96 unchanged sentences
However, the total cost could be substantially in excess of that amount.
−Removed: On March 25, 2020, we completed a private placement
−Removed: of 46,828 units at a price of $11 per unit.
−Removed: Each unit consisted of one share of common stock and a warrant to purchase one share of common
−Removed: stock at an exercise price of $14 per share.
−Removed: The warrants expire April 30, 2023.
−Removed: We issued a total of 46,828 shares of common stock and
−Removed: warrants to purchase 46,828 shares of common stock.
−Removed: We received proceeds of $515,113.
−Removed: On March 25, 2020, w e paid off the convertible
−Removed: notes in the principal amount of $270,000 from the proceeds of the private placement.
−Removed: The total payments, including the prepayment penalty
−Removed: and accrued interest, was $345,656.
−Removed: The payment was made from the proceeds of the private placement.
−Removed: As a result of the payment of the
−Removed: notes, the derivative liability, which was $928,774 at July 31, 2020, was reduced to zero.
−Removed: As a result of a completed private placement,
−Removed: the warrants to purchase 50,000 shares at the lesser of (i) $20.90 or, (ii) if the Company completes its public offering of its common
−Removed: stock, 110% of the initial public offering price of the Common Stock in the public offering, became a warrant to purchase 95,000 warrants
−Removed: at $11 per share, subject to adjustment pursuant to the antidilution provisions of the warrant.
−Removed: The Company recorded a derivative liability
−Removed: for the warrants in the amount of $906,678 and reclassed the derivative liability to additional paid-in capital as of January 31, 2021.
−Removed: In March 2020, a minority stockholder who had
−Removed: previously made loans to us in the total amount of $215,00, made an additional loan to us in the amount of $60,000, increasing the total
−Removed: loans from the stockholder to $275,000.
−Removed: On March 27, 2020, we issued 25,000 shares of common stock upon conversion of the notes.
−Removed: Pursuant to a Stock Purchase Agreement (“SPA”),
−Removed: dated December 7, 2020, with the Company, BPM Inno Ltd., Kiryat, Israel, purchased 81,396 shares of common stock at a price of $8.60 per
−Removed: share, or $700,000, which provided payment for the RamBam license.
−Removed: The transaction was completed at a closing on February 26, 2021.
On August 31, 2020, the Company entered into a
9 unchanged sentences
Subsequent to the repayment of the note, the Shares were released
−Removed: On October 5, 2021, the Company, having been approved
−Removed: for the listing of its common stock on The Nasdaq Capital Market effective October 1, 2021, consummated a public offering (the “IPO”)
−Removed: of units (the “Units”), of common stock and warrants that were offered in the IPO on The Nasdaq Capital Market, which included
−Removed: 1,056,000 (each a “Unit”), each Unit consisting of one share of common stock, par value $0.001 per share, and one warrant
−Removed: (each a “Warrant”) at a price of $6.25 per Unit.
−Removed: Each Warrant is immediately exercisable, will entitle the holder to purchase
−Removed: one share of common stock at an exercise price of $7.50 and will expire five (5) years from the date of issuance.
−Removed: The underwriters’
−Removed: over-allotment option was exercised for 158,400 warrants to purchase shares of common stock bringing to total net proceeds to the Company
−Removed: from the IPO to $5,836,230.
+Added: On October 5, 2021, the Company, having been approved for the listing
+Added: of its common stock on The Nasdaq Capital Market effective October 1, 2021, consummated a public offering (the “IPO”) of units
+Added: (the “Units”), of common stock and warrants that were offered in the IPO on The Nasdaq Capital Market, which included 1,231,200
+Added: (each a “Unit”), each Unit consisting of one share of common stock, par value $0.001 per share, and one warrant (each a “Warrant”)
+Added: at a price of $5.36 per Unit.
+Added: Each Warrant is immediately exercisable, will entitle the holder to purchase one share of common stock at
+Added: an exercise price of $6.43 and will expire five (5) years from the date of issuance.
+Added: The underwriters’ over-allotment option was
+Added: exercised for 184,800 warrants to purchase shares of common stock bringing to total net proceeds to the Company from the IPO to $5,836,230.
The shares of common stock and Warrants are separately transferred immediately upon issuance.
−Removed: 30, 2022, 392,396 Warrants issued in the IPO have been exercised, with net proceeds to the Company of $2,942,970.
+Added: As of_July 31, 2022, 457,795 Warrants issued
+Added: in the IPO have been exercised, with net proceeds to the Company of $2,942,970.
On November 1, 2021, The Board of Directors adopted
7 unchanged sentences
the Company at a price of $4.16 ($4.58 per share for two of the officers as required by IRS rules).
+Added: The Company received a favorable verdict on July
+Added: 13, 2022 from the Circuit Court, Orange County, Florida, providing for rescission of the Company’s 2017 acquisition of Advanced
+Added: Health Brands and recovery by the Company of the 1,400,000 shares(adjusted for a 1-for-4 reverse stock split effective June 23, 2019 and
+Added: the 7-for-six forward stock split effective August 15, 2022) of common stock issued in the acquisition, effectively allowing the Company
+Added: on July 25, 2022 to cancel 1.4M shares of common stock held by the defendants.
+Added: Forward Split of our Common Stock.
+Added: On July 26, 2022, our Board of Directors approved
+Added: the amendment to our Articles of Incorporation to effect a 7 for 6 forward stock split (the “Stock Split”) of our outstanding
+Added: common stock We filed the amendment set forth in a Certificate of Change with the Secretary of State of Nevada on August 4, 2022.
+Added: 7:6 forward split was effective for trading purposes on the Nasdaq Capital Market on August 12, 2022.
+Added: Each shareholder of record as of
+Added: the August 15, 2022 record date received one (1) additional share of common stock for each six (6) shares held as of the record date.
+Added: No fractional shares of common stock were issued in connection with the Stock Split.
+Added: Instead, all shares were rounded up to the next whole
+Added: In connection with the Stock Split, which did not require shareholder approval under the Nevada corporation law, the number of
+Added: authorized shares of common stock of the Company was increased in the same ratio as the shares of outstanding common stock were increased
+Added: in the Stock Split, from 250,000,000 authorized shares to 291, 666,666 authorized shares.
Results of Operations
−Removed: Three Months Ended April 30, 2022 and 2021
−Removed: For the three months ended April 30, 2022, we
−Removed: generated revenue of $477,922 and our costs of revenue were $277,436, resulting in a gross margin of $200,486.
−Removed: For the three months ended
−Removed: April 30, 2021, we generated revenue of $433,488 and our costs of revenue were $195,610, resulting in a gross margin of $237,878.
−Removed: revenue for April 30, 2022 was derived from sales of $401,990 from our Pocono Pharmaceutical segment and $75,992 from contract services
−Removed: from our 4P Therapeutics segment.
−Removed: The increase in revenue from the Pocono Pharmaceutical segment is primarily due to an increase in demand
−Removed: which has continued in the subsequent quarter.
−Removed: Since we do not have the funds for development of our lead product, the 4P Therapeutics
−Removed: fixed costs are allocated to the contract services that we perform for clients.
−Removed: Our cost of revenue for our contract research and development
−Removed: services represents our labor cost plus a modest amount of material costs which we passed on to the client.
−Removed: The Company moved from the
−Removed: 4P facilities, and many of the prior costs relating to the facility were not incurred.
−Removed: For the three months ended April 30, 2022, our
+Added: Three Months Ended July 31, 2022 and 2021
+Added: For the three months ended July 31, 2022, we generated
+Added: revenue of $ 456,149 and our costs of revenue were $304,353 resulting in a gross margin of $151,796.
+Added: For the three months ended July 31,
+Added: 2021, we generated revenue of $213,739 and our costs of revenue were $214,455, resulting in a gross loss of $716.
+Added: Our revenue for July
+Added: 31, 2022 was derived from sales of $ 394,904 from our Pocono Pharmaceutical segment and $61,245 from contract services from our 4P Therapeutics
+Added: The increase in revenue from the Pocono Pharmaceutical segment is primarily due to an increase in demand which has continued
+Added: in the subsequent quarter.
+Added: Since we do not have the funds for development of our lead product, the 4P Therapeutics fixed costs are allocated
+Added: to the contract services that we perform for clients.
+Added: Our cost of revenue for our contract research and development services represents
+Added: our labor cost plus a modest amount of material costs which we passed on to the client.
+Added: The Company moved from the 4P facilities, and
+Added: many of the prior costs relating to the facility were not incurred.
+Added: For the three months ended July 31, 2022, our
selling, general and administrative expenses were $908,173 primarily legal, accounting and administrative salaries compared to $509,219
−Removed: for the three months ended April 30, 2021.The increase from 2021 is primarily attributable to increases in administrative salaries of
+Added: for the three months ended July 31, 2021.The increase from 2021 is primarily attributable to increases in administrative salaries of $162,501and
+Added: other overhead costs including professional fees and travel.
+Added: During the three months ended July 31, 2022, the
+Added: Company incurred research and development expenses of its Aversa product of $ 277,869, primarily of salaries and development costs from
+Added: We incurred interest expense of $ 4,429 for the
+Added: three months ended July 31, 2022, as compared to $41,019 for the three months ended July 31, 2021.
+Added: Interest expense for 2021 was primarily
+Added: attributable to the amortization of debt discounts.
+Added: As a result of the foregoing, we sustained a net
+Added: loss of $1,038,675 or $(0.12) per share (basic and diluted) for the three months ended July 31, 2022, compared with a loss of $519,923,
+Added: or $(0.08) per share (basic and diluted) for the three months ended July 31, 2021.
+Added: Six Months Ended July 31, 2022 and 2021
+Added: For the six months ended July 31, 2022, we generated revenue of $934,071and
+Added: our costs of revenue were $581,789 resulting in a gross margin of $352,282.
+Added: For the six months ended July 31, 2021, we generated revenue
+Added: of $647,227and our costs of revenue were $409,606, resulting in a gross margin of $237,621.
+Added: Our revenue for the six months ended July
+Added: 31, 2022 was derived from sales of $796,894 from our Pocono Pharmaceutical segment and $137,177from contract services from our 4P Therapeutics
+Added: The increase in revenue from the Pocono Pharmaceutical segment is primarily due to an increase in demand which has continued
+Added: in the subsequent quarter.
+Added: Since we do not have the funds for development of our lead product, the 4P Therapeutics’ fixed costs
+Added: are allocated to the contract services that we perform for clients.
+Added: Our cost of revenue for our contract research and development services
+Added: represents our labor cost plus a modest amount of material costs which we passed on to the client.
+Added: The Company moved from the 4P facilities,
+Added: and many of the prior costs relating to the facility were not incurred.
+Added: For the six months ended July 31, 2022, our selling,
+Added: general and administrative expenses were $1,676,724 primarily legal, accounting and administrative salaries compared to $1,088,827 for
+Added: the six months ended July 31, 2021.The increase from 2021 is primarily attributable to increases in administrative salaries of $310,467
and other overhead costs including professional fees and travel.
−Removed: During the three months ended April 30, 2022,
−Removed: the Company incurred research and development expenses of its Aversa product of $117,814, primarily of salaries and development costs
−Removed: from Kindeva.
+Added: During the six months ended July 31, 2022, the
+Added: Company incurred research and development expenses of its Aversa product of $ 395,683, primarily of salaries and development costs from
We incurred interest expense of $8,539 for the
−Removed: three months ended April 30, 2022, as compared to $40,869 for the three months ended April 30, 2021.
+Added: six months ended July 31, 2022, as compared to $81,888 for the six months ended July 31, 2021.
Interest expense for 2021 was primarily
1 unchanged sentence
As a result of the foregoing, we sustained a net
−Removed: loss of $689,989 or $(0.09) per share (basic and diluted) for the three months ended April 30, 2022, compared with a loss of $315,957,
−Removed: or $(0.05) per share (basic and diluted) for the three months ended April 30, 2021.
+Added: loss of $ 1,728,664 or $(0.20) per share (basic and diluted) for the six months ended July 31, 2022, compared with a loss of $835,880,
+Added: or $(0.11) per share (basic and diluted) for the six months ended July 31, 2021.
Liquidity and Capital Resources
−Removed: As of April 30, 2022, we had $4,010,644 in cash
+Added: As of July 31, 2022, we had $3,344,558 in cash
and cash equivalents and working capital of $3,310,032, as compared with cash and cash equivalents of $4,891,868 and working capital of
2 unchanged sentences
exercise of warrants and the sale of common stock during the year ended January 31, 2022.
−Removed: For the three months ended April 30, 2022, we used cash of $744,257
−Removed: in our operations.
−Removed: The principal adjustments to our net loss of $689,989 were depreciation and amortization of $77,475, offset by changes
−Removed: in operating assets and liabilities of $146,728.
−Removed: For the three months ended April 30, 2022, we
−Removed: used cash in investing activities of $43,803 primarily for the purchase of equipment.
−Removed: For the three months ended April 30, 2022, we
−Removed: used cash in financing activities of $93,164 primarily from the purchase of treasury stock of $89,196.
+Added: For the Six months ended July 31, 2022, we used
+Added: cash of $1,652,750 in our operations.
+Added: The principal adjustments to our net loss of $1,728,664 were depreciation and amortization of $156,146
+Added: and common stock issued from services of $93,1000.
+Added: For the Six months ended July 31, 2022, we used
+Added: cash in investing activities of $68,009 primarily for the purchase of equipment.
+Added: For the Six months ended July 31, 2022, we provided
+Added: cash in financing activities of $173,449 primarily from the proceeds of $296,875 from the exercise of warrants, offset from the purchase
+Added: of treasury stock of $116,766.
Off Balance Sheet Arrangements
5 unchanged sentences
Management assesses liquidity and going concern
−Removed: uncertainty in the Company’s condensed consolidated financial statements to determine whether there is sufficient cash on hand
−Removed: and working capital, including available borrowings on loans, to operate for a period of at least one year from the date the consolidated
−Removed: financial statements are issued or available to be issued, which is referred to as the “look-forward period”, as defined
−Removed: As part of this assessment, based on conditions that are known and reasonably knowable to management, management will consider
−Removed: various scenarios, forecasts, projections, estimates and will make certain key assumptions, including the timing and nature of projected
−Removed: cash expenditures or programs, its ability to delay or curtail expenditures or programs and its ability to raise additional capital,
−Removed: if necessary, among other factors.
−Removed: Based on this assessment, as necessary or applicable, management makes certain assumptions around
−Removed: implementing curtailments or delays in the nature and timing of programs and expenditures to the extent it deems probable those implementations
−Removed: can be achieved and management has the proper authority to execute them within the look-forward period.
−Removed: As of April 30, 2022, we had cash
−Removed: and cash equivalents of $4,010,644 and working capital of $3,918,885.
−Removed: For the three months ended April 30, 2022, the Company incurred
−Removed: an operating loss of $689,989 and used cash flow from operations of $744,257.
−Removed: The Company has generated operating losses since its inception
−Removed: and has relied on sales of securities and issuance of third-party and related party debt to support cash flow from operations.
−Removed: 2021, the Company consummated a public offering and received net proceeds of $5,836,230.
−Removed: The Company also received $2,942,970 proceeds
−Removed: from the exercise of warrants.
−Removed: Management has prepared estimates of operations for fiscal year 2022 and 2023 believes that sufficient funds will
−Removed: be generated from operations to fund its operations for one year from the date of the filing of these condensed consolidated financial
−Removed: statements, which indicates improved operations and the Company’s ability to continue operations as a going concern.
−Removed: of COVID-19 on the Company’s business has been considered in these assumptions;
−Removed: however, it is too early to know the full impact
−Removed: of COVD-19 or its timing on a return to more normal operations.
−Removed: believes the substantial doubt about the ability of the Company to continue as a going concern is alleviated by the above assessment.
+Added: uncertainty in the Company’s condensed financial statements to determine whether there is sufficient cash on hand and working capital,
+Added: including available borrowings on loans, to operate for a period of at least one year from the date the consolidated financial statements
+Added: are issued or available to be issued, which is referred to as the “look-forward period”, as defined in GAAP.
+Added: As part of this
+Added: assessment, based on conditions that are known and reasonably knowable to management, management will consider various scenarios, forecasts,
+Added: projections, estimates and will make certain key assumptions, including timing and nature of projected cash expenditures or programs,
+Added: its ability to delay or curtail expenditures or programs and its ability to raise additional capital, if necessary, among other factors.
+Added: Based on this assessment, as necessary or applicable, management makes certain assumptions around implementing curtailments or delays
+Added: in the nature and timing of programs and expenditures to the extent it deems probable those implementations can be achieved and management
+Added: has the proper authority to execute them within the look-forward period.
+Added: As of July 31, 2022, we had cash and cash equivalents
+Added: of $3,344,558 and working capital of $3,310,032.
+Added: For the six months ended July 31, 2022, the Company incurred an operating loss of $1,720,125
+Added: and use cash flow from operations of $1,652,750.
+Added: The Company has generated operating losses since its inception and has relied on sales
+Added: of securities and issuance of third-party and related-party debt to support cash flow from operations.
+Added: In October 2021, the Company consummated
+Added: a public offering and received net proceeds of $5,836, 230.
+Added: The Company also received to date $3,239,845proceeds from the exercise of
+Added: Management has prepared estimates of operations
+Added: for fiscal year 2022 and 2023 believes that sufficient funds will be generated from operations to fund its operations for one year from
+Added: the date of the filing of these condensed consolidated financial statements, which indicates improved operations and the Company’s
+Added: ability to continue operations as a going concern.
+Added: The impact of COVID-19 on the Company’s business has been considered in these
+Added: however, it is too early to know the full impact of COVID-19 or its timing on a return to normal operations.
+Added: Management believes the substantial doubt about
+Added: the ability of the Company to continue as a going concern is alleviated by the above assessment.
Use of Estimates
30 unchanged sentences
of customer accounts where appropriate and the application of historical loss to non-applicable accounts.
−Removed: For the three months ended April
+Added: For the Six months ended July
31, 2022 and 2021, the Company recorded no bad debt expense for doubtful accounts related to account receivable.
5 unchanged sentences
is comprised of material costs, direct labor costs and other direct costs and related production overheads (based on normal operating
−Removed: As of April 30, 2022 and January 31, 2022, 100% of the inventory consists of raw materials.
+Added: As of July 31, 2022 and January 31, 2022, 100% of the inventory consists of raw materials.
Intangible Assets
19 unchanged sentences
reducing the Active Intelligence LLC Goodwill to $3,629,813.
−Removed: As of April 30, 2022 and January 31, 2022, Goodwill amounted to $5,349,039.
+Added: As of July 31, 2022 and January 31, 2022, Goodwill amounted to $5,349,039.
Long-lived Assets
14 unchanged sentences
options and common stock purchase warrants.
−Removed: As of April 30, 2022, and 2021, there were 1,394,032 and 141,830 common stock equivalents
−Removed: outstanding, that were not included in the calculation of dilutive earnings per share as their effect would be anti-dilutive.
+Added: As of July 31, 2022, and 2021, there were 1,570,955 and 165,468 common stock equivalents outstanding,
+Added: that were not included in the calculation of dilutive earnings per share as their effect would be anti-dilutive.
Stock-Based Compensation
17 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.