Item 2. Management’s Discussion and Analysis
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS AND PLAN OF
OPERATION
The following discussion of our financial condition
and results of operations should be read in conjunction with, and is qualified in its entirety by, the consolidated financial statements
and notes thereto included in, Item 1 in this Quarterly Report on Form 10-Q. This item contains forward-looking statements that involve
risks and uncertainties. Actual results may differ materially from those indicated in such forward-looking statements.
Forward-Looking Statements
This Quarterly Report on Form 10-Q and the documents
incorporated herein by reference contain forward-looking statements. Such forward-looking statements are based on current expectations,
estimates, and projections about our industry, management beliefs, and certain assumptions made by our management. Words such as “anticipates,”
“expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,”
variations of such words, and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees
of future performance and are subject to certain risks, uncertainties, and assumptions that are difficult to predict; therefore, actual
results may differ materially from those expressed or forecasted in any such forward-looking statements. Unless required by law, we undertake
no obligation to update publicly any forward-looking statements, whether as a result of new information, future events, or otherwise.
However, readers should carefully review the risk factors set forth herein and in other reports and documents that we file from time to
time with the Securities and Exchange Commission, particularly the Report on Form 10-K, Form 10-Q and any Current Reports on Form 8-K.
Narrative Description of the Business
Focus Universal Inc. (the “Company,” “we,”
“us,” or “our”) is a Nevada corporation. We believe we have developed five proprietary technologies utilizing
our patent portfolio which we believe solve the most fundamental problems plaguing the internet of things (“IoT”) industry
through: (1) increasing overall chip integration by shifting integration from the component level to the device level; (2) creating a
faster 5G cellular technology by using ultra-narrowband technology; (3) leveraging ultra-narrowband power line communication (“PLC”)
technology; (4) proprietary User Interface Machine auto generation technology; and (5) incorporating all our core technologies into a
single chip. Our Universal Smart Technology is designed to overcome instrumentation interoperability and interchangeability. The electronic
design starts from a 90% completed common foundation we call our universal smart instrumentation platform (“USIP”), instead
of the current method of building each stand-alone instrument from scratch. Our method eliminates redundant hardware and software and
results in significant cost savings and production efficiency. We believe we have developed software machine auto generation technology
to replace the manual software designs which are currently in use and cannot satisfy the exponential growth of future IoT industry demand.
We believe our ultra-narrowband PLC enables our users to send data over existing electrical power cables and immediately establish a
ubiquitous data network without substantial new investment for a dedicated wiring infrastructure. We believe our ultra-narrow band technology
is capable of overcoming the noise problems communicating through power lines that have hindered our competitors for over a century. We
believe our wireless communication technology allows for longer-range coverage, is more energy effective and has much faster data sending
speeds than the current 5G technology speeds being used. We also provide sensor devices and are a wholesaler of various air filters and
digital, analog, and quantum light meter systems.
For the three and nine months ended September 30,
2022 and 2021, we generated significant amount of our revenue from sales of a broad selection of agricultural sensors and measurement
equipment which is our primary business.
Our Current Products Include:
We are a wholesaler of various digital, analog, and
quantum light meters and filtration products, including fan speed adjusters, carbon filters and HEPA filtration systems. We source these
products from various manufacturers in China and then sell them to a major U.S. distributor, Hydrofarm, who resells our products directly
to consumers through retail distribution channels and in some cases, places its own branding on our products. During the development phase,
the company uses generic electronic device casings to house the prototype equipment before the final design and manufacturing process.
As an update to our product line development: we plan
to phase out the traditional, lower-margin products and are preparing to launch a new line of products that have been in development for
several years. These newer technology products will be released in phases, and we intend that increasing amounts of technology will be
layered upon these products. Additionally, we plan to continue to increase our efforts in protecting more intellectual property and have
continued to develop technologies for long-term growth. We have developed products in both the controlled agriculture industry and home
automation industries. We have existing relationships in both sectors.
24
We are building a U.S. sales team. The team has already
begun marketing our current AVX branded surveillance camera system (cameras and NVRs) and indoor and outdoor LED screens.
In our hydroponics segment, our honeycomb activated
carbon filter product has been issued a patent in October 2022, and the production of the products in several different formats has been
completed and are ready to ship to the USA for nationwide marketing.
Our products on the home automation front are also
beginning production. Of note, (1) smart wall touch light switches, (2) digital control smart wall touch light switches, (3) smart timers,
and finally (4) smart controllers are ready for production.
Currently, our Shenzhen subsidiary unit mainly focuses
on product development and commercialization. An important electrode with a “Total Dissolved Solids” (“TDS”) meter
design, which applications in all solubility measurements, was completed and approved by our US management team.
Furthermore, our devices and sensors with applications
within hydroponics again, including (1) pH meter, (2) CO2 meter, (3) dissolved oxygen meter, (4) digital light meter, (5) new (and vastly
improved) quantum par meter are under intensive testing and we expect to send our new versions to our US headquarters for management approval
in November 2022.
In summary, our entire smart home and hydroponic IoT
are expected to be completed by the end of 2022. Beyond IoT products, as an NIPL (our software platform for interoperability within IoT)
derivative product, a complementary office automation software was developed, and we believe the remaining major technical difficulties
have been overcome. This specific software was designated to assist in completing financial reports faster, more accurately, and allow
ease of update, eliminating the need for increased staffing especially in time sensitive projects. It is designed to save CPAs, auditors,
accounting, or legal significant of time in preparation of SEC financial reports and other internal financial reporting. Eighty percent
(80%) of this software development has been completed and we hope to launch beta versions by the end of 2022.
While we will continue to sell the following products
through Hydrofarm, we expect to have upgraded versions of certain products to re-introduce new versions after the older version are discontinued:
Specifically, we sell the following products through
Hydrofarm:
Fan speed adjuster device . We provide a fan
speed adjuster device to our client Hydrofarm. Designed specifically for centrifugal fans with brushless motors, our adjuster device helps
ensure longer life by preventing damage to fan motors by adjusting the speed of centrifugal fans without causing the motor to hum. These
devices are rated for 350 watts max, have 120VAC voltage capacity and feature an internal, electronic auto-resetting circuit breaker.
Carbon filter devices. We sell two types of
carbon filter devices to our client Hydrofarm. These carbon filter devices are professional grade filters specifically designed and used
to filter air in greenhouses that might be polluted by fermenting organics. One of these filters can be attached to a centrifugal fan
to scrub the air in a constant circle or can be attached to an exhaust line as a single pass filter, which moves air out of the growing
area and filters unwanted odors and removes pollens, dust, and other debris in the air. The other filter is designed to be used with fans
from 0-6000 C.F.M.
HEPA filtration device. We provide a high-efficiency
particulate arrestance (“HEPA”) filtration device at wholesale prices to our client Hydrofarm. Manufactured, tested, certified,
and labeled in accordance with current HEPA filter standards, this device is targeted towards greenhouses and grow rooms and designed
to keep insects, bacteria, and mold out of grow rooms. We sell these devices in various sizes.
Digital light meter. We provide a handheld
digital light meter that is used to measure luminance in fc units, or foot-candles.
Quantum par meter . We provide a handheld quantum
par meter used to measure photosynthetically active radiation (“PAR”). This fully portable handheld PAR meter is designed
to measure PAR flux in wavelengths ranging from 400 to 700 nm. It is designed to measure up to 10,000 µmol.
Ubiquitor Wireless Universal Sensor Device
We are developing a device we call the Ubiquitor,
which replaces the functions of traditional digital measurement and sensing products by integrating many digital sensors and measurement
tools into one single digital device. We believe the platform represents a technological advancement in the IoT marketplace by integrating
large numbers of technologies, including cloud technology, wired and wireless communication technology, software programming, instrumentation
technology, artificial intelligence, PLC, and sensor networking into a single platform. The result of such integration is a smaller, cheaper
and faster circuit system design than those currently offered in the instrumentation market.
25
Our USIP technology that will make the Ubiquitor possible
is an advanced software and hardware integrated instrumentation platform that uses a large-scale modular design approach. The large-scale
modular design approach subdivides instruments into a foundation component (a USIP) and architecture-specific components (sensor nodes),
which together replaces the functions of traditional instruments at a fraction of their cost. The USIP has an open architecture, incorporating
a variety of individual instrument functions, sensors, and probes from different industries and vendors. The platform features the ability
to connect potentially thousands of different sensors or probes, addressing major limitations present in traditional instrumentation systems.
The USIP, which is compatible with a significant percentage
of the instruments currently manufactured, consists of universal and reusable hardware and software. The universal hardware in the USIP
is (i) a smartphone, computer, or any mobile device capable of running our software that includes a display and either hardware controls
or software control surfaces, and (ii) our Ubiquitor, which is designed to be the universal data logger that acts as a bridge between
the computer or mobile device and the sensor nodes. We call our flagship USIP device the “Ubiquitor” due to its ability to
measure and test a variety of electrical and physical phenomena such as voltage, current, temperature, pressure, sound, light, and humidity—both
wired and wirelessly.
We have created and assembled prototype models of
the Ubiquitor in limited quantities and plan to expand our assembly in 2023. Our prototype Ubiquitor is compatible with standard desktop
computers running either Windows OS or MacOS and Android- or iOS-based mobile devices and acts as a conduit that communicates with a group
of sensors or probes manufactured by different vendors in a manner that requires the user to have little or no knowledge of their unique
specifications. The data readout is displayed on the computer or mobile device display in application software we have created for use
with a Windows PC and are creating for use with a Mac. We are designing the application software (the “App”) to have a graphical
representation of control and indicator elements common in traditional tangible instruments, such as knobs, buttons, dials, and graphs,
etc. Utilizing the Ubiquitor and the App, users and instrument manufacturers will be free to add, remove or change a sensor module for
their special industrial or educational application without needing to create their own application software and design their own hardware.
Our developers are designing and implementing a soft control touch screen interface that supports real-time data monitoring and facilitates
instrument control and operation.
Recently, we have devoted a substantial number of
resources to research and development in both the US and China to bring the Ubiquitor and its App to full production and distribution.
We anticipate that the sales and marketing involved with bringing the Ubiquitor to market will require us to hire a number of new sales
and marketing employees in order to gain traction in the market. We expect to continue this process throughout 2023. We intend to introduce
the Ubiquitor in smart home installations to reduce costs and increase functionality, as well as implement the Ubiquitor device in greenhouses
and other agricultural warehouses that require regulation of light, humidity, temperature, and other measurable scientific units required
to create optimal growing conditions.
Our universal smart development protocol focuses not
only on the design of the hardware and software modules but also on the design of the overall universal smart instruments system, guided
by the principles of structure, universality and modularity. As mentioned, we believe we address the core and fundamental issues facing
the IoT marketplace.
Our Ubiquitor device is a fully modular system with
a universal sensor node and gateway system that uses a computer or mobile device as the output display module responsible for displaying
the readings of various sensor nodes. We have completed an initial production run of prototype Ubiquitor devices and intend to proceed
into full-scale production. We intend to design the Ubiquitor’s sensor analytics system to integrate event-monitoring, storage and
analytics software in a cohesive package that provides a holistic view of the sensor data it is reading. During the development phase,
the company uses generic electronic device casings to house the prototype equipment before final design and manufacturing process.
The physical hardware of the Ubiquitor will consist
of:
1.
The sensor nodes, which come in hundreds of different varieties of sensor instruments in the form of a USB stick, with both male and female ports; and
2.
The Ubiquitor instrument as the main hardware gateway, which is a small cell phone-sized device with integrated circuits.
We believe the Ubiquitor device can connect up to
thousands of potential sensor nodes, and integrate data using embedded software to display the data and all analytics onto a digital screen
(desktop, smartphone or mobile device displays) using a Wi-Fi connection. As disclosed in our patent application, we have already tested
up to 256 sensor instrument readouts. Most types of nodes and probes can connect to the hardware. If the sensor size is bigger than the
standard probe size, it is possible to simply use a USB cable to connect the probe and the hub. All data and analytics are displayed on
a single screen, with tools that record and keep track of all measurements, and sort and display analytic information in easy-to-read
charts.
26
The Ubiquitor will be a general platform that collects
data in real time, up to 100 Hz per second; and thus, is intended to be adapted to many industrial uses.
By using the universal hardware or USIP, we believe
we could achieve the following efficiencies in instrumentation systems:
1.
Cut production costs. Smartphone technology is widely used on the small sensor device market. By utilizing smartphone technology, the Ubiquitor will add superior functionality and performance, improve the product’s quality, and cut production costs.
2.
Reduce the effort required to develop a new sensor product. With the Ubiquitor, we believe that there will be no need for device manufacturers to research and develop new monitoring and operating components because they will just need to develop new sensor nodes or probes that may be integrated into our software technology.
3.
Reduce clutter. It is anticipated that the Ubiquitor could dispense with some of the hassle of connecting cables, since the Ubiquitor allows wireless transmission of sensor data and may allow wireless access to networks, such as a PLC network.
We have not yet started research and development of
a second generation Ubiquitor device, but once we demonstrate the market for this product, we intend to begin such research and development.
Currently our research and development is focused on concepts we can implement in the current first generation Ubiquitor device.
Research and Development Efforts of Power Line
Communication
Power Line Communication (“PLC”) is a
communication technology that enables sending data over existing power cables. One advantage of this technology is that PLC does not require
substantial new investment for its communications infrastructure. Rather, PLC utilizes existing power lines, thereby forming a distribution
network that already penetrates all residential, commercial and industrial premises. Accordingly, connectivity via PLC is potentially
the most cost-effective, scalable interconnectivity approach for the IoT. We believe PLC can be an integral part of our communication
infrastructure for the IoT, which enables reliable, real-time measurements, monitoring and control. A large variety of appliances may
be interconnected by transmitting data through the same wires that provide electrical energy.
Our patented PLC is an innovative communication technology
that enables sending data over existing power cables in the electric grid. Because PLC uses the existing power lines, it does not require
substantial new investment for a dedicated wiring infrastructure. Existing power lines already form a distribution network that penetrates
most residential, commercial, and industrial properties. Given that the power grid is, for the most part, an established ubiquitous network,
we believe that PLC is potentially the most cost-effective, scalable interconnectivity approach for the backbone communication infrastructure
required for the IoT. PLC allows IoT devices to be plugged into power outlets to establish a connection using the existing electrical
wiring, permitting data sharing without the inconvenience of running dedicated network cables.
Historically, the primary design goal of the power
line network was electric power distribution. The power line network was not originally designed to function as a communication channel.
Consequently, while PLC has been around for many years, the harsh electrical noise present on power lines and variations in equipment
and standards make communications over the power grid difficult and present several challenges for data transfer. Signals propagating
along the power line are subjected to substantial amounts of noise, attenuation, and distortion. PLC is susceptible to noise from devices
linked to the power supply infrastructure. Because of these factors, previous attempts at implementing PLC technology resulted in power
companies and internet service providers deciding that the technology is not a viable means of delivering data or broadband internet access.
We have successfully developed ultra-narrowband PLC
technology that we believe can transfer readable data through the power grid. According to our internal testing, our ultra-narrowband
PLC technology can send and receive data without the customary interference that occurs in standard office and residential environments,
achieving speeds of 4 Mbps at a bandwidth of less than 1000 Hz. We utilized six industrial fans simultaneously to test noise interference
and disturbance, and no significant interference was found. By comparison, a single hair dryer will render legacy PLC technology completely
useless. We have completed the development of our 4Mbps PLC modules and the printed circuit board layout. These modules will be used for
IoT systems involving over 1,000 sensors.
Penetrating physical barriers like walls within a
single floor or reaching out to different floors in a single building is a challenge for the wireless technology that current IoT systems
use. Moreover, wireless networks often face performance issues due to radio-frequency interference caused by microwave ovens, cordless
telephones, or even Bluetooth devices at home. However, our PLC technology can reach every node connected via the power lines. We believe
our technology will convert virtually every standard wall socket into an access point, making it a more consistent and reliable system
for crucial and sensitive operations. Our ultra-narrowband PLC technology’s ability to reach long distances via power lines will
become especially useful in commercial networks that require the ability to avoid physical barriers like walls, underground structures,
and hills. We believe that our PLC technology can be integral to any smart city, community, or campus.
27
For example, the 5G cellular network promises exciting
advances for telecommunication service providers, but implementing the 5G network will be challenging. The implementation will require
building out dense, low-latency edge networks in ways that are affordable, secure and easily maintainable ways. 5G antennas will be able
to handle more users and to transmit more data, but they will have a shorter transmission range. 5G networks will also require frequencies
of up to 300 GHz. This requirement means wireless carriers must bid for the costly higher spectrum bands to roll out their respective
5G networks. Generally speaking, wireless networks are typically slower and more expensive than existing wired networks and extremely
susceptible to interference from radio signals, radiation, walls and other forms of interference. Additionally, wireless networks may
be accessed by any device within range of the network’s signal, making the information transmitted on a wireless network susceptible
to access by unauthorized recipients. We are currently developing a wired alternative to wireless networks that utilize installed power
lines to transmit information. Our PLC technology uses an ultra-narrow band spectrum channel of less than 1 KHz to establish a long-distance
link between transmitter and receiver. Thus, we believe that our proprietary ultra-narrow band PLC technology will offer a promising alternative
to wireless networks and provide the backbone communication infrastructure for IoT devices.
We believe that because residential and commercial
structures already include multiple power outlets, the power line infrastructure represents an excellent network to share data among intelligent
devices, particularly in the smart home installations that we are currently performing through AVX. Using PLC technology would mean that
the requirement for costly ethernet cable networks to carry network information could be eliminated, as the same signals may be carried
on the existing power lines.
We plan to leverage the communications technology
of PLC to enhance the Ubiquitor and make the Ubiquitor a central component of the smart home and gardening systems we are currently developing.
The goal would be that our Ubiquitor would be used to send or receive control signals from a smart device, and control hundreds of devices
in near real time. We intend to apply the same concept to commercial and industrial applications.
Also, we plan to design a full line of products for
the gardening industry by integrating the Ubiquitor device into a gardening system. The system would include a light control node, temperature
sensor, humidity sensor, digital light sensor, quantum PAR sensor, pH sensor, total dissolved solids (“TDS”) sensor and carbon
dioxide sensor design. We believe combining these sensors would offer the same features as combining dozens or even hundreds of different
instruments in the gardening industry. The Ubiquitor would be used to replace these devices and could offer another case study of the
effectiveness of the application of universal smart technology to such systems.
The development of universal smart instruments and
the IoT have a considerable amount of overlap, with the only difference being the number of sensor nodes involved. We plan to take advantage
of this overlap and unify universal smart instruments and the IoT into a single system, building the IoT infrastructure for both residential
and commercial uses and charging monthly subscription fees. End users will be able to plug any peripheral devices into the power outlet
and enjoy the IoT connectivity throughout their home.
Eventually, we hope to establish five divisions to
bring our technology together: 1) AVX with new shared distributed smart home products powered by the Ubiquitor; 2) an IT division in software
machine design; 3) Universal Smart Instrumentation; 4) PLC; and 5) an IoT division.
Intellectual Property Protection
On November 4, 2016, we filed a U.S. patent application
number 15/344,041 with the USPTO. On March 5, 2018, we issued a press release announcing that the USPTO published an Issue Notification
for U.S. Patent Application No. 9924295 entitled “Universal Smart Device,” which covers a patent application regarding the
Company’s Universal Smart Device. The patent was issued on March 20, 2018.
Subsequent to our internal research and development
efforts, we filed with the USPTO on June 2, 2017 a patent application regarding a process for improving a spectral response curve of a
photo sensor. The small and cost-effective multicolor sensor and its related software protected by the patent we believe could achieve
a spectral response that approximates an ideal photo response to take optical measurement. The patent was issued on February 26, 2019.
In addition, we have been notified that the USPTO
published a notice of allowance for a patent application we filed on March 12, 2018 as application No. 15/925,400. The patent title is
a “Universal Smart Device,” which is a universal smart instrument that unifies heterogeneous measurement probes into a single
device that can analyze, publish, and share the data analyzed. The issue fee was paid on March 14, 2019.
28
On November 29, 2019, the Company filed an international
utility patent application filed through the patent cooperation treaty as application PCT/US2019/63880. In April 2020, the Company was
notified that it received a favorable international search report from the International Searching Authority regarding this patent application,
which patents the Company’s PLC technology. The World International Property Organization report cited only three category “A”
documents, indicating that the Company’s application met both the novelty and non-obviousness patentability requirements. Consequently,
the Company is optimistic that the patent covering the claims for its PLC technology will be issued in due course and will allow the Company
to implement strong protections on the PLC technology worldwide.
In the fourth quarter of 2021, we hired the law firm
of Knobbe Martens, Olson & Bear, LLP to serve as outside intellectual property counsel for the Company. The firm is working on further
transferring the Company’s provisional patent applications to formal patent applications which should number 13 according if all
proceed according to plan. In addition, Knobbe Martens is also working on further filing four previously unfiled patents during the same
timeframe and extending an existing patent application into Europe and Australia. In addition, in May 2022, the Company also engaged Chang
& Hale, LLP law firm as suggested by our counsel at Knobbe, Martens, Olsen & Bear, LLP to assist with two new patents, however
Knobbe Martens still remains our main IP counsel. The company now has 24 total patents and patent applications in various phases with
the US Patent and Trademark Office, with two more provisional patents filed this quarter.
As a note, Focus Universal’s patent number 11,488,468
was allowed and subsequently issued on November 1, 2022. The patent is titled “Sensor for Detecting the Proximity of an IEEE 802.11
Protocol Connectable Device.”
Competitors
We have identified several competitors we have identified,
specifically in the wireless sensor node industry, including traditional instruments or device manufacturers such as Hanna Instruments
and Extech Instruments.
Hach developed and launched the SC1000 Multi-parameter
Universal Controller, a probe module for connecting up to 32 digital sensors or analyzers. However, their products are not compatible
with smart phones yet; and we believe their price point is still prohibitive to consumers.
Monnit Corporation offers a range of wireless
and remote sensors. Many of Monnit’s products are web-based wireless sensors that usually are not portable because of their
power consumption. Also, the sensors’ real-time updates are slow; and we believe security of the web-based sensor data
acquisition may also be a concern. In addition to purchasing the device, consumers usually have to pay monthly fees for using
web-based services.
We are not trying to compete with traditional instruments
or device manufacturers because we utilize our Ubiquitor device in conjunction with our smartphone application, which we believe will
be a completely different product category.
Market Potential
We believe that wireless universal smart technology
will play a critical role for traditional instrument manufacturers, as it is too expensive and difficult to develop for medium or smaller
companies. The cost factor is the first consideration when deciding whether a company wants to develop smart wireless technologies and
implement them in their products or use them in their field testing. We also hope to play a role in academic laboratories, particularly
with smaller academic laboratories that are sensitive to price.
Results of Operations
For the three months ended September 30, 2022 compared to the three
months ended September 30, 2021
Revenue, cost of revenue and gross profit
Our consolidated gross revenue for the three months
ended September 30, 2022 and 2021 was $60,654 and $634,777, respectively, which included revenue from related parties of $5,968 and $0,
respectively. Revenue for the three months ended September 30, 2022 decreased $574,123 due to sales decrease from major customer of Perfecular
and AVX Design & Integration Inc. being unable to generate more service work or develop a big project of high competitive environment
in Los Angeles area. Additionally, the company is midstream in shifting toward more higher technology products and revenues, and diversifying
away from more generalized hydroponic equipment of which remain in higher inventory levels within the industry.
29
Cost of revenue for the three months ended September
30, 2022 was $42,441, compared to $521,334 for the three months ended September 30, 2021. This decrease in cost of revenue was related
to the decrease in revenues. In addition to the decrease in revenue, gross profit decrease to $18,213 compared to $113,443 three months
ended September 30, 2022 and 2021, respectively.
Operating Expenses
The major components of our cost and operating expenses
for the three months ended September 30, 2022 and 2021 are outlined in the table below:
For the three months ended September 30, 2022
For the three months ended September 30, 2021
Increase
(Decrease)
$
Selling expense
76,984
14,776
62,208
Compensation – officers and directors
34,000
34,600
(600 )
Research and development
133,109
55,525
77,584
Professional fees
150,943
343,787
(192,844 )
General and administrative
597,143
422,309
174,834
Total operating expenses
$ 992,179
$ 870,997
$ 121,182
Selling expenses for the three months ended September
30, 2022 was $76,984, compared to $14,776 for the three months ended September 30, 2021. Selling expense incurred was mainly from marketing
fees, including expenses related to the Company’s management ringing the closing bell for Nasdaq, and a one-time sales return for
Perfecular. The increase of selling expenses was due to an increase in marketing fees.
Compensation – officers and directors were $34,000
and $34,600 for the three months ended September 30, 2022 and 2021, respectively.
Research and development costs were $133,109 and $55,525
for the three months ended September 30, 2022 and 2021, respectively. The increase was due to an increase in research and development
employee compensation and China based operations’ research and development costs.
Professional fees were $150,943 during the three months
ended September 30, 2022, compared to $343,787 during the three months ended September 30, 2021. The decrease in these fees compared to
the prior period was due to the fact that in the prior period we were uplisting to Nasdaq by pursuing an underwritten offering.
General and administrative expenses of $597,143 incurred
during the three months ended September 30, 2022 primarily consisted of stock-based compensation of $195,750, salaries of $110,024, rent
of $43,266, insurance expense of $72,274, and depreciation expense of $41,115. General and administrative expenses of $422,309 incurred
during the three months ended September 30, 2021 primarily consisted of stock-based compensation of $106,837, salaries of $82,382, insurance
expense of $116,546 and depreciation expense of $41,062.
Other Income (expense)
Other income of $31,946 incurred during the three
months ended September 30, 2022 primarily consisted of interest income of $2,635, unrealized gain on marketable equity securities of $42,101,
realized loss on marketable equity securities of $31,486 and other income of $18,696. Other expenses of $580,200 incurred during the three
months ended September 30, 2021 primarily consisted of interest expense of $14,069, gain on extinguishment of debt $107,460, change in
fair value of warrant liability of $1,284,780, gain on settlement of derivative liability of $550,406 and other income of $60,783.
Net Losses
During the three months ended September 30, 2022 and
2021, we incurred net losses of $942,020 and $1,337,754 respectively, due to the factors discussed above.
30
For the nine months ended September 30, 2022 compared to the nine
months ended September 30, 2021
Revenue
Our consolidated gross revenue for the nine months
ended September 30, 2022 and 2021 was $282,463 and $1,259,920, respectively, which included revenue from related parties of $39,788 and
$15,141, respectively. Revenue for the nine months ended September 30, 2022 decreased $977,457 due to sales decrease from Hydrofarm to
Perfecular and AVX Design & Integration Inc. being unable to generate more service work or develop a big project in the highly competitive
environment of the Los Angeles area. As mentioned, the company is midstream in shifting toward more higher technology products and revenues
and diversifying away from generalized hydroponic equipment.
Cost of revenue for the nine months ended September
30, 2022 was $243,004, compared to $1,022,666 for the nine months ended September 30, 2021. This decrease in cost of revenue was related
to the decrease in revenues. In addition to the decrease in revenue, gross profit decrease to $39,459 compared to $237,254 nine months
ended September 30,2022 and 2021, respectively.
Operating Expenses
The major components of our cost and operating expenses
for the nine months ended September 30, 2022 and 2021 are outlined in the table below:
For the nine months ended September 30, 2022
For the nine months ended September 30, 2021
Increase
(Decrease)
$
Selling expense
132,871
15,734
117,137
Compensation – officers and directors
144,040
107,700
36,340
Research and development
862,214
165,897
696,317
Professional fees
686,150
801,262
(115,112 )
General and administrative
2,317,359
1,286,943
1,030,416
Total operating expenses
$ 4,142,634
$ 2,377,536
$ 1,765,098
Selling expense for the nine months ended September
30, 2022 was $132,871, compared to $15,734 for the nine months ended September 30, 2021. Selling expense incurred was mainly from marketing
fees. The increase of selling expense was due to an increase in marketing fees.
Compensation – officers and directors were $144,040
and $107,700 for the nine months ended September 30, 2022 and 2021, respectively. The increase was due to granting equity compensation.
Research and development costs were $862,214 and $165,897
for the nine months ended September 30, 2022 and 2021, respectively. The increase was due to an increase in research and development employee
compensation; and on research and development costs incurred by our Chinese subsidiary.
Professional fees were $686,150 during the nine
months ended September 30, 2022 compared to $801,262 during the nine months ended September 30, 2021. The decrease in professional fees
compared to the prior period was due to the fact that in 2021 the Company was uplisting to Nasdaq and conducted an underwritten offering.
General and administrative expenses of $2,317,359
incurred during the nine months ended September 30, 2022 primarily consisted of stock-based compensation of $652,500, salaries of $579,958,
rent of $280,311, insurance expense of $330,768, and depreciation expense of $123,177. General and administrative expenses of $1,286,943
incurred during the nine months ended September 30, 2021 primarily consisted of stock-based compensation of $320,512, salaries of $344,133,
depreciation expense of $121,933, and insurance expense of $251,690. The major portion of increase these expenses were related to increase
director’s stock-based compensation.
31
Other Income (expense)
Other income of $230,928 incurred during the nine
months ended September 30, 2022 primarily consisted of interest income of $2,885, unrealized loss on marketable equity securities of $32,525,
realized loss on marketable equity securities of $21,205 and other income of $281,773. Other expense of $360,133 incurred during the nine
months ended September 30, 2021 primarily consisted of interest expense of $36,825, gain on extinguishment of debt for SBA PPP forgiveness
loan amount of $260,450, change in fair value of warrant liability amount of $1,284,780, gain on settlement of derivative liability amount
of $550,406 and other income of $150,616.
Net Losses
During the nine months ended September 30, 2022 and
2021, we incurred net losses of $3,872,247 and $2,500,415 respectively, due to the factors discussed above.
Liquidity and Capital Resources
Working Capital
September 30,
2022
December 31,
2021
Current Assets
$ 6,591,072
$ 9,214,340
Current Liabilities
(2,278,440 )
(571,442 )
Working Capital
$ 4,312,632
$ 8,642,898
Cash Flows
The table below, for the periods indicated, provides
selected cash flow information:
For the nine months ended September 30, 2022
For the nine months ended September 30, 2021
Net cash used in operating activities
$ (2,435,157 )
$ (1,496,812 )
Net cash used in investing activities
(177,738 )
(6,875 )
Net cash provided by financing activities
–
10,455,528
Effect of exchange rate
(3,352 )
–
Net change in cash
$ (2,616,247 )
$ 8,951,841
Cash Flows from Operating Activities
Our net cash outflows from operating activities
of $2,435,157 for the nine months ended September 30, 2022 was primarily the result of our net loss of $3,872,247 and changes in our operating
assets and liabilities offset by the add-back of non-cash expenses. The change in operating assets and liabilities includes an increase
in accounts receivable of $32,257, an increase in accounts receivable – related party of $45,413, an increase in inventories of
$5,087, a decrease in prepaid expense of $116,648, an decrease in deposit of $1,998, a decrease in operating lease right-of-use asset
of $226,468, an decrease in accounts payable and accrued liabilities of $120,121, a decrease in other current liabilities of $17,135,
an decrease in customer deposit of $271, a decrease in lease liabilities of $94,542, an increase in other liabilities of $12,335. Non-cash
expense included add-backs of $72,108 in bad debt expense, $21,133 in reduction of inventory fair value adjustments, $123,908 in depreciation
expense, $32,525 in unrealized loss on marketable equity securities, $21,205 in realized loss on marketable securities, $158,547 in gain
on forgiveness of debt, $671,901 in stock-based compensation - shares, and $652,500 in stock option compensation.
32
Our net cash outflows from operating activities
of $1,496,812 for the nine months ended September 30, 2021, was primarily the result of our net loss of $2,500,415 and changes in our
operating assets and liabilities offset by the add-back of non-cash expenses. The change in operating assets and liabilities includes
an increase in accounts receivable of $120,503, a decrease in inventory of $20,969, an increase in prepaid expenses of $55,280, a decrease
in deposits of $100,000, a decrease in operating lease right-of-use asset of $36,059, an increase in accounts payable and accrued liabilities
of $172,474, a decrease in accounts payable – related party of $17,471, an increase in other current liabilities of $17,299, a decrease
in customer deposits of $57,106, a decrease in lease liabilities of $39,044, and a decrease in other liabilities of $17,135. Non-cash
expense includes add-backs of $7,794 in bad debt expense, $1,689 in inventory reserve reductions, $121,932 in depreciation expense, $258,960
in gain on extinguishment of debt, $1,284,780 in change in fair value of warrant liability, $550,406 in gain on settlement of derivative
liability, $36,000 in stock-based compensation, and $320,512 in stock option compensation.
We expect that cash flows from operating activities
may fluctuate in future periods as a result of a number of factors, including fluctuations in our net revenues and operating results,
utilization of new revenue streams, in line with our shifting revenue streams, collection of accounts receivable, and timing of billings
and payments.
Cash Flows from Investing Activities
For the nine months ended September 30, 2022 we
had cash outflow from investing activities of $177,738. That was primarily the result from the purchase of property and equipment of $39,193,
purchase of marketable securities of $768,949, and proceeds from sales of marketable securities of $630,404. For the nine months ended
September 30, 2021 we had cash outflow from investing activities of $6,875 from the purchase of property and equipment.
Cash Flows from Financing Activities
There were no financing activities for the nine
months ended September 30, 2022. For the nine months ended September 30, 2021, cash inflows of $10,455,528 were due to proceeds of SBA
loans of $267,297, payment of an SBA loan of $137,900, proceeds from bank loan of $1,500,000, payment on bank loan of $1,500,000, and
net proceeds of $10,326,131 from an underwritten public offering.
Going Concern
In the long term, the continuation of the Company
as a going concern is dependent upon the continued financial support from its shareholders, the ability of the Company to repay its debt
obligations, to obtain necessary equity financing to continue operations, and the attainment of profitable operations. For the nine months
ended September 30, 2022, the Company had a net loss of $3,872,247 and negative cash flow from operating activities of $2,435,157. With
a January 1, 2022 beginning cash amount of $8,678,665, the Company will have enough cash to cover its projected annual cash burn rate
of $3,152,618 which is an increase from the previous year. This is a result of coming off of a year where the company completed an uplisting
transaction causing a greater than normal amount of expenditure, especially in professional service fees. Overall, the Company has adequate
cash for the Company to continue operation as a going concern throughout 2022 without any additional capital raise. As a result, the previous
factors raising substantial doubt to continue as a going concern have been alleviated for the following year.
Off-Balance Sheet Arrangements
As of September 30, 2022, we did not have any off-balance-sheet arrangements,
as defined in Item 303(a)(4)(ii) of Regulation SK.
33
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK
We are a smaller reporting company as defined by Rule
12b-2 of the Exchange Act and are not required to provide the information required under this item.
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.