equity
(deficiency).
16
4.
ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Schedule of accounts payable and accrued expenses
September 30,
2023
December 31,
2022
Accounts payable
$ 797,768
$ 342,330
Accrued credit cards
29,316
45,722
Accrued expense – previously factored liability
1,466,371
776,414
Accrued income taxes, and other taxes
5,346
6,732
Accrued professional fees
70,122
573,040
Accrued advertising
69,656
69,656
Accrued payroll
77,103
14,292
Accrue expense - other
–
363
Accrued expense - dividend payable
–
210,046
Total
$ 2,515,682
$ 2,038,595
The Company is delinquent paying certain income
and property taxes. As of September 30, 2023 and December 31, 2022, the balance for these taxes, penalties and interest is $ 5,346 and
$ 6,732 , respectively.
5.
PLANT AND EQUIPMENT, NET
Property and equipment as of September 30, 2023
and December 31, 2022 is as follows:
Schedule of property and equipment
September 30,
2023
December 31,
2022
Medical equipment
$ 96,532
$ 96,532
Computer Equipment
9,189
9,189
Furniture, fixtures and equipment
30,841
35,974
Leasehold Improvement
15,950
15,950
Total
152,512
157,645
Less: accumulated depreciation
( 108,439 )
( 102,206 )
Property and equipment, net
$ 44,073
$ 55,439
For the three and nine months ended September
30, 2023, total depreciation expense was $ 3,365 and $ 11,365 , respectively. For the three and nine months ended September 30, 2022, total
depreciation expense was $ 10,814 and $ 32,442 , respectively. Depreciation expense recorded as cost of sales for the three and nine months
ended September 30, 2022 was $ 5,031 and $ 15,093 , respectively.
17
6.
LAND
As of September 30, 2023 and December 31, 2022,
the Company had 27 acres of land valued at approximately $ 540,000 . The land is currently vacant and is expected to be developed into a
residential community.
7.
LINES OF CREDIT
At September 30, 2023 and December 31, 2022, the
Company had 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 11.95 % at September 30, 2023 and 10.95 % at December 31, 2022. As of September 30, 2023 and December
31, 2022, the Company had $ 8,622 and $ 0 , respectively, of outstanding balance against the line of credit.
On September 29, 2023, the Company and Nova entered
into a two-year revolving purchase and security agreement with DML HC Series, LLC to sell Nova’s accounts receivables for a revolving
financing up to a maximum advance amount of $ 4.5 million . As of September 30, 2023, the Company had no outstanding balance against the
revolving receivable line of credit.
8.
RELATED PARTY TRANSACTIONS
From time to time, the previous owner who is currently
the manager of Platinum Tax loaned funds to Platinum Tax to cover short term operating needs. Amounts owed as of September 30, 2023 and
December 31, 2022 were $ 159,662 and $ 37,024 , respectively.
In connection with the acquisition of Edge View
on July 16, 2014, the Company assumed amounts due to previous owners who are current managers Edge View. These amounts are due on demand
and do not bear interest. The balance of these amounts are $ 4,979 as of September 30, 2023 and December 31, 2022.
The Company obtained short-term advances from
the Chairman of the Board that are non-interest bearing and due on demand. As of September 30, 2023 and December 31, 2022, the Company
owed the Chairman $ 123,442 and $ 123,192 , respectively.
See also Note 15 for compensation paid to employees
of the Company.
9.
NOTES AND LOANS PAYABLE
Notes payable at September 30, 2023 and December
31, 2022, respectively, are summarized as follows:
Schedule of notes payable
September 30,
2023
December 31,
2022
Notes and loans payable
$ 169,268
$ 155,598
Less current portion
( 24,600 )
( 15,809 )
Long-term portion
$ 144,668
$ 139,789
18
Long-term debt matures as follows:
Schedule of maturities of long-term debt
Amount
2024
$ 24,600
2025
4,989
2026
4,989
2027
4,989
2028
4,989
Thereafter
124,712
Total
$ 169,268
Loans and Notes Payable – Unrelated Party
On March 12, 2009, the Company 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 September 30, 2023 and December 31, 2022 and the accrued interest was $ 7,215 and $ 6,229 at September 30, 2023
and December 31, 2022, respectively. The Company assigned all of its receivables from consumer activations of the rewards program as collateral
on this debenture.
Small Business Administration (“SBA”)
Loans
On June 2, 2020, the Company obtained an SBA loan
in the principal amount of $ 150,000 with an interest rate of 3.75 % and a maturity date of June 2, 2050. The Company reclassified $ 5,723
of accrued interest to the principal amounts for the nine months ended September 30, 2023. The principal balance and accrued interest
at September 30, 2023 was $ 149,655 and $ 0 , respectively, and principal and accrued interest at December 31, 2022 was $ 144,609 and $ 5,723 ,
respectively.
10.
CONVERTIBLE NOTES PAYABLE
As of September 30, 2023 and December 31,
2022, the Company had convertible debt outstanding net of amortized debt discount of $ 3,952,581
and $ 3,515,752 ,
respectively. During the nine months ended September 30, 2023, the Company received net proceeds of $ 421,375
from convertible notes. During the nine months ended September 30, 2022, the Company had net proceeds of $ 729,083
from convertible notes and repaid $ 5,908
to convertible noteholders. There are debt discounts associated with the convertible debt of $ 66,674
and $ 46,798
at September 30, 2023 and December 31, 2022, respectively. For the three months ending September 30, 2023 and 2022, the Company
recorded amortization of debt discounts of $ 46,048
and $ 92,868 ,
respectively. For the nine months ending September 30, 2023 and 2022, the Company recorded amortization of debt discounts of $ 94,664
and $ 249,120 ,
respectively. During the nine months ended September 30, 2023, the Company converted $ 87,460
of convertible debt, $ 12,073
in accrued interest and $ 3,000
in conversion cost into 274,682,378
shares of the Company’s common stock. The Company recognized $141,406
of interest expense and additional paid-in capital to adjust fair value for the debt settlement during the nine months ended
September 30, 2023. The Company had no
convertible debt conversions during the nine months ended September 30, 2022.
On September 22, 2022, the Company entered into
a security exchange and purchase agreement with its largest lender to consolidate all promissory notes held by it and related accrued
interest in exchange for (1) one consolidated senior secured convertible promissory note in the amount of $ 2,600,000 and (2) 375,000 shares
of series X senior convertible preferred stock totaling $ 1,500,000 with a par value of $0.001, stated value of $4.00, convertible into
common shares at a 1:1 conversion rate, non-dilutive and non-voting shares. Prior to conversion, all promissory notes with this lender
totaled to $ 4,791,099 consisting of principal of $ 3,840,448 and accrued interest of $ 950,651 resulting in a gain on debt consolidation
of $ 1,397,271 .
19
Convertible notes as of September 30, 2023 and
December 31, 2022 are summarized as follows:
Schedule of convertible notes
September 30,
2023
December 31,
2022
Convertible notes payable
$ 4,019,255
$ 3,562,550
Discounts on convertible notes payable
( 66,674 )
( 46,798 )
Total convertible debt less debt discount
3,952,581
3,515,752
Current portion
3,952,581
3,515,752
Long-term portion
$ –
$ –
The following is a schedule of convertible notes
payable as of and for the nine months ended September 30, 2023.
Schedule of convertible notes
payable
Note #
Issuance
Maturity
Principal Balance 12/31/22
New Loan
Principal Conversions
Shares Issued Upon Conversion
Principal Balance 9/30/23
Accrued Interest on Convertible Debt at 12/31/22
Interest Expense On Convertible Debt For the Period Ended 9/30/23
Accrued Interest on Convertible Debt at 9/30/23
Unamortized Debt Discount At 9/30/23
7-1
10/28/2016
10/28/2017
10,000
$ –
$ ( 10,000 )
23,405,455
$ –
$ 2,263
$ –
$ –
$ –
9
9/12/2016
9/12/2017
50,080
–
–
–
50,080
14,157
7,491
21,648
–
10
1/24/2017
1/24/2018
55,000
–
–
–
55,000
69,876
8,227
78,103
–
10-1
2/10/2023
2/10/2024
–
50,000
–
–
50,000
–
4,767
4,767
–
10-2
3/30/2023
3/30/2024
–
25,000
–
–
25,000
–
1,890
1,890
–
10-3
8/11/2023
8/11/2024
–
25,000
–
–
25,000
–
514
514
–
29-2
11/8/2019
11/8/2020
36,604
–
–
–
36,604
20,160
6,571
26,731
–
31
8/28/2019
8/28/2020
–
–
–
–
–
8,385
–
8,385
–
37-1
9/3/2020
6/30/2021
113,667
–
–
–
113,667
28,756
15,303
59,059
–
37-2
11/2/2020
8/31/2021
113,167
–
–
–
113,167
27,510
15,236
57,746
–
37-3
12/29/2020
9/30/2021
113,166
–
–
–
113,166
26,474
15,236
56,710
–
38
2/9/2021
2/9/2022
96,000
–
( 77,460 )
221,276,923
18,540
27,939
7,242
35,181
–
39
4/26/2021
4/26/2022
168,866
–
–
–
168,866
39,684
27,787
67,470
–
40-1
9/22/2022
9/22/23
2,600,000
–
–
30,000,000
2,600,000
71,233
194,466
255,499
–
40-2
11/4/2022
11/4/2023
68,666
–
–
–
68,666
1,072
5,136
6,208
4,327
40-3
11/28/2022
11/28/2023
68,667
–
–
–
68,667
620
5,136
5,756
4,327
40-4
12/21/2022
12/21/2023
68,667
–
–
–
68,667
187
5,136
5,323
4,327
40-5
1/24/2023
1/24/2024
–
90,166
–
–
90,166
–
6,151
6,151
5,965
40-6
3/21/2023
3/21/2024
–
139,166
–
–
139,166
–
7,359
7,359
9,242
40-7
6/5/2023
6/5/2024
–
139,166
–
–
139,166
–
4,461
4,461
24,913
40-8
6/13/2023
6/13/2024
–
21,167
–
–
21,167
–
632
632
3,624
40-9
7/19/2023
7/19/2024
–
35,500
–
–
35,500
–
710
710
7,100
40-10
7/24/2023
7/24/2024
–
14,000
–
–
14,000
–
261
261
2,849
41
8/25/2023
8/25/2024
–
5,000
–
–
5,000
–
49
49
–
3,562,550
$ 544,165
$ ( 87,460 )
274,682,378
$ 4,019,255
$ 338,316
$ 339,761
$ 710,613
$ 66,674
20
Note 7-1
On October 28, 2016, the Company issued a convertible
promissory note in the principal amount of $50,000, which matured on October 28, 2017. Note 7-1 is currently in default and accrues interest
at a default interest rate of 20% per annum.
Note 9
On September 12, 2016, the Company 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, 10-2 and 10-3
On January 24, 2017, the Company 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, the Company executed a second tranche under this note in the
principal amount of $50,000 (Note 10-1). On March 30, 2023, the Company executed a third tranche under this note in the principal amount
of $25,000 (Note 10-2). On August 11, 2023, the Company executed a fourth tranche under this note in the principal amount of $25,000 (Note
10-3). Notes 10-1, 10-2 and 10-3 accrue interest at a rate of 15% per annum.
Notes 29, 29-1 and 29-2
On May 10, 2019, the Company 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 $5,918 which was issued as Note 29-1,
plus a new convertible promissory note in the principal amount of $62,367 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, the Company 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, the Company 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, the Company 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, the Company 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, the Company 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, the Company 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.
21
Note 39
On April 26, 2021, the Company 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.
Notes 40-1,
40-2, 40-3, 40-4, 40-5, 40-6, 40-7, 40-8, 40-9 and 40-10
On September 22, 2022, the Company 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, the Company 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, the Company 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, the Company 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, the Company 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, the Company 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, the Company 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, the Company 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). On July
19, 2023, the Company executed a ninth tranche under this note in the principal amount of $ 35,500 , less an original issue discount and
fee of $ 8,875 (Note 40-9). On July 24, 2023, the Company executed a tenth tranche under this note in the principal amount of $ 14,000 ,
less an original issue discount and fee of $ 3,500 (Note 40-10). 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.
Note 41
On August 25, 2023, the Company issued a twelve-month convertible promissory
note in the principal amount of $5,000 to the Company’s CEO for the Company’s operating expenses. The rate of interest is
10% per annum.
11.
CAPITAL STOCK
Preferred Stock
The Company has designated multiple series of
preferred stock, including 2 shares of series A preferred stock, 3,000,000 shares of series B preferred stock, 500 shares of series C
preferred stock, 1,000,000 shares of series E preferred stock, 50,000 shares of series F-1 preferred stock, 15,000,000 shares of series
I preferred stock, 2,000,000 shares of series J preferred stock, 400,000 shares of series L preferred stock, 3,000,000 shares of series
N senior convertible preferred stock, 5,000 shares of series R preferred stock and 5,000,000 shares of series X senior convertible preferred
stock.
The following is a description of the rights and
preferences of each series of preferred stock.
Redeemable Preferred Stock
The Company recognized the series N senior convertible
preferred stock and series X senior convertible preferred stock as mezzanine equity since the redeemable preferred stock may be redeemed
at the option of the holder, but is not mandatorily redeemable.
22
Series N Senior Convertible Preferred Stock
Ranking. The series N senior convertible
preferred stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common
stock and each other class or series that is not expressly made senior to or on parity with the series N senior convertible preferred
stock; (ii) on parity with each class or series that is not expressly subordinated or made senior to the series N senior convertible preferred
stock; and (iii) junior to all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company
and each class or series that is expressly made senior to the series N senior convertible preferred stock.
Dividend Rights. Holders of series N senior
convertible preferred stock are entitled to dividends at a rate per annum of 12.0% of the stated value ($4.00 per share); provided that
upon an event of default (as defined in the certificate of designation for the series N senior convertible preferred stock), such rate
shall increase by 8% per annum. Dividends shall accrue from day to day, whether or not declared, and shall be cumulative. Dividends shall
be payable quarterly in arrears on each dividend payment date in cash or common stock at the Company’s discretion. Dividends payable
in common stock shall be calculated based on a price equal to eighty percent (80%) of the volume weighted average price for the common
stock on the Company’s principal trading market (the “VWAP”) during the five (5) trading days immediately prior to the
applicable dividend payment date. At September 30, 2023, cumulative dividends on Series N Preferred Stock were $ 662,557 .
Liquidation Rights. Subject to the rights
of creditors and the holders of any senior securities or parity securities (in each case, as defined in the certificate of designation),
upon any liquidation of the Company or its subsidiaries, before any payment or distribution of the assets of the Company (whether capital
or surplus) shall be made to or set apart for the holders of junior securities (as defined in the certificate of designation), including
the common stock, each holder of outstanding series N senior convertible preferred stock shall be entitled to receive an amount of cash
equal to 115% of the stated value of $4.00 per share, plus an amount of cash equal to all accumulated accrued and unpaid dividends thereon
(whether or not declared) to, but not including the date of final distribution to such holders.
Voting Rights . Holders of series N senior
convertible preferred stock do not have any voting rights; provided that, so long as any shares of series N senior convertible preferred
stock are outstanding, the affirmative vote of holders of a majority of the series N senior convertible preferred stock, which majority
must include SILAC Insurance Company so long as it holds any shares of series N senior convertible preferred stock, voting as a separate
class, shall be necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate
of designation or prior to the Company’s (or Nova’s) creation or issuance of any parity securities or new indebtedness (as
defined in the certificate of designation); provided that the foregoing shall not apply to any financing transaction the use of proceeds
of which will be used to redeem the series N senior convertible preferred stock and the warrants issued in connection therewith. In addition,
the affirmative vote of holders of 66% of the series N senior convertible preferred stock, voting as a separate class, is required prior
to the Company’s (or Nova’s) creation or issuance of any senior securities.
Conversion Rights . Each shares of series
N senior convertible preferred stock, plus all accrued and unpaid dividends thereon, shall be convertible, at the option of the holder
thereof, at any time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing
the stated value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price of $0.012 per
share (subject to standard adjustments in the event of any stock splits, stock combinations, stock reclassifications, dividends paid in
common stock, sales of substantially all assets, mergers, consolidations or similar transactions); provided that in no event shall the
holder of any series N senior convertible preferred stock be entitled to convert any number of shares that upon conversion the sum of
(i) the number of shares of common stock beneficially owned by the holder and its affiliates and (ii) the number of shares of common stock
issuable upon the conversion of the series N senior convertible preferred stock with respect to which the determination of this proviso
is being made, would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the then outstanding common
stock. This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one
(61) days’ prior notice to the Company.
Redemption Rights . The Company may redeem
the series N senior convertible preferred stock at any time by paying in cash therefore a sum equal to 115% of the stated value of $4.00
per share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate of designation.
In addition, any holder may require the Company to redeem some or all of its shares of series N senior convertible preferred stock on
the same terms after a period of twelve months from the date of issuance; provided, however, that such redemption right shall only be
exercisable if the Company raises at least $5,000,000 or the common stock is trading on the Nasdaq Stock Market or the New York Stock
Exchange.
23
Series X Senior Convertible Preferred Stock
Ranking. The series X senior convertible
preferred stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common
stock and each other class or series that is not expressly made senior to or on parity with the series X senior convertible preferred
stock; (ii) on parity with each class or series that is not expressly subordinated or made senior to the series X senior convertible preferred
stock; and (iii) junior to the series N senior convertible preferred stock, all indebtedness and other liabilities with respect to assets
available to satisfy claims against the Company and each class or series that is expressly made senior to the series X senior convertible
preferred stock.
Dividend Rights. Holders of series X senior
convertible preferred stock are entitled to dividends at a rate per annum of 10.0% of the stated value ($4.00 per share); provided that
upon an event of default (as defined in the certificate of designation for the series X senior convertible preferred stock), such rate
shall increase by 5% per annum. Dividends shall accrue from day to day, whether or not declared, and shall be cumulative. Dividends shall
be payable quarterly in arrears on each dividend payment date. At September 30, 2023, cumulative dividends on Series X Preferred Stock
were $ 152,875 .
Liquidation Rights. Subject to the rights
of creditors and the holders of any senior securities, including the series N senior convertible preferred stock, or parity securities
(in each case, as defined in the certificate of designation), upon any liquidation of the Company or its subsidiaries, before any payment
or distribution of the assets of the Company (whether capital or surplus) shall be made to or set apart for the holders of junior securities
(as defined in the certificate of designation), including the common stock, each holder of outstanding series N senior convertible preferred
stock shall be entitled to receive an amount of cash equal to 100% of the stated value of $4.00 per share, plus an amount of cash equal
to all accumulated accrued and unpaid dividends thereon (whether or not declared) to, but not including the date of final distribution
to such holders.
Voting Rights . Holders of series X senior
convertible preferred stock do not have any voting rights; provided that, so long as any shares of series X senior convertible preferred
stock are outstanding, the affirmative vote of holders of a majority of the series X senior convertible preferred stock, which majority
must include Leonite Capital LLC so long as it holds any shares of series X senior convertible preferred stock, voting as a separate class,
shall be necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate
of designation or prior to the creation or issuance of any parity securities or new indebtedness (as defined in the certificate of designation);
provided that the foregoing shall not apply to any financing transaction the use of proceeds of which will be used to redeem the series
X senior convertible preferred stock and the warrants issued in connection therewith. In addition, the affirmative vote of holders of
66% of the series X senior convertible preferred stock, voting as a separate class, is required prior to the creation or issuance of any
senior securities.
Conversion Rights . Each shares of series
X senior convertible preferred stock, plus all accrued and unpaid dividends thereon, shall be convertible, at the option of the holder
thereof, at any time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing
the stated value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price equal to the lower
of (i) the lowest VWAP during the five (5) trading days immediately prior to the applicable conversion date and (ii) the price per share
paid in any subsequent financing (the “Fixed Price”). The Fixed Price is subject to standard adjustments in the event of any
stock splits, stock combinations, stock reclassifications, dividends paid in common stock, sales of substantially all assets, mergers,
consolidations or similar transactions, as well as a price based antidilution adjustment, pursuant to which, subject to certain exceptions,
if the Company issues common stock at a price lower than the Fixed Price, the Fixed Price shall decrease to such lower price. Notwithstanding
the foregoing, in no event shall the holder of any series X senior convertible preferred stock be entitled to convert any number of shares
that upon conversion the sum of (i) the number of shares of common stock beneficially owned by the holder and its affiliates and (ii)
the number of shares of common stock issuable upon the conversion of the series X senior convertible preferred stock with respect to which
the determination of this proviso is being made, would result in beneficial ownership by the holder and its affiliates of more than 4.99%
of the then outstanding common stock. This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion,
upon not less than sixty-one (61) days’ prior notice to the Company.
24
Redemption Rights . Commencing on September
22, 2023, any holder may require the Company to redeem its shares by the payment in cash therefore of a sum equal to 100% of the stated
value of $4.00 per share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate
of designation; provided however, that in the event that the Company completes a public offering prior to the redemption date, then any
holder may only cause the Company to redeem any outstanding series X senior convertible preferred stock by paying such redemption price
in twelve (12) equal monthly installments with the first such payment due on the date that is six (6) months following the date that the
Company completes such public offering.
Non-redeemable Preferred Stock
Series A Preferred Stock
Ranking. The series A preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock and each other class or series that is not
expressly made senior to or on parity with the series A preferred stock; (ii) on parity with each class or series that is not expressly
subordinated or made senior to the series A preferred stock; and (iii) junior to the series B preferred stock, series C preferred stock,
series E preferred stock, series F-1 preferred stock, series I preferred stock, series J preferred stock, series L preferred stock, series
N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and each other series of preferred
stock and each class or series that is expressly made senior to the series A preferred stock, as well as to all indebtedness and other
liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The series A preferred
stock is not entitled to participate in any distributions or payments to the holders of common stock or any other class of stock and shall
have no economic interest in the Company.
Liquidation Rights . In the event of any
liquidation, dissolution or winding up of the Company, either voluntarily or involuntarily, a merger or consolidation of our company wherein
the Company is not the surviving entity, or a sale of all or substantially all of the assets of the Company, the holders of each share
of series A preferred stock shall be entitled to receive from any distribution of any of the assets or surplus funds of the Company, before
and in preference of any holder of shares of common stock, an amount equal to the stated value of $250. Once the holders receive the foregoing
from any such liquidation, dissolution or winding up, the holders shall not participate with the common stock or any other class of stock.
Voting Rights . Each share of series A preferred
stock shall have a number of votes at any time equal to (i) 25% of the number of votes then held or entitled to be made by all other equity
securities of the Company, including, without limitation, the common stock, plus (ii) one (1). The series A preferred stock shall vote
on any matter submitted to the holders of the common stock, or any other class of voting securities, for a vote, and shall vote together
with the common stock, or any class of voting securities, as applicable, on such matter for as long as the shares of series A preferred
stock are issued and outstanding. Notwithstanding the foregoing, the series A preferred stock shall not have the right to vote on any
matter as to which solely another series of preferred stock is entitled to vote pursuant to the Company’s amended and restated articles
of incorporation or a certificate of designation of such other series of preferred stock.
Transfer . Upon transfer of any share of
series A preferred stock, except for a transfer by the holder to an affiliate, whether such transfer is voluntary or involuntary, such
share of series A preferred stock shall automatically, and without any action being required by the Company or the holder, be converted
into one (1) share of common stock.
Other Rights . Holders of series A preferred
stock do not have any conversion (except as set forth above) or redemption rights.
Series B Preferred Stock
Ranking. The series B preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each other
class or series that is not expressly made senior to or on parity with the series B preferred stock; (ii) on parity with the series C
preferred stock, series E preferred stock, series F-1 preferred stock, series J preferred stock, series L preferred stock and each other
class or series that is not expressly subordinated or made senior to the series B preferred stock; and (iii) junior to the series I preferred
stock, series N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and to each
other series of preferred stock and each class or series that is expressly made senior to the series B preferred stock, as well as to
all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company.
25
Dividend Rights. The holders of series
B preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series B preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series B preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series B preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
B preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights . On any matter presented
to stockholders for their action or consideration, each holder of series B preferred stock shall be entitled to cast one (1) vote per
share of series B preferred stock held. Except as provided by law, the holders of series B preferred stock shall vote together with the
holders of shares of common stock as a single class. However, as long as any shares of series B preferred stock are outstanding, the Company
shall not, without the affirmative vote of the holders of a majority of outstanding series B preferred stock, (a) alter or change adversely
the powers, preferences or rights given to the series B preferred stock or alter or amend the certificate of designation for the series
B preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
that adversely affects any rights of the holders of series B preferred stock.
Conversion Rights . Each share of series
B preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00. In addition, upon the earlier
to occur of: (a) the closing of the sale of shares of common stock to the public at a price of at least $3.00 per share (subject to appropriate
adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with respect to the common stock)
in a public offering pursuant to an effective registration statement or offering statement under the Securities Act resulting in at least
$3,000,000 of gross proceeds to the Company, (b) the date on which the shares of common stock of the Company are listed on a national
stock exchange, including without limitation the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c)
the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least 67% of the then outstanding
shares of series B preferred stock, voting together as a single class, each share of series B preferred stock shall be automatically converted
into such number of shares of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00.
Such conversion price is subject to standard adjustments in the event of any stock dividends, stock splits, stock reclassifications and
similar events.
Redemption Rights . Holders of series B
preferred stock do not have any redemption rights.
Series C Preferred Stock
Ranking. The series C preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each other
class or series that is not expressly made senior to or on parity with the series C preferred stock; (ii) on parity with the series B
preferred stock, series E preferred stock, series F-1 preferred stock, series J preferred stock, series L preferred stock and each other
class or series that is not expressly subordinated or made senior to the series C preferred stock; and (iii) junior to the series I preferred
stock, series N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and to each
other series of preferred stock and each class or series that is expressly made senior to the series C preferred stock, as well as to
all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The holders of series
C preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series C preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series C preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series C preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
C preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
26
Voting Rights . On any matter presented
to stockholders for their action or consideration, each holder of series C preferred stock shall be entitled to cast one (1) vote per
share of series C preferred stock held. Except as provided by law, the holders of series C preferred stock shall vote together with the
holders of shares of common stock as a single class. However, as long as any shares of series C preferred stock are outstanding, the Company
shall not, without the affirmative vote of the holders of a majority of outstanding series C preferred stock, (a) alter or change adversely
the powers, preferences or rights given to the series C preferred stock or alter or amend the certificate of designation for the series
C preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
that adversely affects any rights of the holders of series C preferred stock.
Conversion Rights . Each share of series
C preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $0.00004. In addition, on the date
on which the shares of common stock are listed on a national stock exchange, including without limitation the New York Stock Exchange,
NYSE American or the Nasdaq Stock Market (any tier) (a “Listing Event”), all outstanding shares of series C preferred stock
shall be automatically converted into such number of shares of common stock as is determined by dividing $50,000 by the highest traded
or closing price on such date, which such shares of common stock shall be issued pro rata among the holders of the outstanding series
C preferred stock. Finally, upon the earlier to occur of: (a) the closing of the sale of shares of common stock to the public at a price
of at least $3.00 per share (subject to appropriate adjustment in the event of any stock dividend, stock split, combination or other similar
recapitalization with respect to the common stock) in a public offering pursuant to an effective registration statement or offering statement
under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company or (b) the date and time, or the occurrence
of an event, specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series C preferred
stock, voting together as a single class, each share of series C preferred stock shall be automatically converted into such number of
shares of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $0.00004. Such conversion
price is subject to standard adjustments in the event of any stock dividends, stock splits, stock reclassifications and similar events.
Redemption Rights . If there is a Listing
Event, the Company shall have the right (but not the obligation) to redeem shares of series C preferred stock at a price per share of
$50,000.
Series E Preferred Stock
Ranking. The series E preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each other
class or series that is not expressly made senior to or on parity with the series E preferred stock; (ii) on parity with the series B
preferred stock, series C preferred stock, series F-1 preferred stock, series J preferred stock, series L preferred stock and each other
class or series that is not expressly subordinated or made senior to the series E preferred stock; and (iii) junior to the series I preferred
stock, series N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and to each
other series of preferred stock and each class or series that is expressly made senior to the series E preferred stock, as well as to
all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The holders of series
E preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series E preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series E preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series E preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
E preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
27
Voting Rights . On any matter presented
to stockholders for their action or consideration, each holder of series E preferred stock shall be entitled to cast one (1) vote per
share of series E preferred stock held. Except as provided by law, the holders of series E preferred stock shall vote together with the
holders of shares of common stock as a single class. However, as long as any shares of series E preferred stock are outstanding, the Company
shall not, without the affirmative vote of the holders of a majority of outstanding series E preferred stock, (a) alter or change adversely
the powers, preferences or rights given to the series E preferred stock or alter or amend the certificate of designation for the series
E preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
that adversely affects any rights of the holders of series E preferred stock.
Conversion Rights . Each share of series
E preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00. In addition, upon the earlier
to occur of: (a) the closing of the sale of shares of common stock to the public at a price of at least $3.00 per share (subject to appropriate
adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with respect to the common stock)
in a public offering pursuant to an effective registration statement or offering statement under the Securities Act resulting in at least
$3,000,000 of gross proceeds to the Company, (b) the date on which the shares of common stock of the Company are listed on a national
stock exchange, including without limitation the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c)
the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least 67% of the then outstanding
shares of series E preferred stock, voting together as a single class, each share of series E preferred stock shall be automatically converted
into such number of shares of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00.
Such conversion price is subject to standard adjustments in the event of any stock dividends, stock splits, stock reclassifications and
similar events.
Redemption Rights . If the Company’s
common stock is listed on a national stock exchange, including without limitation the New York Stock Exchange, NYSE American or the Nasdaq
Stock Market (any tier), the Company shall have the right (but not the obligation) to redeem shares of series E preferred stock at a price
per share of $50,000.
Series F-1 Preferred Stock
Ranking. The series F-1 preferred stock
ranks, with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each
other class or series that is not expressly made senior to or on parity with the series F-1 preferred stock; (ii) on parity with the series
B preferred stock, series C preferred stock, series E preferred stock, series J preferred stock, series L preferred stock and each other
class or series that is not expressly subordinated or made senior to the series F-1 preferred stock; and (iii) junior to the series I
preferred stock, series N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and
to each other series of preferred stock and each class or series that is expressly made senior to the series F-1 preferred stock, as well
as to all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The holders of series
F-1 preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series F-1 preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series F-1 preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series F-1 preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
F-1 preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
28
Voting Rights . Except as provided by law,
the holders of series F-1 preferred stock shall have no voting rights. However, as long as any shares of series F-1 preferred stock are
outstanding, the Company shall not, without the affirmative vote of the holders of a majority of outstanding series F-1 preferred stock,
(a) alter or change adversely the powers, preferences or rights given to the series F-1 preferred stock or alter or amend the certificate
of designation for the series F-1 preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or
other charter documents in any manner that adversely affects any rights of the holders of series F-1 preferred stock.
Conversion Rights . Each share of series
F-1 preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares
of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00. In addition, upon the
earlier to occur of: (a) the closing of the sale of shares of common stock to the public at a price of at least $3.00 per share (subject
to appropriate adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with respect
to the common stock) in a public offering pursuant to an effective registration statement or offering statement under the Securities Act
resulting in at least $3,000,000 of gross proceeds to the Company, (b) the date on which the shares of common stock of the Company are
listed on a national stock exchange, including without limitation the New York Stock Exchange, NYSE American or the Nasdaq Stock Market
(any tier), or (c) the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least 67%
of the then outstanding shares of series F-1 preferred stock, voting together as a single class, each share of series F-1 preferred stock
shall be automatically converted into such number of shares of common stock as is determined by dividing the stated value ($4.00 per share)
by a conversion price of $2.00. Such conversion price is subject to standard adjustments in the event of any stock dividends, stock splits,
stock reclassifications and similar events.
Redemption Rights . Holders of series F-1
preferred stock do not have any redemption rights.
Series I Preferred Stock
Ranking. The series I preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock, series B preferred
stock, series C preferred stock, series E preferred stock, series F-1 preferred stock, series J preferred stock, series L preferred stock
and to each other class or series that is not expressly made senior to or on parity with the series I preferred stock; (ii) on parity
with each class or series that is not expressly subordinated or made senior to the series I preferred stock; and (iii) junior to the series
N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and to each other series of
preferred stock and each class or series that is expressly made senior to the series I preferred stock, as well as to all indebtedness
and other liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The holders of series
I preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series I preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series I preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series I preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
I preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights . On any matter presented
to stockholders for their action or consideration, each holder of series I preferred stock shall be entitled to cast five (5) votes per
share of series I preferred stock held. Except as provided by law, the holders of series I preferred stock shall vote together with the
holders of shares of common stock as a single class. However, as long as any shares of series I preferred stock are outstanding, the Company
shall not, without the affirmative vote of the holders of a majority of outstanding series I preferred stock, (a) alter or change adversely
the powers, preferences or rights given to the series I preferred stock or alter or amend the certificate of designation for the series
I preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
that adversely affects any rights of the holders of series I preferred stock.
29
Conversion Rights . Each share of series
I preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00. In addition, upon the earlier
to occur of: (a) the closing of the sale of shares of common stock to the public at a price of at least $3.00 per share (subject to appropriate
adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with respect to the common stock)
in a public offering pursuant to an effective registration statement or offering statement under the Securities Act resulting in at least
$10,000,000 of gross proceeds to the Company, (b) the date on which the shares of common stock of the Company are listed on a national
stock exchange, including without limitation the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c)
the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least 67% of the then outstanding
shares of series I preferred stock, voting together as a single class, each share of series I preferred stock shall be automatically converted
into such number of shares of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00.
Such conversion price is subject to standard adjustments in the event of any stock dividends, stock splits, stock reclassifications and
similar events.
Redemption Rights . Holders of series I
preferred stock do not have any redemption rights.
Series J Preferred Stock
Ranking. The series J preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each other
class or series that is not expressly made senior to or on parity with the series J preferred stock; (ii) on parity with the series B
preferred stock, series C preferred stock, series E preferred stock, series F-1 preferred stock, series L preferred stock and each other
class or series that is not expressly subordinated or made senior to the series J preferred stock; and (iii) junior to the series I preferred
stock, series N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and to each
other series of preferred stock and each class or series that is expressly made senior to the series J preferred stock, as well as to
all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The holders of series
J preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series J preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series J preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series J preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
J preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights . On any matter presented
to stockholders for their action or consideration, each holder of series J preferred stock shall be entitled to cast one (1) vote per
share of series J preferred stock held. Except as provided by law, the holders of series J preferred stock shall vote together with the
holders of shares of common stock as a single class. However, as long as any shares of series J preferred stock are outstanding, the Company
shall not, without the affirmative vote of the holders of a majority of outstanding series J preferred stock, (a) alter or change adversely
the powers, preferences or rights given to the series J preferred stock or alter or amend the certificate of designation for the series
J preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
that adversely affects any rights of the holders of series J preferred stock.
30
Conversion Rights . Each share of series
J preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00. In addition, upon the earlier
to occur of: (a) the closing of the sale of shares of common stock to the public at a price of at least $3.00 per share (subject to appropriate
adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with respect to the common stock)
in a public offering pursuant to an effective registration statement or offering statement under the Securities Act resulting in at least
$3,000,000 of gross proceeds to the Company, (b) the date on which the shares of common stock of the Company are listed on a national
stock exchange, including without limitation the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c)
the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least 67% of the then outstanding
shares of series J preferred stock, voting together as a single class, each share of series J preferred stock shall be automatically converted
into such number of shares of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00.
Such conversion price is subject to standard adjustments in the event of any stock dividends, stock splits, stock reclassifications and
similar events.
Redemption Rights . Holders of series J
preferred stock do not have any redemption rights.
Series L Preferred Stock
Ranking. The series L preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each other
class or series that is not expressly made senior to or on parity with the series L preferred stock; (ii) on parity with the series B
preferred stock, series C preferred stock, series E preferred stock, series F-1 preferred stock, series J preferred stock and each other
class or series that is not expressly subordinated or made senior to the series L preferred stock; and (iii) junior to the series I preferred
stock, series N senior convertible preferred stock, series R preferred stock, series X senior convertible preferred stock and to each
other series of preferred stock and each class or series that is expressly made senior to the series L preferred stock, as well as to
all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The holders of series
L preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series L preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series L preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series L preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
L preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights . On any matter presented
to stockholders for their action or consideration, each holder of series L preferred stock shall be entitled to cast one (1) vote per
share of series L preferred stock held. Except as provided by law, the holders of series L preferred stock shall vote together with the
holders of shares of common stock as a single class. However, as long as any shares of series L preferred stock are outstanding, the Company
shall not, without the affirmative vote of the holders of a majority of outstanding series L preferred stock, (a) alter or change adversely
the powers, preferences or rights given to the series J preferred stock or alter or amend the certificate of designation for the series
L preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
that adversely affects any rights of the holders of series L preferred stock.
31
Conversion Rights . Each share of series
L preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00. In addition, upon the earlier
to occur of: (a) the closing of the sale of shares of common stock to the public at a price of at least $3.00 per share (subject to appropriate
adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with respect to the common stock)
in a public offering pursuant to an effective registration statement or offering statement under the Securities Act resulting in at least
$3,000,000 of gross proceeds to the Company, (b) the date on which the shares of common stock of the Company are listed on a national
stock exchange, including without limitation the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c)
the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least 67% of the then outstanding
shares of series L preferred stock, voting together as a single class, each share of series L preferred stock shall be automatically converted
into such number of shares of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $2.00.
Such conversion price is subject to standard adjustments in the event of any stock dividends, stock splits, stock reclassifications and
similar events.
Redemption Rights . Holders of series L
preferred stock do not have any redemption rights.
Series R Preferred Stock
Ranking. The series R preferred stock ranks,
with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock, series B preferred
stock, series C preferred stock, series E preferred stock, series F-1 preferred stock, series I preferred stock, series J preferred stock,
series L preferred stock and to each other class or series that is not expressly made senior to or on parity with the series R preferred
stock; (ii) on parity with each class or series that is not expressly subordinated or made senior to the series R preferred stock; and
(iii) junior to the series N senior convertible preferred stock, series X senior convertible preferred stock and to each other series
of preferred stock and each class or series that is expressly made senior to the series R preferred stock, as well as to all indebtedness
and other liabilities with respect to assets available to satisfy claims against the Company.
Dividend Rights. The holders of series
R preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock. No other dividends shall be
paid on shares of series R preferred stock.
Liquidation Rights . Upon any liquidation,
dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series R preferred stock shall be entitled
to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series R preferred
stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
R preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights . On any matter presented
to stockholders for their action or consideration, each holder of series R preferred stock shall be entitled to cast one (1) vote per
share of series R preferred stock held. Except as provided by law, the holders of series R preferred stock shall vote together with the
holders of shares of common stock as a single class. However, as long as any shares of series R preferred stock are outstanding, the Company
shall not, without the affirmative vote of the holders of a majority of outstanding series R preferred stock, (a) alter or change adversely
the powers, preferences or rights given to the series R preferred stock or alter or amend the certificate of designation for the series
R preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
that adversely affects any rights of the holders of series R preferred stock.
Conversion Rights . Each share of series
R preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
common stock as is determined by dividing the stated value of $1,200 by a conversion price of $1,200 (subject to standard adjustments
in the event of any stock dividends, stock splits, stock reclassifications and similar events).
Redemption Rights . Holders of series R
preferred stock do not have any redemption rights.
32
Preferred Stock Transactions
During the nine months ended September 30, 2023,
the Company executed the following transactions:
·
On May 25, 2023, the Company issued 3,150 shares of series B preferred stock to Zia Choe, Interim Chief Financial Officer, for $ 25,000 .
·
On July 24, 2023, the Company issued 5,000 shares of series E preferred stock as compensation for the property manager of Edge View in exchange for a bonus of $ 5,000 .
During the nine months ended September 30, 2022,
the Company executed the following transactions:
·
In the second quarter of
2022, 37,500
shares of series D preferred stock were cancelled and exchanged for 37,500
shares of series B preferred stock and 37,500 shares
of series H preferred stock were cancelled and exchanged for 37,500 shares
of series B preferred stock.
·
On September 7, 2022, the
Company issued 818,750
shares of series J preferred stock for $ 3,275,000
as part of the Nova acquisition.
·
On September 12, 2022, the
Company issued 375,000
shares of series X senior convertible preferred stock for $ 1,500,000 .
See footnote 10, convertible notes payable for further discussion. The Company classified the series X preferred stock and amount of
$ 1,500,000
as mezzanine equity.
Common Stock
During the nine months ended September 30, 2023,
the Company executed the following transactions:
·
The Company issued 274,682,378 shares of common stock upon the conversion of certain convertible notes.
During the nine months ended September 30, 2022,
the Company executed the following transactions:
·
As part of the Red Rock settlement, the Company issued 666,666,666 shares of common stock.
·
The settlement also required the previous owners to relinquish 35,000,000 shares of common stock resulting in a gain to the Company of $ 35,000
33
12.
WARRANTS
The table below sets forth warrant activity for
the nine months ended September 30, 2023:
Schedule of warrant activity
Number of
Warrants
Weighted
Average
Exercise
Price
Balance at January 1, 2023
235,557,856
$ 0.015
Granted
–
–
Exercised
–
–
Forfeited
( 25,000 )
–
Balance at September 30, 2023
235,532,856
0.015
Warrants Exercisable at September 30, 2023
235,532,856
$ 0.015
As a result of the settlement agreement with Red
Rock on July 29, 2022, the Company required the previous owners to relinquish warrants for 25,000 shares of common stock. The warrants
were returned and cancelled during the second quarter of 2023. There was no impact on the consolidated financial statements as of December
31, 2022.
13.
DISCONTINUED OPERATIONS
The Company 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.
The Company had no net liabilities of discontinued
operations at September 30, 2023 and December 31, 2022. The Company had $ 0 and $ 363,895 of gain from discontinued operations for the three
months ended September 30, 2023 and 2022, respectively. The Company had $ 0 and $ 328,353 of gain from discontinued operations for the nine
months ended September 30, and 2022, respectively.
Schedule of discontinued operations
Three Months Ended September 30,
2023
2022
Gain (Loss) from discontinued operations
Revenue of AHI subsidiary
$ –
$ 37,462
Cost of sales of AHI subsidiary
–
( 20,523 )
Selling, general and administrative expenses of AHI subsidiary
–
( 15,384 )
Interest expense of Red Rock Investor Note
–
( 39,100 )
Gain from disposal of Red Rock subsidiary
–
33,622
Gain on settlement of debt on Red Rock
–
367,818
Gain from discontinued operations
$ –
$ 363,895
34
Nine Months Ended September 30,
2023
2022
Gain (Loss) from discontinued operations
Revenue AHI subsidiary
$ –
$ 102,818
Cost of sales AHI subsidiary
–
( 58,611 )
Selling, general and administrative expenses AHI subsidiary
–
( 58,098 )
Interest expense of Red Rock Investor Note
–
( 39,100 )
Gain no change in estimate of AHI subsidiary
–
( 4,474 )
Gain on settlement of debt on Red Rock
385,818
Gain from discontinued operations
$ –
$ 328,353
14.
GOODWILL AND IDENTIFIABLE INTANGIBLE ASSETS, NET
The following table shows the Company’s
goodwill balances by reportable segment. The Company reviews goodwill for impairment on a reporting unit basis annually and whenever events
or changes in circumstances indicate the carrying value of goodwill may not be recoverable. During the nine months ended September 30,
2023 and 2022, the Company had no goodwill impairment.
The following table shows goodwill balances by
reportable segment:
Schedule of goodwill balances
Healthcare
Total
Carrying value at December 31, 2022
$ 5,666,608
$ 5,666,608
Accumulated impairment
–
–
Carrying value at September 30, 2023
$ 5,666,608
$ 5,666,608
15.
COMMITMENTS AND CONTINGENCIES
Leases
ASC 842, “Leases”, requires that a
lessee recognize the assets and liabilities that arise from operating leases, A lessee should recognize in the statement of financial
position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying
asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by
class of underlying asset not to recognize lease assets and lease liabilities. In transaction, lessees and lessors are required to recognize
and measure leases at either the effective date (the “effective date method”) or the beginning of the earliest period presented
(the “comparative method”) using a modified retrospective approach. Under the effective date method, the Company’s comparative
period reporting is unchanged. In contrast, under the comparative method, the Company’s date of initial application is the beginning
of the earliest comparative period presented, and the Topic 842 transition guidance is then applied to all comparative periods presented.
Further, under either transition method, the standard includes certain practical expedients intended to ease the burden of adoption. The
Company adopted ASC 842, January 1, 2020, using the effective date method and elected certain practical expedients allowing the Company
not to reassess:
·
whether expired or existing contracts contain leases under the new definition of a lease;
·
lease classification for expired or existing leases; and
·
whether previously capitalized initial direct costs would qualify for capitalization under Topic 842.
35
The Company also made the accounting policy decision
not to recognize lease assets and liabilities for leases with a term of 12 months or less.
The Company recorded operating lease expense
of $ 76,466
and $ 60,878
for the three months ended September 30, 2023 and 2022, respectively, and the Company recorded operating lease expense of $ 210,696
and $ 231,028
for the nine months ended September 30, 2023 and 2022, respectively.
The Company has operating leases with future commitments
as follows:
Schedule of operating leases
September 30,
Amount
2024
$ 135,776
2025
64,147
Total
$ 199,923
Employees
The Company agreed to pay $360,000 per year and
$200,000 of targeted annual incentives to the Chief Executive Officer based on his employment agreement since July 1, 2020, of which currently
50% is paid in cash and 50% is accrued. The total outstanding accrued compensation as of September 30, 2023 and December 31, 2022 were
$ 2,115,500 and $ 1,870,500 , respectively.
The Company agreed to pay $360,000 per year and
$200,000 of targeted annual incentives to the Chairman of the Board based on his employment agreement since July 1, 2020, of which currently
50% is paid in cash and 50% is accrued. The total outstanding accrued compensation as of September 30, 2023 and December 31, 2022 were
$ 2,132,000 and $ 1,863,000 , respectively.
The Company agreed to pay $ 156,000 per year to
the previous Chief Financial Officer based on his amended employment agreement executed on May 15, 2021. The total outstanding accrued
compensation as of September 30, 2023 and December 31, 2022 was $ 17,057 .
The Company entered into a Management Agreement
effective May 31, 2021 for compensation to the principals of Nova in the form of an annual base salaries of $ 372,000 to one of the three
doctors, $ 450,000 to the second, and $ 372,000 to the third doctor. Collectively, as a group, such principals will receive an annual cash
bonus and stock equity set forth below, which will be conditioned upon the Company achieving 100% of the annual objectives of financial
performance goals as set forth below.
Schedule of annual objectives of financial performance
Year
Minimum Annual Nova EBITDA
Cash Annual Bonus
Series J Preferred Stock
2021
$ 2 .0M
$ 120,000
120,000 Shares
2022
$ 2.4 M
$ 150,000
135,000 Shares
2023
$ 3.7 M
$ 210,000
150,000 Shares
2024
$ 5.5 M
$ 300,000
180,000 Shares
2025
$ 8 .0M
$ 420,000
210,000 Shares
36
16.
LEGAL PROCEEDINGS
From time to time, the Company may become involved
in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties,
and an adverse result in these or other matters may arise from time to time that may harm the Company’s business. Management is
not currently aware of any such legal proceedings or claims that it believes will have a material adverse effect on the Company’s
business, financial condition, or operating results.
17.
SEGMENT REPORTING
The Company has 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)
Tax Resolution Services (Platinum Tax)
(2)
Real Estate (Edge View)
(3)
Healthcare (Nova)
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.
The Affordable Housing segment leases and sells
mobile homes as an option for a homeowner wishing to avoid large down payments, expensive maintenance costs, large monthly mortgage payments
and high property taxes and insurance which is a common trait of brick-and-mortar homes. Additionally, if bad credit is an issue preventing
potential homeowners from purchasing a traditional house, the Company will provide a "lease to own" option so people secure
their family home.
The Tax Resolution Services segment provides tax
resolution services to individuals and companies that have federal and state tax liabilities. The Company collects fees based on efforts
to negotiate and assist in the settlement of outstanding tax debts.
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.
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.
37
Schedule of segment reporting
September 30,
2023
December 31,
2022
Assets:
Financial Services
$ 844
$ 8,577
Healthcare
17,923,340
12,692,531
Real Estate
589,054
592,557
Others
5,489
59,692
Consolidated assets
$ 18,518,727
$ 13,353,357
Three Months Ended September 30,
2023
2022
Revenues:
Financial Services
$ 32,264
$ 219,872
Healthcare
3,405,860
3,103,409
Consolidated revenues
$ 3,438,124
$ 3,323,281
Cost of Sales:
Financial Services
$ 5,604
$ 39,963
Healthcare
551,424
1,094,794
Consolidated cost of sales
$ 557,028
$ 1,134,757
Income (Loss) from operations from subsidiaries
Financial Services
$ ( 3,407 )
$ 3,839
Healthcare
2,610,188
1,825,594
Real Estate
( 278 )
( 11,906 )
Income from operations from subsidiaries
$ 2,606,503
$ 1,817,527
Loss from operations from Cardiff Lexington
$ ( 336,517 )
$ ( 319,812 )
Total income from operations
$ 2,269,986
$ 1,497,715
Income (Loss) before taxes
Financial Services
$ ( 3,705 )
$ 2,177
Healthcare
2,521,820
518,437
Real Estate
( 278 )
( 11,906 )
Corporate, administration and other non-operating expenses
( 536,317 )
( 773,482 )
Consolidated income (loss) before taxes
$ 1,981,520
$ ( 264,774 )
38
Nine Months Ended September 30,
2023
2022
Revenues:
Financial Services
$ 304,967
$ 1,156,729
Healthcare
9,476,764
8,154,934
Consolidated revenues
$ 9,781,731
$ 9,311,663
Cost of Sales:
Financial Services
$ 53,730
$ 365,185
Healthcare
2,589,407
2,982,418
Consolidated cost of sales
$ 2,643,137
$ 3,347,603
Income (Loss) from operations from subsidiaries
Financial Services
$ ( 90,663 )
$ ( 86,281 )
Healthcare
5,994,978
4,609,996
Real Estate
( 2,118 )
( 14,419 )
Income from operations from subsidiaries
$ 5,902,197
$ 4,509,296
Loss from operations from Cardiff Lexington
$ ( 1,212,479 )
$ ( 1,188,088 )
Total income from operations
$ 4,689,718
$ 3,321,208
Income (Loss) before taxes
Financial Services
$ ( 93,005 )
$ ( 88,853 )
Healthcare
4,717,363
310,671
Real Estate
( 2,118 )
( 14,419 )
Corporate, administration and other non-operating expenses
( 1,840,632 )
( 2,096,453 )
Consolidated income (loss) before taxes
$ 2,781,608
$ ( 1,889,054 )
18.
SUBSEQUENT EVENTS
The Company has evaluated its operations subsequent
to September 30, 2023 to the date these condensed consolidated financial statements were issued and determined there was subsequent events
or transactions the required recognition or disclosure in these consolidated financial statements.
The Company received the first net cash advance in the amount of $861,071
on October 9, 2023 from DML HC Series, LLC for the sale of accounts receivable and future claims in the amount of $1,428,571. (See Note
7)
On October 20, 2023, the Company issued 5,000
shares of series B preferred stock as compensation for the manager of Platinum Tax as bonus compensation.
On November 7, 2023, Platinum Tax was dissolved
due to the significant decline in revenues and recurring operating losses.
On various dates in October and November 2023,
the Company issued 227,000,000 shares of common stock upon the conversion of accrued interest and conversion cost of $17,400 and $1,000,
respectively. (See Note 10, 37-2, and 40-1)
39
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.
40
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.
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.
41
Segments
During the three months ended September 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.
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 September 30, 2023 and December 31, 2022. We had $0 and $363,895 of gain from discontinued operations for the three months ended September
30, 2023 and 2022, respectively. We had $0 and $328,353 of gain from discontinued operations for the nine months ended September 30, 2023
and 2022, respectively.
42
Results of Operations
Comparison of Three Months Ended September
30, 2023 and 2022
The following table sets forth key components
of our results of operations during the three months ended September 30, 2023 and 2022, both in dollars and as a percentage of our revenue.
September 30, 2023
September 30, 2022
Amount
% of
Revenue
Amount
% of
Revenue
Revenue
Financial services
$ 32,264
0.94 %
$ 219,872
6.62 %
Healthcare
3,405,860
99.06 %
3,103,409
93.38 %
Total revenue
3,438,124
100.00 %
3,323,281
100.00 %
Cost of sales
Financial services
5,604
0.16 %
39,963
1.20 %
Healthcare
551,424
16.04 %
1,094,794
32.94 %
Total cost of sales
557,028
16.20 %
1,134,757
34.15 %
Gross profit
2,881,096
83.80 %
2,188,524
65.85 %
Operating expenses
Depreciation expense
3,365
0.11 %
5,783
0.17 %
Selling, general and administrative
607,745
17.68 %
685,026
20.61 %
Total operating expenses
611,110
17.77 %
690,809
20.79 %
Income from operations
2,269,986
66.02 %
1,497,715
45.07 %
Other income (expense)
Other income
–
–
(2 )
(0.00)%
Gain on forgiveness of debt
–
–
1,397,271
42.04 %
Interest expense and finance charge
(226,418 )
(6.59)%
(3,430,785 )
(103.23)%
Conversion cost
(1,000 )
(0.03)%
–
–
Penalties and fees
(15,000 )
(0.44)%
–
–
Amortization of debt discounts
(46,048 )
(1.34)%
(92,868 )
(2.79)%
Total other expense, net
(288,466 )
(8.39)%
(2,126,384 )
(63.98)%
Net income (loss) before discontinued operations
1,981,520
57.63 %
(628,669 )
(18.92)%
Gain from discontinued operations
–
–
363,895
10.95 %
Net income (loss)
$ 1,981,520
57.63 %
$ (264,774 )
(7.97)%
43
Revenue . Our total revenue increased
by $114,843, or 3.46%, to $3,438,124 for the three months ended September 30, 2023 from $3,323,281 for the three months ended September
30, 2022. Such increase was primarily due to an increase 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 $187,608, or 85.33%, to $32,264 for the three months ended September 30, 2023 from $219,872 for the three months ended September 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 $302,451, or 9.75%, to $3,405,860
for the three months ended September 30, 2023 from $3,103,409 for the three months ended September 30, 2022. Such increase was primarily
due to increased patients and Personal Injury Protection (PIP) services.
Cost of sales . Our total cost of
sales decreased by $577,729 or 50.91%, to $557,028 for the three months ended September 30, 2023 from $1,134,757 for the three months
ended September 30, 2022. Such a decrease was primarily due to a decrease in contractor services from the healthcare segment and terminated
employees in the financial services segment due to the decreased revenue from financial service segment. As a percentage of revenue, our
total cost of sales was 16.20% and 34.15% for the three months ended September 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 $34,359, or 85.98%,
to $5,604 for the three months ended September 30, 2023 from $39,963 for the three months ended September 30, 2022. As a percentage of
financial services revenue, cost of sales was 0.16% and 1.20% for the three months ended September 30, 2023 and 2022, respectively. Such
a decrease was generally in line with the decrease in revenue from this segment.
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 decreased by $543,370, or 49.63%, to $551,424 for the three months ended September 30, 2023 from $1,094,794 for the three months
ended September 30, 2022. As a percentage of healthcare revenue, cost of sales was 16.04% and 32.94% for the three months ended September
30, 2023 and 2022, respectively. This decrease was due to decreased surgical and laboratory contracted services.
Gross profit . As a result of the
foregoing, our total gross profit increased by $692,572, or 31.65%, to $2,881,096 for the three months ended September 30, 2023 from $2,188,524
for three months ended September 30, 2022. Our total gross profit (percent of revenue) was 83.80% and 65.85% for September 30, 2023 and
2022, respectively.
Gross profit for the financial services segment
decreased by $153,249, or 85.18%, to $26,660 for the three months ended September 30, 2023 from $179,909 for the three months ended September
30, 2022. Gross profit (percent of revenue) for the financial services segment was 82.63% and 81.82% for the three months ended September
30, 2023 and 2022, respectively.
Gross profit for the healthcare services segment
increased by $845,821, or 42.11%, to $2,854,436 for the three months ended September 30, 2023 from $2,008,615 for the three months ended
September 30, 2022. Gross profit (percent of revenue) for the healthcare segment was 83.81% and 64.72% for the three months ended September
30, 2023 and 2022, respectively.
Depreciation expense . Our depreciation
expense was $3,365, or 0.10% of revenue, for the three months ended September 30, 2023, as compared to $5,783, or 0.17% of revenue, for
the three months ended September 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 $77,281, or 11.28%, to $607,745 for the three months ended September 30, 2023 from $685,026 for the three months ended September
30, 2022. As a percentage of revenue, our selling, general and administrative expenses were 17.68% and 20.61% for the three months ended
September 30, 2023 and 2022, respectively. Such decrease was primarily due to the significant terminated employees in the financial services
segment due to the decreased revenue and decreased laboratory fees and travel expense in our healthcare services business.
44
Total other income (expense) . We
had $288,466 in total other expense, net, for the three months ended September 30, 2023, as compared to other expense, net, of $2,126,384
for the three months ended September 30, 2022. Other expenses, net, for the three months ended September 30, 2023 consisted of interest
expense and finance charges of $226,418, amortization of debt discounts of $46,048, financing penalties and fees of $15,000 and conversion
costs of $1,000. Other expense, net, for the three months ended September 30, 2022, consisted of interest expense and finance charges
of $3,430,785 and amortization of debt discounts of $92,868, offset by gain on forgiveness of debt of $1,397,271.
Discontinued operations . For
the three months ended September 30, 2023 and 2022, we recorded a gain from discontinued operations of $0 and $363,895, respectively.
Net income (loss) . As a result of
the cumulative effect of the factors described above, our net income was $1,981,520 for the three months ended September 30, 2023, as
compared to net loss of $264,774 for the three months ended September 30, 2022, an increase of $2,246,294, or 848.38%.
Comparison of Nine Months Ended September
30, 2023 and 2022
The following table sets forth key components
of our results of operations during the nine months ended September 30, 2023 and 2022, both in dollars and as a percentage of our revenue.
September 30, 2023
September 30, 2022
Amount
% of
Revenue
Amount
% of
Revenue
Revenue
Financial services
$ 304,967
3.12 %
$ 1,156,729
12.42 %
Healthcare
9,476,764
96.88 %
8,154,934
87.58 %
Total revenue
9,781,731
100.00 %
9,311,663
100.00 %
Cost of sales
Financial services
53,730
0.55 %
365,185
3.92 %
Healthcare
2,589,407
26.47 %
2,982,418
32.03 %
Total cost of sales
2,643,137
27.02 %
3,347,603
35.95 %
Gross profit
7,138,594
72.98 %
5,964,060
64.05 %
Operating expenses
Depreciation expense
11,365
0.12 %
17,349
0.19 %
Selling, general and administrative
2,437,511
24.92 %
2,625,503
28.20 %
Total operating expenses
2,448,876
25.04 %
2,642,852
28.38 %
Income from operations
4,689,718
47.94 %
3,321,208
35.67 %
Other income (expense)
Other income
205
0.00 %
6
0.00 %
Gain on forgiveness of debt
390
0.00 %
1,397,271
15.01 %
Interest expense and finance charge
(1,766,041 )
(18.05)%
(6,686,772 )
(71.81)%
Conversion cost
(3,000 )
(0.03)%
–
–
Penalties and fees
(45,000 )
(0.46)%
–
–
Amortization of debt discounts
(94,664 )
(0.97)%
(249,120 )
(2.68)%
Total other expense, net
(1,908,110 )
(19.51)%
(5,538,615 )
(47.93)%
Net income (loss) before discontinued operations
2,781,608
28.44 %
(2,217,407 )
(23.81)%
Gain from discontinued operations
–
–
328,353
3.53 %
Net income (loss)
$ 2,781,608
28.44 %
$ (1,889,054 )
(20.29)%
45
Revenue . Our total revenue increased
by $470,068, or 5.05%, to $9,781,731 for the nine months ended September 30, 2023 from $9,311,663 for the nine months ended September
30, 2022. Such increase was primarily due to an increase in revenue from the healthcare segment.
Revenue from the financial services segment decreased
by $851,762, or 73.64%, to $304,967 for the nine months ended September 30, 2023 from $1,156,729 for the nine months ended September 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 $1,321,830, or 16.21%, to $9,476,764 for the nine months ended September 30, 2023 from $8,154,934 for the nine months ended September
30, 2022. Such an increase was primarily due to increased Personal Injury Protection (PIP) services.
Cost of sales . Our total cost of
sales decreased by $704,466 or 21.04%, to $2,643,137 for the nine months ended September 30, 2023 from $3,347,603 for the nine months
ended September 30, 2022. Such decrease was primarily due to a decrease from both financial service segment and healthcare segment. As
a percentage of revenue, our total cost of sales was 27.02% and 35.95% for the nine months ended September 30, 2023 and 2022, respectively.
Cost of sales for the financial services segment
decreased by $311,455, or 85.29%, to $53,730 for the nine months ended September 30, 2023 from $365,185 for the nine months ended September
30, 2022. As a percentage of financial services revenue, cost of sales was 0.55% and 3.92% for the nine months ended September 30, 2023
and 2022, respectively. Such a decrease was generally in line with the decrease in revenue from this segment.
Cost of sales from the healthcare services segment
decreased by $393,011, or 13.18%, to $2,589,407 for the nine months ended September 30, 2023 from $2,982,418 for the nine months ended
September 30, 2022. As a percentage of healthcare revenue, cost of sales was 26.47% and 32.03% for the nine months ended September 30,
2023 and 2022, respectively. This decrease was due to decreased surgical contracted services and laboratory fees.
Gross profit . As a result of the
foregoing, our total gross profit increased by $1,174,534, or 19.69%, to $7,138,594 for the nine months ended September 30, 2023 from
$5,964,060 for the nine months ended September 30, 2022. Our total gross profit (percent of revenue) was 72.98% and 64.05% for the nine
months ended September 30, 2023 and 2022, respectively.
Gross profit for the financial services segment
decreased by $540,307, or 68.26%, to $251,237 for the nine months ended September 30, 2023 from $791,544 for the nine months ended September
30, 2022. Gross profit (percent of revenue) for the financial services segment was 82.38% and 68.43% for the nine months ended September
30, 2023 and 2022, respectively.
Gross profit for the healthcare services segment
increased by $1,714,841, or 33.15%, to $6,887,357 for the nine months ended September 30, 2023 from $5,172,516 for the nine months ended
September 30, 2022. Gross profit (percent of revenue) for the healthcare segment was 72.68% and 63.43% for the nine months ended September
30, 2023 and 2022, respectively.
Depreciation expense . Our depreciation
expense was $11,365, or 0.12% of revenue, for the nine months ended September 30, 2023, as compared to $17,349, or 0.19% of revenue, for
the nine months ended September 30, 2022.
Selling, general and administrative expenses .
Our selling, general and administrative expenses decreased by $187,992, or 7.16%, to $2,437,511 for the nine months ended September 30,
2023 from $2,625,503 for the nine months ended September 30, 2022. As a percentage of revenue, our selling, general and administrative
expenses were 24.92% and 28.20% for the nine months ended September 30, 2023 and 2022, respectively. Such decrease was primarily due to
the significant terminated employees in the financial services segment due to the decreased revenue and decreased laboratory fees and
travel expense into our healthcare services business.
Total other income (expense) . We
had $1,908,110 in total other expense, net, for the nine months ended September 30, 2023, as compared to other expense, net, of $5,538,615
for the nine months ended September 30, 2022. Other expense, net, for the nine months ended September 30, 2023 consisted of interest expense
and finance charges of $1,766,041, amortization of debt discounts of $94,664, financing penalties and fees of $45,000 and conversion costs
related to convertible note of $3,000, offset by gain on forgiveness of debt of $390 and other income of $205. Other expenses, net, for
the nine months ended September 30, 2022 consisted of interest expense and finance charges of $6,686,772 and amortization of debt discounts
of $249,120, offset by gain on forgiveness of debt of $1,397,271 and other income of $6.
46
Discontinued operations . For
the nine months ended September 30, 2023 and 2022, we recorded a gain from discontinued operations of $0 and $328,353, respectively.
Net income (loss) . As a result of
the cumulative effect of the factors described above, our net income was $2,781,608 for the nine months ended September 30, 2023, as compared
to net loss of $1,889,054 for the nine months ended September 30, 2022, an increase of $4,670,662, or 247.25%.
Liquidity and Capital Resources
As of September 30, 2023, we had $181,343 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 nine months ended September 30, 2023 and 2022.
Nine Months Ended September 30,
2023
2022
Net cash used in operating activities from continuing operations
$ (603,392 )
$ (414,616 )
Net cash from discontinued operations
–
(328,353 )
Net cash provided by financing activities
557,933
407,480
Net change in cash
(45,459 )
(335,489 )
Cash and cash equivalents at beginning of period
226,802
595,987
Cash and cash equivalents at end of period
$ 181,343
$ 260,498
Our net cash used in operating activities from
continuing operations was $603,392 for the nine months ended September 30, 2023, as compared to $414,616 for the nine months ended September
30, 2022. For the nine months ended September 30, 2023, our net income of $2,781,608, an increase in accounts payable and accrued expenses
of $687,135, an increase in accrued officer’s compensation of $514,000, an increase in accrued interest of $380,020, an increase
in bad debt expense of $270,000, an increase in amortization of debt discount of $94,664, and an increase in fair value settled upon conversion
of $141,406, offset by a decrease in accounts receivable of $5,509,958, were the primary drivers of our net cash used in operating activities.
For the nine months ended September 30, 2022, our net loss of $1,889,054, a decrease in accounts receivable of $782,494, a decrease in
gain on refinancing debt of $1,397,271 and a decrease in accrued interest of $219,082, offset by increase in accounts payable and accrued
expense of $319,232, an increase in accrued officers’ compensation of $500,000, an increase in capital stock to be issued of $545,333,
an increase of the amortization of debt discount of $249,120, an increase of non-cash items of $324,563 and loss on finance penalties
and fees of $1,923,916, were the primary drivers of our net cash used in operating activities.
47
We had no investing activities for the nine months
ended September 30, 2023 and 2022.
Our net cash provided by financing activities
was $557,933 for the nine months ended September 30, 2023, as compared to $407,480 for the nine months ended September 30, 2022. Net cash
provided by financing activities for the nine months ended September 30, 2023 consisted of proceeds from convertible notes payable of
$421,375, proceeds from related party notes payable of $129,220 and proceeds from line of credit of $44,254, offset by repayments of line
of credit and SBA loan of $30,584 and payment of related party notes payable of $6,332. Net cash provided by financing activities for
the nine months ended September 30, 2022 consisted of proceeds from convertible notes payable of $729,083 and proceeds from related party
notes payable of $5,065, offset by preferred stock dividends of $310,522, repayment of convertible notes payable of $5,908, payment of
related party notes payable of $7,948 and payment of the SBA loan described below of $2,290.
Convertible Notes
As of September 30, 2023, we had convertible debt
outstanding net of amortized debt discount of $3,952,581. During the nine months ended September 30, 2023, we received net proceeds of
$421,375 from convertible notes and converted $87,460 of convertible debt, $12,073 in accrued interest and $3,000 in conversion cost into
274,682,378 shares of common stock. The Company recognized $141,406 of interest expense and additional paid-in capital to adjust fair
value for the debt settlement during the nine months ended September 30, 2023. For the nine months ended September 30, 2023, we recorded
amortization of debt discounts of $94,664.
The following is a schedule of convertible notes
payable outstanding as of September 30, 2023:
Note #
Issuance
Date
Maturity
Date
Principal
Balance
Accrued
Interest
Unamortized
Debt
Discount
9
09/12/2016
09/12/2017
$ 50,080
$ 21,648
$
–
10
01/24/2017
1/24/2018
55,000
78,103
–
10-1
02/10/2023
02/10/2024
50,000
4,767
–
10-2
03/30/2023
03/30/2024
25,000
1,890
–
10-3
08/11/2023
08/11/2024
25,000
514
–
29-2
11/08/2019
11/08/2020
36,604
26,731
–
31
08/28/2019
08/28/2020
–
8,385
–
37-1
09/03/2020
06/30/2021
113,667
59,059
–
37-2
11/02/2020
08/31/2021
113,167
57,746
–
37-3
12/29/2020
09/30/2021
113,166
56,710
–
38
02/09/2021
02/09/2022
18,540
35,181
–
39
04/26/2021
04/26/2022
168,866
67,470
–
40-1
09/22/2022
09/22/2023
2,600,000
255,499
–
40-2
11/04/2022
11/04/2023
68,666
6,208
4,327
40-3
11/28/2022
11/28/2023
68,667
5,756
4,327
40-4
12/21/2022
12/21/2023
68,667
5,323
4,327
40-5
01/24/2023
01/24/2024
90,166
6,151
5,965
40-6
03/21/2023
03/21/2024
139,166
7,359
9,242
40-7
6/5/2023
6/5/2024
139,166
4,461
24,913
40-8
6/13/2023
6/13/2024
21,167
632
3,624
40-9
7/19/2023
7/19/2024
35,500
710
7,100
40-10
7/24/2023
7/24/2024
14,000
261
2,849
41
8/25/2023
8/25/2024
5,000
49
–
$ 4,019,255
$ 710,613
$ 66,674
48
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 10-3 . 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). On August 11, 2023, we executed a fourth tranche under this note in the principal amount of $25,000 (Note 10-3).
Notes 10-1, 10-2 and 10-3 accrue interest at a rate of 15% per annum.
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 $5,918, 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 40-10 . 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). On July 19, 2023, we executed a ninth tranche under this
note in the principal amount of $35,500, less an original issue discount and fee of $8,875 (Note 40-9). On July 24, 2023, we executed
a tenth tranche under this note in the principal amount of $14,000, less an original issue discount and fee of $3,500 (Note 40-10). 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.
49
Notes 41
On August 25, 2023, we issued a twelve-month convertible promissory
note in the principal amount of $5,000 to our CEO for our operation expenses. The rate of interest is 10% per annum.
Lines 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 11.95% as of September 30, 2023. As of September 30, 2023, the outstanding balance was $8,622.
On September 29, 2023, we entered into a two-year revolving purchase
and security agreement with DML HC Series, LLC to sell Nova’s accounts receivables for a revolving financing up to a maximum advance
amount of $4.5 million. As of September 30, 2023, we had no outstanding balance against the revolving receivable line of credit.
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 nine months ended September 30, 2023. The principal
balance and accrued interest at September 30, 2023 was $149,655 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 September 30, 2023 and the accrued interest was $7,215. We assigned all of our receivables from consumer activations of
our rewards program as collateral on this debenture.
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 September 30, 2023 was
$159,662.
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 September 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 September 30, 2023, we owed the Chairman $123,442.
50
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 September 30, 2023.
Off Balance Sheet Arrangements
As of September 30, 2023, we had no off-balance
sheet arrangements.
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not applicable.
ITEM 4.
CONTROLS AND PROCEDURES.
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures
(as defined in Rule 13a-15(e) under the Exchange Act). Disclosure controls and procedures refer to controls and other procedures designed
to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized
and reported within the time periods specified in the rules and forms of the SEC and that such information is accumulated and communicated
to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding
required disclosure.
As required by Rule 13a-15(e) of the Exchange
Act, our management has carried out an evaluation, with the participation and under the supervision of our chief executive officer and
chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as of September 30,
2023. Based upon, and as of the date of this evaluation, our chief executive officer and chief financial officer determined that, because
of the material weaknesses described in Item 9A “Controls and Procedures” of our Annual Report on Form 10-K for the fiscal
year ended December 31, 2022, which we are still in the process of remediating as of September 30, 2023, our disclosure controls and procedures
were not effective. Specifically, we did not design and maintain effective controls related to separation of duties as it relates to the
preparation and review of financial statements and monitoring, documenting over internal control procedures and environment. Investors
are directed to Item 9A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 for the description of these weaknesses.
Remediation of Material Weaknesses in Internal Control Over Financial
Reporting
We have evaluated the material weakness described
above and our management and board of directors are committed to the design and successful implementation of internal control over financial
reporting as promptly as possible. We currently plan to evaluate our updated internal controls design and determine whether the controls
have operated effectively during the year ended of 2023 in order to fully remediate the aforementioned material weakness in our internal
control over financial reporting.
51
As disclosed in our Annual Report on Form 10-K
for the fiscal year ended December 31, 2022, our management has identified the steps necessary to address the material weaknesses, and
in the third quarter of 2023, we continued to implement the following remedial procedures:
·
We plan to make necessary changes by providing training to our financial team and our other relevant personnel on the GAAP accounting guidelines applicable to financial reporting requirements.
·
We plan to implement proper documentation procedures for key functional areas, control objectives and our workflows.
·
We plan to reinforce effective compensating controls can improve the design of the current process with limited human resources.
·
We plan to develop a more comprehensive review process over our accounting policies and procedures to ensure that all required disclosures are included in our consolidated financial statements.
·
We plan to perform a review of key business process controls related to high-risk financial statement accounts, such as revenue, accounts receivables, convertible notes, and significant transactions, which resulted in addition of newly developed documented control activities, in order to mitigate material weakness and strengthen the overall control environments.
We intend to complete the remediation of the material
weaknesses discussed above as soon as practicable, but we can give no assurance that we will be able to do so. Designing and implementing
an effective disclosure controls and procedures is a continuous effort that requires us to anticipate and react to changes in our business
and the economic and regulatory environments and to devote significant resources to maintain a financial reporting system that adequately
satisfies our reporting obligations. The remedial measures that we have taken and intend to take may not fully address the material weaknesses
that we have identified, and material weaknesses in our disclosure controls and procedures may be identified in the future. Should we
discover such conditions, we intend to remediate them as soon as practicable. We are committed to taking appropriate steps for remediation,
as needed.
Changes in Internal Control Over Financial Reporting
Other than in connection with the implementation
of the remedial measures described above, there were no changes in our internal controls over financial reporting during the third quarter
of 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
52
PART II
OTHER INFORMATION
ITEM 1.
LEGAL PROCEEDINGS.
From time to time, we may become involved in various
lawsuits and legal proceedings, which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties,
and an adverse result in these, or other matters, may arise from time to time that may harm our business. We are currently not aware of
any such legal proceedings or claims that we believe will have a material adverse effect on our business, financial condition or operating
results.
ITEM 1A.
RISK FACTORS.
Not applicable.
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
We have not sold any equity securities during
the three months ended September 30, 2023 that were not previously disclosed in a current report on Form 8-K that was filed during the
quarter.
We did not repurchase any of our common shares
during the three months ended September 30, 2023.
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4.
MINE SAFETY DISCLOSURES.
Not applicable.
ITEM 5.
OTHER INFORMATION.
None.
53
ITEM 6.
EXHIBITS.
Exhibit No.
Description of Exhibit
3.1
Amended and Restated Articles of Incorporation Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.1 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.2
Certificate of Designation of Series A Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.2 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.3
Certificate of Designation of Series B Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.3 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.4
Certificate of Designation of Series C Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.4 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.5
Certificate of Designation of Series E Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.5 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.6
Certificate of Designation of Series F-1 Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.6 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.7
Certificate of Designation of Series I Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.7 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.8
Certificate of Designation of Series J Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.8 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.9
Certificate of Designation of Series L Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.9 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.10
Certificate of Designation of Series N Senior Convertible Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.3 to the Annual Report on Form 10-K filed on June 6, 2023)
3.11
Certificate of Designation of Series R Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.11 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.12
Certificate of Designation of Series X Senior Convertible Preferred Stock of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.12 to Amendment No. 1 to the Registration Statement on Form S-1/A filed on August 3, 2023)
3.13
Amended and Restated Bylaws of Cardiff Lexington Corporation (incorporated by reference to Exhibit 3.2 to the Annual Report on Form 10-K filed on June 6, 2023)
4.1
Common Stock Purchase Warrant issued by Cardiff Lexington Corporation to SILAC Insurance Company on May 21, 2021 (incorporated by reference to Exhibit 4.2 to the Annual Report on Form 10-K filed on June 6, 2023)
10.1*
Revolving Purchase and Security Agreement
10.2*
Guaranty and Security Purchase Agreement
31.1*
Certifications of Principal Executive Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certifications of Principal Financial and Accounting Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**
Certifications of Principal Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**
Certifications of Principal Financial and Accounting Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
Inline XBRL Instance Document
101.SCH*
Inline XBRL Taxonomy Extension Schema Document
101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
______________
*Filed herewith
** Furnished herewith
54
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
Date: November 14, 2023
CARDIFF LEXINGTON CORPORATION
/s/ Alex Cunningham
Name: Alex Cunningham
Title: Chief Executive Officer
(Principal Executive Officer)
/s/ Zia Choe
Name: Zia Choe
Title: Interim Chief Financial Officer
(Principal Financial and Accounting Officer)
55
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.