What changed in this filing

/stocks — the workspaceLOADING

Item 1. Financial Statements

2021-08-16 compared with 2021-05-17 · 391 added, 1176 removed, 292 unchanged (84% of the section changed)

1 unchanged sentence

CONDENSED BALANCE SHEETS

AS OF MARCH 31,

2021 AND DECEMBER 31, 2020

AS OF JUNE 30, 2021 AND DECEMBER 31, 2020

(in thousands, except share and per share data)

12 unchanged sentences

Current portion of debt

Note payable –

Note payable – PPP

Warrant liability

9 unchanged sentences

Common Stock, par value $ 0.001 per share, 750,000,000 shares authorized;

102,893,779 and 99,331,279 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively

104,277,112 and 99,331,279 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively

Additional paid-in capital

2 unchanged sentences

Total liabilities and stockholders' equity

The accompanying notes are an integral part of

these condensed financial statements.

CONDENSED STATEMENTS

OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2021

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

CONDENSED STATEMENTS OF OPERATIONS

FOR THE THREE AND SIX MONTHS ENDED June 30, 2021 AND 2020

(in thousands, except share and per share data)

Three months ended March 31,

Three Months Ended

Six Months Ended

Revenues, net

9 unchanged sentences

Debt discount costs

Forgiveness of debt

Changes in fair value of warrant liability

5 unchanged sentences

Weighted average shares used in computing net loss per common share - basic

Weighted average shares used in computing net loss per common share –

The accompanying notes are an integral part of

these condensed financial statements.

CONDENSED STATEMENTS OF STOCKHOLDERS’

FOR THE THREE MONTHS ENDED MARCH 31, 2021

Weighted average shares used in computing net loss per common share – diluted

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

CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(in thousands, except share data)

8 unchanged sentences

Balance, March 31, 2021

Stock-based compensation

Restricted stock vesting

Balance, June 30, 2021

Stockholders'

4 unchanged sentences

Balance, March 31, 2020

The accompanying notes are an integral part of

these condensed financial statements.

CONDENSED STATEMENTS

OF CASH FLOWS

FOR THE THREE MONTHS ENDED MARCH 31, 2021

Stock compensation

Issuance of common stock for acquisition

Balance, June 30, 2020

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

CONDENSED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(in thousands)

Three Months Ended

Six Months Ended June 30,

Operating Activities

5 unchanged sentences

Loss on extinguishment of debt

Forgiveness of debt

Beneficial conversion feature in excess of face value

Change in ROU asset and operating lease liability

Changes in operating assets and liabilities:

3 unchanged sentences

Accrued expenses and other liabilities

Deferred revenue

Net Cash Used in Operating Activities

11 unchanged sentences

Net Increase in Cash

Cash – Beginning of period

Cash – End of period

Cash – Beginning of period

Cash – End of period

Supplemental Disclosure of Cash Flows Information

4 unchanged sentences

Warrants issued for debt and equity financing costs

The accompanying notes are an integral part of

these condensed financial statements.

Common shares issued for acquisition

Inventory acquired from acquisition

Accounts payable acquired from acquisition

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

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

2 unchanged sentences

Description of Business

(the “Company”

“NexGel”) manufactures high water content, electron beam cross-linked, aqueous polymer hydrogels, or gels, used for wound

care, medical diagnostics, transdermal drug delivery and cosmetics.

The Company specializes in custom gels by capitalizing on proprietary

manufacturing technologies.

The Company has historically served as a contract manufacturer supplying its gels to third parties who incorporate

them into their own products.

(the “Company” or “NexGel”) manufactures high water content, electron beam cross-linked, aqueous polymer hydrogels, or gels, used for wound care, medical diagnostics, transdermal drug delivery and cosmetics.

The Company specializes in custom gels by capitalizing on proprietary manufacturing technologies.

The Company has historically served as a contract manufacturer supplying its gels to third parties who incorporate them into their own products.

NexGel was previously known as AquaMed Technologies, Inc.

(“AquaMed”) before changing its

name to NexGel, Inc.

(“AquaMed”) before changing its name to NexGel, Inc.

on November 14, 2019.

The Company is implementing a new strategy to become a consumer products business

focused on proprietary branded products and white label opportunities.

On June 21, 2019, NexGel became an independent

company through the pro rata distribution (“Spin-Off”) by Adynxx, Inc.

(“Adynxx”

and the “Parent”)

in connection with the closing of a reverse merger between Adynxx, Inc.

and Alliqua BioMedical, Inc., (“Adynxx”)

of NexGel’s common stock for common stock of Parent.

The Company is implementing a new strategy to become a consumer products business focused on proprietary branded products and white label opportunities.

On June 21, 2019, NexGel became an independent company through the pro rata distribution (“Spin-Off”) by Adynxx, Inc.

(“Adynxx” and the “Parent”) in connection with the closing of a reverse merger between Adynxx, Inc.

and Alliqua BioMedical, Inc., (“Adynxx”) of NexGel’s common stock for common stock of Parent.

was previously known as Alliqua BioMedical, Inc.

subsequently changed its name to Adynxx, Inc.

and subsequently changed its name to Adynxx, Inc.

on May 3, 2019.

The terms and conditions of the Spin-Off provided that each record

holder of Parent stock as of April 22, 2019, received one share of NexGel common stock in book-entry form and resulted in the distribution

of 5,005,211 shares of common stock of NexGel.

Following the distribution (“Capitalization”), all existing operations were

distributed to NexGel with the exception of a corporate lease for property in Yardley, Pennsylvania which was retained by Adynxx, Inc.

Pursuant to the Spin-Off and in exchange for the

5,005,211 shares of common stock, NexGel assumed the following net assets and liabilities from Parent as of June 21, 2019 ($ in thousands):

The terms and conditions of the Spin-Off provided that each record holder of Parent stock as of April 22, 2019, received one share of NexGel common stock in book-entry form and resulted in the distribution of 5,005,211 shares of common stock of NexGel.

Following the distribution (“Capitalization”), all existing operations were distributed to NexGel with the exception of a corporate lease for property in Yardley, Pennsylvania which was retained by Adynxx, Inc.

Pursuant to the Spin-Off and in exchange for the 5,005,211 shares of common stock,NexGel assumed the following net assets and liabilities from Parent as of June 21, 2019 ($ in thousands):

Accounts receivable, net

10 unchanged sentences

Basis of Presentation

The balance sheet as of March 31, 2021 and

December 31, 2020 and the statements of operations, stockholders’

equity, and cash flows for the three months ended March 31,

2021 consists of the balances of NexGel as prepared on a stand-alone basis.

Prior to the separation, these financial statements were derived

from the consolidated financial statements and accounting records of Adynxx, Inc.

Prior to the Spin-Off, Adynxx used a centralized

approach to cash management and financing its operations, including the operations of the Company.

Accordingly, none of the cash of Adynxx

have been attributed to the Company in the financial statements.

Transactions between Adynxx and the Company were accounted for through

Parent’s Net Investment.

The expenses, including executive compensation, have been allocated

by management based either on specific attribution of those expenses or, where necessary and appropriate, based on management’s

best estimate of an appropriate proportional allocation.

These interim condensed financial statements have been prepared pursuant

to the rules and regulations of the United States Securities and Exchange Commission (the "SEC"), which permit reduced

disclosure for interim periods.

The condensed balance sheet as of March 31, 2021 was derived from audited financial statements for

the fiscal year then ended, but does not include all necessary disclosures required by generally accepted accounting principles in the

United States of America ("GAAP") with respect to annual financial statements.

In the opinion of management, the condensed financial

statements include all adjustments, which are of a normal recurring nature, necessary to present fairly the Company’s financial

position as of March 31, 2021 and results of operations and cash flows for the three months ended March 31, 2021 and 2020.

unaudited condensed financial statements should be read in conjunction with the audited financial statements and the notes thereto in

the Company’s year-end financial statements for the years ended December 31, 2020 and 2019, which are included in the Company’s

Form 10-K filed with SEC on March 31, 2021.

Results for interim periods are not necessarily indicative of the results to be

expected for a full fiscal year or for any future period.

The balance sheet as of June 30, 2021 and December 31, 2020 and the statements of operations, stockholders’ equity, and cash flows for the six months ended June 30, 2021 consists of the balances of NexGel as prepared on a stand-alone basis.

Prior to the separation, these financial statements were derived from the consolidated financial statements and accounting records of Adynxx, Inc.

Prior to the Spin-Off, Adynxx used a centralized approach to cash management and financing its operations, including the operations of the Company.

Accordingly, none of the cash of Adynxx have been attributed to the Company in the financial statements.

Transactions between Adynxx and the Company were accounted for through Parent’s Net Investment.

The expenses, including executive compensation, have been allocated by management based either on specific attribution of those expenses or, where necessary and appropriate, based on management’s best estimate of an appropriate proportional allocation.

These interim condensed financial statements have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission (the "SEC"), which permit reduced disclosure for interim periods.

The condensed balance sheet as of June 30, 2021 was derived from audited financial statements for the fiscal year then ended, but does not include all necessary disclosures required by generally accepted accounting principles in the United States of America ("GAAP") with respect to annual financial statements.

In the opinion of management, the condensed financial statements include all adjustments, which are of a normal recurring nature, necessary to present fairly the Company’s financial position as of June 30, 2021 and results of operations and cash flows for the three months ended June 30, 2021 and 2020.

These unaudited condensed financial statements should be read in conjunction with the audited financial statements and the notes thereto in the Company’s year-end financial statements for the years ended December 31, 2020 and 2019, which are included in the Company’s Form 10-K filed with SEC on June 30, 2021.

Results for interim periods are not necessarily indicative of the results to be expected for a full fiscal year or for any future period.

Significant Accounting Policies and Estimates

The preparation of the condensed financial statements

in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed financial

statements and accompanying notes.

These estimates and assumptions include allowance for doubtful accounts, inventory reserves,

deferred taxes, share-based compensation and related valuation allowances and fair value of long-lived assets.

Actual results could differ

from the estimates.

The preparation of the condensed financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed financial statements and accompanying notes.

These estimates and assumptions include allowance for doubtful accounts, inventory reserves, deferred taxes, share-based compensation and related valuation allowances and fair value of long-lived assets.

Actual results could differ from the estimates.

Accounts receivable, net

Trade accounts receivable are stated at the amount

the Company expects to collect and do not bear interest.

The Company evaluates the collectability of accounts receivable and records a

provision to the allowance for doubtful accounts based on factors including the length of time the receivables are past due, the current

business environment and the Company’s historical experience.

Provisions to the allowances for doubtful accounts are recorded in

selling, general and administrative expenses.

Account balances are charged off against the allowance when it is probable that the receivable

will not be recovered.

The allowance for doubtful accounts was $3 thousand as of March 31, 2021 and $1 thousand as of December 31,

Inventory is stated at the lower of cost, the

value determined by the first-in, first-out method, or net realizable value.

The Company evaluates inventories for excess quantities,

obsolescence or shelf-life expiration.

This evaluation includes an analysis of historical sales levels by product, projections of future

demand, the risk of technological or competitive obsolescence for products, general market conditions, and a review of the shelf-life

expiration dates for products.

These factors determine when, and if, the Company adjusts the carrying value of inventory to estimated

net realizable value.

The balance is made up of raw materials of $197

thousand and $190 thousand, work-in-progress of $34 thousand and $22 thousand, and finished goods of $21 thousand and $21 thousand on

March 31, 2021 and December 31, 2020, respectively.

Trade accounts receivable are stated at the amount the Company expects to collect and do not bear interest.

The Company evaluates the collectability of accounts receivable and records a provision to the allowance for doubtful accounts based on factors including the length of time the receivables are past due, the current business environment and the Company’s historical experience.

Provisions to the allowances for doubtful accounts are recorded in selling, general and administrative expenses.

Account balances are charged off against the allowance when it is probable that the receivable will not be recovered.

The allowance for doubtful accounts was $ 4 thousand as of June 30, 2021 and $ 1 thousand as of December 31, 2020.

Inventory is stated at the lower of cost, the value determined by the first-in, first-out method, or net realizable value.

The Company evaluates inventories for excess quantities, obsolescence or shelf-life expiration.

This evaluation includes an analysis of historical sales levels by product, projections of future demand, the risk of technological or competitive obsolescence for products, general market conditions, and a review of the shelf-life expiration dates for products.

These factors determine when, and if, the Company adjusts the carrying value of inventory to estimated net realizable value.

The balance is made up of raw materials of $ 189 thousand and $ 190 thousand, work-in-progress of $ 23 thousand and $ 22 thousand, and finished goods of $ 14 thousand and $ 21 thousand on June 30, 2021 and December 31, 2020, respectively.

Property and equipment, net

Property and equipment is recorded at historical

cost, net of accumulated depreciation and amortization.

Depreciation is provided over the assets’

useful lives on a straight-line

Property and equipment is recorded at historical cost, net of accumulated depreciation and amortization.

Depreciation is provided over the assets’ useful lives on a straight-line basis.

Leasehold improvements are amortized on a straight-line basis over the shorter of their estimated useful lives or lease terms.

Repairs and maintenance costs are expensed as incurred.

Management periodically assesses the estimated

useful life over which assets are depreciated or amortized.

If the analysis warrants a change in the estimated useful life of property

and equipment, management will reduce the estimated useful life and depreciate or amortize the carrying value prospectively over the shorter

remaining useful life.

The carrying amounts of assets sold or retired

and the related accumulated depreciation are eliminated in the period of disposal and the resulting gains and losses are included in the

results of operations during the same period.

Management periodically assesses the estimated useful life over which assets are depreciated or amortized.

If the analysis warrants a change in the estimated useful life of property and equipment, management will reduce the estimated useful life and depreciate or amortize the carrying value prospectively over the shorter remaining useful life.

The carrying amounts of assets sold or retired and the related accumulated depreciation are eliminated in the period of disposal and the resulting gains and losses are included in the results of operations during the same period.

Goodwill and Intangible Assets

In applying the acquisition method of accounting,

amounts assigned to identifiable assets and liabilities acquired were based on estimated fair values as of the date of acquisition, with

the remainder recorded as goodwill.

Identifiable intangible assets are initially valued at fair value using generally accepted valuation

methods appropriate for the type of intangible asset.

Identifiable intangible assets with definite lives are amortized over their estimated

useful lives and are reviewed for impairment if indicators of impairment arise.

Intangible assets with indefinite lives are tested for

impairment within one year of acquisitions or annually as of December 1, and whenever indicators of impairment exist.

The fair value

of intangible assets is compared with their carrying values, and an impairment loss would be recognized for the amount by which a carrying

amount exceeds its fair value.

Acquired identifiable intangible assets are amortized over the following

In applying the acquisition method of accounting, amounts assigned to identifiable assets and liabilities acquired were based on estimated fair values as of the date of acquisition, with the remainder recorded as goodwill.

Identifiable intangible assets are initially valued at fair value using generally accepted valuation methods appropriate for the type of intangible asset.

Identifiable intangible assets with definite lives are amortized over their estimated useful lives and are reviewed for impairment if indicators of impairment arise.

Intangible assets with indefinite lives are tested for impairment within one year of acquisitions or annually as of December 1, and whenever indicators of impairment exist.

The fair value of intangible assets is compared with their carrying values, and an impairment loss would be recognized for the amount by which a carrying amount exceeds its fair value.

Acquired identifiable intangible assets are amortized over the following periods:

Expected Life

Acquired intangible Asset

5 unchanged sentences

Impairment of Long-Lived Assets

We review the recoverability of our long-lived

assets, including equipment and right-of-use assets, when events or changes in circumstances occur that indicate that the carrying value

of the asset, or asset group, may not be recoverable.

Events or circumstances that might cause management to perform impairment testing

include, but are not limited to, significant underperformance relative to historical or projected future operating results of the asset

or asset group, significant changes in the manner or use of assets or the strategy for our overall business;

and significant negative

industry or economic trends.

If indicators of potential impairment are present, management performs a recoverability test and, if necessary,

records an impairment loss.

If the total estimated future undiscounted cash flows to be generated from the use and ultimate disposition

of an asset or asset group is less than its carrying value, an impairment loss is recorded in the Company’s results of operations,

measured as the amount required to reduce the carrying value to fair value.

Fair value is determined in accordance with the best available

information per the hierarchy described under Fair Value Measurements below.

For example, the Company would first seek to identify

quoted prices or other observable market data.

If observable data is not available, Management would apply the best available information

under the circumstances to a technique such as a discounted cash flow model to estimate fair value.

Impairment analysis involves estimates

and the use of assumptions due to the inherently judgmental nature of forecasting long-term estimated inflows and outflows resulting from

the use and ultimate disposition of an asset, and determining the ultimate useful lives of assets.

Actual results may differ from these

estimates using different assumptions, which could materially impact the results of an impairment assessment.

We review the recoverability of our long-lived assets, including equipment and right-of-use assets, when events or changes in circumstances occur that indicate that the carrying value of the asset, or asset group, may not be recoverable.

Events or circumstances that might cause management to perform impairment testing include, but are not limited to, significant underperformance relative to historical or projected future operating results of the asset or asset group, significant changes in the manner or use of assets or the strategy for our overall business;

and significant negative industry or economic trends.

If indicators of potential impairment are present, management performs a recoverability test and, if necessary, records an impairment loss.

If the total estimated future undiscounted cash flows to be generated from the use and ultimate disposition of an asset or asset group is less than its carrying value, an impairment loss is recorded in the Company’s results of operations, measured as the amount required to reduce the carrying value to fair value.

Fair value is determined in accordance with the best available information per the hierarchy described under Fair Value Measurements below.

For example, the Company would first seek to identify quoted prices or other observable market data.

If observable data is not available, Management would apply the best available information under the circumstances to a technique such as a discounted cash flow model to estimate fair value.

Impairment analysis involves estimates and the use of assumptions due to the inherently judgmental nature of forecasting long-term estimated inflows and outflows resulting from the use and ultimate disposition of an asset, and determining the ultimate useful lives of assets.

Actual results may differ from these estimates using different assumptions, which could materially impact the results of an impairment assessment.

Prepaid expenses and other current assets

Prepaid expenses and other current assets is recorded

at historical cost and is primarily made up of $18 thousand and $16 thousand of prepaid insurance, and $14 thousand and $9 thousand general

prepaid expenses and other current assets in the period ended March 31, 2021 and December 31, 2020, respectively.

Other Assets is recorded at historical costs,

and as of March 31, 2021 and December 31, 2020, the balance is entirely made up of spare parts for manufacturing equipment.

Other assets are stated at cost and are not subject to depreciation, until such time that they are placed into service and the part that

is being replaced is disposed.

Prepaid expenses and other current assets is recorded at historical cost and is primarily made up of $ 26 thousand and $ 16 thousand of prepaid insurance, and $ 56 thousand and $ 9 thousand general prepaid expenses and other current assets in the period ended June 30, 2021 and December 31, 2020, respectively.

Other Assets is recorded at historical costs, and as of June 30, 2021 and December 31, 2020, the balance is entirely made up of spare parts for manufacturing equipment.

Other assets are stated at cost and are not subject to depreciation, until such time that they are placed into service and the part that is being replaced is disposed.

Fair value measurements

The Company utilizes the fair value hierarchy

to apply fair value measurements.

The fair value hierarchy is based on inputs to valuation techniques that are used to measure fair values

that are either observable or unobservable.

Observable inputs reflect assumptions market participants would use in pricing an asset or

liability based on market data obtained from independent sources, while unobservable inputs reflect a reporting entity’s pricing

based upon its own market assumptions.

The Company utilizes the fair value hierarchy to apply fair value measurements.

The fair value hierarchy is based on inputs to valuation techniques that are used to measure fair values that are either observable or unobservable.

Observable inputs reflect assumptions market participants would use in pricing an asset or liability based on market data obtained from independent sources, while unobservable inputs reflect a reporting entity’s pricing based upon its own market assumptions.

The basis for fair value measurements for each level within the hierarchy is described below:

1 —Quoted prices for identical assets or liabilities in active markets.

2 —Quoted prices for similar assets or liabilities in active markets;

quoted prices for identical or similar assets or

liabilities in markets that are not active;

or model-derived valuations whose inputs are observable or whose significant value drivers

are observable.

3 —Valuations derived from valuation techniques in which one or more significant inputs to the valuation model are unobservable.

The Company considers the carrying amounts of

its financial instruments (cash, accounts receivable and accounts payable) in the balance sheet to approximate fair value because of the

short-term or highly liquid nature of these financial instruments.

Level 1 — Quoted prices for identical assets or liabilities in active markets.

Level 2 — Quoted prices for similar assets or liabilities in active markets;

quoted prices for identical or similar assets or liabilities in markets that are not active;

or model-derived valuations whose inputs are observable or whose significant value drivers are observable.

Level 3 — Valuations derived from valuation techniques in which one or more significant inputs to the valuation model are unobservable.

The Company considers the carrying amounts of its financial instruments (cash, accounts receivable and accounts payable) in the balance sheet to approximate fair value because of the short-term or highly liquid nature of these financial instruments.

Warrant Liability

Warrants to purchase common stock were issued

in connection with equity financing raises, which occurred on March 11, 2021, February 3, 2021, December 24, 2020, March 18,

2020, September 10, 2019 and November 6, 2019.

The fair values of the warrants are estimated as of the date of issuance and

again at each period end using a Black-Scholes option valuation model.

At issuance, the fair value of the warrant is recognized as an

equity issuance cost within additional paid-in-capital.

Fair value adjustments to the warrant liability are recognized in other income

(expense) in the statements of operations.

Warrants to purchase common stock were issued in connection with equity financing raises, which occurred on March 11, 2021, February 3, 2021, December 24, 2020, March 18, 2020, September 10, 2019 and November 6, 2019.

The fair values of the warrants are estimated as of the date of issuance and again at each period end using a Black-Scholes option valuation model.

At issuance, the fair value of the warrant is recognized as an equity issuance cost within additional paid-in-capital.

Fair value adjustments to the warrant liability are recognized in other income (expense) in the statements of operations.

Revenue recognition

On January 1, 2018, the Company adopted Accounting

Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers (“ASC 606”).

The core principle

of ASC 606 requires that an entity recognize revenue to depict the transfer of promised goods or services to customers in an amount that

reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.

ASC 606 defines a five-step

process to achieve this core principle and, in doing so, it is possible more judgment and estimates may be required within the revenue

recognition process than required under existing accounting principles generally accepted in the United States of America (“U.S.

GAAP”) including identifying performance obligations in the contract, estimating the amount of variable consideration to include

in the transaction price and allocating the transaction price to each separate performance obligation.

The Company adopted ASC 606 for

all applicable contracts using the modified retrospective method, which would have required a cumulative-effect adjustment, if any, as

of the date of adoption.

The adoption of ASC 606 did not have a material impact on the Company’s financial statements as of the

date of adoption.

On January 1, 2018, the Company adopted Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers (“ASC 606”).

The core principle of ASC 606 requires that an entity recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.

ASC 606 defines a five-step process to achieve this core principle and, in doing so, it is possible more judgment and estimates may be required within the revenue recognition process than required under existing accounting principles generally accepted in the United States of America (“U.S.

GAAP”) including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation.

The Company adopted ASC 606 for all applicable contracts using the modified retrospective method, which would have required a cumulative-effect adjustment, if any, as of the date of adoption.

The adoption of ASC 606 did not have a material impact on the Company’s financial statements as of the date of adoption.

As a result, a cumulative-effect adjustment was not required.

The Company recognizes revenue predominately from

one type of revenue, contract manufacturing.

Revenue from contract manufacturing is recognized at the point where the customer obtains

control of the goods and the Company satisfies its performance obligation, which generally is at the time it ships the product to the

The Company’s customers consist of other

life sciences companies and revenues are concentrated in the United States.

Payment terms vary by the type and location of customer and

may differ by jurisdiction and customer but payment is generally required in a term ranging from 30 to 60 days from date of shipment.

Estimates for product returns, allowances and

discounts are recorded as a reduction of revenue and are established at the time of sale.

Returns are estimated through a comparison of

historical return data and are determined for each product and adjusted for known or expected changes in the marketplace specific to each

product, when appropriate.

The Company recognizes revenue predominately from three types of revenue, contract manufacturing, custom and white label manufacturing and proprietary branded products.

Revenue from contract manufacturing is recognized at the point where the customer obtains control of the goods and the Company satisfies its performance obligation, which generally is at the time it ships the product to the customer.

The Company’s customers consist of other life sciences companies and revenues are concentrated in the United States.

Payment terms vary by the type and location of customer and may differ by jurisdiction and customer but payment is generally required in a term ranging from 30 to 60 days from date of shipment.

Estimates for product returns, allowances and discounts are recorded as a reduction of revenue and are established at the time of sale.

Returns are estimated through a comparison of historical return data and are determined for each product and adjusted for known or expected changes in the marketplace specific to each product, when appropriate.

Historically, sales return provisions have not been material.

Amounts accrued for sales allowances and discounts

are based on estimates of amounts that are expected to be claimed on the related sales and are based on historical data.

allowances and discounts have historically been immaterial.

As of March 31, 2021, the Company did not

have any contract assets or contract liabilities from contracts with customers.

As of March 31, 2021, there were no remaining performance

obligations that the Company had not satisfied.

Amounts accrued for sales allowances and discounts are based on estimates of amounts that are expected to be claimed on the related sales and are based on historical data.

Payments for allowances and discounts have historically been immaterial.

Disaggregated revenue by sales type:

Six Months Ended

Contract manufacturing

Custom and white label finished goods manufacturing

Nexgel branded consumer products

As of June 30, 2021, the Company did not have any contract assets or contract liabilities from contracts with customers.

As of June 30, 2021, there were no remaining performance obligations that the Company had not satisfied.

Share-based compensation

On August 28, 2019, the Company adopted the

2019 Long-Term Incentive Plan (the “2019 Plan”).

The 2019 Plan provides for the granting of incentive stock options, nonqualified

stock options, restricted stock, stock appreciation rights (“SARs”), restricted stock units, performance awards, dividend

equivalent rights and other awards, which may be granted singly, in combination, or in tandem, and which may be paid in cash, shares of

common stock of the Company or a combination of cash and shares of common stock of the Company.

The Company initial reserved a total of

2,000,000 shares of the Company’s common stock for awards under the 2019 Plan.

Effective as of May 26, 2020 and May 3,

2021, respectively, the Board approved an increase of the number of authorized shares of common stock reserved under the 2019 Plan from

2,000,000 shares of common stock to 17,000,000 shares of common stock and from 17,000,000 shares of common stock to 20,000,000 shares

of common stock, all of which may be delivered pursuant to incentive stock options.

Subject to adjustments pursuant to the 2019 Plan,

the maximum number of shares of common stock with respect to which stock options or SARs may be granted to an executive officer during

any calendar year is 500,000 shares of common stock.

The Company’s 2019 Long-Term Incentive Plan

provides certain employees, contractors and outside directors with share-based compensation in the form of incentive stock options, nonqualified

stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights and

other awards.

The fair values of incentive stock option award grants are estimated as of the date of grant using a Black-Scholes option

valuation model.

Compensation expense is recognized in the statements of operations on a straight-line basis over the requisite service

period, which is generally the vesting period required to obtain full vesting.

On August 28, 2019, the Company adopted the 2019 Long-Term Incentive Plan (the “2019 Plan”).

The 2019 Plan provides for the granting of incentive stock options, nonqualified stock options, restricted stock, stock appreciation rights (“SARs”), restricted stock units, performance awards, dividend equivalent rights and other awards, which may be granted singly, in combination, or in tandem, and which may be paid in cash, shares of common stock of the Company or a combination of cash and shares of common stock of the Company.

The Company initial reserved a total of 2,000,000 shares of the Company’s common stock for awards under the 2019 Plan.

Effective as of May 26, 2020 and May 3, 2021, respectively, the Board approved an increase of the number of authorized shares of common stock reserved under the 2019 Plan from 2,000,000 shares of common stock to 17,000,000 shares of common stock and from 17,000,000 shares of common stock to 20,000,000 shares of common stock, all of which may be delivered pursuant to incentive stock options.

Subject to adjustments pursuant to the 2019 Plan, the maximum number of shares of common stock with respect to which stock options or SARs may be granted to an executive officer during any calendar year is 500,000 shares of common stock.

The Company’s 2019 Long-Term Incentive Plan provides certain employees, contractors and outside directors with share-based compensation in the form of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights and other awards.

The fair values of incentive stock option award grants are estimated as of the date of grant using a Black-Scholes option valuation model.

Compensation expense is recognized in the statements of operations on a straight-line basis over the requisite service period, which is generally the vesting period required to obtain full vesting.

Forfeitures are accounted for when they occur.

In June 2018, the FASB issued Accounting

Standards Update (“ASU”) No.

2018-07, Compensation - Stock Compensation (Topic 718) - Improvements to Nonemployee

Share-Based Payment Accounting .

These amendments expand the scope of Topic 718, Compensation - Stock Compensation , to include

share-based payments issued to nonemployees for goods or services.

Consequently, the accounting for share-based payments to nonemployees

and employees will be substantially aligned.

In June 2018, the FASB issued Accounting Standards Update (“ASU”) No.

2018-07, Compensation - Stock Compensation (Topic 718) - Improvements to Nonemployee Share-Based Payment Accounting .

These amendments expand the scope of Topic 718, Compensation - Stock Compensation , to include share-based payments issued to nonemployees for goods or services.

Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.

This new standard is effective for the Company on January 1, 2020.

The Company early

adopted this new standard in the third quarter of 2019 and it did not have material impact to its condensed financial statements.

Income taxes are accounted for using an asset

and liability approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of

temporary differences between the financial statement and tax bases of assets and liabilities at the applicable tax rates.

assets are reduced by a valuation allowance when it is more likely than not that some portion or all of the deferred tax assets will not

The Company early adopted this new standard in the third quarter of 2019 and it did not have material impact to its condensed financial statements.

Income taxes are accounted for using an asset and liability approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial statement and tax bases of assets and liabilities at the applicable tax rates.

Deferred tax assets are reduced by a valuation allowance when it is more likely than not that some portion or all of the deferred tax assets will not be realized.

Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates.

Tax benefits are recognized from an uncertain

tax position only if it is more likely than not that the tax position will be sustained upon examination by a tax authority and based

upon the technical merits of the tax position.

The tax benefit recognized in the financial statements for a particular tax position is

based on the largest benefit that is more likely than not to be realized upon settlement.

An unrecognized tax benefit, or a portion thereof,

is presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss,

or a tax credit carryforward if such settlement is required or expected in the event the uncertain tax position is disallowed.

Tax benefits are recognized from an uncertain tax position only if it is more likely than not that the tax position will be sustained upon examination by a tax authority and based upon the technical merits of the tax position.

The tax benefit recognized in the financial statements for a particular tax position is based on the largest benefit that is more likely than not to be realized upon settlement.

An unrecognized tax benefit, or a portion thereof, is presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward if such settlement is required or expected in the event the uncertain tax position is disallowed.

Segment reporting

The Company operates in one business segment as

a contract manufacturer of aqueous polymer hydrogels.

As a result, the Company’s operations are a single reportable segment, which

is consistent with the Company’s internal management reporting.

The Company operates in one business segment as a contract manufacturer of aqueous polymer hydrogels.

As a result, the Company’s operations are a single reportable segment, which is consistent with the Company’s internal management reporting.

Comprehensive loss

Comprehensive loss consists of net loss and changes

in equity during a period from transactions and other equity and circumstances generated from non-owner sources.

The Company’s net

loss equals comprehensive loss for all periods presented,

Comprehensive loss consists of net loss and changes in equity during a period from transactions and other equity and circumstances generated from non-owner sources.

The Company’s net loss equals comprehensive loss for all periods presented,

Recently Adopted Accounting Standards

In August 2020, the FASB issued ASU No.

Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic

815-40) which simplifies the accounting for convertible instruments.

The guidance removes certain accounting models which separate

the embedded conversion features from the host contract for convertible instruments.

Either a modified retrospective method of transition

or a fully retrospective method of transition is permissible for the adoption of this standard.

2020-06 is effective for

fiscal years beginning after December 15, 2021, including interim periods within those fiscal years.

Early adoption is permitted

no earlier than the fiscal year beginning after December 15, 2020.

The Company does not expect this ASU to have a material impact

on its consolidated results of operations, cash flows and financial position.

In February 2016, the Financial Accounting Standards Board (the

“FASB”) established ASC Topic 842, Leases , by issuing Accounting Standards Update (“ASU”) No.

which requires lessees to recognize operating leases on the balance sheet and disclose key information about leasing arrangements.

Topic 842 was subsequently amended by ASU No.

2018-01, Land Easement Practical Expedient for Transition to Topic 842;

2018-10, Codification Improvements to Topic 842, Leases;

2018-11, Targeted Improvements .

The new standard

establishes a right-of-use (“ROU”) model that requires a lessee to recognize a ROU asset and lease liability on the balance

sheet for all leases.

Leases will be classified as either finance or operating, with classification affecting the pattern and classification

of expense recognition in the income statement.

Lessor accounting under the new standard is substantially unchanged.

Additional qualitative

and quantitative disclosures are also required.

The Company adopted the new standard on leases

on January 1, 2019.

The Company currently recognizes an operating lease right-of-use asset and a corresponding lease liability on

its condensed balance sheet.

The Company also applies the following accounting policies related to this standard:

The Company does not recognize ROU assets and liabilities for leases with a term of 12 months or less;

The Company does not separate lease and non-lease components in the Company’s lease contracts.

2020-06, Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) which simplifies the accounting for convertible instruments.

The guidance removes certain accounting models which separate the embedded conversion features from the host contract for convertible instruments.

Either a modified retrospective method of transition or a fully retrospective method of transition is permissible for the adoption of this standard.

2020-06 is effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years.

Early adoption is permitted no earlier than the fiscal year beginning after December 15, 2020.

The Company does not expect this ASU to have a material impact on its consolidated results of operations, cash flows and financial position.

Recently Issued Accounting Standards

From time to time, new accounting pronouncements

are issued by the Financial Accounting Standards Board, or FASB, or other standard setting bodies and adopted by us as of the specified

effective date.

Unless otherwise discussed, the impact of recently issued standards that are not yet effective will not have a material

impact on our financial position or results of operations upon adoption.

Instruments—

Credit Losses

In June 2016, the FASB issued ASU No.

Financial Instruments —

Credit Losses (Topic 326):

Measurement of Credit Losses on Financial Instruments, which introduces a

model based on expected losses to estimate credit losses for most financial assets and certain other instruments.

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).

The update allows the extension of the initial effective date for entities which have not yet adopted ASU No.

The standard is effective for annual reporting periods beginning after December 15, 2022, with early adoption permitted for annual

reporting periods beginning after December 15, 2018.

Entities will apply the standard’s provisions by recording a cumulative

effect adjustment to retained earnings.

The Company has not yet adopted ASU 2016-13 and currently assessing the impact of this new standard

on its financial statements.

Collaborative Arrangements

In November 2018, the FASB issued ASU

2018-18, Collaborative Arrangements (Topic 808).

This update clarifies the interaction between ASC 808, Collaborative Arrangements and

ASC 606, Revenue from Contracts with Customers (“ASU 2018-18”) .

The update clarifies that certain transactions

between participants in a collaborative arrangement should be accounted for under ASC 606 when the counterparty is a customer.

the update precludes an entity from presenting consideration from a transaction in a collaborative arrangement as revenue if the counterparty

is not a customer for that transaction.

This update will be effective for the Company for fiscal years beginning after December 15,

2019, and interim periods within those fiscal years.

ASU 2018-18 should be applied retrospectively to the date of initial application

of ASC 606 and early adoption is permitted.

The adoption of this standard will not have a material impact on the Company’s financial

statements as the Company does not have any collaborative agreements.

However, there is a potential for the Company to enter into collaborative

agreements in the future, as it expands into consumer markets.

Fair Value Measurement—Disclosure Framework

From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board, or FASB, or other standard setting bodies and adopted by us as of the specified effective date.

Unless otherwise discussed, the impact of recently issued standards that are not yet effective will not have a material impact on our financial position or results of operations upon adoption.

Fair Value Measurement—Disclosure Framework

In August 2018, the FASB issued ASU No.

2018-13, Fair Value Measurement (Topic 820):

Disclosure Framework —

Changes to the Disclosure Requirements for Fair Value Measurement

(“ASU 2018-13”), which amends ASC Topic 820, Fair Value Measurements.

ASU 2018-13 modifies the disclosure requirements for

fair value measurements by removing, modifying, or adding certain disclosures.

The effective date is the first quarter of fiscal year

2021, with early adoption permitted for the removed disclosures and delayed adoption permitted until fiscal year 2021 for the new disclosures.

The removed and modified disclosures will be adopted on a retrospective basis and the new disclosures will be adopted on a prospective

Disclosure Framework — Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”), which amends ASC Topic 820, Fair Value Measurements.

ASU 2018-13 modifies the disclosure requirements for fair value measurements by removing, modifying, or adding certain disclosures.

The effective date is the first quarter of fiscal year 2021, with early adoption permitted for the removed disclosures and delayed adoption permitted until fiscal year 2021 for the new disclosures.

The removed and modified disclosures will be adopted on a retrospective basis and the new disclosures will be adopted on a prospective basis.

The Company has not yet adopted ASU 2018-13 and currently assessing the impact of this new standard on its financial statements.

Going Concern

As of March 31, 2021, the Company had a cash

balance of $1.07 million.

For the three months ended March 31, 2021, the Company incurred a net loss of $704,000 and had a

net usage of cash in operating activities of $345,000.

In addition, the Company had a working capital deficit of $152,000 as of March 31,

The Company expects to continue incurring losses for the foreseeable

future and will need to raise additional capital to support ongoing operations.

The ability of the Company to continue to operate as a

going concern is dependent upon its ability to raise additional capital and to ultimately achieve profitable operations.

Management is

evaluating various options to raise capital to fund the Company’s working capital requirements through equity offerings.

be no assurances, however, that management will be able to obtain sufficient additional funds when needed, or that such funds, if available,

will be obtained on terms satisfactory to the Company.

These factors raise substantial doubt as to the Company’s ability to continue

as a going concern.

The condensed financial statements do not include any adjustments relating to the recoverability and classification

of recorded assets and liabilities that might be necessary should the Company be unable to continue as a going concern.

As of June 30, 2021, the Company had a cash balance of $ 382,000 .

For the six months ended June 30, 2021, the Company incurred a net loss of $ 1,529,000 and had a net usage of cash in operating activities of $ 1.03 million.

In addition, the Company had a working capital deficit of $ 860,000 as of June 30, 2021.

The Company expects to continue incurring losses for the foreseeable future and will need to raise additional capital to support ongoing operations.

The ability of the Company to continue to operate as a going concern is dependent upon its ability to raise additional capital and to ultimately achieve profitable operations.

Management is evaluating various options to raise capital to fund the Company’s working capital requirements through equity offerings.

There can be no assurances, however, that management will be able to obtain sufficient additional funds when needed, or that such funds, if available, will be obtained on terms satisfactory to the Company.

These factors raise substantial doubt as to the Company’s ability to continue as a going concern.

The condensed financial statements do not include any adjustments relating to the recoverability and classification of recorded assets and liabilities that might be necessary should the Company be unable to continue as a going concern.

Net Loss Per Common Share

2 unchanged sentences

Dilutive common-equivalent shares consist of shares that would be issued upon the exercise of stock options and other common stock equivalents, computed using the treasury stock method.

The number of shares that may be issued for share-based payment awards under the Company’s 2019 Long-Term Incentive Plan are excluded from the calculation of weighted average dilutive common shares for the three months ended March 31, 2021 and 2020, to the extent they are issued and outstanding, because their effect would be anti-dilutive.

On May 29, 2020, the Company entered into

a Membership Interest Purchase Agreement (the “Purchase Agreement”) whereby the Company purchased all of the outstanding equity

securities of Sport Defense LLC, a Delaware limited liability company (“Sports Defense”), from the members of Sport Defense

(the “Sellers”).

The number of shares that may be issued for share-based payment awards under the Company’s 2019 Long-Term Incentive Plan are excluded from the calculation of weighted average dilutive common shares for the three months ended June 30, 2021 and 2020, to the extent they are issued and outstanding, because their effect would be anti-dilutive.

On May 29, 2020, the Company entered into a Membership Interest Purchase Agreement (the "Purchase Agreement") whereby the Company purchased all of the outstanding equity securities of Sport Defense LLC, a Delaware limited liability company ("Sports Defense"), from the members of Sport Defense (the "Sellers").

Subsequent to the Closing Date, Sport Defense is a wholly-owned subsidiary of the Company.

Sport Defense is a marketing and distribution

company that leverages the unique benefits of ultra-gentle, high-water content hydrogels, manufactured by the Company, to build brands

that treat various ailments of the skin caused by athletic training, such as blisters, turf burns, scrapes and skin irritations.

Under the terms of the Purchase Agreement, the

purchase price paid to the Sellers was an aggregate of $375 thousand (the “Purchase Price”) which was paid by the Company

through the issuance of an aggregate of 9,375,000 shares of the Company’s common stock, par value $0.001 (the “Shares”),

which equates to a per share purchase price of $0.04.

The Shares are “restricted securities”

as such term is defined by Rule 144

promulgated under the Securities Act of 1933, as amended.

Adam Levy, the Company’s Chief Executive

Officer and Chief Financial Officer, and Nachum Stein, a member of the Company’s Board of Directors (the “Board”), were

each members of Sport Defense and part of the Sellers.

Sport Defense is a marketing and distribution company that leverages the unique benefits of ultra-gentle, high-water content hydrogels, manufactured by the Company, to build brands that treat various ailments of the skin caused by athletic training, such as blisters, turf burns, scrapes and skin irritations.

Under the terms of the Purchase Agreement, the purchase price paid to the Sellers was an aggregate of $ 375 thousand (the "Purchase Price") which was paid by the Company through the issuance of an aggregate of 9,375,000 shares of the Company's common stock, par value $ 0.001 (the "Shares"), which equates to a per share purchase price of $ 0.04 .

The Shares are "restricted securities"

as such term is defined by Rule 144 promulgated under the Securities Act of 1933, as amended.

Adam Levy, the Company's Chief Executive Officer and Chief Financial Officer, and Nachum Stein, a member of the Company's Board of Directors (the "Board"), were each members of Sport Defense and part of the Sellers.

Levy received 1,546,875 of the Shares and Mr.

Stein received 3,187,500

of the Shares.

Stein received 3,187,500 of the Shares.

Due to the potential conflict of interest that existed because of Messrs.

Levy and Stein’s partial ownership

of Sport Defense, the Board obtained an independent investment bank to prepare a valuation report with respect to Sport Defense.

valuation report supported the Purchase Price.

Stein recused himself from the vote of the Board regarding the approval

to purchase Sport Defense.

The Purchase Agreement and the Sport Defense acquisition

were not subject to approval by the shareholders of the Company.

The Purchase Agreement contained minimal representations and warranties

regarding Sport Defense and certain limited representations and warranties regarding the Company and the Sellers.

The provisional fair value of the purchase consideration

issued to the Seller was allocated to the net tangible assets acquired.

The Company accounted for the Sports Defense acquisition as the

purchase of a business under GAAP under the acquisition method of accounting, and the assets and liabilities acquired were recorded as

of the acquisition date, at their respective fair values and consolidated with those of the Company.

The fair value of the net assets

acquired was approximately $375 thousand.

Levy and Stein's partial ownership of Sport Defense, the Board obtained an independent investment bank to prepare a valuation report with respect to Sport Defense.

This valuation report supported the Purchase Price.

Stein recused himself from the vote of the Board regarding the approval to purchase Sport Defense.

The Purchase Agreement and the Sport Defense acquisition were not subject to approval by the shareholders of the Company.

The Purchase Agreement contained minimal representations and warranties regarding Sport Defense and certain limited representations and warranties regarding the Company and the Sellers.

The provisional fair value of the purchase consideration issued to the Seller was allocated to the net tangible assets acquired.

The Company accounted for the Sports Defense acquisition as the purchase of a business under GAAP under the acquisition method of accounting, and the assets and liabilities acquired were recorded as of the acquisition date, at their respective fair values and consolidated with those of the Company.

The fair value of the net assets acquired was approximately $ 375 thousand.

The excess of the aggregate fair value of the net tangible assets has been allocated to goodwill.

The Company is currently in the process of completing

the preliminary purchase price allocation as an acquisition of certain assets.

The final purchase price allocation for Sports Defense’s

will be included in the Company’s financial statements in future periods.

The table below shows preliminary analysis for the Sports

Defense acquisition:

The Company is currently in the process of completing the preliminary purchase price allocation as an acquisition of certain assets.

The final purchase price allocation for Sports Defense's will be included in the Company's financial statements in future periods.

The table below shows preliminary analysis for the Sports Defense acquisition:

Provisional Purchase Consideration at preliminary fair value:

11 unchanged sentences

Preliminary goodwill

The unaudited pro-forma results of operations

are presented for information purposes only.

The unaudited pro-forma results of operations are not intended to present actual results

that would have been attained had the Sports Defense acquisition been completed as of January 1, 2019 or to project potential operating

results as of any future date or for any future periods.

For the Year Ended

The unaudited pro-forma results of operations are presented for information purposes only.

The unaudited pro-forma results of operations are not intended to present actual results that would have been attained had the Sports Defense acquisition been completed as of January 1, 2019 or to project potential operating results as of any future date or for any future periods.

For the Six Months Ended

Revenues, net

2 unchanged sentences

Weighted average number of shares outstanding

The Company has one operating lease for a commercial

manufacturing facility and administrative offices located in Langhorne, Pennsylvania that runs through January 2026.

The right-of-use asset and lease liability from

this operating lease were recognized in the opening balance sheet as of January 1, 2019 and are based on the present value of remaining

lease payments over the lease term using the Company’s incremental borrowing rate.

The following table presents information about

the amount and timing of the liability arising from the Company’s operating lease as of March 31, 2021 ($ in thousands):

The Company has one operating lease for a commercial manufacturing facility and administrative offices located in Langhorne, Pennsylvania that expired in January 2026.

On April 14, 2021, the Company extended the term of the lease for an additional five years commencing on February 1, 2026 and continuing through January 31, 2031.

The right-of-use asset and lease liability from this operating lease were recognized in the opening balance sheet as of January 1, 2019 and are based on the present value of remaining lease payments over the lease term using the Company’s incremental borrowing rate.

The following table presents information about the amount and timing of the liability arising from the Company’s operating lease as of June 30, 2021 ($ in thousands):

Maturity of Lease Liability

5 unchanged sentences

Weighted average discount rate

Total operating lease expense for the three months

ended March 31, 2021 and 2020 was $52 thousand, and is recorded in cost of goods sold and selling, general and administrative expenses

on the statement of operations under Accounting Standards Codification Topic 840, Leases.

Supplemental cash flows information related to leases was as follows

($ in thousands):

Total operating lease expense for the three months ended June 30, 2021 and 2020 was $ 103 thousand and $ 6 thousand related to the lease extension, and is recorded in cost of goods sold and selling, general and administrative expenses on the statement of operations under Accounting Standards Codification Topic 840, Leases.

Supplemental cash flows information related to leases was as follows ($ in thousands):

Cash paid for amounts included in the measurement of lease liability:

Operating cash flows from operating lease

Change in right-of-use asset/liability due to lease amendments

Inventory consists of the following ($ in thousands):

3 unchanged sentences

Inventory reserve for excess and slow moving inventory

As a contract manufacturer, the Company builds

its products based on customer orders and immediately ships the products upon completion of the production process.

As a contract manufacturer, the Company builds its products based on customer orders and immediately ships the products upon completion of the production process.

Property and Equipment, Net

6 unchanged sentences

Property and equipment, net

Depreciation and amortization expense for the

three months ended March 31, 2021 and 2020 was $24 thousand and $10 thousand, respectively.

Depreciation and amortization expense for the six months ended June 30, 2021 and 2020 was $ 49 thousand and $ 21 thousand, respectively.

Intangible Assets

The following provides

a breakdown of identifiable intangible assets as of March 31, 2021 and December 31, 2020:

The following provides a breakdown of identifiable intangible assets as of June 30, 2021 and December 31, 2020:

Product/Technology Related

8 unchanged sentences

Total Identifiable intangible assets, net

In connection with the

acquisitions of Sports Defense, the Company identified intangible assets of $55 thousand representing technology related and customer

related intangibles.

These assets are being amortized on a straight-line basis over their weighted average estimated useful life of 4.7

years and amortization expense amounted to $3 thousand for the three months ended March 31, 2021.

As of March 31,

2021, the estimated annual amortization expense for each of the next five fiscal years is as follows:

In connection with the acquisitions of Sports Defense, the Company identified intangible assets of $ 55 thousand representing technology related and customer related intangibles.

These assets are being amortized on a straight-line basis over their weighted average estimated useful life of 4.7 years and amortization expense amounted to $ 7 thousand for the six months ended June 30, 2021.

As of June 30, 2021, the estimated annual amortization expense for each of the next five fiscal years is as follows:

2021 (remainder of year)

Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities

consist of the following ($ in thousands):

Accrued expenses and other current liabilities consist of the following ($ in thousands):

Salaries, benefits and incentive compensation

Total accrued expenses and other current liabilities

On September 10, 2019, the Company entered

into a Stock Purchase Agreement to issue and sell shares of the Company’s common stock, par value $0.001 per share, in a private

placement offering to accredited investors for an aggregate of up to $175 on the initial closing date, and an aggregate of up to $575

of shares of common stock on a subsequent closing date at a price per share equal to $0.053525.

On September 10, 2019, certain accredited

investors purchased 3,269,500 shares of the Company’s common stock that resulted in cash proceeds of $175 thousand.

For their commitment

to invest the $175 thousand, the two shareholders who invested in the September 10, 2019 private placement each became a member of

the Company’s Board of Directors and gained control of the Company.

Their investments carried full ratchet protection on the purchase

price per share of $0.053525 because the actual price of the shares in the September 10, 2019 private placement was undetermined

at that time.

The final price per share of the September 10, 2019 private placement, which was governed by a term sheet dated August 27,

2019, was ultimately determined to be $0.014.

On November 6, 2019 and pursuant to the Stock Purchase Agreement, the Company issued

an additional 39,999,998 shares of its common stock, par value $0.001 per share, in a private placement offering to accredited investors

valued at $0.014 per share and raised $560 thousand.

Proceeds from this offering are expected to be used for working capital and general

business operations.

Upon the completion of the secondary offering on November 6, 2019 that provided for the settlement of the ratchet

protection, there was a reclassification from Additional paid-in capital to Common stock for the par value of the 9,230,500 additional

shares that were issued to the two shareholders who invested in the September 10, 2019 private placement.

Issuance costs related

to the September 10, 2019 and November 6, 2019 private placements totaled $5 dollars in legal fees and $56 thousand related

to warrants issued as an equity issuance cost.

See Note 15–

Warrant Liability.

Share issuances

From January 1, 2021 through March 31,

2021, the Company entered into Securities Purchase Agreements with certain accredited investors whereby we sold 3,563,000 shares of our

common stock at a price per share equal to $0.08 for an aggregate purchase price of $285,000.

From February 6, 2020 through March 20,

2020, the Company entered into Securities Purchase Agreements with certain accredited investors whereby we sold 15,500,000 shares of our

common stock at a price per share equal to $0.04 for an aggregate purchase price of $620,000.

Proceeds from this offering are expected

to be used for working capital, new product development and testing, and general business operations.

The p lacement

agent for the private placement and is entitled to receive a total fee equal to 6% of the total gross proceeds and warrants to purchase

the number of shares of Common Stock equal to 10% of the number of shares of Common Stock issued to the Investors, for such services rendered.

On September 10, 2019, the Company entered into a Stock Purchase Agreement to issue and sell shares of the Company’s common stock, par value $ 0.001 per share, in a private placement offering to accredited investors for an aggregate of up to $ 175 on the initial closing date, and an aggregate of up to $ 575 of shares of common stock on a subsequent closing date at a price per share equal to $ 0.053525 .

On September 10, 2019, certain accredited investors purchased 3,269,500 shares of the Company’s common stock that resulted in cash proceeds of $ 175 thousand.

For their commitment to invest the $ 175 thousand, the two shareholders who invested in the September 10, 2019 private placement each became a member of the Company’s Board of Directors and gained control of the Company.

Their investments carried full ratchet protection on the purchase price per share of $ 0.053525 because the actual price of the shares in the September 10, 2019 private placement was undetermined at that time.

The final price per share of the September 10, 2019 private placement, which was governed by a term sheet dated August 27, 2019, was ultimately determined to be $ 0.014 .

On November 6, 2019 and pursuant to the Stock Purchase Agreement, the Company issued an additional 39,999,998 shares of its common stock, par value $ 0.001 per share, in a private placement offering to accredited investors valued at $ 0.014 per share and raised $ 560 thousand.

Proceeds from this offering are expected to be used for working capital and general business operations.

Upon the completion of the secondary offering on November 6, 2019 that provided for the settlement of the ratchet protection, there was a reclassification from Additional paid-in capital to Common stock for the par value of the 9,230,500 additional shares that were issued to the two shareholders who invested in the September 10, 2019 private placement.

Issuance costs related to the September 10, 2019 and November 6, 2019 private placements totaled $ 5 dollars in legal fees and $ 56 thousand related to warrants issued as an equity issuance cost.

See Note 15- Warrant Liability.

From January 1, 2021 through March 31, 2021, the Company entered into Securities Purchase Agreements with certain accredited investors whereby we sold 3,563,000 shares of our common stock at a price per share equal to $ 0.08 for an aggregate purchase price of $ 285,000 .

From February 6, 2020 through March 20, 2020, the Company entered into Securities Purchase Agreements with certain accredited investors whereby we sold 15,500,000 shares of our common stock at a price per share equal to $ 0.04 for an aggregate purchase price of $ 620,000 .

Proceeds from this offering are expected to be used for working capital, new product development and testing, and general business operations.

The placement agent for the private placement and is entitled to receive a total fee equal to 6 % of the total gross proceeds and warrants to purchase the number of shares of Common Stock equal to 10 % of the number of shares of Common Stock issued to the Investors, for such services rendered.

The warrants are exercisable for 3 years at an exercise price equal to $ 0.04 .

As of March 31, 2021, the Company has reserved

common stock for issuance in relation to the following:

As of June 30, 2021, the Company has reserved common stock for issuance in relation to the following:

Share-based compensation plan

Warrants to purchase common stock

February 10, 2020, a majority of our stockholder through a written consent approved the following:

an amendment to our Restated Certificate

of Incorporation which will increase the number of authorized shares of Common Stock from 100,000,000 shares of Common Stock to 3,000,000,000

shares of Common Stock and (ii) an amendment to our Restated Certificate of Incorporation to effect a reverse stock split of our

Common Stock by a ratio of not less than one-for-thirty and not more than one-for-one hundred, with the exact number to be set at a whole

number within this range to be determined by our board of directors in its sole discretion and to authorize our board of directors to

implement the reverse stock split by filing an amendment to our Amended and Restated Certificate of Incorporation.

2020, the Company filed an amendment to the certificate of incorporation to increase the number of the Company’s authorized shares

of common stock from 100,000,000 shares of common stock to 3,000,000,000 shares of common stock.

The reverse stock split has not been

effected as of date of the filing of this Form 10-Q.

For more information on these amendments, please see the Company’s Definitive

Information Statement on Schedule 14C filed with the SEC on March 16, 2020.

On February 10, 2020, a majority of our stockholders through a written consent approved the following:

(i) an amendment to our Restated Certificate of Incorporation which will increase the number of authorized shares of Common Stock from 100,000,000 shares of Common Stock to 3,000,000,000 shares of Common Stock and (ii) an amendment to our Restated Certificate of Incorporation to effect a reverse stock split of our Common Stock by a ratio of not less than one-for-thirty and not more than one-for-one hundred , with the exact number to be set at a whole number within this range to be determined by our board of directors in its sole discretion and to authorize our board of directors to implement the reverse stock split by filing an amendment to our Amended and Restated Certificate of Incorporation.

On May 26, 2020, the Company filed an amendment to its certificate of incorporation to increase the number of the Company's authorized shares of common stock from 100,000,000 shares of common stock to 3,000,000,000 shares of common stock, which was subsequently amended as described in the next paragraph.

The reverse stock split has not been effected as of date of the filing of this Form 10-Q.

For more information on these amendments, please see the Company’s Definitive Information Statement on Schedule 14C filed with the SEC on March 16, 2020.

On June 22, 2021, a majority of our stockholders through a written consent approved an amendment to our Restated Certificate of Incorporation to decrease the number of authorized shares of Common Stock from 3,000,000,000 shares of Common Stock to 750,000,000 shares of Common Stock.

On August 2, 2021, the Company filed the amendment to its certificate of incorporation to decrease the number of the Company’s authorized shares of common stock from 3,000,000,000 shares of common stock to 750,000,000 shares of common stock.

For more information on this amendments, please see the Company’s Definitive Information Statement on Schedule 14C filed with the SEC on July 12, 2021.

Concentrations of Risk

The Company’s revenues are concentrated

in a small group of customers with some individually having more than 10% of total revenues.

Revenues from three customers that exceeded 10%

of total revenues for the period ended March 31, 2021 were 28%, 24%, and 16%.

The accounts receivable from the top three customers

were 13%, 0%, and 44% as well as 25% from one other customer of the total accounts receivable as of March 31, 2021.

Revenues from two customers that exceeded 10%

of total revenues for the period ended March 31, 2020 were 53% and 32%.

The accounts receivable from the top three customers were

57%, 0%, and 0% as well as 12% from one other customer of the total accounts receivable as of December 31, 2020.

The Company’s financial instruments that

are exposed to concentrations of credit risk consist primarily of cash.

The Company’s revenues are concentrated in a small group of customers with some individually having more than 10 %of total revenues.

Revenues from three customers that exceeded 10 % of total revenues for the period ended June 30, 2021 were 28 %, 24 %, and 16 %.

The accounts receivable from the top three customers were 13 %, 0 %, and 44 % as well as 25 % from one other customer of the total accounts receivable as of June 30, 2021.

Revenues from three customers that exceeded 10 % of total revenues for the period ended June 30, 2020 were 23 %, 27 % and 39 %.

The accounts receivable from the four customers were 59 %, 13 %, 12 %, and 11 % as of June 30, 2020.

The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash.

Cash balances are maintained principally at major U.S.

institutions and are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to regulatory limits.

From time to time,

cash balances may exceed the FDIC insurance limit.

The Company has not experienced any credit losses associated with its cash balances

financial institutions and are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to regulatory limits.

From time to time, cash balances may exceed the FDIC insurance limit.

The Company has not experienced any credit losses associated with its cash balances in the past.

Share-based Compensation

On August 28, 2019, the Company adopted the

2019 Long-Term Incentive Plan (the “2019 Plan”).

The 2019 Plan provides for the granting of incentive stock options, nonqualified

stock options, restricted stock, stock appreciation rights (“SARs”), restricted stock units, performance awards, dividend

equivalent rights and other awards, which may be granted singly, in combination, or in tandem, and which may be paid in cash, shares of

common stock of the Company or a combination of cash and shares of common stock of the Company.

The Company initially reserved a total

of 2,000,000 shares of the Company’s common stock for awards under the 2019 Plan.

Effective as of May 26, 2020 and May 3,

2021, respectively, the Board approved an increase of the number of authorized shares of common stock reserved under the 2019 Plan from

2,000,000 shares of common stock to 17,000,000 shares of common stock and from 17,000,000 shares of common stock to 20,000,000 shares

of common stock, all of which may be delivered pursuant to incentive stock options., all of which may be delivered pursuant to incentive

stock options.

Subject to adjustments pursuant to the 2019 Plan, the maximum number of shares of common stock with respect to which stock

options or SARs may be granted to an executive officer during any calendar year is 500,000 shares of common stock.

On August 28, 2019, the Company adopted the 2019 Long-Term Incentive Plan (the “2019 Plan”).

The Company initially reserved a total of 2,000,000 shares of the Company’s common stock for awards under the 2019 Plan.

Incentive stock options

On March 8, 2021, the Company granted Dr.

Zeldis, a member of the Company Board, an option to purchase up to 666,667 shares of the Company’s common stock at a per share exercise

price of $0.06 under the Company’s 2019 Long-Term Incentive Plan.

Jerome Zeldis, a member of the Company Board, an option to purchase up to 666,667 shares of the Company’s common stock at a per share exercise price of $ 0.06 under the Company’s 2019 Long-Term Incentive Plan.

This option award fully vested as of the date of grant.

March 8, 2021, the Company appointed Steven Glassman to the Board of Directors to serve for a term expiring at the next annual

meeting of stockholders or until his successor is duly elected and qualified.

On March 8, 2021 and in consideration for his appointment

to the board of directors, the Company granted Mr.

Glassman an option to purchase up to 500,000 shares of common stock at a per share

exercise price of $0.08 under the Company’s 2019 Long-Term Incentive Plan.

On March 8, 2021, the Company appointed Steven Glassman to the Board of Directors to serve for a term expiring at the next annual meeting of stockholders or until his successor is duly elected and qualified.

On March 8, 2021 and in consideration for his appointment to the board of directors, the Company granted Mr.

Glassman an option to purchase up to 500,000 shares of common stock at a per share exercise price of $ 0.08 under the Company’s 2019 Long-Term Incentive Plan.

This option award fully vested as of the date of grant.

On January 15, 2021, the Company awarded

a contractor options to purchase an aggregate of 500,000 shares of the Company’s common stock at a per share exercise price of $0.06

under the Company’s 2019 Long-Term Incentive Plan.

This option award fully vested 20% as of the date of grant and the remaining

80% in November 2022..

In May 2020 and July 2020, pursuant

to the terms of the 2019 Plan, the Company awarded options to purchase an aggregate of 5,325,000 shares of common stock to two of its

employees and one contractor.

Pursuant to the terms of the option agreements, 325,000 of the options vested on the date of grant, and

of the 5,000,000 options, 10% of such options vested on the date of grant, and the remaining of such options will vest upon meeting established

On January 15, 2021, the Company awarded a contractor options to purchase an aggregate of 500,000 shares of the Company’s common stock at a per share exercise price of $ 0.06 under the Company’s 2019 Long-Term Incentive Plan.

This option award fully vested 20 % as of the date of grant and the remaining 80 % in November 2022.

In May 2020 and July 2020, pursuant to the terms of the 2019 Plan, the Company awarded options to purchase an aggregate of 5,325,000 shares of common stock to two of its employees and one contractor.

Pursuant to the terms of the option agreements, 325,000 of the options vested on the date of grant, and of the 5,000,000 options, 10 % of such options vested on the date of grant, and the remaining of such options will vest upon meeting established criteria.

The term of the options is ten years .

On February 17, 2020, the Company granted

certain equity awards to the members of the Company’s Board of Director with the following terms:

On February 17, 2020, the Company granted certain equity awards to the members of the Company's Board of Director with the following terms:

each of Messrs.

and Stein received two annual awards of stock options equal to $40,000 of the Company’s common stock, granted under the Company

2019 Long-Term Incentive Plan (the “Incentive Plan”), with (i) the first grant being the right to purchase up to 2,857,141

shares of the Company’s common stock at a per share exercise price of $0.014 with one-half of such option vesting on March 31,

2020 and the remaining one-half vesting in equal installments on June 30, 2020 and September 30, 2020, respectively, and with

an acceleration of any unvested options upon the departure of applicable Board member from the Board for any reason and (ii) the

second grant being the right to purchase up to a number of shares of the Company’s common stock equal to $40,000 divided by the

Fair Market Value (as defined in the Incentive Plan) of the Company’s common stock as of October 10, 2020 at a per share exercise

price equal to Fair Market Value of the Company’s common stock as of October 10, 2020, which the Board determined to be $0.06

and equates to 666,667 shares underlying each of the second grants, with one-fourth of such option vesting on each of December 31,

2020, March 31, 2021, June 30, 2021 and September 30, 2021, respectively, and with an acceleration of any unvested options

upon the departure of applicable Board member from the Board for any reason.

The following table contains information about

the 2019 Plan as of March 31, 2021:

Stefansky and Stein received two annual awards of stock options equal to $ 40,000 of the Company's common stock, granted under the Company 2019 Long-Term Incentive Plan (the "Incentive Plan"), with (i) the first grant being the right to purchase up to 2,857,141 shares of the Company's common stock at a per share exercise price of $ 0.014 with one-half of such option vesting on March 31, 2020 and the remaining one-half vesting in equal installments on June 30, 2020 and September 30, 2020, respectively, and with an acceleration of any unvested options upon the departure of applicable Board member from the Board for any reason and (ii) the second grant being the right to purchase up to a number of shares of the Company's common stock equal to $ 40,000 divided by the Fair Market Value (as defined in the Incentive Plan) of the Company's common stock as of October 10, 2020 at a per share exercise price equal to Fair Market Value of the Company's common stock as of October 10, 2020, which the Board determined to be $ 0.06 and equates to 666,667 shares underlying each of the second grants, with one-fourth of such option vesting on each of December 31, 2020, March 31, 2021, June 30, 2021 and September 30, 2021, respectively, and with an acceleration of any unvested options upon the departure of applicable Board member from the Board for any reason.

The following table contains information about the 2019 Plan as of June 30, 2021:

Available for

The following table summarizes the Company’s

incentive stock option activity and related information for the period ended December 31, 2020 and for the period ended March 31,

Awards Issued

The following table summarizes the Company’s incentive stock option activity and related information for the period ended December 31, 2020 and for the period ended June 30, 2021:

Term in Years

1 unchanged sentence

Outstanding at December 31, 2020

Outstanding at March 31, 2021

Exercisable at March 31, 2021

As of March 31, 2021, vested

outstanding stock options had $988 thousand intrinsic value as the exercise price is greater than the estimated fair value of the

underlying common stock.

As of March 31, 2021, there was approximately $78 thousand of total unrecognized share-based

compensation related to unvested stock options, which the Company expects to recognize over the next 12 months.

The Company recognizes compensation expense for

stock option awards on a straight-line basis over the applicable service period of the award.

The service period is generally the vesting

The following assumptions were used to calculate share-based compensation expense for three months ended March 31, 2021:

Outstanding at June 30, 2021

Exercisable at June 30, 2021

As of June 30, 2021, vested outstanding stock options had $ 988 thousand intrinsic value as the exercise price is greater than the estimated fair value of the underlying common stock.

As of June 30, 2021, there was approximately $ 75 thousand of total unrecognized share-based compensation related to unvested stock options, which the Company expects to recognize over the next 12 months .

The Company recognizes compensation expense for stock option awards on a straight-line basis over the applicable service period of the award.

The service period is generally the vesting period.

The following assumptions were used to calculate share-based compensation expense for six months ended June 30, 2021:

171.12 %- 172.19

Risk-free interest rate

0.46 % - 0.86

Dividend yield

Expected term

The Company does not have sufficient historical

information to develop reasonable expectations about future exercise patterns and post-vesting employment termination behavior.

the Company has elected to use the “simplified method”

to estimate the expected term of its share-based awards.

The simplified

method computes the expected term as the sum of the award’s vesting term plus the original contractual term divided by two.

Based on the lack of historical data of volatility

for the Company’s common stock, the Company based its estimate of expected volatility on a weighted-average of the historical volatility

of comparable public companies that manufacture similar products and are similar in size, stage of life cycle, and financial leverage.

The Company does not have sufficient historical information to develop reasonable expectations about future exercise patterns and post-vesting employment termination behavior.

Accordingly, the Company has elected to use the “simplified method” to estimate the expected term of its share-based awards.

The simplified method computes the expected term as the sum of the award’s vesting term plus the original contractual term divided by two.

Based on the lack of historical data of volatility for the Company’s common stock, the Company based its estimate of expected volatility on a weighted-average of the historical volatility of comparable public companies that manufacture similar products and are similar in size, stage of life cycle, and financial leverage.

Restrictive stock awards

On February 17, 2020, the Company granted

a restricted stock award of 5,928,571 shares of the Company’s common stock to the Company’s Chief Executive Officer and Interim

Chief Financial Officer, Adam Levy, with the following vesting terms:

On February 17, 2020, the Company granted a restricted stock award of 5,928,571 shares of the Company’s common stock to the Company’s Chief Executive Officer and then Interim Chief Financial Officer, Adam Levy, with the following vesting terms:

(i) 3/12 th of such shares vested as of February 17, 2020;

(ii) 1/12 th of such shares vested on each of the eight months following February 17, 2020 and (iii) all

remaining shares vest on September 10, 2020.

On March 8, 2021, the Company granted a restricted

stock award of 1,383,333 shares of the Company’s common stock to the Adam Levy for his service as our Chief Executive Officer and

Chief Financial Officer from October 1, 2020 through September 30, 2021, all of which shares vested immediately.

(ii) 1/12 th of such shares vested on each of the eight months following February 17, 2020 and (iii) all remaining shares vest on September 10, 2020.

On March 8, 2021, the Company granted a restricted stock award of 1,383,333 shares of the Company’s common stock to the Adam Levy for his service as our Chief Executive Officer and Chief Financial Officer from October 1, 2020 through September 30, 2021, all of which shares vested immediately.

Exercised and converted to common shares

( 5,928,571 )

Outstanding at December 31, 2020

Exercised and converted to common shares

Outstanding at March 31, 2021

Exercisable at March 31,2021

Under ASC 718, Compensation-Stock Compensation (“ASC

718”), the Company has measured the value of its February 2020 award as if it were vested and issued on the grant date with

a value of $83 thousand based on the closing price of the Company's stock at the grant date of the RSU Grant ($0.014 per share).

An additional issuance of 1,383,333 shares were granted based on a closing price of the closing price of the Company’s stock at

the grant date of the RSU Grant ($0.06 per share).

As of March 31, 2021, there was approximately $42 thousand of total unrecognized

share-based compensation related to restricted stock awards, which the Company expects to recognize over the next 6 months.

Compensation expense will be recognized ratably

over the total vesting schedule.

( 1,383,333 )

Outstanding at June 30, 2021

Exercisable at June 30,2021

Under ASC 718, Compensation-Stock Compensation (“ASC 718”), the Company has measured the value of its February 2020 award as if it were vested and issued on the grant date with a value of $ 83 thousand based on the closing price of the Company's stock at the grant date of the RSU Grant ($ 0.014 per share).

An additional issuance of 1,383,333 shares was granted based on a closing price of the closing price of the Company’s stock at the grant date of the RSU Grant ($ 0.06 per share).

As of June 30, 2021, there was approximately $ 21 thousand of total unrecognized share-based compensation related to restricted stock awards, which the Company expects to recognize over the next 6 months.

Compensation expense will be recognized ratably over the total vesting schedule.

The Company will periodically adjust the cumulative compensation expense for forfeited awards.

based compensation of $21 thousand and $27 thousand has been recorded for the three months ended March 31, 2021 and 2020, respectively.

The following table shows a summary of common stock warrants through

March 31, 2021:

Stock based compensation of $ 143 thousand and $ 104 thousand has been recorded for the six months ended June 30, 2021 and 2020, respectively.

The following table shows a summary of common stock warrants through June 30, 2021:

Term in Years

1 unchanged sentence

Outstanding at December 31, 2020

Outstanding at March 31, 2021

Exercisable at March 31, 2021

As of March 31, 2021, vested outstanding

warrants had $408 thousand intrinsic value as the exercise price is greater than the estimated fair value of the underlying common stock.

On April 22, 2020, the Company, entered into

a promissory note (the “Promissory Note”) with PNC Bank, N.A.

(the “Bank”), which provides for a loan in the amount

of $147,300 (the “PPP Loan”) pursuant to the Paycheck Protection Program under the Coronavirus Aid, Relief, and Economic Security

Act (the “CARES Act”).

On March 4, 2021, the Company received a second PPP Loan in the amount of $127,400

thousand under Phase II of the Paycheck Protection Program which commenced on January 13, 2021 and allowed certain businesses that

received an initial PPP Loan to seek a second draw PPP Loan.

The PPP Loan has a two-year term and bears interest at a rate of 1.0%

Outstanding at June 30, 2021

Exercisable at June 30, 2021

As of June 30, 2021, vested outstanding warrants had $ 561 thousand intrinsic value as the exercise price is greater than the estimated fair value of the underlying common stock.

On April 22, 2020, the Company, entered into a promissory note (the “Promissory Note”) with PNC Bank, N.A.

(the “Bank”), which provides for a loan in the amount of $ 147,300 (the “PPP Loan”) pursuant to the Paycheck Protection Program under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”).

On March 4, 2021, the Company received a second PPP Loan in the amount of $ 127,400 thousand under Phase II of the Paycheck Protection Program which commenced on January 13, 2021 and allowed certain businesses that received an initial PPP Loan to seek a second draw PPP Loan.

The PPP Loan has a two-year term and bears interest at a rate of 1.0 % per annum.

Monthly principal and interest payments are deferred for six months after the date of disbursement.

The PPP Loan may be prepaid

at any time prior to maturity with no prepayment penalties.

The Promissory Note contains events of default and other provisions customary

for a loan of this type.

The Paycheck Protection Program provides that the PPP Loan may be partially or wholly forgiven if the funds are

used for certain qualifying expenses as described in the CARES Act.

The Company used the proceeds from the PPP Loan for qualifying expenses

and plans to apply for forgiveness of the PPP Loan in accordance with the terms of the CARES Act.

However, the Company cannot completely

assure at this time that such forgiveness of the PPP Loan will occur.

The balance of the PPP loan as of March 31, 2021 and December 31,

2020 amounts to $274,700 and $147,300, respectively.

The PPP Loan may be prepaid at any time prior to maturity with no prepayment penalties.

The Promissory Note contains events of default and other provisions customary for a loan of this type.

The Paycheck Protection Program provides that the PPP Loan may be partially or wholly forgiven if the funds are used for certain qualifying expenses as described in the CARES Act.

The Company used the proceeds from the PPP Loan for qualifying expenses and plans to apply for forgiveness of the PPP Loan in accordance with the terms of the CARES Act.

However, the Company cannot completely assure at this time that such forgiveness of the PPP Loan will occur.

On June 2, 2021, the Company received notice from PNC Bank that its initial loan of $ 147,300 had been forgiven in its entirety by the SBA.

The balance of the PPP loan as of June 30, 2021 and December 31, 2020 amounts to $ 127,400 and $ 147,300 , respectively.

Economic Injury Disaster Loan

On May 28, 2020, the Company entered into

the standard loan documents required for securing a loan (the “EIDL Loan”) from the SBA under its Economic Injury Disaster

Loan (“EIDL”) assistance program in light of the impact of the COVID-19 pandemic on the Company’s business.

to that certain Loan Authorization and Agreement (the “SBA Loan Agreement”), the principal amount of the EIDL Loan is up to

$260,500, with proceeds to be used for working capital purposes.

On May 28, 2020, the Company entered into the standard loan documents required for securing a loan (the “EIDL Loan”) from the SBA under its Economic Injury Disaster Loan (“EIDL”) assistance program in light of the impact of the COVID-19 pandemic on the Company’s business.

Pursuant to that certain Loan Authorization and Agreement (the “SBA Loan Agreement”), the principal amount of the EIDL Loan is up to $ 260,500 , with proceeds to be used for working capital purposes.

Interest accrues at the rate of 3.75 % per annum.

Installment payments,

including principal and interest, are due monthly beginning May 28, 2021 (twelve months from the date of the SBA Note in the amount

Installment payments, including principal and interest, are due monthly beginning May 28, 2021 (twelve months from the date of the SBA Note in the amount of $ 1,270 .

The balance of principal and interest is payable thirty years from the date of the SBA Note.

In connection therewith, the Company

received an $8,000 advance, which does not have to be repaid.

The balance of the EIDL Loan as of March 31, 2021 and December 31,

2020 amounts to $268,721 and $266,279, respectively.

In connection therewith, the Company received an $ 8,000 advance, which does not have to be repaid.

The balance of the EIDL Loan as of June 30, 2021 and December 31, 2020 amounts to $ 271,163 and $ 266,279 , respectively.

Convertible Notes Payable

On December 24, 2020, the Company entered

into two Securities Purchase Agreement, dated December 24, 2020 (the “Purchase Agreement”) pursuant to which the Company

issued the following (i) $100,000 6% Secured Convertible Promissory Note which was convertible into shares of the Company’s

common stock at a price per share of $0.08 and (ii) Common Stock purchase warrants to purchase up to 312,500 shares of common stock

with an exercise price of $0.08.

On December 24, 2020, the Company entered into two Securities Purchase Agreement, dated December 24, 2020 (the “Purchase Agreement”) pursuant to which the Company issued the following (i) $ 100,000 6 % Secured Convertible Promissory Note which was convertible into shares of the Company’s common stock at a price per share of $ 0.08 and (ii) Common Stock purchase warrants to purchase up to 312,500 shares of common stock with an exercise price of $ 0.08 .

The notes are secured by all of the assets and equipment owned by the Company.

The notes were due on

or before June 24, 2021 and fully-repaid (including all accrued but unpaid interest) on March 14, 2021.

On January 19, 2021, the Company entered

into a Securities Purchase Agreement, (the “2021 Purchase Agreement”) pursuant to which the Company issued the following (i) $15,000

Secured Convertible Promissory Note which was convertible into shares of the Company’s common stock at a price per share of $0.03.

The notes were due on or before June 24, 2021 and fully-repaid (including all accrued but unpaid interest) on March 14, 2021.

On January 19, 2021, the Company entered into a Securities Purchase Agreement, (the “2021 Purchase Agreement”) pursuant to which the Company issued the following (i) $ 15,000 Secured Convertible Promissory Note which was convertible into shares of the Company’s common stock at a price per share of $ 0.03 .

The notes were due on or before March 19, 2021 and fully-repaid (including all accrued but unpaid interest) on March 14, 2021.

Auctus Fund Financing

On March 11, 2021 (the “Issuance Date”),

the Company entered into a securities purchase agreement (the “Auctus Purchase Agreement”) with Auctus Fund, LLC, a Delaware

limited liability company (“Auctus”), pursuant to which the Company issued to Auctus a senior secured convertible promissory

note in the principal amount of $1,500,000 (the “Auctus Note”).

The net proceeds received by the Company were $1,337,000 (after

deducting fees and expenses related to the transaction, including a payment to Alere (as defined and discussed below).

The Company intends

to use the net proceeds for working capital and general corporate purposes.

The Auctus Note has a maturity date of one year

from the Issuance Date.

The Auctus Note bears interest at a rate of 12% per annum, which is also payable on maturity, with the understanding

that the first 12 months of interest (equal to $180,000) is guaranteed and deemed to be earned in full as of the Issuance Date.

event the Company fails to pay any amount when due under the Auctus Note, the interest rate will increase to the greater of 16% or the

maximum amount permitted by law.

The Auctus Note may be prepaid during the first 180 calendar days from the Issuance Date subject to a

110% prepayment penalty on all principal and accrued but unpaid interest then outstanding.

The Auctus Note may not be paid in whole or

in part after 180 calendar days from the Issuance Date.

Auctus may convert any amount due under the Auctus

Note at any time, and from time to time, into shares of the Company’s common stock at a conversion price of $0.10 per share;

however, that Auctus may not convert any portion of the Auctus Note that would cause it to beneficially own in excess of 4.99% of

the Company’s common stock.

The conversion price and number of shares of the Company’s common stock issuable upon conversion

of the Auctus Note will be subject to adjustment from time to time for any subdivision or consolidation of shares and other standard dilutive

The Auctus Note contains a number of events of

default, including but not limited to the following:

(i) the Company’s failure to be quoted or listed (as applicable) on the

OTCQB, OTCQX, any tier of the NASDAQ Stock Market, the New York Stock Exchange, or the NYSE American within 120 days of the Issuance Date

(the “Trading Date”) and (ii) the Company’s failure to file a registration statement covering the Auctus’

resale at prevailing market prices (and not fixed prices) of all of the common stock underlying the Auctus Note and the Auctus Warrants

(as defined below) within 30 calendar days following the Issuance Date, (ii) cause the registration statement to become effective

within 150 calendar days following the Issuance Date.

An event of default is subject to a confession of judgement against the Company

in the favor of Auctus.

Additionally, the Auctus Note is secured by all of the assets of the Company pursuant to a security agreement

that was entered into in connection with the issuance of the Auctus Note (the “Security Agreement”);

provided, however, the

Security Agreement will be automatically terminated as of the Trading Date assuming no event of default then exists.

In connection with the issuance of the Auctus

Note, Auctus was also issued two five-year warrants as follows:

the first warrant was to purchase up to an aggregate of 6,000,000 shares

of the Company’s common stock at an exercise price of $0.125 per share (the “First Auctus Warrant”) and the second warrant

was to purchase up to an aggregate of 5,000,000 shares of the Company’s common stock at an exercise price of $0.15 per share (the

“Second Auctus Warrant”).

The First Auctus Warrant and the Second Auctus Warrant are referred to herein as the “Auctus

Warrants”

and the shares of the Company’s common stock underlying the Auctus Warrants are referred to as the “Auctus

Warrant Shares”.

Auctus may not exercise the Auctus Warrants with

respect to any number of Auctus Warrant Shares that would cause it to beneficially own in excess of 4.99% of the Company’s common

The Auctus Warrants may be exercised for cash, or, if the “market price”

of the Company’s common stock is greater

than the Auctus Warrant’s exercise price, and there is not an effective registration statement covering the Auctus Warrant Shares,

the Auctus Warrants may be exercised on a cashless basis.

The number of shares of common stock to be deliverable upon exercise of the

Auctus Warrants is subject to adjustment for subdivision or consolidation of shares and other standard dilutive events, or in the event

the Company effects a reorganization, reclassification, merger, consolidation, disposition of assets, or other fundamental transaction.

Pursuant to the Auctus Purchase Agreement, the

Company granted Auctus piggyback registration rights with respect to the shares underlying the Auctus Note and the Auctus Warrant.

addition, the Company agreed that, while any amount remains unpaid under the Auctus Note, it would not sell securities on more favorable

terms than those provided to Auctus, without adjusting Auctus’

terms accordingly.

Further, among other things, the Company agreed

that, while any amount remains unpaid under the Auctus Note, it would not enter into any variable rate transactions.

and in connection with the issuance of the Auctus Note, the Company entered into a registration rights agreement with Auctus (the “Registration

Rights Agreement”) whereby it the Company agreed to (i) file with the Securities and Exchange Commission a registration

statement covering resale by Auctus at prevailing market prices (and not fixed prices) of all of the common stock underlying the Auctus

Note and the Auctus Warrants within 30 calendar days following the Issuance Date, (ii) cause the registration statement to become

effective within 150 calendar days following the Issuance Date.

Alere Financial, A Division of Cova Capital Partners,

LLC (“Alere”), served as the placement agent for the Auctus Note and received a total cash fee equal to $120,000 (or 8% of

the principal amount of the Auctus Note).

Additionally, Alere received warrants to purchase 654,545 and 545,455 shares of common stock

at an exercise price equal to $0.125 and $0.15, respectively, for such services rendered.

Alere’s warrants are in a customary form

reasonably acceptable to Alere and exercisable for 3 years.

Levy, the Company’s Chief Executive Officer and Chief Financial

Officer, is affiliated with Alere but has waived any portion of such fee received by Alere to which he is entitled as an affiliate of

As of March 31,

2021, the note outstanding was $92,055, which consisted of unamortized balance of $1,159,889 of a beneficial conversion and warrant features,

unamortized original issue discount of $172,824, unamortized debt issuance costs of $255,232 and interest of $6,803 included in accrued

expenses on the accompanying consolidated balance sheet.

On March 11, 2021 (the “Issuance Date”), the Company entered into a securities purchase agreement (the “Auctus Purchase Agreement”) with Auctus Fund, LLC, a Delaware limited liability company (“Auctus”), pursuant to which the Company issued to Auctus a senior secured convertible promissory note in the principal amount of $ 1,500,000 (the “Auctus Note”).

The net proceeds received by the Company were $ 1,337,000 (after deducting fees and expenses related to the transaction, including a payment to Alere (as defined and discussed below).

The Company intends to use the net proceeds for working capital and general corporate purposes.

On August 13, 2021, the Company and Auctus entered a First Amendment to the Senior Secured Promissory Note, Warrants and Securities Purchase Agreement dated March 11, 2011 (the “Auctus Amendment”).

The Auctus Amendment is attached to this Form 10-Q as Exhibit 10.1 and is incorporated herein by reference.

The Auctus Note has a maturity date of one year from the Issuance Date.

The Auctus Note bears interest at a rate of 12 % per annum, which is also payable on maturity, with the understanding that the first 12 months of interest (equal to $ 180,000 ) is guaranteed and deemed to be earned in full as of the Issuance Date.

In the event the Company fails to pay any amount when due under the Auctus Note, the interest rate will increase to the greater of 16 % or the maximum amount permitted by law.

The Auctus Note may be prepaid during the first 180 calendar days from the Issuance Date subject to a 110 % prepayment penalty on all principal and accrued but unpaid interest then outstanding.

The Auctus Note may not be paid in whole or in part after 180 calendar days from the Issuance Date.

Auctus may convert any amount due under the Auctus Note at any time, and from time to time, into shares of the Company’s common stock at a conversion price of $ 0.10 per share;

provided, however, that Auctus may not convert any portion of the Auctus Note that would cause it to beneficially own in excess of 4.99 % of the Company’s common stock.

The conversion price and number of shares of the Company’s common stock issuable upon conversion of the Auctus Note will be subject to adjustment from time to time for any subdivision or consolidation of shares and other standard dilutive events.

The Auctus Note (as amended by the Auctus Amendment) contains a number of events of default, including but not limited to the following:

(i) the Company’s failure to be quoted or listed (as applicable) on the OTCQB, OTCQX, any tier of the NASDAQ Stock Market, the New York Stock Exchange, or the NYSE American by October 31, 2021 (the “Trading Date”) and (ii) the Company’s failure to file a registration statement covering the Auctus’ resale at prevailing market prices (and not fixed prices) of all of the common stock underlying the Auctus Note and the Auctus Warrants (as defined below) within 30 calendar days following the Issuance Date, (ii) cause the registration statement to become effective by the Trading Date.

An event of default is subject to a confession of judgement against the Company in the favor of Auctus.

Additionally, the Auctus Note is secured by all of the assets of the Company pursuant to a security agreement that was entered into in connection with the issuance of the Auctus Note (the “Security Agreement”);

provided, however, the Security Agreement will be automatically terminated as of the Trading Date assuming no event of default then exists.

The Auctus Amendment waived any events of default which may have existed under Sections 3.18 and 3.19 of the Auctus Note prior to August 13, 2021.

In connection with the issuance of the Auctus Note, Auctus was also issued two five-year warrants as follows:

the first warrant was to purchase up to an aggregate of 6,000,000 shares of the Company’s common stock at an exercise price of $ 0.125 per share (the “First Auctus Warrant”) and the second warrant was to purchase up to an aggregate of 5,000,000 shares of the Company’s common stock at an exercise price of $ 0.15 per share (the “Second Auctus Warrant”).

The First Auctus Warrant and the Second Auctus Warrant are referred to herein as the “Auctus Warrants” and the shares of the Company’s common stock underlying the Auctus Warrants are referred to as the “Auctus Warrant Shares”.

Auctus may not exercise the Auctus Warrants with respect to any number of Auctus Warrant Shares that would cause it to beneficially own in excess of 4.99 % of the Company’s common stock.

The Auctus Warrants may be exercised for cash, or, if the “market price” of the Company’s common stock is greater than the Auctus Warrant’s exercise price, and there is not an effective registration statement covering the Auctus Warrant Shares, the Auctus Warrants may be exercised on a cashless basis.

The number of shares of common stock to be deliverable upon exercise of the Auctus Warrants is subject to adjustment for subdivision or consolidation of shares and other standard dilutive events, or in the event the Company effects a reorganization, reclassification, merger, consolidation, disposition of assets, or other fundamental transaction.

Pursuant to the Auctus Purchase Agreement, the Company granted Auctus piggyback registration rights with respect to the shares underlying the Auctus Note and the Auctus Warrant.

In addition, the Company agreed that, while any amount remains unpaid under the Auctus Note, it would not sell securities on more favorable terms than those provided to Auctus, without adjusting Auctus’ terms accordingly.

Further, among other things, the Company agreed that, while any amount remains unpaid under the Auctus Note, it would not enter into any variable rate transactions.

Further and in connection with the issuance of the Auctus Note, the Company entered into a registration rights agreement with Auctus (the “Registration Rights Agreement”) whereby it the Company agreed to (i) file with the Securities and Exchange Commission a registration statement covering resale by Auctus at prevailing market prices (and not fixed prices) of all of the common stock underlying the Auctus Note and the Auctus Warrants within 30 calendar days following the Issuance Date, (ii) cause the registration statement to become effective by the Trading Date.

Alere Financial, A Division of Cova Capital Partners, LLC (“Alere”), served as the placement agent for the Auctus Note and received a total cash fee equal to $ 120,000 (or 8 % of the principal amount of the Auctus Note).

Additionally, Alere received warrants to purchase 654,545 and 545,455 shares of common stock at an exercise price equal to $ 0.125 and $ 0.15 , respectively, for such services rendered.

Alere’s warrants are in a customary form reasonably acceptable to Alere and exercisable for 3 years .

Levy, the Company’s Chief Executive Officer and Chief Financial Officer, is affiliated with Alere but has waived any portion of such fee received by Alere to which he is entitled as an affiliate of Alere.

As of June 30, 2021, the note outstanding was $ 510,904 , which consisted of unamortized balance of $ 852,288 of a beneficial conversion and warrant features, unamortized original issue discount of $ 125,260 and unamortized debt issuance costs of $ 191,547 .

Warrant Liability

On March 11, 2021, February 3, 2021,

December 24, 2020, March 18, 2020, September 10, 2019 and November 6, 2019, the Company issued 1,200,000, 260,000,

255,000, 1,550,000, 1,250,000 and 4,000,000 warrants, respectively, as equity issuance consideration, in connection with a private placement

of the Company’s common stock.

The warrants entitle the holder to purchase one share of our common stock at an exercise price equal

to $0.014 to $0.15 per share at any time on or after their issuance date and on or prior to the close of business 3 years after the issuance

date (the “Termination Date”).

The Company determined that these warrants are free standing financial instruments that are

legally detachable and separately exercisable from the common stock included in the public share offering.

Management also determined

that the warrants required classification as a liability pursuant to ASC 815.

In accordance with the accounting guidance, the outstanding

warrants are recognized as a warrant liability on the balance sheet and are measured at their inception date fair value and subsequently

re-measured at each reporting period with changes being recorded as a component of other income in the statement of operations.

The fair value of the warrant liabilities was

measured using a Black-Scholes model.

On March 11, 2021, February 3, 2021, December 24, 2020, March 18, 2020, September 10, 2019 and November 6, 2019, the Company issued 1,200,000 , 260,000 , 255,000 , 1,550,000 , 1,250,000 and 4,000,000 warrants, respectively, as equity issuance consideration, in connection with a private placement of the Company’s common stock.

The warrants entitle the holder to purchase one share of our common stock at an exercise price equal to $ 0.014 to $ 0.15 per share at any time on or after their issuance date and on or prior to the close of business 3 years after the issuance date (the “Termination Date”).

The Company determined that these warrants are free standing financial instruments that are legally detachable and separately exercisable from the common stock included in the public share offering.

Management also determined that the warrants required classification as a liability pursuant to ASC 815.

In accordance with the accounting guidance, the outstanding warrants are recognized as a warrant liability on the balance sheet and are measured at their inception date fair value and subsequently re-measured at each reporting period with changes being recorded as a component of other income in the statement of operations.

The fair value of the warrant liabilities was measured using a Black-Scholes model.

Significant inputs into the model at the inception are as follows:

Interest Rate

Black -Scholes Assumptions

Issuance date (1)

March 11, 2021

Issuance date (2)

February 3, 2021

Issuance date (3)

December 24, 2020

Issuance date (4)

Stock Price (3)

per share (6)

March 11, 2021

Issuance date (5)

September 10, 2019

Issuance date (6)

November 6, 2019

Exercise Price (1)(2)

$ 0.125 –

Warrant Expiration Date (1)(2)

March 11, 2024

0.0093 - 0.0094

February 3, 2021

February 3, 2024

December 24, 2020

March 18, 2020

September 10, 2019

September 10, 2022

November 6, 2019

Stock Price (3)

Rate (annual) (4)

Volatility (annual) (5)

Time to Maturity (Years)

Calculated fair value per share

Future Estimated Quarterly Dividend per share (6)

Significant inputs into the model at the reporting

period measurement dates are as follows:

November 6, 2022

Significant inputs into the model at the reporting period measurement dates are as follows:

Interest Rate

Black-Scholes Assumptions

Exercise Price

$ 0.08 –

Warrant Expiration Date

February 3, 20201 and March 11, 2021

Stock Price (3)

per share (6)

June 30, 2021

March 11, 2024

0.0093 - 0.0094

June 30, 2021

February 3, 2024

June 30, 2021

December 24, 2020

June 30, 2021

March 18, 2020

June 30, 2021

September 10, 2022

June 30, 2021

November 6, 2022

Stock Price (7)

Interest Rate (annual) (8)

Volatility (annual) (9)

Time to Maturity (Years)

Calculated fair value per share

0.0936578 –

Future Estimated Quarterly Dividend per share (10)

Black-Scholes Assumptions

December 31, 2020

per share (6)

December 31, 2020

December 24, 2020

Exercise Price

Warrant Expiration Date

December 31, 2020

March 18, 2023

December 31, 2020

September 10, 2022

December 31, 2020

November 6, 2022

Interest Rate (annual) (7)

Volatility (annual) (8)

Time to Maturity (Years)

Calculated fair value per share

Future Estimated Quarterly Dividend per share (9)

( 1) Based on the terms provided in the

warrant agreement related to the issuance of common stock of on March 11 th , 2021

( 2) Based on the terms provided in the

warrant agreement related to the issuance of common stock of on February 3 rd , 2021

( 3) Based on the terms provided in the

warrant agreement related to the issuance of common stock of on December 24 th , 2020

( 4) Based on the terms provided in the

warrant agreement related to the issuance of common stock of on March 18 th , 2020

( 5) Based on the terms provided in the

warrant agreement related to the issuance of common stock of on September 10 th , 2019

( 6) Based on the terms provided in the

warrant agreement related to the issuance of common stock of on November 6 th , 2019

(7) Based on the observable transaction

value of common stock of per the most recent stock issuance financing agreements.

(1) Based on the terms provided in the warrant agreement related to the issuance of common stock of on March 11 th , 2021

(2) Based on the terms provided in the warrant agreement related to the issuance of common stock of on February 3 rd , 2021

(3) Based on the terms provided in the warrant agreement related to the issuance of common stock of on December 24 th , 2020

(4) Based on the terms provided in the warrant agreement related to the issuance of common stock of on March 18 th , 2020

(5) Based on the terms provided in the warrant agreement related to the issuance of common stock of on September 10 th , 2019

(6) Based on the terms provided in the warrant agreement related to the issuance of common stock of on November 6 th , 2019

(7) Based on the observable transaction value of common stock of per the most recent stock issuance financing agreements.

(8) Interest rate for U.S.

Treasury Bonds,

as of the issuance dates and each presented period ending date, as published by the U.S.

Treasury Bonds, as of the issuance dates and each presented period ending date, as published by the U.S.

Federal Reserve.

(9) Based on the historical daily volatility

of Guideline Public Companies and each presented period ending date.

(10) Current estimated dividend payments

beyond initial four quarters.

At a future date, the company will review the working capital needs and make a final determination of any

future dividend payments.

The warrants outstanding and fair values at each

of the respective valuation dates are summarized below:

(9) Based on the historical daily volatility of Guideline Public Companies and each presented period ending date.

(10) Current estimated dividend payments beyond initial four quarters.

At a future date, the company will review the working capital needs and make a final determination of any future dividend payments.

The warrants outstanding and fair values at each of the respective valuation dates are summarized below:

Warrant Liability

8 unchanged sentences

Convertible Promissory Note

On December 24, 2020, the Company issued

a Secured Convertible Promissory Notes in the amount of $100,000 to Mr.

Stein, a member of the board of directors and an entity affiliated

On December 24, 2020, the Company issued two Secured Convertible Promissory Notes in an aggregate amount of $ 100,000 to Mr.

Stein, a member of the board of directors and an entity affiliated to Mr.

Stein, N&F Trust 774 (See Note 14).

The notes were repaid in March 2021.

Jerome Zeldis, a member of the Company

Board, has an outstanding balance due of $30,000 for services as of December 31, 2020.

Jerome Zeldis, a member of the Company Board, has an outstanding balance due of $ 30,000 for services as of December 31, 2020.

The fees were paid in February 2021.

Sports Defense Acquisition

On May 29, 2020, the Company entered into

a Membership Interest Purchase Agreement whereby the Company purchased all of the outstanding equity securities of Sport Defense LLC.

, Adam Levy, the Company’s Chief Executive Officer and Chief Financial Officer, and Nachum Stein, a member of the Company’s

Board of Directors (the “Board”), were each members of Sport Defense and part of the Sellers.

Levy received 1,546,875

of the shares and Mr.

On May 29, 2020, the Company entered into a Membership Interest Purchase Agreement whereby the Company purchased all of the outstanding equity securities of Sport Defense LLC.

, Adam Levy, the Company’s Chief Executive Officer and Chief Financial Officer, and Nachum Stein, a member of the Company’s Board of Directors (the “Board”), were each members of Sport Defense and part of the Sellers.

Levy received 1,546,875 of the shares and Mr.

Stein received 3,187,500 of the shares (See Note 3).

Subsequent Events

The Company has evaluated subsequent events for

the potential recognition or disclosure through May 17, 2021, the date the financial statements were available to be issued, and

has determined that the following matter should be disclosed in the accompanying condensed financial statements.

Effective as of May 3, 2021, the Board approved

an increase of the number of authorized shares of common stock reserved under our 2019 Long-Term Incentive Plan from 17,000,000 shares

of common stock to 20,000,000 shares of common stock

MANAGEMENT’S DISCUSSION

AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of our financial

condition and results of operations should be read in conjunction with the condensed financial statements and related notes above.

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains

“forward-looking statements,”

which include information relating to future events, future financial performance, strategies,

expectations, competitive environment and regulation.

Words such as “may,”

“should,”

“could,”

“would,”

“predict,”

“potential,”

“continue,”

“expect,”

“anticipate,”

“future,”

“intend,”

“plan,”

“believe,”

“estimate,”

and similar expressions, as well as statements

in future tense, identify forward-looking statements.

Forward-looking statements should not be read as a guarantee of future performance

or results and may not be accurate indications of when such performance or results will actually be achieved.

Forward-looking statements

are based on information we have when those statements are made or our management’s good faith belief as of that time with respect

to future events and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those

expressed in or suggested by the forward-looking statements.

Important factors that could cause such differences include, but are not

our ability to continue as a going concern;

inadequate capital;

inadequate or an inability to raise sufficient capital to execute our business plan;

our ability to comply with current good manufacturing practices;

loss or retirement of key executives;

our plans to make significant additional outlays of working capital before we expect to generate significant revenues and the uncertainty regarding when we will begin to generate significant revenues, if we are able to do so;

adverse economic conditions and/or intense competition;

loss of a key customer or supplier;

entry of new competitors;

adverse federal, state and local government regulation;

technological obsolescence of our manufacturing process and equipment;

technical problems with our research and products;

risks of mergers and acquisitions including the time and cost of implementing transactions and the potential failure to achieve expected gains, revenue growth or expense savings;

price increases for supplies and components;

the inability to carry out our business plans.

For a discussion of these and other risks that

relate to our business and investing in shares of our common stock, you should carefully review the risks and uncertainties described

elsewhere in this Quarterly Report on Form 10-Q.

The forward-looking statements contained in this Quarterly Report on Form 10-Q

are expressly qualified in their entirety by this cautionary statement.

We do not undertake any obligation to publicly update any forward-looking

statement to reflect events or circumstances after the date on which any such statement is made or to reflect the occurrence of unanticipated

We manufacture a high-water content, electron

beam cross-linked, aqueous polymer hydrogels, or gels, used for wound care, medical diagnostics, transdermal drug delivery and cosmetics.

We believe that we are one of the leading manufacturers of high-performance gels in the United States.

We specialize in custom gels by

capitalizing on proprietary manufacturing technologies.

We have historically served as a contract manufacturer, supplying our gels to

third parties who incorporate them into their own products.

Our contract manufacturing business provides custom hydrogels to the OEM market.

We have recently launched an initiative to produce and market consumer products based on our unique technology.

We believe there will

be significant interest for applications in beauty and cosmetics, foot care, and over the counter remedies.

On June 21, 2019, AquaMed became an independent

company through the pro rata distribution (“Spin-Off”) by Adynxx, Inc.

(“Adynxx”

and the “Parent”)

in connection with the closing of a reverse merger between Adynxx, Inc.

and Alliqua BioMedical, Inc., of AquaMed’s common

stock for common stock of Parent.

was previously known as Alliqua BioMedical, Inc.

and subsequently changed its

name to Adynxx, Inc.

on May 3, 2019.

The terms and conditions of the Spin-Off provided that each record holder of Parent stock

as of April 22, 2019, received one share of AquaMed common stock in book-entry form and resulted in the distribution of 5,005,211

shares of common stock of AquaMed.

Following the distribution (“Capitalization”), all existing operations were distributed

to AquaMed with the exception of a corporate lease for property in Yardley, Pennsylvania which was retained by Adynxx, Inc.

Following the distribution (“Capitalization”),

all existing operations were distributed to AquaMed with the exception of a corporate lease for property in Yardley, Pennsylvania which

was retained by Adynxx, Inc.

Pursuant to the Spin-Off and in exchange for the

5,005,211 shares of common stock, NexGel assumed the following net assets and liabilities from Parent as of June 21, 2019 ($ in thousands):

Accounts receivable, net

Prepaid expenses and other current assets

Property and equipment, net

Operating lease - right of use asset

Accounts payable

Accrued expenses and other current liabilities

Operating lease liability

Long-term operating lease liability

Total liabilities

Net liabilities assumed in Spin-Off on June 21, 2019

Basis of Presentation

The balance sheet as of December 31, 2020

and the statements of operations, stockholders’

equity, and cash flows for the year ended December 31, 2020 consists of the

balances of NexGel as prepared on a stand-alone basis.

The statements of operations, stockholders’

equity, and cash flows for the

year ended December 31, 2019 were prepared on a “carve-out”

basis for the periods and dates prior to the Spin-Off.

to the separation, these financial statements were derived from the consolidated financial statements and accounting records of Adynxx, Inc.

Prior to the Spin-Off, Adynxx used a centralized

approach to cash management and financing its operations, including the operations of the Company.

Accordingly, none of the cash of Adynxx

have been attributed to the Company in the financial statements.

Transactions between Adynxx and the Company were accounted for through

Parent’s Net Investment.

The expenses, including executive compensation, have been allocated

by management based either on specific attribution of those expenses or, where necessary and appropriate, based on management’s

best estimate of an appropriate proportional allocation.

These interim condensed financial statements have

been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission (the "SEC"),

which permit reduced disclosure for interim periods.

The condensed balance sheet as of March 31, 2021 was derived from audited financial

statements for the fiscal year then ended, but does not include all necessary disclosures required by generally accepted accounting principles

in the United States of America ("GAAP") with respect to annual financial statements.

In the opinion of management, the condensed

financial statements include all adjustments, which are of a normal recurring nature, necessary to present fairly the Company’s

financial position as of March 31, 2021 and results of operations and cash flows for the three months ended March 31, 2021 and

These unaudited condensed financial statements should be read in conjunction with the audited financial statements and the notes

thereto in the Company’s year-end financial statements for the years ended December 31, 2020 and 2019, which are included in

the Company’s Form 10-K filed with SEC on March 31, 2021.

Results for interim periods are not necessarily indicative of

the results to be expected for a full fiscal year or for any future period.

Results of Operations

Three Months Ended March 31, 2021 Compared

to the Three Months Ended March 31, 2020

For the three months ended March 31, 2021, revenues increased by $27,000 to $267,000 when compared to $240,000

for the three months ended March 31, 2020.

The increase in our overall revenues was predominantly due to initiation of consumer

product sales in the first quarter of 2021.

profit (loss) .

Our gross loss was $42,000 for the three months ended March 31, 2021, compared to a gross profit of $67,000

for the three months ended March 31, 2020.

The gross loss recorded for the three months ended March 31, 2021, as compared

to a gross profit recorded for the three months ended March 31, 2020, was primarily due to a significant cost associated with restart

of the plant accelerator post upgrade.

On a percentage basis, our gross loss was approximately (16%) for the three months ended March 31,

Gross profit for the three months ended March 31, 2020 was approximately 28%.

The components of cost of revenues are as follows

for the three months ended March 31, 2021 and 2020 ($ in thousands):

Three Months Ended

Cost of revenues

Materials and finished products

Share-based compensation

Compensation and benefits

Depreciation and amortization

Equipment, production and other expenses

Total cost of revenues

Cost of revenues increased by $136 thousand to

$309 thousand for the three months ended March 31, 2021, as compared to $173 thousand for the three months ended March 31, 2020.

The increase in cost of revenues is primarily attributable was primarily due to a significant cost associated with restart of the plant

accelerator post upgrade and increased material and finished products associated with increased revenue.

The company anticipates increased

utilization of the facility is the current year.

general and administrative expenses .

The following table highlights selling, general and administrative expenses by type for

the three months ended March 31, 2021 and 2020 ($ in thousands):

Three Months Ended

Selling, general and administrative expenses

Compensation and benefits

Share-based compensation

Depreciation and amortization

Other expenses and professional fees

Total selling, general and administrative expenses

Selling, general and administrative expenses decreased

by $98,000 to $478,000 for the three months ended March 31, 2021, as compared to $576,000 for the three months ended March 31,

The decrease in selling, general and administrative expenses is primarily attributable to our lower costs for professional fees

and other administrative expenses in the current period operating as a stand-alone entity.

Compensation and benefits declined by $16,000

to $89,000 for the three months ended March 31, 2021, as compared to $105,000 for the three months ended March 31, 2020.

company’s adjustments to staffing resulted in a compensation decrease compared to the prior year period.

Share-based compensation was $90,000 for the three

months ended March 31, 2021, which is related to stock option expense of $69,000 to a director and a strategic advisor and $21,000

related to the vesting of restricted awards to our Chief Executive Officer.

Share-based compensation was $64,000 for the three months

ended March 31, 2020, which is related to the issuance of 5,714,282 stock options and the issuance of restricted awards to our Chief

Executive Officer.

Other Expenses and professional fees decreased

by $132,000 to $272,000 for the three months ended March 31, 2021 from $404,000 for the three months ended March 31, 2020.

Other selling, general and administrative expenses generally consist of costs associated with our selling efforts and general management,

including information technology, travel, training and recruiting.

We continued to incur legal, accounting and consulting fees associated

with public company governance requirements, however, the decrease in professional fees compared to the prior year period was the primary

result in the cost reduction.

Liquidity and Capital Resources

As of March 31, 2021, we had $1.07 million

of cash, compared to $32 thousand of cash at December 31, 2020.

Net cash used in operating activities was $345 thousand and $660

thousand for the three months ended March 31, 2021 and 2020, respectively.

Net cash used in investing activities during the

three months ended March 31, 2021 was $267 thousand related to facility upgrade costs.

Net cash used in investing activities was

$1,000 for the three months ended March 31, 2020 related to equipment purchases.

Net cash provided by financing activities for

the three months ended March 31, 2021 was $1,650,000 which is attributable to the issuance of common stock of $285,000 and proceeds

of a notes payable of $15,000 and proceeds from the PPP loan of $128,000 and convertible notes payable of $1,337,000.

Net cash provided

by financing activities for the three months ended March 31, 2020 was $620,000 which is attributable to the issuance of common stock.

At March 31, 2021, current assets totaled

$1,450,000 and current liabilities totaled $1,602,000, as compared to current assets totaling $363,000 and current liabilities totaling

$1,332,000 at December 31, 2020.

As a result, we had working capital deficit of $152,000 at March 31, 2021, compared to a working

capital deficit of $969,000 at December 31, 2020.

The decrease in the working capital deficit as of March 31, 2021 is

primarily attributable to the capital raised, an increase from the current portion of PPP notes payable and additional convertible notes

payable due in March 2022.

On March 11, 2021, the Company entered into

a securities purchase agreement (the “Auctus Purchase Agreement”) with Auctus Fund, LLC, a Delaware limited liability company

(“Auctus”), pursuant to which the Company issued to Auctus a senior secured convertible promissory note in the principal amount

of $1,500,000 (the “Auctus Note”).

The net proceeds received by the Company were $1,337,000 after deducting fees and expenses

related to the transaction.

On March 4, 2021, the Company received a second PPP Loan

in the amount of $128 thousand under Phase II of the Paycheck Protection Program which commenced on January 13, 2021 and allowed

certain businesses that received an initial PPP Loan to seek a second draw PPP Loan.

On January 19, 2021, the Company entered

into a Securities Purchase Agreement, (the “2021 Purchase Agreement”) pursuant to which the Company issued the following (i) $15,000

Secured Convertible Promissory Note which was convertible into shares of the Company’s common stock at a price per share of $0.03.

The notes were due on or before March 19, 2021 and fully-repaid (including all accrued but unpaid interest) on March 14, 2021.

From January 1, 2021 through March 31,

2021, the Company entered into Securities Purchase Agreements with certain accredited investors whereby we sold 3,563,000 shares of our

common stock at a price per share equal to $0.08 for an aggregate purchase price of $285,000.

We have never declared or paid any cash dividends

on our common stock.

For the foreseeable future, we anticipate that all available fund and any earnings generated in our business will

be used to finance the growth of our business and will not be paid out as dividends to our shareholders.

Any future determination related

to our dividend policy will be made at the discretion of our Board of Directors and will depend upon, among other factors, our results

of operations, financial condition, capital requirements, contractual restrictions, business prospects and other factors our Board of

Directors may deem relevant.

The Company is in the process of expanding its

customer base to increase revenue in order to alleviate the current going concern.

Management is exploring new product channel sales in

consumer products, such as cosmetics, athletic products and proprietary medical devices.

The Company has increased its focus on sales

and developing a sales pipeline for potential customers.

This customer base expansion will enable us to provide financial stability for

the foreseeable future, expand our current processes, and position us for long-term shareholder value creation.

Moving forward, the Company will potentially be

raising additional capital and focusing on increasing revenues for the business to stabilize and become profitable.

The Company will maintain

and attempt to grow the existing contract manufacturing business.

The Company plans to continue building and developing its catalog of

consumer products for sale to branding partners.

Thirdly, we will use our in house capabilities to create and test market additional branded

These products will be target marketed and sold online through social media, television and online market places.

We expect to continue incurring losses for the

near-term future and may need to raise additional capital to support ongoing operations.

Our ability to continue to operate as a going

concern is dependent upon our ability to raise additional capital and to ultimately achieve profitable operations.

Management is evaluating

various options to raise capital to funds the Company’s working capital requirements through equity offerings.

There can be no assurances,

however, that management will be able to obtain sufficient additional funds when needed, or that such funds, if available, will be obtained

on terms satisfactory to us.

These factors raise substantial doubt as to our ability to continue as a going concern.

The financial statements

do not include any adjustments relating to the recoverability and classification of recorded assets and liabilities that might be necessary

should we be unable to continue as a going concern.

On January 30, 2020, the World Health Organization declared the

coronavirus outbreak a "Public Health Emergency of International Concern"

and on March 10, 2020, declared it to be a pandemic.

Actions taken around the world to help mitigate the spread of the coronavirus include restrictions on travel, and quarantines in certain

areas, and forced closures for certain types of public places and businesses.

The coronavirus and actions taken to mitigate it have had

and are expected to continue to have an adverse impact on the economies and financial markets of many countries, including the geographical

area in which the Company operates.

While it is unknown how long these conditions will last and what the complete financial effect will

be to the Company, to date, the Company could experience declining revenue, labor and supply shortages, or difficulty in raising additional

Our concentrations with a few customers and one supplier make it reasonably possible that we are vulnerable to the risk of a

near-term severe impact.

Additionally, it is reasonably possible that estimates made in the

financial statements have been, or will be, materially and adversely impacted in the near term as a result of these conditions, including

the recoverability of long-lived assets.

Off Balance Sheet Arrangements

As of March 31, 2021, we had no off-balance

sheet arrangements in the nature of guarantee contracts, retained or contingent interests in assets transferred to entities (or similar

arrangements serving as credit, liquidity or market risk support to entities for any such assets), or obligations (including contingent

obligations) arising out of variable interests in entities providing financing, liquidity, market risk or credit risk support to us, or

that engage in leasing, hedging or research and development services with us.

Critical Accounting Policies and Estimates

The preparation of our Financial Statements in

accordance with generally accepted accounting principles is based on the selection and application of accounting policies that require

us to make significant estimates and assumptions about the effects of matters that are inherently uncertain.

We consider the accounting

policies discussed below to be critical to the understanding of our Financial Statements.

Actual results could differ from our estimates

and assumptions, and any such differences could be material to our Financial Statements.

compensation –

We utilize share-based compensation in the form of incentive stock options.

The fair values of incentive

stock option award grants are estimated as of the date of grant using a Black-Scholes option valuation model.

Compensation expense is

recognized in the statements of operations on a straight-line basis over the requisite service period, which is generally the vesting

period required to obtain full vesting.

The expected term of the awards granted is estimated using the simplified method which computes

the expected term as the sum of the award’s vesting term plus the original contractual term divided by two.

Liability –

Warrants to purchase common stock were issued in connection with equity financing raises which occurred on

March 11, 2021, February 3, 2021, December 24, 2020, March 18, 2020, September 10, 2019 and November 6,

The fair values of the warrants are estimated as of the date of issuance and again at each period end using a Black-Scholes option

valuation model.

At issuance, the fair value of the warrant is recognized as an equity issuance cost within additional paid-in-capital.

Fair value adjustments to the warrant liability are recognized in other income (expense) in the statements of operations.

term of the awards granted are based on the 3 year contractual expiration date.

Scholes Inputs - The fair value of each stock option award and warrant issued was estimated on the date of grant using a Black-Scholes

option-valuation model, which requires management to make certain assumptions regarding:

(i) fair value of the common stock that

underlies the stock option;

(ii) the expected volatility in the market price of our common stock;

(iii) dividend yield;

(iv) risk-free

interest rates;

and (iv) the period of time employees are expected to hold the award prior to exercise (referred to as the expected

Under the Black-Scholes option-valuation model, entities typically estimate the expected volatility based on historical volatilities

of the entity’s own common stock.

Based on the lack of historical data of volatility for the Company’s common stock, the Company

based its estimate of expected volatility on a weighted average of the historical volatility of comparable public companies that manufacture

similar products and are similar in size, stage of life cycle, and financial leverage.

The fair value of the common stock that underlies

the stock option is estimated by the Company considering the price of the most recent issuance of the Company’s common stock.

dividend yield is based upon the assumption that the Company will not declare a dividend over the life of the options.

The risk-free interest

rate is based on the U.S.

Treasury yield curve in effect at the time of grant for bonds with maturities consistent with the expected term

of the related award.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET

Not required.

The Company has evaluated subsequent events for the potential recognition or disclosure through August 16, 2021, the date the financial statements were available to be issued, and has determined that the following matter should be disclosed in the accompanying condensed financial statements.

On August 2, 2021, the Company filed an amendment to its certificate of incorporation to decrease the number of the Company’s authorized shares of common stock from 3,000,000,000 shares of common stock to 750,000,000 shares of common stock.

On August 13, 2021, the Company and Auctus Fund, LLC entered a First Amendment to the Senior Secured Promissory Note, Warrants and Securities Purchase Agreement dated March 11, 2011 (the “Auctus Amendment”).

The Auctus Amendment is attached to this Form 10-Q as Exhibit 10.1, is incorporated herein by reference and is more fully described in Footnote 14 above.

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.

What changed 10-Q

Item 1. Financial Statements