UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
10-K
☒
ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the fiscal year ended December 31 , 2022
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from ________ to _________
Commission
file number: 0-53497
VIVOS
INC
(Exact
name of registrant as specified in its charter)
Delaware
80-0138937
(State
or other jurisdiction of
(I.R.S.
Employer
incorporation
or organization)
Identification
No.)
719
Jadwin Avenue ● Richland , Washington 99352
(Address
of principal executive offices) (Zip Code)
(509)
736-4000
Registrant’s
telephone number, including area code
Securities
registered pursuant to Section 12(b) of the Act: None
Securities
registered pursuant to Section 12(g) of the Act: Common Stock, $0.001 Par Value
Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒
Indicate
by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. Yes ☐ No ☒
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate
by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
Accelerated Filer
☐
Accelerated
Filer
☐
Non-Accelerated
Filer
☒
Smaller
Reporting Company
☒
Emerging
growth company
☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
Securities
registered pursuant to Section 12(b) of the Act: None
Title
of Each Class
Trading
Symbol
Name
of Each Exchange on which registered
The
aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which
the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrant’s
most recently completed second fiscal quarter was approximately $ 36,693,047 . Shares of common stock held by each executive officer and
director and by each person who owns 10% or more of the outstanding common stock of the registrant have been excluded in that such persons
may be deemed to be affiliates. This determination of affiliate status is not necessarily a conclusive determination for other purposes.
Without acknowledging that any individual director of registrant is an affiliate, all directors have been included as affiliates with
respect to shares owned by them.
As
of March 1, 2023, there were 362,541,528 shares of the registrant’s common stock outstanding, 2,071,007 shares of the registrant’s
Series A Convertible Preferred Stock outstanding, 200,363 of the registrant’s Series B Convertible Preferred Stock outstanding
and 385,302 of the registrant’s Series C Convertible Preferred Stock outstanding.
VIVOS
INC
Report
on Form 10-K
TABLE
OF CONTENTS
Page
PART I.
Item
1.
Business
3
Item
1A.
Risk Factors
14
Item
1B.
Unresolved Staff Comments
21
Item
2.
Properties
21
Item
3.
Legal Proceedings
21
Item
4.
Mine Safety Disclosures
21
PART II.
Item
5.
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
22
Item
6.
Selected Financial Data
23
Item
7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
23
Item
7A.
Quantitative and Qualitative Disclosures About Market Risk
28
Item
8.
Financial Statements and Supplementary Data
28
Item
9.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
28
Item
9A.
Controls and Procedures
29
Item
9B.
Other Information
30
PART III.
Item
10.
Directors, Executive Officers and Corporate Governance
31
Item
11.
Executive Compensation
34
Item
12.
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
36
Item
13.
Certain Relationships and Related Transactions, and Director Independence
39
Item
14.
Principal Accountant Fees and Services
40
PART IV.
Item
15.
Exhibits and Financial Statement Schedules
41
2
PART
I
FORWARD
LOOKING STATEMENTS
Except
for statements of historical fact, certain information described in this Annual Report on Form 10-K (“ Annual Report ”)
contains “forward-looking statements” that involve substantial risks and uncertainties. You can identify these statements
by forward-looking words such as “anticipate,” “believe,” “could,” “estimate,” “expect,”
“intend,” “may,” “should,” “will,” “would” or similar words. The statements
that contain these or similar words should be read carefully because these statements discuss the Company’s future expectations,
including its expectations of its future results of operations or financial position, or state other “forward-looking” information.
Vivos Inc. believes that it is important to communicate its future expectations to its investors. However, there may be events in the
future that the Company is not able to accurately predict or to control. Further, the Company urges you to be cautious of the forward-looking
statements which are contained in this Annual Report because they involve risks, uncertainties and other factors affecting its operations,
market growth, service, products and licenses. The risk factors in the section captioned “Risk Factors” in Item 1A of the
Company’s Annual Report, as well as other cautionary language in this Annual Report, describe such risks, uncertainties and events
that may cause the Company’s actual results and achievements, whether expressed or implied, to differ materially from the expectations
the Company describes in its forward-looking statements. The occurrence of any of the events described as risk factors could have a material
adverse effect on the Company’s business, results of operations and financial position.
ITEM
1. BUSINESS.
Vivos
Inc. is a radiation oncology medical device company engaged in the development of its yttrium-90 (“Y-90”) based brachytherapy
device, RadioGel™, for the treatment of non-resectable tumors. A prominent team of radiochemists, scientists and engineers, collaborating
with strategic partners, including national laboratories, universities and private corporations, lead the Company’s development
efforts. The Company’s overall vision is to globally empower physicians, medical researchers and patients by providing them with
new isotope technologies that offer safe and effective treatments for cancer.
In
2013 the FDA issued the determination that RadioGel™ is a device for human therapy for non-resectable cancers in humans. This should
result in a faster path than a drug for final approval.
In
January 2018, the Center for Veterinary Medicine Product Classification Group ruled that RadioGel TM should be classified as
a device for animal therapy of feline sarcomas and canine soft tissue sarcomas. Additionally, after a legal review, the Company believes
that the device classification obtained from the Food and Drug Administration (“ FDA ”) Center for Veterinary Medicine
is not limited to canine and feline sarcomas, but rather may be extended to a much broader population of veterinary cancers, including
all or most solid tumors in animals. We expect the result of such classification and label review will be that no additional regulatory
approvals are necessary for the use of IsoPet ® for the treatment of solid tumors in animals. The FDA does not have premarket
authority over devices with a veterinary classification, and the manufacturers are responsible for assuring that the product is safe,
effective, properly labeled, and otherwise in compliance with all applicable laws and regulations.
Based
on the FDA’s recommendation, RadioGel TM will be marketed as “IsoPet ® ” for use by veterinarians
to avoid any confusion between animal and human therapy. The Company already has trademark protection for the “IsoPet ® ”
name. IsoPet ® and RadioGel TM are used synonymously throughout this document. The only distinction between IsoPet ®
and RadioGel TM is the FDA’s recommendation that we use “IsoPet ® ” for veterinarian usage,
and reserve “RadioGel TM” for human therapy. Based on these developments, the Company has shifted its primary focus
to the development and marketing of Isopet ® for animal therapy, through the Company’s IsoPet ® Solutions
division.
The
Company’s IsoPet Solutions division was established in May 2016 to focus on the veterinary oncology market, namely engagement of
university veterinarian hospital to develop the detailed therapy procedures to treat animal tumors and ultimately use of the technology
in private clinics. The Company has worked with three different university veterinarian hospitals on IsoPet ® testing and
therapy. Washington State University treated five cats for feline sarcoma and served to develop the procedures which are incorporated
in our label. They concluded that the product was safe and effective in killing cancer cells. Colorado State University demonstrated
the CT and PET-CT imaging of IsoPet ® . A contract was signed with University of Missouri to treat canine sarcomas and equine
sarcoids starting in November 2017.
3
The
dogs were treated for canine soft tissue sarcoma. Response evaluation criteria in solid tumors (“ RECIST ”) is a set
of published rules that define when tumors in cancer patients improve (respond), stay the same (stabilize), or worsen (progress) during
treatment. The criteria were published by an international collaboration including the European Organisation for Research and Treatment
of Cancer (“EORTC”), National Cancer Institute of the United States, and the National Cancer Institute of Canada Clinical
Trials Group.
The
testing at the University of Missouri met its objective to demonstrate the safety of IsoPet®. Using its advanced CT and PET equipment
it was able to demonstrate that the dose calculations were accurate and that the injections perfused into the cell interstices and did
not stay concentrated in a bolus. This results in a more homogeneous dose distribution. There was insignificant spread of Y-90 outside
the points of injection demonstrating the effectiveness of the particles and the gel to localize the radiation with no spreading to the
blood or other organs nor to urine or fecal material. This confirms that IsoPet® is safe for same day therapy.
The
effectiveness of IsoPet® for life extension was not the prime objective, but it resulted in valuable insights. Of the cases one is
still cancer-free but the others eventually recurred since there was not a strong focus on treating the margins. The University of Missouri
has agreed to become a regional center to administer IsoPet® therapy and will incorporate the improvements suggested by the testing
program.
The
Company anticipates that future profits, if any, will be derived from direct sales of RadioGel™ (under the name IsoPet ® )
and related services, and from licensing to private medical and veterinary clinics in the U.S. and internationally. The Company intends
to report the results from the IsoPet ® Solutions division as a separate operating segment in accordance with GAAP.
Commencing
in July 2019, the Company recognized its first commercial sale of IsoPet®. A veterinarian from
Alaska brought his cat with a re-occurrent spindle cell sarcoma tumor on his face. The cat had previously received external beam therapy,
but now the tumor was growing rapidly. He was given a high dose of 400Gy with heavy therapy at the margins. This sale met the revenue
recognition requirements under ASC 606 as the performance obligation was satisfied. The Company completed sales for an additional four
animals that received the IsoPet® during 2019.
Our
plan is to incorporate the data assembled from our work with Isopet ® in animal therapy to support the Company’s
efforts in the development of our RadioGel™ device candidate, including obtaining approval from the FDA to market and sell
RadioGel™ as a Class II medical device. RadioGel™ is an injectable particle-gel for brachytherapy radiation treatment of
cancerous tumors in people and animals. RadioGel™ is comprised of a hydrogel, or a substance that is liquid at room temperature
and then gels when reaching body temperature after injection into a tumor. In the gel are small, less than two microns, Y-90 phosphate
particles. Once injected, these inert particles are locked in place inside the tumor by the gel, delivering a very high local radiation
dose. The radiation is beta, consisting of high-speed electrons. These electrons only travel a short distance so the device can deliver
high radiation to the tumor with minimal dose to the surrounding tissue. Optimally, patients can go home immediately following treatment
without the risk of radiation exposure to family members. Since Y-90 has a half-life of 2.7 days, the radioactivity drops to 5% of its
original value after ten days.
Recently,
the Company modified its Indication for Use from skin cancel to cancerous tissue or solid tumors pathologically associated with locoregional
papillary thyroid carcinoma and recurrent papillary thyroid carcinoma having discernable tumors associated with metastatic lymph nodes
or extranodal disease in patients who are not surgical candidates or who have declined surgery, or patients who require post-surgical
remnant ablation (for example, after prior incomplete radioiodine therapy). Papillary thyroid carcinoma belongs to the general class
of head and neck tumors for which tumors are accessible by intraoperative direct needle injection. The Company’s Medical Advisory
Board felt that demonstrating efficacy in clinical trials was much easier with this new indication.
Intellectual
Property
Our
original license with Battelle National Laboratory reached its end of life in 2022. During the past several years, in anticipation of
this we have expanded our proprietary knowledge, our trademark and patent protection.
Our
RadioGel trademark protection is in 17 countries. We have expanded our trademark protection from RadioGel to now include IsoPet. We obtained
the International Certificate of Registration for ISOPET, which is the first step to file in several countries .
4
The
Company received the Patent Cooperation Treaty (“PCT”) International Search Report on our patent application (No.1811.191).
Seven of our claims were immediately ruled as having novelty, inventive step and industrial applicability. This gives us the basis to
extend for many years the patent protection for our proprietary Yttrium-90 phosphate particles utilized in Isopet ® and
Radiogel™.
Our
patent team filed our particle patent in more than ten patent offices that collectively cover 63 countries throughout the world. We filed
a continuation-in-part applications number 1774054 in the USA to expand the claims on our
particle patent. T he US Patent office recently gave us the Notice of Allowance for our patent
to produce our yttrium phosphate microparticles, US Patent Application Serial No: 16-459,466 .
We also filed an amendment to correct the wording on our claims at make them consistent with the
USE claims. Ref: 4207-0005; European Patent Application NO. 20 834 229.5; VIVOS INC; Our Ref: FS/53791.
We
filed a hydrogel utility patent in the USA (16309:17/943,311) and internationally (16389:PCT/US22/4374) based on the last eighteen months
of development work to optimize our hydrogel component. These include reducing the polymer production time and increasing the output
by a factor of three. We have also further reduced the level of trace contaminants to be well below the FDA guidelines.
We
filed a provisional patent (Serial Number 63436562) to protect our innovative improvements in our shipping container, our vial shield,
our syringe shield, and our Peltier chiller. Our objectives were to reduce shipping costs, decrease radiation exposure, and enhance sterility.
These devices will be preferentially used at Mayo Clinics for human clinical studies at and our IsoPet regional treatment centers.
We
anticipate that Precison Radionuclide Therapy will become increasingly important in the future and expand to other isotope and other
indications for use. Therefore, we filed an alternate particle utility patent (Serial number 18/152,137). Vivos Inc will focus its near-term
effort on the Yttrium-90 therapy, which we believe is the best beta emitter; however, we leveraged
our hydrogel utility patent to incorporate other promising isotopes and compounds for a range of future applications. This includes gamma
and alpha particle emitters.
IsoPet
Regional Clinics
We
currently have four regional therapy clinics:
●
Vista
Veterinary Hospital – Kennewick, WA
●
University
of Missouri – Columbia, MO
●
Johns
Hopkins University – Baltimore, MD
●
New
England Equine Practice – Patterson, NY
Vista
Veterinary Hospital (“ Vista ”) was selected as the pilot private clinic to initiate commercial sales of IsoPet ® .
It is good management practice to implement and learn from a pilot program before spreading to regional clinics across the country. Vista
is located in the Tri-Cities Washington area which is convenient for interactions with key personnel of the Company. The pilot is being
used to
●
Refine
the Memorandum of Understanding to define all the germane interfaces, roles and liabilities between Vista Inc and the private clinics,
including the pilot responsivity to document and share the key aspects of all therapies with the Company;
●
Create
and implement proprietary certification training packages;
●
Amend
the production center radioactive material license at IsoTherapeutics, the Company’s IsoPet ® production center,
to allow distribution for commercial applications;
●
Work
with the pilot program to obtain a radioactive material licensing in an NRC agreement state;
●
Create
equipment and supplies list;
●
Create
and post regulatory signage;
●
Explore
different IsoPet ® pricing options;
●
Evaluate
different approaches to obtain patients;
●
Optimize
patient scheduling practices to reduce cost to the pet owners;
●
Develop
communication material and a liability document for the pet owners; and
●
Further
refine the therapy techniques for advanced cancers.
5
Vista
Veterinary Hospital has done well on two audits by the Washington State Department of Health. The Company is working closely with the
Washington State Department of Health to refine and improve the radioactive material license. The Company has added several detailed
procedures, which will benefit future regional clinics. In addition, a second veterinarian has completed all the preliminary requirements
to become certified. All that remains is to demonstrate proficiency in three therapies.
The
testing at the universities and at Vista Veterinary Hospital have demonstrated that IsoPet ® is effective on killing cancer
tissue near the injections. It is most effective in early cases before the cancer has begun to spread. Later stage cancers are more difficult
to treat since the tendrils from the primary cancer site are not well defined and therefore can lead to recurrence.
There
have been 115 expressions of interest in IsoPet ® therapy from across the United States, but only about 10% of these were
treated and they were very advanced cases. The reasons are instructive. Most of the cases were for so advanced that the pet parents found
out about IsoPet ® on the Internet as a last hope. Several others were internal cancers that could not be reached, for
example deep in the throat. Several cases were treatable, but the pets weighed more than 20 pounds and the pet parents were not willing
to fly them in the “Safe Cargo” holds. Those patients would have been treated by regional clinics once we implement that
strategy. Several cases were mast cell cancers. The Company is confident that those tumors could have been treated, but once killed they
release mast cells in a process called granulation. This could cause a shock to the animal’s system. The Company will focus one
of our clinical studies on the optimum approach for those therapies.
Vista
Veterinary Hospital accepted advanced cancer cases and has gained experience to extend the animal’s lives. The first cat was terminally
ill and had previously had external beam, surgery and chemotherapy. The facial tumor was treated with 400 Gy and the biopsy confirmed
that the cancer was killed. In about seven months the cancer returned in the throat and could not be treated so the cat had to be put
down. Dr. Bauder, the veterinarian pet parent, was still elated about the life extension and is asking us to use him as a reference.
The other cases were also very advanced with multiple tumors and they recurred since they had already spread before therapy. One animal,
Yukon had a large tumor on his leg that was recommended for amputation. The tumor size decreased 50% after the first treatment, but then
stopped decreasing. For the first time a second therapy was administered and the tumor has continued to decrease in size. Yukon’s
life was extended for more than a year until she finally succumbed to metastatic cancer in another location.
Since
IsoPet ® has shown to be effective in killing cancer at the site of injection the current focus is in optimizing the techniques
to help the pet resorb the necrotic tissue rapidly. In addition, IsoPet ® was used to treat a mast cell tumor. When these
cancers are destroyed, they release their mast cell. The animal was treated with a steroid to counter this effect and to date is doing
well.
The
Company’s efforts are now to obtain more early-stage cancer patients. The biggest obstacle is to convince the veterinarians of
the pet parents to agree with IsoPet ® therapy rather than using a more traditional method such as surgery. This is a slow
process due to the conservative nature of the veterinarian professions. This is the prime motivation to continue with additional clinical
trials and to publish the results.
The
Company worked closely with FX Masse to develop nine certification training modules for use in potential regional clinics. These modules
are necessary to satisfy the radioactive material handling licenses. This approach is very cost effective.
Johns
Hopkins University VCTN, Veterinary Clinical Trials Network, is now an Isopet ® regional clinic. Additionally, Johns Hopkins
will also perform new Isopet® animal studies on various specific cancers. They have the required radioactive material license and
have completed their training certification for Isopet®. This important relationship will also help meet our objective of obtaining
high quality data on a range of cancers that can be published in leading journals. These publications are the optimal way to increase
awareness of Isopet® and to gain broader acceptance from the veterinarian/oncology community.
Our
objective is to open several regional clinics by the end of 2023 and to participate in a minimum of four conferences to spread the word
about IsoPet in the veterinarian community for treating tumors in small animals and horses. We created a Marketing Steering Board to
provide advice on obtaining new pet patients.
6
Regulatory
History
Human
Therapy
RadioGel™
has a long regulatory history with the Food and Drug Administration (“ FDA ”). Initially, the Company submitted a presubmission
(Q130140) to obtain FDA feedback about the proposed product. The FDA requested that the Company file a request for designation with the
Office of Combination Products (RFD130051), which led to the determination that RadioGel™ is a device for human therapy for non-resectable
cancers, which must be reviewed and ultimately regulated by the Center for Devices and Radiological Health (“ CDRH ”).
The Company then submitted a 510(k) notice for RadioGel™ (K133368), which was found Not Substantially Equivalent due to the lack
of a suitable predicate, and RadioGel™ was assigned to the Class III product code NAW (microspheres). Class III products or devices
are generally the highest risk devices and are therefore subject to the highest level of regulatory review, control and oversight. Class
III products or devices must typically be approved by FDA before they are marketed. Class II devices represent lower risk products or
devices than Class III and require fewer regulatory controls to provide reasonable assurance of the product’s or device’s
safety and effectiveness. In contrast, Class I products and devices are deemed to be lower risk than Class I or II, and are therefore
subject to the least regulatory controls.
A
pre-submission meeting (Q140496) was held with the FDA on June 17, 2014, during which the FDA maintained that RadioGel™ should
be considered a Class III device and therefore subject to pre-market approval. On December 29, 2014, the Company submitted a de novo
petition for RadioGel™ (DEN140043). The de novo petition was denied by the FDA on June 1, 2015, with the FDA providing
numerous comments and questions. On September 29, 2015, the Company submitted a follow-up pre-submission informational meeting request
with the FDA (Q151569). This meeting took place on November 9, 2015, at which time the FDA indicated acceptance of the Company’s
applied dosimetry methods and clarified the FDA’s outstanding questions regarding RadioGel™. Following the November 2015
pre-submission meeting, the Company prepared a new pre-submission package to obtain FDA feedback on the proposed testing methods, intended
to address the concerns raised by the FDA staff and to address the suitability of RadioGel™ for de novo reclassification.
This pre-submission package was presented to the FDA in a meeting on August 29, 2017. During the August 2017 meeting, the FDA clarified
their position on the remaining pre-clinical testing needed for RadioGel™. Specifically, the FDA addressed proposed dosimetry calculating
techniques, dosimetry distribution between injections, hydrogel viscoelastic properties, and the details of the Company’s proposed
animal testing.
The
Company believes that its submissions to the FDA to date have addressed all the FDA staff’s feedback over the past four years.
Of particular importance, the Company has provided corresponding supporting data for proposed future testing of RadioGel™ to address
any remaining questions raised by the FDA. We believe, although no assurances can be given, that the clinical testing modifications presented
to the FDA in August 2017 will result in a de novo reclassification for RadioGel™ by the FDA. In addition, in previous FDA
submittals, the Company proposed applying RadioGel™ for a very broad range of cancer therapies, referred to as Indication for Use.
The FDA requested that the Company reduce its Indications for Use. To comply with that request, the Company expanded its Medical Advisory
Board (“ MAB ”) and engaged doctors from respected hospitals who have evaluated the candidate cancer therapies based
on three criteria: (1) potential for FDA approval and successful therapy; (2) notable advantage over current therapies; and
(3) probability of wide-spread acceptance by the medical community.
In
November 2020 the Company submitted a request for a Breakthrough Device Designation. Ultimately, this was denied, but the FDA acknowledged,
“The FDA does believe that RadioGel™ meets criterion #2a: Device represents breakthrough technology. Your device does
meet this criterion because it is a novel application of a brachytherapy device outside of the liver.” More importantly the
process resulted in a rapid review of our existing data and approach. It led to a redirection of our efforts on writing the IDE and saved
the Company much time in the review of that future application.
Based
on advice from the FDA the Company has scheduled a Pre-Submission meeting on November 30, 2021 to discuss a draft of an Investigational
Device Exemptions (IDEs) for Early Feasibility Medical Device Clinical Studies, Including Certain First in Human (FIH) Studies. Using
this process results in more rapid feedback to prepare the final IDE.
7
The
FDA was very supportive and had suggested this Q-Submission path for rapid turnaround and dialog. The Mayo Clinic physicians did an excellent
job presenting the need for Radiogel ™ to treat recurrent thyroid cancer and to answer a range of questions from the
new FDA review team. The FDA provided many helpful suggestions on a range of subjects from labeling to dosimetry to the Mayo protocol
for clinical testing, and the need for some additional specific testing. They suggested having another Q-Sub Review and conference call
dedicated to the details of the dosimetry calculations.
In
May of 2022 the Company held another Pre-Sub meeting with the FDA. They concurred with our dosimetry techniques and requested one more
animal test to confirm that the Y-90 stays at the injection site. We will be proposed a Pre-Sub meeting to discuss this new animal test
of VX-2 tumors in rabbits at Johns Hopkins University. We have a meeting scheduled with the FDA in October to obtain their feedback on
our new animal test plan. In the meantime, the Company is working to complete all the other required pre-clinical testing, such as biocompatibility
since they are required for the submittal of the IDE.
We
held another Pre-Sub meeting with the FDA on October 17, 2022 to obtain detailed feedback on the proposed VX-2/Rabbit Animal Test Plan
and to submit the Risk Management Report. The RMR analyzed all hypothetical scenarios and concluded that RadioGel is inherently safe.
In
parallel the Company is working with the Mayo Clinic’s principal investigators to improve the clinical trial protocol for their
Institutional Review Board.
The
MAB selected eighteen applications for RadioGel™, each of which meet the criteria described above. This large number confirms the
wide applicability of the device and defines the path for future business growth. The Company’s application establishes a single
Indication for Use - treatment of cancerous tissue or solid tumors pathologically associated with locoregional papillary thyroid carcinoma
and recurrent papillary thyroid carcinoma.
We
anticipate that this initial application will facilitate each subsequent application for additional s Indications for Use. After the
second indication for use we intend to applied for a broad indication for use, which would target to obtain approval to treat all solid
tumors.
Financing
and Strategy
The
Company’s stock offering under Regulation A+ was qualified by the Securities and Exchange Commission (“SEC”) on June
3, 2020. A second Regulation A+ was qualified by the SEC on September 15, 2021 to raise capital for 50,000,000 shares at a price of $0.10
for a maximum of $5,000,000. The Company amended this and was able to raise $1,200,000 in July 2022 at $0.08 per share (15,000,0000 shares)
and sold 20,000,000 warrants for $20,000. An amended Regulation A+ was filed in October 2022 to raise the remaining $3,800,000 of the
$5,000,000.
The
Company’s Regulation A+’s raised approximately $5,200,000 from the sale of shares and is using the proceeds generated as
follows:
For
the animal therapy market:
●
Fund
the effort to communicate the benefits of IsoPet ® to the veterinary community and the pet parents.
●
Conduct
additional clinical studies to generate more data for the veterinary community
●
Subsidize
some IsoPet ® therapies, if necessary, to ensure that all viable candidates are treated.
●
Assist
a new regional clinic with their license and certification training.
For
the human market:
●
Enhance
the pedigree of the Quality Management System.
●
Complete
the previously defined pre-clinical testing and additional testing on an animal model closely aligned with our revised indication
for use. Report the results to the FDA in a pre-submission meeting.
●
Use
the feedback from that meeting to write the IDE (Investigational Device Exemption), which is required to initiate clinical trials.
Research
and development of the Company’s brachytherapy product line has been funded with proceeds from the sale of equity and debt securities.
The Company may require additional funding of approximately $2 million annually to maintain current operating activities. Over the next
12 to 24 months, the Company believes it will cost approximately $9 million to: (1) fund the FDA approval process to conduct human clinical
trials, (2) conduct Phase I, pilot, clinical trials, (3) activate several regional clinics to administer IsoPet® across the county,
(4) create an independent production center within the current production site to create a template for future international manufacturing,
and (5) initiate regulatory approval processes outside of the United States. The proceeds to be raised from the recent qualified Regulation
A+ will be used to continue to fund this development.
8
The
continued deployment of the brachytherapy products and a worldwide regulatory approval effort will require additional resources and personnel.
The principal variables in the timing and amount of spending for the brachytherapy products in the next 12 to 24 months will be the FDA’s
classification of the Company’s brachytherapy products as Class II or Class III devices (or otherwise) and any requirements for
additional studies which may possibly include clinical studies. Thereafter, the principal variables in the amount of the Company’s
spending and its financing requirements would be the timing of any approvals and the nature of the Company’s arrangements with
third parties for manufacturing, sales, distribution and licensing of those products and the products’ success in the U.S. and
elsewhere. The Company intends to fund its activities through strategic transactions such as licensing and partnership agreements or
from proceeds to be raised from the recent qualified Regulation A+.
Following
receipt of required regulatory approvals and financing, in the U.S., the Company intends to outsource material aspects of manufacturing,
distribution, sales and marketing. Outside of the U.S., the Company intends to pursue licensing arrangements and/or partnerships to facilitate
its global commercialization strategy.
In
the longer-term, subject to the Company receiving adequate funding, regulatory approval for RadioGel™ and other brachytherapy products,
and thereafter being able to successfully commercialize its brachytherapy products, the Company intends to consider resuming research
efforts with respect to other products and technologies intended to help improve the diagnosis and treatment of cancer and other illnesses.
Based
on the Company’s financial history since inception, the Company’s independent registered public accounting firm has expressed
substantial doubt as to the Company’s ability to continue as a going concern. The Company has limited revenue, nominal cash, and
has accumulated deficits since inception. If the Company cannot obtain sufficient additional capital, the Company will be required to
delay the implementation of its business strategy and may not be able to continue operations.
The
Company has been impacted from the effects of COVID-19. The Company’s headquarters are in Northeast Washington however there focus
of the animal therapy market has been the Northwestern sector of the United States. The Company continues their marketing to the animal
therapy market and attempt to increase the exposure to their product and generate revenue accordingly.
As
of December 31, 2022, the Company has $1,706,065 cash on hand. There are currently commitments to vendors for products and services purchased.
To continue the development of the Company’s products, the current level of cash may not be enough to cover the fixed and variable
obligations of the Company.
There
is no guarantee that the Company will be able to raise additional funds or to do so at an advantageous price.
Product
Features
The
Company’s RadioGel™ device has the following product features:
●
Beta
particles only travel a short distance so the device can deliver high radiation to the tumor with minimal dose to the nearby normal
tissues. In medical terms Y-90 beta emitter has a high efficacy rate;
●
Benefitting
from the short penetration distance, the patient can go home immediately with no fear of exposure to family members, and there is
a greatly reduced radiation risk to the doctor. A simple plastic tube around the syringe, gloves and safety glasses are all that
is required. Other gamma emitting products require much more protection;
●
A
2.7-day half-life means that only 5% of the radiation remains after ten days. This is in contrast to the industry-standard gamma
irradiation product, which has a half-life of 17 days;
●
The
short half-life also means that any medical waste can be stored for thirty days then disposed as normal hospital waste;
●
RadioGel™
can be administered with small diameter needles (27-gauge) so there is minimal damage to the normal tissue. This is in contrast to
the injection of metal seeds, which does considerable damage; and
●
After
about 120 days the gel resorbs by a normal biological cycle, called the Krebs Cycle. The only remaining evidence of the treatment
are phosphate particles so small in diameter that it requires a high-resolution microscope to find them. This is in contrast to permanent
presence of metal seeds.
9
Steps
from Production to Therapy
Device
Production
During
the next two years, the Company intends to outsource material aspects of manufacturing and distribution. As future product volume increases,
the Company will reassess its make-buy decision on manufacturing and will analyze the cost/benefit of a centrally located facility.
Production
of the Hydrogel
RadioGel ™
is manufactured with a proprietary process under ventilated sterile hood by following strict Good Laboratory Practices (“ GLP ”)
procedures. It is made in large batches that are frozen for up to three months. When the product is ready to ship, a small quantity of
the gel is dissolved in a sterile saline solution. It is then passed through an ultra-fine filter to ensure sterility.
Production
of the Yttrium-90 Phosphate Particles
The
Y-90 particles are produced with simple ingredients via a proprietary process, again following strict GLP procedures. They are then mixed
into a phosphate-buffered saline solution. They can be produced in large batches for several shipments. The number of particles per shipment
is determined by the dose prescribed by the doctor.
Pre-Mixing
– RTU, Ready to Use
Vivos
Inc now pre-mixes the particle solution and the hydrogel and places the RTU IsoPet in standard size vials. This innovation is cost effective
and reduces the probability of any accidental spills or biological contamination at the therapy sites. It also simplified the certification
training for new regional clinics.
Shipment
The
vials are shipped via FedEx or UPS by following the proper protocols.
At
the User
The
quantities and activities are in the information on the product label.
The
specific injection technique depends on the Indication for Use. For small tumors, one centimeter in diameter or less, the cancer is treated
with a single injection. For larger tumors, the cancer is treated with a series of small injections from the same syringe or multiple
syringes.
Principal
Markets
The
Company is currently pursuing two synergistic business sectors, medical and veterinary, each of which are summarized below.
Medical
Sector
RadioGel ™
is currently fully developed, requiring only FDA approval before commercialization.
Building
on the FDA’s ruling of RadioGel ™ as a device, the Company incorporated the FDA suggestions and has invested in
the pre-clinical testing required for IDE submittal. This included two years of effort on biocompatibility testing. The last remaining
animal test has been designed and has begun the initial scoping phase.
RadioGel ™
is currently fully developed, requiring only FDA approval before commercialization. The Company has been seeking FDA approval of
RadioGel™ for almost five years. Recent progress has been delayed due to a lack of adequate funding. The principal issue preventing
approval is that the Company attempted to obtain regulatory approval for a broad range of Indications for Use, including all non-resectable
cancers, without sufficient supporting data.
10
Veterinary
Sector
There
are approximately 150 million pet dogs and cats in the United States. Nearly one-half of dogs and one-third of cats are diagnosed with
cancer at some point in their lifetime. The Veterinary Oncology & Hematology Center in Norwalk, Connecticut, reports that cancer
is the number one natural cause of death in older cats and dogs, accounting for nearly 50 percent of pet deaths each year. The American
Veterinary Medical Association reports that half of the dogs ten years or older will die because of cancer. The National Cancer Institute
reports that about six million dogs are diagnosed with cancer each year, translating to more than 16,000 a day.
The
Company’s IsoPet ® operating division focuses on the veterinary oncology market. Dr. Alice Villalobos, a founding
member of the Veterinary Cancer Society and the Chair of our Veterinary Medicine Advisory Board, has been providing guidance to management
regarding this market. The Veterinary Medicine Advisory Board gives us recommendations regarding the overall strategy for our animal
business sector. Specially, they recommended the university veterinary hospitals for demonstration therapies, the specific cancers to
be treated, and have provided business contact information to the private clinics.
Development
of the product and application techniques and animal testing is allowed under FDA regulation. Commercial sales of RadioGel TM for
animals requires confirmation by the FDA Center for Veterinary Medicine (“ CVM ”). In January 2018, the Center for Veterinary
Medicine Product Classification Group, the entity within the CVM that is responsible for determining the classification of a product,
ruled that RadioGel TM should be classified as a device for animal therapy of feline sarcomas and canine soft tissue sarcomas.
Additionally,
after a legal review, the Company believes that the device classification obtained from the FDA Center for Veterinary Medicine is not
limited to canine and feline sarcomas, but rather may be extended to a much broader population of veterinary cancers, including all or
most all solid tumors in animals. We expect the result of such classification and label approval will be that no additional regulatory
approvals are necessary for the use of RadioGel TM for the treatment of solid tumors in animals. The FDA does not have premarket
authority over devices with a veterinary classification, and the manufacturers are responsible for assuring that the product is safe,
effective, properly labeled, and otherwise in compliance with all applicable laws and regulations.
The
Company currently intends to utilize university veterinary hospitals for therapy development, given that veterinary hospitals offer superior
and plentiful veterinarians and students, a large number of animal patients, radioactive material handling licenses, and are respected
by private veterinary centers and hospitals.
Competitors
The
Company competes in a market characterized by technological innovation, extensive research efforts, and significant competition.
The
pharmaceutical and biotechnology industries are intensely competitive and subject to rapid and significant technological changes. A number
of companies are pursuing the development of pharmaceuticals and products that target the same diseases and conditions that our products
target. We cannot predict with accuracy the timing or impact of the introduction of potentially competitive products or their possible
effect on our sales. Certain potentially competitive products to our products may be in various stages of development. Also, there may
be many ongoing studies with currently marketed products and other developmental products, which may yield new data that could adversely
impact the use of our products in their current and potential future Indications for Use. The introduction of competitive products could
significantly reduce our sales, which, in turn would adversely impact our financial and operating results.
There
are a wide variety of cancer treatments approved and marketed in the U.S. and globally. General categories of treatment include surgery,
chemotherapy, radiation therapy and immunotherapy. These products have a diverse set of success rates and side effects. The Company’s
products, including RadioGel ™ , fall into the brachytherapy treatment category. There are a number of brachytherapy devices
currently marketed in the U.S. and globally. The traditional iodine-125 (I-125) and palladium-103 (Pd-103) technologies for brachytherapy
are well entrenched with powerful market players controlling the market. The industry-standard I-125-based therapy was developed by Oncura,
which is a unit of General Electric Company. Additionally, C.R. Bard, a major industry player competes in the I-125 brachytherapy marketplace.
These market competitors are also involved in the distribution of Pd-103 based products. Cs-131 brachytherapy products are sold by IsoRay.
Several Y-90 therapies have been FDA approved including SIR-Spheres by Sirtex, TheraSphere by Biocompatibles UK and Zevalin by Spectrum
Pharmaceuticals.
11
Raw
Materials
The
Company currently subcontracts the manufacturing of RadioGel TM at IsoTherapeutics. Prior to 2021, Eckert and Ziegler was the
only supplier of Y-90 in the United States, and was the sole supplier of the Y-90 used by IsoTherapeutics to manufacture the Company’s
RadioGel ™ . The Company obtains supplies, hardware, handling equipment and packaging from several different U.S. suppliers.
During
2021, the Company engaged Akina, Inc. as an alternate supplier of its hydrogel polymer component. We have now expanded to include SciPoly
as another alternate polymer supplier.
In
the future we will be looking to qualify an alternative particle supplier.
Customers
The
Company anticipates that potential customers for our potential brachytherapy products likely would include those institutions and individuals
that currently purchase brachytherapy products or other oncology treatment products.
Government
Regulation
The
Company’s present and future intended activities in the development, manufacturing and sale of cancer therapy products, including
RadioGel ™ , are subject to extensive laws, regulations, regulatory approvals and guidelines. Within the United States,
the Company’s therapeutic radiological devices must comply with the U.S. Federal Food, Drug and Cosmetic Act, which is enforced
by FDA. The Company is also required to adhere to applicable FDA Quality System Regulations, also known as the Good Manufacturing Practices,
which include extensive record keeping and periodic inspections of manufacturing facilities.
In
the United States, the FDA regulates, among other things, new product clearances and approvals to establish the safety and efficacy of
these products. We are also subject to other federal and state laws and regulations, including the Occupational Safety and Health Act
and the Environmental Protection Act.
The
Federal Food, Drug, and Cosmetic Act and other federal statutes and regulations govern or influence the research, testing, manufacture,
safety, labeling, storage, record keeping, approval, distribution, use, reporting, advertising and promotion of such products. Noncompliance
with applicable requirements can result in civil penalties, recall, injunction or seizure of products, refusal of the government to approve
or clear product approval applications, disqualification from sponsoring or conducting clinical investigations, preventing us from entering
into government supply contracts, withdrawal of previously approved applications, and criminal prosecution.
In
the United States, medical devices are classified into three different categories over which the FDA applies increasing levels of regulation:
Class I, Class II, and Class III. Most Class I devices are exempt from premarket notification 510(k); most Class II devices require premarket
notification 510(k); and most Class III devices require premarket approval. RadioGel ™ is currently classified as a Class
III device.
Approval
of new Class III medical devices is a lengthy procedure and can take a number of years and require the expenditure of significant resources.
There is a shorter FDA review and clearance process for Class II medical devices, the premarket notification or 510(k) process, whereby
a company can market certain Class II medical devices that can be shown to be substantially equivalent to other legally marketed devices.
The
Company intends to apply for a de novo with an anticipated expenditure of $10.0 million over the next four years. This expenditure
estimate includes anticipated costs associated with in vitro and in vivo pre-clinical testing, our application for an Investigational
Device Exemption, Phase I and Phase II clinical trials and our application for a de novo .
As
a registered medical device manufacturer with the FDA, we are subject to inspection to ensure compliance with FDA’s current Good
Manufacturing Practices, or cGMP. These regulations require that we and any of our contract manufacturers design, manufacture and service
products, and maintain documents in a prescribed manner with respect to manufacturing, testing, distribution, storage, design control,
and service activities. Modifications or enhancements that could significantly affect the safety or effectiveness of a device or that
constitute a major change to the intended use of the device require a new 510(k) premarket notification for any significant product modification.
12
The
Medical Device Reporting regulation requires that we provide information to the FDA on deaths or serious injuries alleged to be associated
with the use of our devices, as well as product malfunctions that are likely to cause or contribute to death or serious injury if the
malfunction were to recur. Labeling and promotional activities are regulated by the FDA and, in some circumstances, by the Federal Trade
Commission.
As
a medical device manufacturer, we are also subject to laws and regulations administered by governmental entities at the federal, state
and local levels. For example, our facility is licensed as a medical device manufacturing facility in the State of Washington and is
subject to periodic state regulatory inspections. Our customers are also subject to a wide variety of laws and regulations that could
affect the nature and scope of their relationships with us.
In
the United States, as a manufacturer of medical devices and devices utilizing radioactive byproduct material, we are subject to extensive
regulation by not only federal governmental authorities, such as the FDA and FAA, but also by state and local governmental authorities,
such as the Washington State Department of Health, to ensure such devices are safe and effective. In Washington State, the Department
of Health, by agreement with the federal Nuclear Regulatory Commission (“ NRC ”), regulates the possession, use, and
disposal of radioactive byproduct material as well as the manufacture of radioactive sealed sources to ensure compliance with state and
federal laws and regulations. RadioGel ™ constitutes both medical devices and radioactive sealed sources and are subject
to these regulations.
Moreover,
our use, management, and disposal of certain radioactive substances and wastes are subject to regulation by several federal and state
agencies depending on the nature of the substance or waste material. We believe that we are in compliance with all federal and state
regulations for this purpose.
Environmental
Regulation
Our
business does not require us to comply with any extraordinary environmental regulations. Our RadioGel ™ product is manufactured
in an independently owned and operated facility. Any environmental effects or contamination event that could result would be from the
shipping company during shipment and misuse by the treatment facility upon arrival.
Human
Capital
As
of December 31, 2022, the Company had one full-time personnel. The Company utilizes several independent contractors to assist with its
operations. The Company does not have a collective bargaining agreement with any of its personnel and believes its relations with its
personnel are good.
Available
Information
The
Company prepares and files annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and certain other
information with the United States Securities and Exchange Commission (the “ SEC ”). The SEC maintains an Internet site
that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC
at http://www.sec.gov. Moreover, the Company maintains a website at http://www.RadioGel.com that contains important information about
the Company, including biographies of key management personnel, as well as information about the Company’s business. This information
is publicly available and is updated regularly. The content on any website referred to in this Annual Report is not incorporated by reference
into this Annual Report, unless (and only to the extent) expressly so stated herein.
13
ITEM
1A. RISK FACTORS.
Investing
in our common stock involves a high degree of risk. You should carefully consider the risks described below, as well as the other information
in this Annual Report, including our financial statements and the related notes and “Management’s Discussion and Analysis
of Financial Condition and Results of Operations,” before deciding whether to invest in our securities. The occurrence of any of
the events or developments described below could harm our business, financial condition, operating results, and growth prospects. In
such an event, the market price of our common stock could decline, and you may lose all or part of your investment. Additional risks
and uncertainties not presently known to us or that we currently deem immaterial also may impair our business operations.
RISKS
ASSOCIATED WITH THE COMPANY’S BUSINESS
Our
independent registered public accounting firms’ reports on its financial statements questions the Company’s ability to continue
as a going concern.
The
Company’s independent registered public accounting firms’ reports on the Company’s financial statements for the years
ended December 31, 2022 and 2021 express substantial doubt about the Company’s ability to continue as a going concern. The reports
include an explanatory paragraph stating that the Company has suffered recurring losses, used significant cash in support of its operating
activities and based on its current operating levels, require additional capital or restructuring to sustain its operation for the foreseeable
future. There is no assurance that the Company will be able to obtain sufficient additional capital to continue its operations and to
alleviate doubt about its ability to continue as a going concern. If the Company obtains additional financing, such funds may not be
available on favorable terms and likely would entail considerable dilution to existing shareholders. Any debt financing, if available,
may involve restrictive covenants that restrict its ability to conduct its business. It is extremely remote that the Company could obtain
any financing on any basis that did not result in considerable dilution for shareholders. Inclusion of a “going concern qualification”
in the report of its independent accountants or in any future report may have a negative impact on its ability to obtain debt or equity
financing and may adversely impact its stock price.
A
combination of our current financial condition and the FDA’s determinations to date regarding our brachytherapy products raise
material concerns about ability to continue as a going concern.
The
Company will not be able to continue as a going concern unless the Company obtains financing. Depending upon the amount of financing,
if any, the Company is able to obtain, the Company may not receive adequate funds to continue the approval process for RadioGel™
or other brachytherapy products with the FDA.
The
Company has generated operating losses since inception, which are expected to continue, and has increasing cash requirements, which it
may be unable to satisfy .
The
Company has generated material operating losses since inception. The Company has had recurring net losses since inception which has resulted
in an accumulated deficit of $79,556,028 and $77,085,867 as of December 31, 2022 and 2021, respectively including net losses of $2,470,161
and $2,527,766 for the years ended December 31, 2022 and 2021. Historically, the Company has relied upon investor funds to maintain its
operations and develop its business. The Company needs to raise additional capital from investors for working capital as well as business
expansion, and there is no assurance that additional investor funds will be available on terms acceptable to the Company, or at all.
If the Company is unable to unable to obtain additional financing to meet its working capital requirements, the Company likely would
cease operations.
The
Company requires funding of at least $5 million per year to maintain current operating activities. Over the next 24 months, the Company
believes it will cost approximately $9 million to fund: (1) fund the FDA approval process to conduct human clinical trials, (2) conduct
Phase I, pilot, clinical trials, (3) activate several regional clinics to administer IsoPet ® across the county, (4) create
an independent production center within the current production site to create a template for future international manufacturing, and
(5) initiate regulatory approval processes outside of the United States.
The
principal variables in the timing and amount of spending for the brachytherapy products in the next 12 to 24 months will be the FDA’s
classification of the Company’s brachytherapy products as Class II or Class III devices (or otherwise) and any requirements for
additional studies, which may possibly include clinical studies. Thereafter, the principal variables in the amount of the Company’s
spending and its financing requirements would be the timing of any approvals and the nature of the Company’s arrangements with
third parties for manufacturing, sales, distribution and licensing of those products and the products’ success in the U.S. and
elsewhere. The Company intends to fund its activities through strategic transactions such as licensing and partnership agreements or
additional capital raises.
14
Recent
economic events, including the COVID-19 pandemic, the inherent instability in global capital markets, as well as the lack of liquidity
in the capital markets, could adversely impact the Company’s ability to obtain financing and its ability to execute its business
plan.
The
Company has a limited operating history, which may make it difficult to evaluate its business and prospects.
The
Company has a limited operating history upon which one can base an evaluation of its business and prospects. As a company in the development
stage, there are substantial risks, uncertainties, expenses and difficulties to which its business is subject. To address these risks
and uncertainties, the Company must do the following:
●
successfully
develop and execute the business strategy;
●
respond
to competitive developments; and
●
attract,
integrate, retain and motivate qualified personnel.
There
is no assurance that the Company will achieve or maintain profitable operations or that the Company will obtain or maintain adequate
working capital to meet its obligations as they become due. The Company cannot be certain that its business strategy will be successfully
developed and implemented or that the Company will successfully address the risks that face its business. In the event that the Company
does not successfully address these risks, its business, prospects, financial condition, and results of operations could be materially
and adversely affected.
The
Company’s products are regulated and require appropriate clearances and approvals to be marketed in the U.S. and globally.
There
is no assurance the FDA or other global regulatory authorities will grant the Company permission to market the Company’s brachytherapy
Y-90 RadioGel™ device.
The
Company has been working with the FDA to obtain clearance for its brachytherapy Y-90 RadioGel TM device, but no assurances
have been received. On December 23, 2014, the Company announced that it submitted a de novo to the FDA for marketing clearance
for its patented Y-90 RadioGel TM device pursuant to Section 513(f)(2) of the U.S. Food, Drug and Cosmetic Act (the “ Act ”).
In June 2015, the FDA notified the Company the de novo was not granted. In February 2014, the FDA found the same device under
Section 510(k) of the Act not substantially equivalent and concluded that the device is classified by statute as a Class III medical
device, unless the device is reclassified. The Company is seeking reclassification of the product to Class II. If the Company is successful
in seeking reconsideration of the Company’s de novo application, as a regulatory matter, the device could be on an easier
and faster path to market in the United States. However, there would still be the requirements to complete the in vitro and in vivo testing,
and then some human clinical trials. That testing date is submitted in a de novo pre-market application and if accepted we could then
go to market. As a practical matter, the Company would still need to secure funding and commercial arrangements before marketing could
commence. If the de novo is declined and if the Company obtains funding to permit it to continue operations, the Company will
explore steps toward seeking approval for the device as a Class III medical device. Generally, the time period and cost of seeking approval
as a Class III medical device is materially greater than the time period and cost of seeking approval as a Class II medical device. If
the Company seeks approval as a Class III device, human clinical trials will be necessary. Generally, human trials for Class III products
are larger, of longer duration and costlier than those for Class II devices.
If
human clinical trials are necessary, there will be additional cost and time to reach marketing clearance or approval. Unless the Company
obtains sufficient funding, it will be unable to do the foregoing activities. There can be no assurance that the product will be approved
as either a Class II or Class III device by the FDA even if additional data is provided. In August 2017, the Company met again with the
FDA in a pre-submission meeting to once again go through the requirements for pre-clinical testing and to answer the previous FDA questions
submitted years before. There can be no assurance that the Company will receive FDA approval, or if it does, the timing thereof.
If
the Company is successful in increasing the size of its organization, the Company may experience difficulties in managing growth.
The
Company is a small organization with a minimal number of employees. If the Company is successful, it may experience a period of significant
expansion in headcount, facilities, infrastructure and overhead and further expansion may be required to address potential growth and
market opportunities. Any such future growth will impose significant added responsibilities on members of management, including the need
to improve the Company’s operational and financial systems and to identify, recruit, maintain and integrate additional managers.
The Company’s future financial performance and its ability to compete effectively will depend, in part, on the ability to manage
any future growth effectively.
15
The
Company’s business is dependent upon the continued services of the Company’s Chief Executive Officer, Michael Korenko. Should
the Company lose the services of Dr. Korenko, the Company’s operations will be negatively impacted.
The
Company’s business is dependent upon the expertise of its Chief Executive Officer, Michael Korenko. Dr. Korenko is essential to
the Company’s operations. Accordingly, an investor must rely on Dr. Korenko’s management decisions that will continue to
control the Company’s business affairs. The Company does not maintain key man insurance on Dr. Korenko’s life. The loss of
the services of Dr. Korenko would have a material adverse effect upon the Company’s business. To mitigate this risk, David Swanberg
has been groomed as a replacement candidate. He has extensive experience as a co-founder of IsoRay and has been actively working with
Dr. Korenko as a consultant for the last two years.
The
Company is heavily dependent on consultants for many of the services necessary to continue operations. The loss of any of these consultants
could have a material adverse effect on the Company’s business, results of operations and financial condition.
The
Company’s success is heavily dependent on the continued active participation of certain consultants and collaborating scientists.
Certain key employees and consultants have no written employment contracts. Loss of the services of any one or more of its consultants
could have a material adverse effect upon the Company’s business, results of operations and financial condition.
If
the Company is unable to hire and retain additional qualified personnel, the business and financial condition may suffer.
The
Company’s success and achievement of its growth plans depend on its ability to recruit, hire, train and retain highly qualified
technical, scientific, regulatory and managerial employees, consultants and advisors. Competition for qualified personnel among pharmaceutical
and biotechnology companies is intense, and an inability to attract and motivate additional highly skilled personnel required for the
expansion of the Company’s activities, or the loss of any such persons, could have a material adverse effect on its business, results
of operations and financial condition.
The
Company’s revenues have historically been derived from sales made to a small number of customers. The Company has discontinued
prior operations related to its core business. To succeed, we will need to recommence our operations and achieve sales to a materially
larger number of customers.
The
Company’s consulting revenues relate to their commercializing of its products or expanding the number of customers purchasing its
products and services. The Company had $36,499 and $14,887 in operating revenues, net of discounts for the years ended December 31, 2022
and 2021, respectively as they have commenced sales of IsoPet ® .
Many
of the Company’s competitors have greater resources and experience than the Company has.
Many
of the Company’s competitors have greater financial resources, longer history, broader experience, greater name recognition, and
more substantial operations than the Company has, and they represent substantial long-term competition for us. The Company’s competitors
may be able to devote more financial and human resources than the Company can to research, new product development, regulatory approvals,
and marketing and sales. The Company’s competitors may develop or market products that are viewed by customers as more effective
or more economical than the Company’s products. There is no assurance that the Company will be able to compete effectively against
current and future competitors, and such competitive pressures may adversely affect the Company’s business and results of operations.
The
Company’s future revenues depend upon acceptance of its current and future products in the markets in which they compete.
The
Company’s future revenues depend upon receipt of financing, regulatory approval and the successful production, marketing, and sales
of the various isotopes the Company might market in the future. The rate and level of market acceptance of each of these products, if
any, may vary depending on the perception by physicians and other members of the healthcare community of its safety and efficacy as compared
to that of any competing products; the clinical outcomes of any patients treated; the effectiveness of its sales and marketing efforts
in the United States, Europe, Far East, Middle East, and Russia; any unfavorable publicity concerning its products or similar products;
the price of the Company’s products relative to other products or competing treatments; any decrease in current reimbursement rates
from the Centers for Medicare and Medicaid Services or third-party payers; regulatory developments related to the manufacture or continued
use of its products; availability of sufficient supplies to either purchase or manufacture its products; its ability to produce sufficient
quantities of its products; and the ability of physicians to properly utilize its products and avoid excessive levels of radiation to
patients. Any material adverse developments with respect to the commercialization of any such products may adversely affect revenues
and may cause the Company to continue to incur losses in the future.
16
The
Company currently relies on a single supplier for Y-90 particles, and that supplier is the only supplier in the United States. An inability
to procure Y-90 particles will harm the Company’s business.
There
is only one supplier of Y-90 particles in the United States, requiring us to rely entirely on this supplier to provide the Y-90 particles
needed to produce RadioGel TM . If we are unable to obtain a sufficient supply of Y-90 particles, we will not be able to proceed
with our development of RadioGel TM and our business may be materially harmed.
The
Company currently subcontracts the manufacturing of RadioGel TM to IsoTherapeutics. PerkinElmer Inc. is the sole supplier of
the Y-90 particles used by IsoTherapeutics and is the only supplier of Y-90 particles in the United States. In the event PerkinElmer
is unable to satisfy our supply requirements or stope producing Y-90 particles, we will be unable to continue with development of RadioGel™
and our business would be materially harmed.
The
Company will rely heavily on a limited number of suppliers for the foreseeable future.
Some
of the products the Company might market, and components thereof are currently available only from a limited number of suppliers, several
of which are international suppliers. Failure to obtain deliveries from these sources could have a material adverse effect on the Company’s
ability to operate.
The
Company may incur material losses and costs as a result of product liability claims that may be brought against it.
The
Company faces an inherent business risk of exposure to product liability claims in the event that products supplied by the Company fail
to perform as expected or such products result, or is alleged to result, in bodily injury. Any such claims may also result in adverse
publicity, which could damage the Company’s reputation by raising questions about the safety and efficacy of its products and could
interfere with its efforts to market its products. A successful product liability claim against the Company in excess of its available
insurance coverage or established reserves may have a material adverse effect on its business. Although the Company currently maintains
liability insurance in amounts it believes are commercially reasonable, any product liability the Company may incur may exceed its insurance
coverage.
The
Company is subject to the risk that certain third parties may mishandle the Company’s products.
If
the Company markets products, the Company likely will rely on third parties, such as commercial air courier companies, to deliver the
products, and on other third parties to package the products in certain specialized packaging forms requested by customers. The Company
thus would be subject to the risk that these third parties may mishandle its product, which could result in material adverse effects,
particularly given the radioactive nature of some of the products.
The
Company is subject to uncertainties regarding reimbursement for use of its products.
Hospitals
and freestanding clinics may be less likely to purchase the Company’s products if they cannot be assured of receiving favorable
reimbursement for treatments using its products from third-party payers, such as Medicare and private health insurance plans. Third-party
payers are increasingly challenging the pricing of certain medical services or devices, and there is no assurance that they will reimburse
the Company’s customers at levels sufficient for it to maintain favorable sales and price levels for the Company’s products.
There is no uniform policy on reimbursement among third-party payers, and there is no assurance that the Company’s products will
continue to qualify for reimbursement from all third-party payers or that reimbursement rates will not be reduced. A reduction in or
elimination of third-party reimbursement for treatments using the Company’s products would likely have a material adverse effect
on the Company’s revenues.
The
Company’s future growth is largely dependent upon its ability to develop new technologies that achieve market acceptance with appropriate
margins.
The
Company’s business operates in global markets that are characterized by rapidly changing technologies and evolving industry standards.
Accordingly, future growth rates depend upon a number of factors, including the Company’s ability to (i) identify emerging technological
trends in the Company’s target end-markets, (ii) develop and maintain competitive products, (iii) enhance the Company’s products
by adding innovative features that differentiate the Company’s products from those of its competitors, and (iv) develop, manufacture
and bring products to market quickly and cost-effectively. The Company’s ability to develop new products based on technological
innovation can affect the Company’s competitive position and requires the investment of significant resources. These development
efforts divert resources from other potential investments in the Company’s business, and they may not lead to the development of
new technologies or products on a timely basis or that meet the needs of the Company’s customers as fully as competitive offerings.
In addition, the markets for the Company’s products may not develop or grow as it currently anticipates. The failure of the Company’s
technologies or products to gain market acceptance due to more attractive offerings by the Company’s competitors could significantly
reduce the Company’s revenues and adversely affect the Company’s competitive standing and prospects.
17
The
Company may rely on third parties to represent it locally in the marketing and sales of its products in international markets and its
revenue may depend on the efforts and results of those third parties.
The
Company’s future success may depend, in part, on its ability to enter into and maintain collaborative relationships with one or
more third parties, the collaborator’s strategic interest in the Company’s products and the Company’s products under
development, and the collaborator’s ability to successfully market and sell any such products.
The
Company intends to pursue collaborative arrangements regarding the marketing and sales of its products; however, it may not be able to
establish or maintain such collaborative arrangements, or if it is able to do so, the Company’s collaborators may not be effective
in marketing and selling its products. To the extent that the Company decides not to, or is unable to, enter into collaborative arrangements
with respect to the sales and marketing of its products, significant capital expenditures, management resources and time will be required
to establish and develop an in-house marketing and sales force with technical expertise. To the extent that the Company depends on third
parties for marketing and distribution, any revenues received by the Company will depend upon the efforts and results of such third parties,
which may or may not be successful.
The
Company may pursue strategic acquisitions that may have an adverse impact on its business.
Executing
the Company’s business strategy may involve pursuing and consummating strategic transactions to acquire complementary businesses
or technologies. In pursuing these strategic transactions, even if the Company does not consummate them, or in consummating such transactions
and integrating the acquired business or technology, the Company may expend significant financial and management resources and incur
other significant costs and expenses. There is no assurance that any strategic transactions will result in additional revenues or other
strategic benefits for the Company’s business. The Company may issue the Company’s stock as consideration for acquisitions,
joint ventures or other strategic transactions, and the use of stock as purchase consideration could dilute the interests of its current
stockholders. In addition, the Company may obtain debt financing in connection with an acquisition. Any such debt financing may involve
restrictive covenants relating to capital-raising activities and other financial and operational matters, which may make it more difficult
for the Company to obtain additional capital and pursue business opportunities, including potential acquisitions. In addition, such debt
financing may impair the Company’s ability to obtain future additional financing for working capital, capital expenditures, acquisitions,
general corporate or other purposes, and a substantial portion of cash flows, if any, from the Company’s operations may be dedicated
to interest payments and debt repayment, thereby reducing the funds available to the Company for other purposes.
The
Company will need to hire additional qualified accounting personnel in order to remediate a material weakness in its internal control
over financial accounting, and the Company will need to expend any additional resources and efforts that may be necessary to establish
and to maintain the effectiveness of its internal control over financial reporting and its disclosure controls and procedures.
As
a public company, the Company is subject to the reporting requirements of the Securities Exchange Act of 1934, as amended, and the Sarbanes-Oxley
Act of 2002. The Company’s management is required to evaluate and disclose its assessment of the effectiveness of the Company’s
internal control over financial reporting as of each year-end, including disclosing any “material weakness” in the Company’s
internal control over financial reporting. A material weakness is a control deficiency, or combination of control deficiencies, that
results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented
or detected. As a result of its assessment, management has determined that there is a material weakness due to the lack of segregation
of duties and, due to this material weakness, management concluded that, as of December 31, 2022 and 2021, the Company’s internal
control over financial reporting was ineffective. This material weakness has the potential of adversely impacting the Company’s
financial reporting process and the Company’s financial reports. Because of this material weakness, management also concluded that
the Company’s disclosure controls and procedures were ineffective as of December 31, 2022 and 2021. The Company needs to hire additional
qualified accounting personnel in order to resolve this material weakness. The Company also will need to expend any additional resources
and efforts that may be necessary to establish and to maintain the effectiveness of the Company’s internal control over financial
reporting and disclosure controls and procedures.
The
Company’s patented or other technologies may infringe on other patents, which may expose it to costly litigation.
It
is possible that the Company’s patented or other technologies may infringe on patents or other rights owned by others. The Company
may have to alter its products or processes, pay licensing fees, defend infringement actions or challenge the validity of the patents
in court, or cease activities altogether because of patent rights of third parties, thereby causing additional unexpected costs and delays
to the Company. Patent litigation is costly and time consuming, and the Company may not have sufficient resources to pursue such litigation.
If the Company does not obtain a license under such patents, if it is found liable for infringement, or if it is not able to have such
patents declared invalid, the Company may be liable for significant money damages, may encounter significant delays in bringing products
to market or may be precluded from participating in the manufacture, use or sale of products or methods of treatment requiring such licenses.
18
Protecting
the Company’s intellectual property is critical to its innovation efforts.
The
Company owns or has a license to use several U.S. and foreign patents and patent applications, trademarks and copyrights. The Company’s
intellectual property rights may be challenged, invalidated or infringed upon by third parties, or it may be unable to maintain, renew
or enter into new licenses of third party proprietary intellectual property on commercially reasonable terms. In some non-U.S. countries,
laws affecting intellectual property are uncertain in their application, which can adversely affect the scope or enforceability of the
Company’s patents and other intellectual property rights. Any of these events or factors could diminish or cause the Company to
lose the competitive advantages associated with the Company’s intellectual property, subject the Company to judgments, penalties
and significant litigation costs, or temporarily or permanently disrupt its sales and marketing of the affected products or services.
The
Company may not be able to protect its trade secrets and other unpatented proprietary technology, which could give competitors an advantage.
The
Company relies upon trade secrets and other unpatented proprietary technology. The Company may not be able to adequately protect its
rights with regard to such unpatented proprietary technology, or competitors may independently develop substantially equivalent technology.
The Company seeks to protect trade secrets and proprietary knowledge, in part through confidentiality agreements with its employees,
consultants, advisors and collaborators. Nevertheless, these agreements may not effectively prevent disclosure of the Company’s
confidential information and may not provide the Company with an adequate remedy in the event of unauthorized disclosure of such information,
and as result the Company’s competitors could gain a competitive advantage.
The
Company is subject to extensive government regulation in jurisdictions around the world in which it does business. Regulations address,
among other things, environmental compliance, import/export restrictions, healthcare services, taxes and financial reporting, and those
regulations can significantly increase the cost of doing business, which in turn can negatively impact operations, financial results
and cash flow.
If
the Company is successful in developing manufacturing capability, the Company will be subject to extensive government regulation and
intervention both in the U.S. and in all foreign jurisdictions in which it conducts business. Compliance with applicable laws and regulations
will result in higher capital expenditures and operating costs, and changes to current regulations with which the Company complies can
necessitate further capital expenditures and increases in operating costs to enable continued compliance. Additionally, from time to
time, the Company may be involved in proceedings under certain of these laws and regulations. Foreign operations are subject to political
instabilities, restrictions on funds transfers, import/export restrictions, and currency fluctuation.
RISKS
RELATED TO THE COMPANY’S COMMON STOCK
The
Company’s common stock is currently quoted on the OTCQB Marketplace. Failure to develop or maintain a more active trading market
may negatively affect the value of the Company’s common stock, may deter some potential investors from purchasing the Company’s
common stock or other equity securities, and may make it difficult or impossible for stockholders to sell their shares of common stock.
The
Company’s average daily volume of shares traded for the years ended December 31, 2022 and 2021 was 496,720 and 2,074,138, respectively.
Failure to develop or maintain an active trading market may negatively affect the value of the Company’s common stock, may make
some potential investors unwilling to purchase the Company’s common stock or equity securities that are convertible into or exercisable
for the Company’s common stock, and may make it difficult or impossible for the Company’s stockholders to sell their shares
of common stock and recover any part of their investment.
The
Company’s outstanding securities, the stock or other securities that it may become obligated to issue under existing agreements,
and certain provisions of those securities, may cause immediate and substantial dilution to existing stockholders and may make it more
difficult to raise additional equity capital.
The
Company had 362,541,528 shares of common stock outstanding on March 1, 2023. The Company also had outstanding on that date dilutive securities
consisting of preferred stock, restricted stock units, options, and warrants (collectively, “ Common Stock Equivalents ”)
that if they had been exercised and converted in full on March 1, 2023, would have resulted in the issuance of up to 64,762,379 additional
shares of common stock. The issuance of shares upon the exercise of the Common Stock Equivalents may result in substantial dilution to
each stockholder by reducing that stockholder’s percentage ownership of the Company’s total outstanding shares of common
stock. The issuance of some or all those warrants and any exercise of those warrants will have the effect of further diluting the percentage
ownership of the Company’s other stockholders.
Future
sales of the Company’s securities, including sales following exercise or conversion of derivative securities, or the perception
that such sales may occur, may depress the price of common stock and could encourage short sales.
The
sale or availability for sale of substantial amounts of the Company’s shares in the public market, including shares issuable upon
exercise of the Common Stock Equivalents, or the perception that such sales may occur, may adversely affect the market price of the Company’s
common stock. Any decline in the price of the Company’s common stock may encourage short sales, which could place further downward
pressure on the price of the Company’s common stock.
19
The
Company’s stock price is likely to be volatile.
For
the year ended December 31, 2022, the reported low closing price for the Company’s common stock was $0.04 per share, and the reported
high closing price was $0.1264 per share. For the year ended December 31, 2021, the reported low closing price for the Company’s
common stock was $0.068 per share, and the reported high closing price was $0.2592 per share. There is generally significant volatility
in the market prices, as well as limited liquidity, of securities of early-stage companies, particularly early stage medical product
companies. Contributing to this volatility are various events that can affect the Company’s stock price in a positive or negative
manner. These events include, but are not limited to: governmental approvals, refusals to approve, regulations or other actions; market
acceptance and sales growth of the Company’s products; litigation involving the Company or the Company’s industry; developments
or disputes concerning the Company’s patents or other proprietary rights; changes in the structure of healthcare payment systems;
departure of key personnel; future sales of its securities; fluctuations in its financial results or those of companies that are perceived
to be similar to us; investors’ general perception of us; and general economic, industry and market conditions. If any of these
events occur, it could cause the Company’s stock price to fall, and any of these events may cause the Company’s stock price
to be volatile.
The
Company’s common stock is subject to the “Penny Stock” rules of the SEC and the trading market in its securities is
limited, which makes transactions in its common stock cumbersome and may reduce the value of an investment in the Company’s stock.
The
SEC has adopted Rule 3a51-1, which establishes the definition of a “penny stock,” for the purposes relevant to us, as any
equity security that has a market price of less than $5.00 per share or with an exercise price of less than $5.00 per share, subject
to certain exceptions. For any transaction involving a penny stock, unless exempt, Rule 15g-9 requires that a broker or dealer approve
a person’s account for transactions in penny stocks and that the broker or dealer receive from the investor a written agreement
to the transaction, setting forth the identity and quantity of the penny stock to be purchased.
In
order to approve a person’s account for transactions in penny stocks, the broker or dealer must obtain financial information and
investment experience and objectives of the person and must make a reasonable determination that the transactions in penny stocks are
suitable for that person and that the person has sufficient knowledge and experience in financial matters to be capable of evaluating
the risks of transactions in penny stocks.
The
broker or dealer must also deliver, prior to any transaction in a penny stock, a disclosure schedule prescribed by the SEC relating to
the penny stock market, which sets forth the basis on which the broker or dealer made the suitability determination, and that the broker
or dealer received a signed, written agreement from the investor prior to the transaction.
Generally,
brokers may be less willing to execute transactions in securities subject to the “penny stock” rules. This may make it more
difficult for investors to dispose of the Company’s common stock and may cause a decline in the market value of its stock.
Disclosure
also has to be made about the risks of investing in penny stocks in both public offerings and in secondary trading and about the commissions
payable to both the broker-dealer and the registered representative, current quotations for the securities and the rights and remedies
available to an investor in cases of fraud in penny stock transactions. Finally, monthly statements have to be sent disclosing recent
price information for the penny stock held in the account and information on the limited market in penny stocks.
As
a result of the Company issuing preferred stock, the rights of holders of the Company’s common stock and the value of the Company’s
common stock may be adversely affected.
The
Company’s Board of Directors is authorized to issue classes or series of preferred stock, without any action on the part of the
stockholders. The Company’s Board of Directors also has the power, without stockholder approval, to set the terms of any such classes
or series of preferred stock, including voting rights, dividend rights and preferences over the common stock with respect to dividends
or upon the liquidation, dissolution or winding-up of its business, and other terms. The Company has issued preferred stock that has
a preference over the common stock with respect to the payment of dividends or upon liquidation, dissolution or winding-up, and with
respect to voting rights. In accordance with that and with the issuance of preferred stock, our common stockholders voting rights have
been diluted and it is possible that the rights of holders of the common stock or the value of the common stock have been adversely affected.
The
Company does not expect to pay any dividends on common stock for the foreseeable future.
The
Company has not paid any cash dividends on its common stock to date and does not anticipate it will pay cash dividends on its common
stock in the foreseeable future. Accordingly, stockholders must be prepared to rely on sales of their common stock after price appreciation
to earn an investment return, which may never occur. Any determination to pay dividends in the future will be made at the discretion
of the Company’s board of directors and will depend on the Company’s results of operations, financial conditions, contractual
restrictions, restrictions imposed by applicable law, and other factors that the Company’s board deems relevant.
20
Pandemics
including COVID-19 may adversely affect our business.
The
unprecedented events related to COVID-19 and the variants, the disease caused by the novel coronavirus (SARS-CoV-2), have had significant
health, economic, and market impacts and may have short-term and long-term adverse effects on our business that we cannot predict as
the global pandemic continues to evolve. The extent and effectiveness of responses by governments and other organizations also cannot
be predicted.
Our
ability to access the capital markets is unknown during the COVID-19 pandemic. Any such limitation on available financing would adversely
affect our business.
GENERAL
RISK FACTORS
Volatility
in raw material and energy costs, interruption in ordinary sources of supply, and an inability to recover from unanticipated increases
in energy and raw material costs could result in lost sales or could increase significantly the cost of doing business.
Market
and economic conditions affecting the costs of raw materials, utilities, energy costs, and infrastructure required to provide for the
delivery of the Company’s products and services are beyond the Company’s control. Any disruption or halt in supplies, or
rapid escalations in costs, could adversely affect the Company’s ability to manufacture products or to competitively price the
Company’s products in the marketplace. To date, the ultimate impact of energy costs increases has been mitigated through price
increases or offset through improved process efficiencies; however, continuing escalation of energy costs could have a negative impact
upon the Company’s business and financial performance.
General
economic conditions in markets in which the Company does business can impact the demand for the Company’s goods and services. Decreased
demand for the Company’s products and services could have a negative impact on its financial performance and cash flow.
Demand
for the Company’s products and services, in part, depends on the general economic conditions affecting the countries and industries
in which the Company does business. A downturn in economic conditions in a country or industry that the Company serves may adversely
affect the demand for the Company’s products and services, in turn negatively impacting the Company’s operations and financial
results. Further, changes in demand for the Company’s products and services can magnify the impact of economic cycles on the Company’s
businesses. Unanticipated contract terminations by customers can negatively impact operations, financial results and cash flow. The Company’s
earnings, cash flow and financial position are exposed to financial market risks worldwide, including interest rate and currency exchange
rate fluctuations and exchange rate controls. Fluctuations in domestic and world financial markets could adversely affect interest rates
and impact the Company’s ability to obtain credit or attract investors.
ITEM
1B. UNRESOLVED STAFF COMMENTS.
This
item is not applicable to the Company because the Company is a smaller reporting company as defined by Rule 12b-2 under the Securities
Exchange Act of 1934.
ITEM
2. PROPERTIES.
The
Company is headquartered in Richland, Washington. Our Chief Executive Officer currently works from his home office in virtual communication
with key personnel. Cadwell Laboratories, which is controlled by Carl Cadwell, a director of the Company, provides office space to management
on an as-needed basis until such time as the Company leases permanent office space. Management believes that the Company’s sites
are adequate to support the business and suitable for present purposes, and the properties and equipment have been well maintained.
ITEM
3. LEGAL PROCEEDINGS.
The
Company may, from time to time, be involved in various legal proceedings incidental to the conduct of our business. Historically, the
outcome of all such legal proceedings has not, in the aggregate, had a material adverse effect on our business, financial condition,
results of operations or liquidity. There are no material pending or threatened legal proceedings at this time.
ITEM
4. MINE SAFETY DISCLOSURES.
Not
applicable.
21
PART
II
ITEM
5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
Market
Information
The
Company’s common stock is traded on the OTCQB Marketplace under the symbol “RDGL.” The following table sets forth,
in U.S. dollars, the high and low closing prices for each of the calendar quarters indicated, as reported by the OTCQB Marketplace, for
the past two fiscal years. Such OTCQB Marketplace quotations reflect inter-dealer prices, without markup, markdown or commissions and,
particularly because our common stock is traded infrequently, may not necessarily represent actual transactions or a liquid trading market.
High
Low
2022
Quarter ended December 31
$ 0.0695
$ 0.04
Quarter ended September 30
$ 0.0809
$ 0.0461
Quarter ended June 30
$ 0.1264
$ 0.0555
Quarter ended March 31
$ 0.0855
$ 0.0405
2021
Quarter ended December 31
$ 0.122
$ 0.07
Quarter ended September 30
$ 0.13
$ 0.0882
Quarter ended June 30
$ 0.1227
$ 0.077
Quarter ended March 31
$ 0.1179
$ 0.0853
Holders
As
of March 1, 2023, we had 362,541,528 shares of common stock, par value $0.001 per share, issued and outstanding, which were held by approximately
223 shareholders of record. Our transfer agent is Pacific Stock Transfer, 6725 Via Austi Pkwy, Suite 300, Las Vegas, NV 89119.
Securities
Authorized for Issuance Under Equity Compensation Plans
The
following table sets forth information as of December 31, 2022 with respect to the Company’s equity compensation plans previously
approved by stockholders and equity compensation plans not previously approved by stockholders.
Equity Compensation Plan Information
Plan Category
Number of securities to be issued upon exercise of outstanding
options, warrants
and rights
Weighted-average
exercise price of
outstanding options,
warrants and rights
Number of securities remaining available for future issuance under
equity compensation
plans (excluding
securities reflected in
column (a))
(a) (b)
(c)
Equity compensation plans approved by stockholders
25,777,500
$ 0.09
32,836,047
Equity compensation plans not approved by stockholders
34,115,309
$ 0.07
-
Total
34,115,309 (1)
$ 0.07 (1)
-
(1)
In
addition to the 2015 Plan (defined below), the Company has individual compensation arrangements under which equity securities are
authorized for issuance in exchange for consideration in the form of goods or services of certain individuals.
22
2015
Omnibus Securities and Incentive Plan
In
October 2015, our Board of Directors and stockholders approved the adoption of the 2015 Omnibus Securities and Incentive Plan (the “ 2015
Plan ”). The 2015 Plan authorizes an aggregate number of shares of common stock for issuance to all employees of the Company
or any subsidiary of the Company, any non-employee director, consultants and independent contractors of the Company or any subsidiary,
and any joint venture partners (including, without limitation, officers, directors and partners thereof) of the Company or any subsidiary.
The aggregate number of shares that may be issued under the Plan shall not exceed twenty percent (20%) of the issued and outstanding
shares of common stock on an as converted primary basis on a rolling basis. For calculation purposes, the As Converted Primary Shares
(as defined in the 2015 Plan) shall include all shares of common stock and all shares of common stock issuable upon the conversion of
outstanding preferred stock and other convertible securities, but shall not include any shares of common stock issuable upon the exercise
of options, warrants and other convertible securities issued pursuant to the 2015 Plan. As of December 31, 2022, the Converted Primary
Shares calculation results in 32,836,047 aggregate shares that may be issued under the 2015 Plan. The 2015 Plan is administered by the
Company’s Compensation Committee, who may issue awards in the form of stock options and/or restricted stock awards. Effective December
31, 2022, an aggregate total of 44,462,500 restricted stock units (“ RSUs ”) under the 2015 Plan were authorized, but
as of March 1, 2023, 18,085,000 had been issued.
Recent
Sales of Unregistered Securities
Below
is a description of all unregistered securities issued by the Company during and subsequent to the quarter ended December 31, 2022, through
the date of this report. Each of the issuances identified below were issued in transactions exempt from registration under
the Securities Act of 1933, as amended, in reliance on Section 3(a)(9) and/or 4(2) thereof.
Issuances
During the Quarter Ended December 31, 2022
During
the month of December 2022, the Company issued 2,650,273 shares of common stock in the cashless exercise of 3,333,333 warrants.
Issuances
Subsequent to December 31, 2022
Through
March 1, 2023, there have been no shares of common or preferred stock issued.
ITEM
6. SELECTED FINANCIAL DATA.
This
item is not applicable to the Company because the Company is a smaller reporting company as defined by Rule 12b-2 under the Securities
Exchange Act of 1934, as amended.
ITEM
7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The
following discussion and analysis is intended as a review of significant factors affecting the Company’s financial condition and
results of operations for the periods indicated. The discussion should be read in conjunction with the Company’s financial statements
and the notes presented herein. In addition to historical information, the following Management’s Discussion and Analysis of Financial
Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. The Company’s actual
results could differ significantly from those anticipated in these forward-looking statements as a result of the risk factors set forth
above in Item 1A and other factors discussed in this Annual Report.
Results
of Operations
Comparison
for the Year Ended December 31, 2022 and December 31, 2021
The
following table sets forth information from our statements of operations for the years ended December 31, 2022 and 2021:
Year Ended
December 31, 2022
Year Ended
December 31, 2021
Revenues
$ 36,499
$ 14,887
Cost of goods sold
(28,779 )
(12,000 )
Gross profit
7,720
2,887
Operating expenses
(2,525,469 )
(2,504,685 )
Operating loss
(2,517,749 )
(2,501,798 )
Non-operating income (expense)
47,588
(25,968 )
Net loss
$ (2,470,161 )
$ (2,527,766 )
23
Revenues
and Cost of Goods Sold
Revenue
was $36,499 and $14,887 for the year ended December 31, 2022 and 2021, respectively. All revenue recognized in the years ended December
31, 2022 and 2021 relate to consulting income with respect to the IsoPet ® therapies.
Management
does not anticipate that the Company will generate sufficient revenue to sustain operations until such time as the Company secures multiple
revenue-generating arrangements with respect to RadioGel™ and/or any of our other brachytherapy technologies.
Operating
Expenses
Operating
expenses for the years ended December 31, 2022 and 2021, respectively consists of the following:
Year Ended
December 31, 2022
Year Ended
December 31, 2021
Professional fees, including stock-based compensation
$ 1,755,316
$ 1,838,323
Payroll expenses
275,240
267,477
Research and development
343,802
286,848
General and administrative expenses
151,111
112,037
Total operating expenses
$ 2,525,469
$ 2,504,685
Operating
expenses for the years ended December 31, 2022 and 2021 was $2,525,469 and $2,504,685, respectively. The increase in operating expenses
from 2021 to 2022 can be attributed to the decrease in professional fees ($1,755,316 for the year ended December 31, 2022 versus $1,838,323
for the year ended December 31, 2021) as the Company utilized more services due to amending their Regulation A+ and the fees incurred
for the consultants engaged in 2021 including stock-based compensation; the increase in general and administrative expense ($151,111
for the year ended December 31, 2022 versus $112,037 for the year ended December 31, 2021); the increase in research and development
($343,802 for the year ended December 31, 2022 versus $286,848 for the year ended December 31, 2021) as the Company ramped up the development
of their products with the recent raising of capital, and an increase in payroll expenses ($275,240 for the year ended December 31, 2022
versus $267,477 for the year ended December 31, 2021) related to the CEOs employment contract taking effect.
Non-Operating
Income (Expense)
Non-operating
income (expense) for the years ended December 31, 2022 and 2021, respectively consists of the following:
Years Ended
December 31, 2022
Years Ended
December 31, 2021
Interest expense
$ -
$ (25,375 )
Forgiveness of debt
47,588
136,445
Loss on debt extinguishment
-
(137,038 )
Non-operating income (expense)
$ 47,588
$ (25,968 )
Non-operating
income (expense) for the year ended December 31, 2022 varied from the year ended December 31, 2021 primarily due to a decrease in interest
expense from $25,375 for the year ended December 31, 2021 to $0 for the year ended December 31, 2022 as a result of conversions and repayments
of notes payable. In addition, the Company converted a note in January 2021 which resulted in a loss on conversion and recognized a gain
on forgiveness of debt on old payables as they satisfied agreements with vendors to pay a portion of the payable with the remaining amount
forgiven in both 2021 and 2022.
Net
Loss
Our
net loss for the years ended December 31, 2022 and 2021 was $(2,470,161) and $(2,527,766), respectively.
24
Liquidity
and Capital Resources
At
December 31, 2022, the Company had working capital of $1,661,044, as compared to working capital of $1,467,383 at December 31, 2021.
During the year ended December 31, 2022, the Company experienced negative cash flow from operations of $1,120,058 and realized $1,220,000
of cash flows from financing activities. As of December 31, 2022, the Company did not have any commitments for capital expenditures.
Cash
used in operating activities increased from $963,819 for the year ended December 31, 2021 to $1,120,058 for the year ended December 31,
2022. Cash used in operating activities was primarily a result of the Company’s non-cash items, such as loss from operations, loss
on conversion of debt and share based compensation offset by forgiveness of debt. Cash provided from financing activities decreased from
$1,666,238 for the year ended December 31, 2021 to $1,220,000 for the year ended December 31, 2022. In 2021, the Company raised $1,811,238
from sales of common stock and warrants offset by repayments of convertible notes of $50,000 and related party notes of $100,000. In
2022, the Company raise $1,220,000 from sales of common stock and warrants.
The
Company has generated material operating losses since inception. The Company had a net loss of $2,470,161 for the year ended December
31, 2022, and a net loss of $2,527,766 for the year ended December 31, 2021. The Company expects to continue to experience net operating
losses for the foreseeable future. Historically, the Company has relied upon investor funds to maintain its operations and develop the
Company’s business. The Company anticipates raising additional capital within the next twelve months for working capital as well
as business expansion, although the Company can provide no assurance that additional capital will be available on terms acceptable to
the Company, if at all. If the Company is unable to obtain additional financing to meet its working capital requirements, it may have
to curtail its business or cease all operations.
The
Company requires funding of at least $5 million per year to maintain current operating activities. Over the next 24 months, the Company
believes it will cost approximately $9 million to fund: (1) fund the FDA approval process to conduct human clinical trials, (2) conduct
Phase I, pilot, clinical trials, (3) activate several regional clinics to administer IsoPet ® across the county, (4) create
an independent production center within the current production site to create a template for future international manufacturing, and
(5) initiate regulatory approval processes outside of the United States.
The
principal variables in the timing and amount of spending for the brachytherapy products in the next 12 to 24 months will be the FDA’s
classification of the Company’s brachytherapy products as Class II or Class III devices (or otherwise) and any requirements for
additional studies, which may possibly include clinical studies. Thereafter, the principal variables in the amount of the Company’s
spending and its financing requirements would be the timing of any approvals and the nature of the Company’s arrangements with
third parties for manufacturing, sales, distribution and licensing of those products and the products’ success in the U.S. and
elsewhere. The Company intends to fund its activities through strategic transactions such as licensing and partnership agreements or
additional capital raises.
Although
the Company is seeking to raise additional capital and has engaged in numerous discussions with investment bankers and investors, to
date, the Company has not received firm commitments for the required funding. Based upon its discussions, the Company anticipates that
if the Company is able to obtain the funding required to retire outstanding debt, pay past due payables and maintain its current operating
activities, that the terms associated with such funding will result in material dilution to existing shareholders.
Recent
geopolitical events, including the inherent instability and volatility in global capital markets, as well as the lack of liquidity in
the capital markets, could impact the Company’s ability to obtain financing and its ability to execute its business plan.
Our
Chief Executive Officer currently works from his home office in virtual communication with key personnel. Cadwell Laboratories, which
is controlled by Carl Cadwell, a director of the Company, provides office space to management on an as-needed basis until such time as
the Company leases permanent office space.
Off-Balance
Sheet Arrangements
The
Company does not have any off-balance sheet arrangements that are reasonably likely to have a current or future effect on the Company’s
financial condition, revenues, results of operations, liquidity or capital expenditures.
Accounting
Policies
Use
of Estimates
The
preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at
the date of financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates the Company
considers include criteria for stock-based compensation expense, and valuation allowances on deferred tax assets. Actual results could
differ from those estimates.
25
Fixed
Assets
Fixed
assets are carried at the lower of cost or net realizable value. Production equipment with a cost of $2,500 or greater and other fixed
assets with a cost of $1,500 or greater are capitalized. Major betterments that extend the useful lives of assets are also capitalized.
Normal maintenance and repairs are charged to expense as incurred. When assets are sold or otherwise disposed of, the cost and accumulated
depreciation are removed from the accounts and any resulting gain or loss is recognized in operations.
Depreciation
is computed using the straight-line method over the following estimated useful lives:
Production
equipment:
3
to 7 years
Office
equipment:
2
to 5 years
Furniture
and fixtures:
2
to 5 years
Leasehold
improvements and capital lease assets are amortized over the shorter of the life of the lease or the estimated life of the asset.
Management
of the Company reviews the net carrying value of all of its equipment on an asset by asset basis whenever events or changes in circumstances
indicate that its carrying amount may not be recoverable. These reviews consider the net realizable value of each asset, as measured
in accordance with the preceding paragraph, to determine whether impairment in value has occurred, and the need for any asset impairment
write-down.
License
Fees
License
fees are stated at cost, less accumulated amortization. Amortization of license fees is computed using the straight-line method over
the estimated economic useful life of the asset.
Patents
and Intellectual Property
While
patents are being developed or pending, they are not being amortized. Management has determined that the economic life of the patents
to be ten years and amortization, over such ten-year period and on a straight-line basis will begin once the patents have been issued
and the Company begins utilization of the patents through production and sales, resulting in revenues.
The
Company evaluates the recoverability of intangible assets, including patents and intellectual property on a continual basis. Several
factors are used to evaluate intangibles, including, but not limited to, management’s plans for future operations, recent operating
results and projected and expected undiscounted future cash flows.
Revenue
Recognition
In
May 2014, the Financial Accounting Standards Board (“ FASB ”) issued Accounting Standard Update (“ ASU ”)
No. 2014-09, Revenue from Contracts with Customers (Topic 606). This standard provides a single set of guidelines for revenue recognition
to be used across all industries and requires additional disclosures. The updated guidance introduces a five-step model to achieve its
core principal of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects
the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company adopted the updated
guidance effective January 1, 2018 using the full retrospective method.
Under
ASC 606, in order to recognize revenue, the Company is required to identify an approved contract with commitments to preform respective
obligations, identify rights of each party in the transaction regarding goods to be transferred, identify the payment terms for the goods
transferred, verify that the contract has commercial substance and verify that collection of substantially all consideration is probable.
The adoption of ASC 606 did not have an impact on the Company’s operations or cash flows.
The
Company recognized revenue as they (i) identified the contracts with each customer; (ii) identified the performance obligation in each
contract; (iii) determined the transaction price in each contract; (iv) were able to allocate the transaction price to the performance
obligations in the contract; and (v) recognized revenue upon the satisfaction of the performance obligation. Upon the sales of the product
to complete the procedures on the animals, the Company recognized revenue as that was considered the performance obligation.
26
Net
Loss Per Share
The
Company accounts for its loss per common share by replacing primary and fully diluted earnings per share with basic and diluted earnings
per share. Basic loss per share is computed by dividing loss available to common stockholders (the numerator) by the weighted-average
number of common shares outstanding (the denominator) for the period and does not include the impact of any potentially dilutive common
stock equivalents. The computation of diluted earnings per share is similar to basic earnings per share, except that the denominator
is increased to include the number of additional common shares that would have been outstanding if potentially dilutive common shares
had been issued. When the Company incurs a loss, the denominator is not increased by the potentially dilutive common shares as the effect
would be anti-dilutive.
Research
and Development Costs
Research
and developments costs, including salaries, research materials, administrative expenses and contractor fees, are charged to operations
as incurred. The cost of equipment used in research and development activities which has alternative uses is capitalized as part of fixed
assets and not treated as an expense in the period acquired. Depreciation of capitalized equipment used to perform research and development
is classified as research and development expense in the year computed.
Income
Taxes
The
Company accounts for income taxes under FASB ASC Topic 740-10-25 (“ ASC 740-10-25 ”). Under ASC 740-10-25, deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled.
Under
ASC 740-10-25, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that
includes the enactment date.
The
Company files income tax returns in the U.S. federal jurisdiction.
Interest
costs and penalties related to income taxes, if any, will be classified as interest expense and general and administrative costs, respectively,
in the Company’s financial statements. For the years ended December 31, 2022 and 2021, the Company did not recognize any interest
or penalty expense related to income taxes. The Company believes that it is not reasonably possible for the amounts of unrecognized tax
benefits to significantly increase or decrease within the next 12 months.
Fair
Value of Financial Instruments
The
Company adopted ASC Topic 820 (“ Fair Value Measurements ”) as of January 1, 2008 for financial instruments measured
as fair value on a recurring basis. ASC Topic 820 defines fair value, established a framework for measuring fair value in accordance
with accounting principles generally accepted in the United States and expands disclosures about fair value measurements.
Fair
value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. ASC Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
-
Level
1, defined as observable inputs such as quoted prices for identical instruments in active markets;
-
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and
-
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
Stock-Based
Compensation
The
Company recognizes compensation costs under FASB ASC Topic 718, Compensation – Stock Compensation and ASU 2018-07. Companies are
required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize
the costs in the financial statements over the period during which employees are required to provide services. Share based compensation
arrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and employee share purchase
plans. As such, compensation cost is measured on the date of grant at their fair value. Such compensation amounts, if any, are amortized
over the respective vesting periods of the option grant.
27
ITEM
7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
This
item is not applicable to the Company because the Company is a smaller reporting company as defined by Rule 12b-2 under the Securities
Exchange Act of 1934.
ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
All
financial information required by this Item is included on the pages immediately following the Index to Financial Statements appearing
on page F-1 and is hereby incorporated by reference.
ITEM
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None
28
ITEM
9A. CONTROLS AND PROCEDURES.
Disclosure
Controls and Procedures
Based
on an evaluation as of the date of the end of the period covered by this report, the Company’s Chief Executive Officer and Interim
Chief Financial Officer conducted an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls
and procedures, as required by Exchange Act Rule 13a-15. Based on that evaluation, the Company’s Chief Executive Officer and Interim
Chief Financial Officer concluded that, because of the disclosed material weaknesses in the Company’s internal control over financial
reporting, the Company’s disclosure controls and procedures were ineffective as of the end of the period covered by this report
to ensure that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange
Act is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms.
Disclosure
controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in the
Company’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods
specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures
designed to ensure that information required to be disclosed in the Company’s reports filed under the Exchange Act is accumulated
and communicated to management, including the Company’s Chief Executive Officer and the Company’s Interim Chief Financial
Officer, to allow timely decisions regarding required disclosure.
Management’s
Annual Report on Internal Control Over Financial Reporting
Management
is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Exchange Act Rule 13a-15(f).
Management conducted an evaluation of the effectiveness of the internal control over financial reporting as of December 31, 2022, using
the criteria established in Internal Control – Integrated Framework (2013 framework) issued by the Committee of Sponsoring
Organizations of the Treadway Commission (“ COSO ”). Because of its inherent limitations, internal control over financial
reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject
to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies
or procedures may deteriorate.
A
material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that
a material misstatement of the annual or interim financial statements will not be prevented or detected. As a result of management’s
assessment, management has determined that there are material weaknesses due to the lack of segregation of duties and, due to the limited
resources based on the size of the Company. Due to the material weaknesses management concluded that as of December 31, 2022, the Company’s
internal control over financial reporting was ineffective. In order to address and resolve the weaknesses, the Company will endeavor
to locate and appoint additional qualified personnel to the board of directors and pertinent officer positions as the Company’s
financial means allow. To date, the Company’s limited financial resources have not allowed the Company to hire the additional personnel
necessary to address the material weaknesses.
Management’s
Annual Report on Internal Control Over Financial Reporting
This
annual report does not include an attestation report of the Company’s registered public accounting firm regarding internal control
over financial reporting. Management’s report was not subject to attestation by the Company’s registered public accounting
firm pursuant to temporary rules of the Securities and Exchange Commission that permit the Company to provide only management’s
report in this annual report.
29
Changes
in Internal Control Over Financial Reporting
There
have been no changes in the Company’s internal control over financial reporting that occurred during the Company’s last fiscal
quarter (the Company’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely
to materially affect, the Company’s internal control over financial reporting.
The
term “internal control over financial reporting” is defined as a process designed by, or under the supervision of, the registrant’s
principal executive and principal financial officers, or persons performing similar functions, and effected by the registrant’s
board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes
those policies and procedures that:
(a)
Pertain
to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets
of the registrant;
(b)
Provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with
generally accepted accounting principles, and that receipts and expenditures of the registrant are being made only in accordance
with authorizations of management and directors of the registrant; and
(c)
Provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the registrant’s
assets that could have a material effect on the financial statements.
ITEM
9B. OTHER INFORMATION.
None.
30
PART
III
ITEM
10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
The
Company’s current directors and executive officers are as follows:
NAME
AGE
POSITION
Michael
K. Korenko
76
President,
Chief Executive Officer, and Director
Michael
Pollack
56
Interim
Chief Financial Officer
Carlton
M. Cadwell
78
Chairman
of the Board and Secretary
Term
of Office
All
the Company’s directors hold office until the next annual meeting of the stockholders or until their successors is elected and
qualified. The Company’s executive officers are appointed by the Company’s board of directors and hold office until their
resignation, removal, death or retirement.
Background
and Business Experience
The
business experience during the past five years of each of the Company’s directors and executive officers is as follows:
Dr.
Michael K. Korenko , President and Chief Executive Officer of the Company since December 2016, and a member of the Board of Directors
since August 2017, joined the Company as an Advisor to the Board of the Company during 2009 and served as member of the Board from May
2009 to March 2010. Dr. Korenko has also served on the Hanford Advisory Board since 2009. Dr. Korenko served as Business Development
Manager for Curtiss-Wright from 2006 to 2009, as Chief Operating Officer for Curtiss-Wright from 2000 to 2005 and was Executive Vice
President of Closure for Safe Sites of Colorado at Rocky Flats from 1994 to 2000. Dr. Korenko served as Vice President of Westinghouse
from 1987 to 1994 and was responsible for the 300 and 400 areas, including the Fast Flux Testing Facility (“ FFTF ”)
and all engineering, safety analysis, and projects for the Hanford site.
Dr.
Korenko is the author of 28 patents and has received many awards, including the National Energy Resources Organization Research and Development
Award, the U.S. Steelworkers Award for Excellence in Promoting Safety, and the Westinghouse Total Quality Award for Performance Manager
of the Year. Dr. Korenko has a Doctor of Science from MIT, was a NATO Postdoctoral Fellow at Oxford University, and was selected as a
White House Fellow for the Department of Defense, reporting to Secretary Cap Weinberger.
Dr.
Korenko brings to the Board over seven years’ experience working with and advising various small businesses, including companies
involved in turnarounds. Dr. Korenko has also been involved as an advisor to the Company since 2009 in the development of medical isotopes.
Carlton
M. Cadwell , Chairman of the Board and Secretary since December 2016, joined the Company as a director in 2006. Dr. Cadwell
brings over 30 years of experience in business management, strategic planning, and implementation. He co-founded Cadwell Laboratories,
Inc. in 1979 and has served as its President since its inception. Cadwell Laboratories, Inc. is a major international provider of neurodiagnostic
medical devices. After receiving his bachelor’s degree from the University of Oregon in 1966 and a doctoral degree from the University
of Washington in 1970, he began his career serving in the United States Army as a dentist for three years. From 1973 to 1980, Dr. Cadwell
practiced dentistry in private practice and since has started several businesses.
Mr.
Cadwell brings to the Board over ten years of service on the Board and over forty-five years of experience as a successful entrepreneur,
as well as medical expertise.
Michael
Pollack CPA, the Interim Chief Financial Officer, joined the Company as interim Chief Financial Officer in December 2018. Mr.
Pollack has been a partner in a certified public accounting firm for the past fifteen years and specializes in accounting and auditing
for small public companies. Mr. Pollack has approximately 30 years of experience in public accounting and consulting to over 100 publicly
traded and 250 private companies. Mr. Pollack has also held CFO and Controller positions in an array of industries. Mr. Pollack graduated
from the University of Maryland with a Bachelor of Arts in Economics. Mr. Pollack is a member of the American Institute of Certified
Public Accountants, as well as licensed to practice in New Jersey, and New York.
31
Identification
of Significant Consultants
David
J. Swanberg, M.S., P.E. Mr. Swanberg has over 30 years’ experience in radiochemical processing, medical isotope production,
nuclear waste management, materials science, regulatory affairs, and project management. Mr. Swanberg has worked in diverse organizations
ranging from small start-up businesses to corporations with multi-billion dollar annual revenues. From 2005 to 2008, he served as Executive
Vice President of Operations and as a member of the Board of Directors for IsoRay Medical Inc. from 2005 to 2008 managing day-to-day
operations, R&D, and New Product Development. Mr. Swanberg was a co-founder of IsoRay and led the initial Cs-131 brachytherapy seed
product development, FDA 510(k) submission/clearance, and NRC Sealed Source review and registration. Mr. Swanberg led the radiation dosimetry
evaluations to meet American Association of Physicists in Medicine guidelines and is a current member of the AAPM. Mr. Swanberg and participated
in several capital financing rounds totaling over $30.0 million. Mr. Swanberg also served as Assistant General Manager of IsoRay LLC
from 2000 to 2003, and in additionally in key management roles as IsoRay transitioned from IsoRay LLC to IsoRay Medical, Inc. Mr. Swanberg
holds a BA in Chemistry from Bethel University (MN) and an MS in Chemical Engineering from Montana State University. Mr. Swanberg has
numerous technical publications and holds several patents.
Medical
and Veterinarian Advisory Boards
Dr.
Barry D. Pressman MD, FACR - Chairman Medical Advisory Board. Dr. Pressman is Professor and Chairman of the S. Mark Taper Foundation
Imaging Centre and Department, and Chief of the Section of Neuroradiology and Head and Neck Radiology at Cedars-Sinai Medical Center ,
located in Los Angeles, California.
Dr.
Pressman is a past President of The American College of Radiology, the Western Neuroradiological Society, as well as past President of
the California Radiological Society. Currently he is a member of the American Society of Neuroradiology and the American Society of Pediatric
Neuroradiology.
Dr.
Pressman earned his medical degree Cum Laude from Harvard Medical School after graduating Summa Cum Laude from Dartmouth College. After
a surgical internship at Harvard’s Peter Bent Brigham Hospital in Boston, he completed a diagnostic radiology residency at Columbia-Presbyterian
Medical Center in New York and a Neuroradiology fellowship at George Washington University Hospital. During this period, he wrote many
original papers for Computer Tomography (CT).
Dr.
Albert S. DeNittis MD, MS, FCPP - Medical Advisory Board. Dr. Albert S. DeNittis is currently is the Chief of Radiation Oncology
at Lankenau Medical Center and Clinical Professor at Lankenau Institute for Medical Research in Wynnewood, Pennsylvania and the Director
of Radiation Oncology at Brodesseur Cancer Center in New Jersey. He is also the Principal Investigator and in charge of a grant awarded
by the NIH for its National Cancer Oncology Research Program (NCORP) at Main Line Health. Dr. DeNittis’ practice experience includes
image-guided radiosurgery, stereotactic body radiation therapy (SBRT), intensity modulated radiation therapy (IMRT), image guided radiation
therapy (IGRT), high-dose rate (HDR) brachytherapy, cranial and extracranial stereotactic radiosurgery, respiratory gating, and Cyberknife.
Dr.
DeNittis has served on numerous regional, national and government committees related to key issues in Dr. DeNittis earned a BA and a
MS at Rutgers University and a MD from the Robert Wood Johnson Medical School at the University of Medicine and Dentistry of New Jersey.
He completed postdoctoral training internships and residency at the Department of Radiation Oncology at the Hospital of the University
of Pennsylvania. Dr. DeNittis is board certified by the American Board of Radiology and Licensed in New Jersey and Pennsylvania.
Dr.
Alice Villalobos, DVM, FNAP - Chair of the Veterinary Medicine Advisory Board. Dr. Alice Villalobos is a well-known pioneer in
the field of cancer care for companion animals and a founding member of the Veterinary Cancer Society. A 1972 graduate of UC Davis, she
completed Dr. Gordon Theilen’s first mock residency program in oncology and has served the profession by consulting, writing and
lecturing in the rapidly growing field of veterinary oncology and end of life care.
32
Dr.
Alice Villalobos is President Emeritus of the Society for Veterinary Medical Ethics, Past President of the American Association of Human
Animal Bond Veterinarians and Chair of the Veterinary Academy for the National Academies of Practice. She operated Coast Pet Clinic/Animal
Cancer Center for 25 years, which is now VCA Coast Animal Hospital. She is the author of numerous articles, papers, and including her
classic veterinarian textbook, Canine and Feline Geriatric Oncology: Honoring the Human-Animal Bond. She has lectured worldwide on oncology,
quality of life, the human-animal bond and end of life care and bioethics. She founded Pawspice, an end of life care program that embraces
kinder, gentler palliative cancer medicine and integrative care for pets with cancer and terminal illness (www.Pawspice.com). Dr. Alice
is Director of Animal Oncology Consultation Service in Woodland Hill, California and Pawspice at VCA Coast Animal Hospital in Hermosa
Beach, California. Dr. Alice was elected 2016 Hermosa Beach Woman of the Year.
Dr.
Villalobos’ role with the Company is to support the commercialization of the Company’s yttrium-90 brachytherapy products
for use in companion animals.
Dr.
Richard Weller, DVM, DACVIM (Internal Medicine; Oncology) DipMS - Veterinary Medicine Advisory Board Member . Prior to his retirement
in 2014, Dr. Weller was a Senior Program Manager in the Radiation Biology Group of the Biological Sciences Division at Pacific Northwest
National Laboratory (PNNL), where he was involved in the development of RadioGel. A 1973 graduate of Washington State University. Dr.
Weller has extensive experience in designing and executing clinical studies, treatment planning, mechanisms of carcinogenesis, radiation
biology, targeted delivery systems for chemotherapeutic and radio-therapeutic agents, bio-markers of disease, and comparative oncology;
as well as over 30 years of experience developing and using animal models, including the use of spontaneous tumors in companion animals,
for bio-medical applications.
Dr.
Weller is board-certified by the American College of Veterinary Internal Medicine in Internal Medicine (1980) and Oncology (1987), Past
Chairperson of the Organizing Committee for the Specialty of Veterinary Medical Oncology, Past Chairperson of the Board of Regents of
the American College of Veterinary Internal Medicine, Past President of the Board of Regents of the American College of Veterinary Internal
Medicine, Past President of the Specialty of Oncology, and a Charter Member of the Veterinary Cancer Society which he served as Treasurer
for 16 years. He is an Honorary Professor of the Institute of Veterinary Medicine in Kyiv, Ukraine. Dr. Weller has lectured and trained
veterinarians worldwide and has authored or co-authored over 250 articles, technical reports, book chapters, and presentations in his
fields of expertise.
Section
16(a) Beneficial Ownership Reporting Compliance
Section
16(a) of the Securities Exchange Act of 1934 requires the Company’s executive officers, directors and persons who own more than
10% of the Company’s common stock to file with the SEC initial reports of beneficial ownership on Form 3, changes in beneficial
ownership on Form 4, and an annual statement of beneficial ownership on Form 5. Such executive officers, directors and greater than 10%
stockholders are required by SEC rules to furnish the Company with copies of all such forms that they have filed.
Based
solely on its review of such forms filed with the SEC and received by the Company and representations from certain reporting persons,
the Company believes that all reports required to be filed by each of each of its executive officers, directors and 10% stockholders
were filed during the year ended December 31, 2022 and that such reports were timely.
Code
of Ethics
The
Company’s Board of Directors has not adopted a code of ethics that applies to the principal executive officer, principal financial
officer, principal accounting officer or controller, or persons performing similar functions, because of the Company’s limited
number of executive officers and employees that would be covered by such a code and the Company’s limited financial resources.
The Company anticipates that it will adopt a code of ethics after it increases the number of executive officers and employees and obtain
additional financial resources.
Audit
Committee and Audit Committee Financial Expert
As
of the date of this report, the Company has not established an audit committee, and therefore, the Company’s full board of directors
performs the functions that customarily would be undertaken by an audit committee. The Company’s board of directors during 2022
and 2021 was comprised of two directors, one of whom the Company had determined satisfied the general independence standards of the NASDAQ
listing requirements.
33
The
Company’s Board of Directors has determined that none of its current members qualifies as an “audit committee financial expert,”
as defined by the rules of the SEC. In the future, the Company intends to establish board committees and to appoint such persons to those
committees as are necessary to meet the corporate governance requirements imposed by a national securities exchange, although it is not
required to comply with such requirements until the Company elects to seek listing on a national securities exchange.
Board
of Directors; Attendance at Meetings
The
Board held no meetings and acted by unanimous written consent two times during the year ended December 31, 2022. In 2021, we conducted
no board of director meetings and acted by unanimous written consent two times. We have no formal policy with respect to the attendance
of Board members at annual meetings of shareholders but encourage all incumbent directors and director nominees to attend each annual
meeting of shareholders.
ITEM
11. EXECUTIVE COMPENSATION.
Summary
Compensation Table
The
following table sets forth the compensation paid to the Company’s Chief Executive Officer and those executive officers that earned
in excess of $100,000 during the year ended December 31, 2022 (collectively, the “ Named Executive Officers ”):
Name and Principal Position (1)
Year
Salary ($)
Bonus ($)
Stock
Awards ($)
Option
Awards
($) (2)
Total
($)
Dr. Michael K. Korenko
2022
$ 230,625
$ 30,000
$ -
$ -
$ 260,625
CEO, President and Director
2021
$ 225,000
$ 30,000
$ -
$ -
$ 255,000
(1)
Michael
Pollack began serving as the Company’s Interim Chief Financial Officer in December 2018 and was paid no compensation directly
in 2021 or 2022. Accordingly, he has not been included in this table.
(2)
The
amounts in this column represent the grant date fair value of stock option awards, computed in accordance with FASB ASC Topic 718.
Narrative
Disclosure to Summary Compensation Table
Dr.
Michael K. Korenko. On October 24, 2018, Mr. Korenko entered into an employment agreement with the Company (the “ Old Employment
Agreement ”), which was scheduled to terminate on December 31, 2019. On June 4, 2019, Mr. Korenko and the Company entered into
a new employment agreement, effective June 11, 2019, which shall terminate on December 31, 2020 and December 31 of subsequent years (the
“ Termination Date ”) if the agreement is extended pursuant to its terms. Under the terms of his employment agreement,
the Company may terminate Dr. Korenko’s employment either with or without cause prior to the Termination Date, but in the event
of a termination without cause, Dr. Korenko shall be entitled to receive monthly payments of his base salary for a period of six months
thereafter, all of Dr. Korenko’s outstanding options, if any, shall vest, and Dr. Korenko shall be entitled to receive all past
due compensation within three weeks of the date of termination.
The
Company shall pay to Dr. Korenko an annual base compensation of $180,000, which is payable in equal monthly intervals. Of the $180,000
in annual base salary, $60,000 of annual pay shall be deferred and accrued until the Company’s cash balance exceeds $1,000,000,
which occurred in December 2020. Dr. Korenko’s employment agreement provides that he shall receive a stock option grant issued
under the Company’s 2015 Omnibus Securities and Incentive Plan in an amount equal to 21 million options ten days after the Company’s
1-for-8 reverse split, which was consummated in late June 2019. The options shall have a seven-year term, shall be exercisable at a price
of $0.024 per share, and shall vest as follows: 50% shall vest in equal amounts at the end of each quarter for the two quarters after
grant date, 25% shall vest upon the Company filing for a patent, and the remaining 25% shall vest upon the first commercial sale of IsoPet.
In December 2020, Mr. Korenko exercised 2,500,000 of these options for $60,000.
34
The
Company paid bonuses to certain employees based on their performance, the Company’s need to retain such employees, and funds available.
All bonus payments were approved by the Company’s Board of Directors.
On
June 4, 2019, the Company entered into an Executive Employment Agreement (“Employment Agreement”) with Dr. Michael K. Korenko,
the Company’s Chief Executive Officer. The employment term under the Employment Agreement commenced with an effective date of June
11, 2019 and expires on December 31, 2020, and December 31 of each successive year if the Employment Agreement is extended, unless terminated
earlier as set forth in the Employment Agreement. The Company on December 31, 2020 extended this agreement through December 31, 2021
while renegotiating terms of a new Employment Agreement. On May 3, 2021, the Company and the Chief Executive Officer agreed the terms
of a new Employment Agreement with an effective date of January 1, 2021 that has a term of three years and expires December 31, 2023.
Under
the terms of the Employment Agreement, the Company shall pay to Dr. Korenko a base compensation of $225,000. In addition, there is a
discretionary bonus to be earned in the amount of $7,500 per quarter upon the satisfaction of conditions to be determined by the Board
of Directors of the Company.
Outstanding
Equity Awards at Fiscal Year-End Table
The
following table sets forth all outstanding equity awards held by the Company’s Named Executive Officers as of the end of last fiscal
year.
Option Awards
Name
Number of
Securities
Underlying
Unexercised
Options(#)
Exercisable
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
Option
Exercise
Price ($)
Option
Exercise Date
NONE
Compensation
of Directors
During
the year ended December 31, 2022, the Company’s non-employee directors were not paid any compensation.
The
following table sets forth, for each of the Company’s non-employee directors who served during 2022, the aggregate number of stock
awards and the aggregate number of stock option awards that were outstanding as of December 31, 2022:
Outstanding
Outstanding
Stock
Stock
Name
Awards (#)
Options (#)
Carlton M. Cadwell
-
-
During
June 2016, the Company granted to Mr. Cadwell options to purchase 12,500 shares of common stock at an exercise price of $8.00 per share,
which options expired June 21, 2019. These options had a grant date fair value of $34,771, which amounts were calculated in accordance
with ASC Topic 718.
Additionally,
the Company granted warrants to purchase 6,425,503 shares of Company common stock to Carlton Cadwell in 2018 as a result of the Path
Forward Agreements and conversion of his advances to the Company. These warrants expired in October 2020.
There
are no employment contracts or compensatory plans or arrangements with respect to any director that would result in payments by the Company
to such person because of his or her resignation as a director or any change in control of the Company.
Compensation
Committee Interlocks and Insider Participation
None
of our officers currently serves, or has served during the last completed fiscal year, on the compensation committee or board of directors
of any other entity that has one or more officers serving as a member of our board of directors.
35
ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
Beneficial
Ownership of the Company’s Common Stock
The
following table sets forth, as of March 1, 2023, the number of shares of common stock beneficially owned by the following persons: (i)
all persons the Company knows to be beneficial owners of at least 5% of the Company’s common stock, (ii) the Company’s current
directors, (iii) the Company’s current executive officers, and (iv) all current directors and executive officers as a group.
As
of March 1, 2023, there were 362,541,528 shares of common stock outstanding and up to 64,762,379 shares issuable upon exercise of common
stock equivalents, assuming exercise and conversion occurred as of that date, for a total of 427,303,907 shares.
Name and Address of Beneficial Owner (1)
Amount and
Nature
of Beneficial Ownership (2)
Percent of Class
Cadwell Family Irrevocable Trust
26,912
* %
Carlton M. Cadwell (3)
15,406,979
3.61 %
Michael K. Korenko (4)
24,885,090
5.83 %
Michael Pollack
16,000
*
All Current Directors and Executive Officers as a group (3 individuals)
40,334,981
9.44 %
*Less
than 1%
(1)
The
address of each of the beneficial owners above is c/o Vivos Inc, 719 Jadwin Avenue, Richland, WA 99336, except that the address of
the Cadwell Family Irrevocable Trust (the “ Cadwell Trust ”) is 909 North Kellogg Street, Kennewick, WA 99336.
(2)
In
determining beneficial ownership of the Company’s common stock as of a given date, the number of shares shown includes shares
of common stock which may be acquired upon exercise of the common stock equivalents within 60 days of that date. In determining the
percent of common stock owned by a person or entity on March 1, 2023, (a) the numerator is the number of shares of the class beneficially
owned by such person or entity, including shares which may be acquired within 60 days on exercise of the common stock equivalents,
and (b) the denominator is the sum of (i) the total shares of common stock outstanding on March 1, 2023, and (ii) the total number
of shares that the beneficial owner may acquire upon conversion of the common stock equivalents. Subject to community property laws
where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of its shares, except that under
the terms of the Cadwell Trust, Dr. Cadwell does not have or share voting or investment power over the shares beneficially owned
by the Cadwell Trust.
(3)
Includes
1,136,137 shares issuable upon conversion of Series A Preferred; and 4,816,275 shares issuable upon conversion of Series C Preferred,
and 2,316,830 shares of common stock issued to AMIC Gift, LLC, an LLC controlled by Carlton and his wife.
(4)
Includes
15,000,000 shares issuable for vested RSUs.
36
Beneficial
Ownership of the Company’s Series A Convertible Preferred Stock
As
of March 1, 2023, there were 2,071,007 shares of Series A Preferred issued and outstanding, convertible into 2,588,758 shares of the
Company’s common stock.
The
following table sets forth, as of March 1, 2023, the number of shares of Series A Preferred beneficially owned by the following persons:
(i) all persons the Company known to be beneficial owners of at least 5% of the Company’s Series A Preferred, (ii) the Company’s
current directors, (iii) the Company’s current executive officers, and (iv) all current directors and executive officers as a group.
Name and Address of Beneficial Owner (1)
Amount and
Nature
of Beneficial
Ownership (2)
Percent of Class
Cadwell Family Irrevocable Trust
148,309
7.16 %
Carlton M. Cadwell
908,910
43.89 %
Michael K. Korenko
-
- %
All Current Directors and Executive Officers as a group (2 individuals) (3)
1,057,219
51.05 %
Major Shareholder(s):
L. Bruce Jolliff
197,979
9.56 %
Stoel Rives
133,333
6.44 %
(1)
The
address of each of the beneficial owners above is c/o Vivos Inc, 719 Jadwin Avenue, Richland, WA 99336, except that the address of
(i) the Cadwell Family Irrevocable Trust (the “ Cadwell Trust ”) is 909 North Kellogg Street, Kennewick, WA 99336;
(ii) L. Bruce Jolliff is 206 N 41st St. Unit 1, Yakima, WA 98901; and (iii) Stoel Rives is One Union Square, 600 University Street,
Suite 3600, Seattle, WA 98101.
(2)
Subject
to community property laws where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of
its shares, except that Dr. Cadwell under the terms of the Cadwell Trust does not have or share voting or investment power over the
Series A Convertible Preferred beneficially owned by the Cadwell Trust.
(3)
Michael
Pollack, the Company’s Interim Chief Financial Officer, does not hold any Company Series A Convertible Preferred, and has therefore
been omitted from this table.
37
Beneficial
Ownership of the Company’s Series B Convertible Preferred Stock
As
of March 1, 2023, there were 200,363 shares of Series B Preferred issued and outstanding, convertible into 2,504.538 shares of the Company’s
common stock.
The
following table sets forth, as of March 1, 2023, the number of shares of Series B Preferred beneficially owned by the following persons:
(i) all persons the Company known to be beneficial owners of at least 5% of the Company’s Series B Preferred, (ii) the Company’s
current directors, (iii) the Company’s current executive officers, and (iv) all current directors and executive officers as a group.
Name and Address of Beneficial Owner (1)
Amount and
Nature of Beneficial Ownership (2)
Percent of Class
All Current Directors and Executive Officers as a group (3 individuals)
-
* %
Major Shareholder(s):
Jason Adelman (3)
200,000
99 %
*Less
than 1%
(1)
None
of the Company’s directors and executive officers hold any shares of the Company’s Series B Convertible Preferred, and
they have therefore been omitted from this table. The address of the beneficial owners is as follows: (i) Jason Adelman (JTA Resources
LLC. is 40 East 66th St., New York, NY 10065.
(2)
Subject
to community property laws where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of
its shares.
(3)
Represents
200,000 shares of Series B Preferred held by JTA Resources LLC.
Beneficial
Ownership of the Company’s Series C Convertible Preferred Stock
As
of March 1, 2023, there were 385,302 shares of Series C Preferred issued and outstanding, convertible into 4,816,275 shares of the Company’s
common stock.
The
following table sets forth, as of March 1, 2023, the number of shares of Series C Preferred beneficially owned by the following persons:
(i) all persons the Company known to be beneficial owners of at least 5% of the Company’s Series C Preferred, (ii) the Company’s
current directors, (iii) the Company’s current executive officers, and (iv) all current directors and executive officers as a group.
Name and Address of Beneficial Owner (1)
Amount and
Nature
of Beneficial
Ownership (2)
Percent of
Class
Carlton M. Cadwell
385,302
100 %
All Current Directors and Executive Officers as a group (3 individuals) (3)
385,302
100 %
(1)
The
address of each of the beneficial owners above is c/o Vivos Inc, 719 Jadwin Avenue, Richland, WA 99336.,
(2)
Subject
to community property laws where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of
its shares, except that Dr. Cadwell under the terms of the Cadwell Trust does not have or share voting or investment power over the
Series C Preferred beneficially owned by the Cadwell Trust.
(3)
Neither
Michael Korenko, the Company’s Chief Executive Officer, nor Michael Pollack, the Company’s Interim Chief Financial Officer,
hold any shares of the Company’s Series C Preferred, and they have therefore been omitted from this table.
Changes
in Control
The
Company does not know of any arrangements, including any pledges of the Company’s securities that may result in a change in control
of the Company.
38
ITEM
13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
Indebtedness
from Related Parties
On
January 24, 2019, the Company entered into a note payable with a trust related to Mr. Cadwell in the amount of $60,000. The note is for
a one-year period maturing January 24, 2020 and bears interest at an annual rate of 8.0%. This note was converted into shares of common
stock in December 2021.
On
March 27, 2019 the Company entered into a note payable with a trust related to Mr. Cadwell in the amount of $48,000. The note is for
a one-year period maturing March 27, 2020 and bears interest at an annual rate of 8.0%. This note was repaid in December 2021.
On
April 29, 2019, the Company entered into a note payable with a trust related to Mr. Cadwell in the amount of $29,000. The note is for
a one-year period maturing April 29, 2020 and bears interest at an annual rate of 8.0%. This note was repaid in December 2021.
On
May 20, 2019 and May 23, 2019, Mr. Korenko advanced $20,000 collectively to the Company. Mr. Korenko is not charging interest on these
amounts advanced and they are short-term advances, due on demand. Of this amount $5,000 was repaid and the balance of $15,000 was converted
into a convertible note payable at an annual interest rate of 8% due January 15, 2020. This note was converted in April 2020.
On
July 5, 2019, the Company entered into a note payable with a trust related to Mr. Cadwell in the amount of $50,000. The note is for a
one-year period maturing July 5, 2020 and bears interest at an annual rate of 8.0%. Of this amount, $23,000 was paid in December 2021,
and the balance was converted into shares of common stock in December 2021.
On
November 25, 2019, the Company entered into a note payable with a trust related to Mr. Cadwell in the amount of $50,000. The note is
for a one-year period maturing November 25, 2020 and bears interest at an annual rate of 8.0%. This note was converted into shares of
common stock in December 2021.
The
Company borrowed $107,000 in the year ended December 31, 2020 from its CEO and repaid these amounts in full.
Independent
Directors
The
Company’s common stock is traded on the OTCQB Marketplace, which does not impose any independence requirements on the Board of
Directors or the board committees of the companies whose stock is traded on that market. The Company has decided to adopt the independence
standards of the Nasdaq listing rules in determining whether the Company’s directors are independent. Generally, under those rules
a director does not qualify as an independent director if the director or a member of the director’s immediate family has had in
the past three years certain relationships or affiliations with the Company, the Company’s auditors, or other companies that do
business with the Company. The Company’s Board of Directors has determined that Mr. Cadwell is qualified as an independent director
under those Nasdaq rules, and accordingly, would have been qualified under those rules to serve on a compensation committee or a nominating
committee, if the Company had established such committees of the Company’s Board of Directors. Dr. Korenko is not an independent
director due to his employment by the Company as an executive officer.
39
ITEM
14. PRINCIPAL ACCOUNTANT FEES AND SERVICES.
Audit
Fees
The
aggregate fees incurred by the Company’s principal accountant for the audit of the Company’s annual financial statements,
review of financial statements included in the quarterly reports and other fees that are normally provided by the accountant in connection
with statutory and regulatory filings or engagements for the years ended December 31, 2022 and 2021 were $42,250 and $36,000, respectively,
all of which was paid to Fruci & Associates II, PLLC.
Audit
Related Fees
The
aggregate fees billed for professional services that are reasonably related to the performance of the audit or review of the Company’s
financial statements but are not reported “Audit Fees” for the years ended December 31, 2022 and 2021 in the amounts of $0
and $2,250, respectively. All services performed by the Company’s Registered Public Accounting Firm, Fruci & Associates II,
PLLC have been pre-approved by the Company’s Board of Directors.
Tax
Fees
The
aggregate fees billed for professional services rendered by principal accountant for tax compliance, tax advice and tax planning during
the years ended December 31, 2022 and 2021 were $3,250 and $3,250, respectively, all of which was paid to Fruci & Associates II,
PLLC.
All
Other Fees
Other
fees billed for products or services provided by the Company’s principal accountant during the years ended December 31, 2022 and
2021 There were no fees incurred to Fruci & Associates II, PLLC related to all other fees.
40
PART
IV
ITEM
15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
(a)
Documents filed as part of this Report.
1.
Financial
Statements . The Vivos Inc. Balance Sheets as of December 31, 2022 and 2021, the Statements of Operations for the years
ended December 31, 2022 and 2021, the Statements of Changes in Stockholders’ Deficit for the years ended December 31, 2022
and 2021, and the Statements of Cash Flows for the years ended December 31, 2022 and 2021, together with the notes thereto and the
reports of Fruci & Associates II, PLLC as required by Item 8 are included in this 2022 Annual Report on Form 10-K as set forth
in Item 8 above.
2.
Financial
Statement Schedules . All financial statement schedules have been omitted since they are either not required or not applicable,
or because the information required is included in the financial statements or the notes thereto.
3.
Exhibits .
The following exhibits are either filed as a part hereof or are incorporated by reference. Exhibit numbers correspond to the numbering
system in Item 601 of Regulation S-K.
Exhibit
Number
Description
3.1
Certificate of Incorporation of Savage Mountain Sports Corporation, dated January 11, 2000 (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.2
By-Laws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.3
Certificate of Amendment of Certificate of Incorporation changing the name of the Company to Advanced Medical Isotope Corporation, dated May 23, 2006 (incorporated by reference to Exhibit 3.5 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.4
Certificate of Amendment of Certificate of Incorporation increasing authorized capital dated September 26, 2006 (incorporated by reference to Exhibit 3.6 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.5
Certificate of Amendment to the Certificate of Incorporation increasing authorized common stock and authorizing preferred stock, dated May 18, 2011 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on May 18, 2011).
3.6
Certificate of Amendment to the Certificate of Incorporation authorizing a series of Preferred Stock to be named “Series A Convertible Preferred Stock”, consisting of 2,500,000 shares, which series shall have specific designations, powers, preferences and relative and other special rights, qualifications, limitations and restrictions as outlined in the Certificate of Designations, filed June 30, 2015 (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on July 7, 2015).
3.7
Certificate of Amendment to the Certificate of Incorporation increasing the authorized series of “Series A Convertible Preferred Stock” to 5,000,000 shares, filed March 31, 2016 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on April 7, 2016).
3.8
Certificate of Amendment to the Certificate of Incorporation authorizing a series of Preferred Stock to be named “Series B Convertible Preferred Stock”, consisting of 5,000,000 shares, which series shall have specific designations, powers, preferences and relative and other special rights, qualifications, limitations and restrictions as outlined in the Certificate of Designations, filed October 10, 2018 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on October 17, 2018).
41
4.1
Form of Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on October 17, 2018).
10.1
Agreement and Plan of Reorganization, dated as of December 15, 1998, by and among HHH Entertainment, Inc. and Earth Sports Products, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
10.2
Agreement and Plan of Merger of HHH Entertainment, Inc. and Savage Mountain Sports Corporation, dated as of January 6, 2000 (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
10.3
Agreement and Plan of Acquisition by and between Neu-Hope Technologies, Inc., UTEK Corporation and Advanced Medical Isotope Corporation, dated September 22, 2006 (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
10.4
Agreement and Plan of Acquisition by and between Isonics Corporation and Advanced Medical Isotope Corporation dated June 13, 2007 (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
10.5
Form of Non-Statutory Stock Option Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on March 15, 2012).
10.6
Promissory Note dated December 16, 2008 between Advanced Medical Isotope Corporation and Carlton M. Cadwell (incorporated by reference to Exhibit 10.11 to the Company’s Annual Report on Form 10-K filed on March 3, 2012).
10.7
2015 Omnibus Securities and Incentive Plan (incorporated by reference to Exhibit 10.12 to the Company’s Annual Report on Form 10-K, filed May 25, 2016).
10.8
Washington State University Sub-Award Agreement for the period December 15, 2017 through January 31, 2018.(incorporated by reference to Exhibit 10.13 to the Company’s Annual report on Form 10-K, filed April 2, 2018).
10.9
The Curators of the University of Missouri Sponsored Research Contract for the period November 1, 2017 through October 31, 2018. (incorporated by reference to Exhibit 10.14 to the Company’s Annual report on Form 10-K, filed April 2, 2018).
10.10
Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 17, 2018).
10.11
Employment Agreement by and between Vivos Inc. and Michael Korenko, dated June 4, 2019 (incorporated by reference to Exhibit 6.18 to the Company’s Offering Statement on Form 1-A filed on July 29, 2019).
23
Consent of Independent Registered Public Accounting Firm
31.1*
Certification of Chief Executive Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002 (4)
31.2*
Certification of Chief Financial Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002 (4)
32.1*
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 (4)
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase
104
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
*
Filed herewith.
42
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
VIVOS
INC.
Date:
March 1, 2023
By:
/s/
Michael K. Korenko
Name:
Michael
K. Korenko
Title:
Chief
Executive Officer
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.
Date:
March 1, 2023
By:
/s/
Michael K. Korenko
Name:
Michael
K. Korenko
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Date:
March 1, 2023
By:
/s/
Michael Pollack
Name:
Michael
Pollack
Title:
Interim
Chief Financial Officer
(Principal
Financial and Accounting Officer)
Date:
March 1, 2023
By:
/s/
Carlton M. Cadwell
Name:
Carlton
M. Cadwell
Title:
Secretary
and Chairman of the Board
43
Vivos
Inc.
Index
to Financial Statements
Pages
Report of Independent Registered Public Accounting Firm (PCAOB ID No. 5525 )
F-1
Financial
Statements:
Balance Sheets as of December 31, 2022 and 2021
F-3
Statements of Operations for the years ended December 31, 2022 and 2021
F-4
Statement of Changes in Stockholders’ Equity for the years ended December 31, 2022 and 2021
F-5
Statements of Cash Flow for the years ended December 31, 2022 and 2021
F-6
Notes to Financial Statements
F-7
44
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Shareholders of Vivos, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying balance sheets of Vivos, Inc. (“the Company”) as of December 31, 2022 and 2021, and the related
statements of operations, changes in stockholders’ equity, and cash flows for each of the years in the two-year period ended December
31, 2022, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present
fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021 and the results of its operations
and its cash flows for each of the years in the two-year period ended December 31, 2022, in conformity with accounting principles generally
accepted in the United States of America.
Going
Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
1 to the financial statements, the Company has suffered recurring losses, has utilized significant cash in operations, and its cash position
is not sufficient to support operations. These factors, among others, raise substantial doubt about the Company’s ability to continue
as a going concern. Management’s plans in regard to these matters are also described in Note 1. The financial statements do not
include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters
does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
F- 1
Equity
Transactions (Notes 4 and 5 to the financial statements)
Description
of the Critical Audit Matter
The
Company’s evaluation of common shares issuances, including in exchange for stock warrants involved complexity and judgement in
applying the relevant accounting standards when auditing management’s conclusions on the classification and recognition of warrants
on issuance and on exercise and equity transactions upon issuance.
How
the Critical Audit Matter Was Addressed in the Audit
Our
principal audit procedures to evaluate management’s calculation and recording of common share issuances included the following:
● We
evaluated the appropriateness and consistency of management’s methods and assumptions
used in the identification, recognition, measurement, and disclosure of considerations of
the underlying warrants and share issuances during the year, including the classification
with respect to the terms and in considering applicable generally accepted accounting standards.
● We
read the applicable agreements and compared the key terms to management’s analysis
of the transaction.
● We
read, evaluated, and tested the reasonableness of management’s calculation utilized
in the determination of common shares issued, including exchange for stock warrants.
● We
evaluated whether management had appropriately considered new information that could significantly
change the measurement or disclosure of common shares issued including exchange for stock
warrants, and evaluated the disclosures related to the financial statement impacts of the
transactions.
● We
reviewed current and subsequent period accounting records and third-party documentation to
identify unrecorded equity transactions.
Fruci
& Associates II, PLLC
We
have served as the Company’s auditor since 2016.
Spokane,
Washington
March
1, 2023
F- 2
VIVOS
INC
CONDENSED
BALANCE SHEETS
DECEMBER
31, 2022 AND 2021
DECEMBER 31,
DECEMBER 31,
2022
2021
ASSETS
Current Assets:
Cash
$ 1,706,065
$ 1,606,123
Accounts receivable
11,000
-
Prepaid expenses
25,671
28,175
Total Current Assets
1,742,736
1,634,298
TOTAL ASSETS
$ 1,742,736
$ 1,634,298
LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES
Current Liabilities:
Accounts payable and accrued expenses
$ 81,692
$ 166,915
Total Current Liabilities
81,692
166,915
Total Liabilities
81,692
166,915
Commitments and contingencies
-
-
STOCKHOLDERS’ EQUITY
Preferred stock, par value, $ 0.001 , 20,000,000 shares authorized, Series A Convertible Preferred, 5,000,000 shares authorized, 2,071,007 shares issued and outstanding, respectively
2,071
2,071
Additional paid in capital - Series A Convertible preferred stock
8,842,458
8,842,458
Series B Convertible Preferred, 5,000,000 shares authorized, 200,363 shares issued and outstanding, respectively
200
200
Additional paid in capital - Series B Convertible preferred stock
290,956
290,956
Series C Convertible Preferred, 5,000,000 shares authorized, 385,302 shares issued and outstanding, respectively
385
385
Preferred stock value
385
385
Additional paid in capital - Series C Convertible preferred stock
500,507
500,507
Additional
paid in capital - Convertible preferred stock
500,507
500,507
Common stock, par value, $ 0.001 , 950,000,000 shares authorized, 362,541,528 and 343,530,678 issued and outstanding, respectively
362,541
343,531
Additional paid in capital - common stock
71,217,954
68,573,142
Accumulated deficit
( 79,556,028 )
( 77,085,867 )
Total Stockholders’ Equity
1,661,044
1,467,383
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 1,742,736
$ 1,634,298
F- 3
VIVOS
INC
STATEMENTS
OF OPERATIONS
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
2022
2021
Revenues, net
$ 36,499
$ 14,887
Cost of Goods Sold
( 28,779 )
( 12,000 )
Gross profit
7,720
2,887
OPERATING EXPENSES
Professional fees, including stock-based compensation
1,755,316
1,838,323
Payroll expenses
275,240
267,477
Research and development
343,802
286,848
General and administrative expenses
151,111
112,037
Total Operating Expenses
2,525,469
2,504,685
OPERATING LOSS
( 2,517,749 )
( 2,501,798 )
NON-OPERATING INCOME (EXPENSE)
Interest expense
-
( 25,375 )
Forgiveness of debt
-
136,445
Gain (loss) on debt extinguishment
47,588
( 137,038 )
Total Non-Operating Income (Expenses)
47,588
( 25,968 )
NET LOSS BEFORE PROVISION FOR INCOME TAXES
( 2,470,161 )
( 2,527,766 )
Provision for income taxes
-
-
NET LOSS
$ ( 2,470,161 )
$ ( 2,527,766 )
Net loss per share - basic and diluted
$ ( 0.01 )
$ ( 0.01 )
Weighted average common shares outstanding
351,425,912
325,851,906
F- 4
VIVOS
INC
STATEMENT
OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
Additional
Additional
Additional
Paid-In
Paid-In
Paid-In
Additional
Series
A Preferred
Capital
- Series A
Series
B Preferred
Capital
- Series B
Series
C Preferred
Capital
- Series C
Common
Stock
Paid-In
Capital -
Accumulated
Shares
Amount
Preferred
Shares
Amount
Preferred
Shares
Amount
Preferred
Shares
Amount
Common
Deficit
Total
Balance
- December 31, 2020
2,171,007
$ 2,171
$ 8,857,358
436,653
$ 436
$ 385,235
385,302
$ 385
$ 500,507
292,278,591
$ 292,279
$ 64,551,764
$ ( 74,558,101 )
$ 32,034
Stock
issued for:
Cash
-
-
-
-
-
-
-
-
-
22,500,000
22,500
1,777,500
-
1,800,000
Note
conversions/settlements
-
-
-
-
-
-
-
-
-
3,576,080
3,576
408,435
-
412,011
Accounts
payable
-
-
-
-
-
-
-
-
-
1,305,298
1,305
120,805
-
122,110
Services
-
-
-
-
-
-
-
-
-
77,768
78
3,678
-
3,756
Stock
option exercises
( 100,000 )
( 100 )
( 14,900 )
-
-
-
-
-
-
2,125,000
2,125
12,875
-
-
RSUs
-
-
-
-
-
-
-
-
-
12,000,000
12,000
( 12,000 )
-
-
Warrant
exercises
-
-
-
-
-
-
-
-
-
6,714,316
6,714
( 6,714 )
-
-
Conversion
of preferred shares to common shares
-
-
-
( 236,290 )
( 236 )
( 94,279 )
-
-
-
2,953,625
2,954
91,561
-
-
Warrants
purchased for cash
-
-
-
-
-
-
-
-
-
-
-
11,238
-
11,238
RSUs
granted to consultants that have vested
-
-
-
-
-
-
-
-
-
-
-
1,614,000
-
1,614,000
Net
loss for the year
-
-
-
-
-
-
-
-
-
-
-
-
( 2,527,766 )
( 2,527,766 )
Balance
- December 31, 2021
2,071,007
$ 2,071
$ 8,842,458
200,363
$ 200
$ 290,956
385,302
$ 385
$ 500,507
$ 343,530,678
$ 343,531
$ 68,573,142
$ ( 77,085,867 )
$ 1,467,383
Balance
- December 31, 2021
2,071,007
$ 2,071
$ 8,842,458
200,363
$ 200
$ 290,956
385,302
$ 385
$ 500,507
343,530,678
$ 343,531
$ 68,573,142
$ ( 77,085,867 )
$ 1,467,383
Balance
2,071,007
$ 2,071
$ 8,842,458
200,363
$ 200
$ 290,956
385,302
$ 385
$ 500,507
343,530,678
$ 343,531
$ 68,573,142
$ ( 77,085,867 )
$ 1,467,383
Stock
issued for:
Cash
-
-
-
-
-
-
-
-
-
15,000,000
15,000
1,185,000
-
1,200,000
Accounts
payable
-
-
-
-
-
-
-
-
-
984,840
984
48,258
-
49,242
Fractional
adjustment
-
-
-
-
-
-
-
-
-
( 90 )
-
-
-
-
Services
-
-
-
-
-
-
-
-
-
76,250
76
4,804
-
4,880
Warrant
exercises
-
-
-
-
-
-
-
-
-
2,949,850
2,950
( 2,950 )
-
-
Warrants
purchased for cash
-
-
-
-
-
-
-
-
-
-
-
20,000
-
20,000
RSUs
granted to consultants that have vested
-
-
-
-
-
-
-
-
-
-
-
1,389,700
-
1,389,700
Net
loss for the year
-
-
-
-
-
-
-
-
-
-
-
-
( 2,470,161 )
( 2,470,161 )
Balance
2,071,007
$ 2,071
$ 8,842,458
200,363
$ 200
$ 290,956
385,302
$ 385
$ 500,507
362,541,528
$ 362,541
$ 71,217,954
$ ( 79,556,028 )
$ 1,661,044
Balance
- December 31, 2022
2,071,007
$ 2,071
$ 8,842,458
200,363
$ 200
$ 290,956
385,302
$ 385
$ 500,507
362,541,528
$ 362,541
$ 71,217,954
$ ( 79,556,028 )
$ 1,661,044
The
accompanying notes are an integral part of these financial statements.
F- 5
VIVOS
INC
CONDENSED
STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
2022
2021
CASH FLOW FROM OPERATING ACTIVITIES
Net loss
$ ( 2,470,161 )
$ ( 2,527,766 )
Adjustments to reconcile net loss to net cash used in operating activities
Common stock, stock options and warrants for services
4,880
3,756
RSUs issued for services
1,389,700
1,614,000
(Gain) loss on conversion of debt
( 47,588 )
137,038
Forgiveness of debt
-
( 136,445 )
Changes in assets and liabilities
Accounts receivable
( 11,000 )
-
Prepaid expenses and other assets
2,504
5,660
Accounts payable and accrued expenses
11,607
31,480
Payroll liabilities
-
( 66,143 )
Accrued interest
-
( 25,399 )
Total adjustments
1,350,103
1,563,947
Net cash used in operating activities
( 1,120,058 )
( 963,819 )
CASH FLOWS FROM FINANCING ACTIVITIES
Payments of convertible debt
-
( 45,000 )
Payments of related party notes
-
( 100,000 )
Proceeds from common stock and warrants
1,220,000
1,811,238
Net cash provided by financing activities
1,220,000
1,666,238
NET INCREASE IN CASH
99,942
702,419
CASH - BEGINNING OF PERIOD
1,606,123
903,704
CASH - END OF PERIOD
$ 1,706,065
$ 1,606,123
CASH PAID DURING THE PERIOD FOR:
Interest expense
$ -
$ 50,773
Income taxes
$ -
$ -
SUPPLEMENTAL INFORMATION - NON-CASH INVESTING AND FINANCING ACTIVITIES:
Conversion of preferred stock for common stock
$ -
$ 94,515
Conversion of notes payable and accrued interest for common and common
stock
$ -
$ 185,346
Conversion of notes payable and accrued interest into common stock
$ -
$ 50,370
Common stock issued in cashless exercise of warrants
$ 2,950
$ 6,714
RSUs vested into common stock
$ -
$ 12,000
Accounts payable converted into shares of common stock
$ 49,242
$ 90,000
Stock options exercised for recission of common and preferred stock
$ -
$ 60,000
Common stock issued in settlement of accounts payable - related parties
$ -
$ 32,110
RSUs vested into common stock
$ -
$ 12,000
F- 6
Vivos
Inc.
Notes
to Financial Statements
December
31, 2022 and 2021
NOTE
1: BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
Business
Overview
The
Company was incorporated under the laws of Delaware on December 23, 1994 as Savage Mountain Sports Corporation (“ SMSC ”).
On September 6, 2006, the Company changed its name to Advanced Medical Isotope Corporation, and on December 28, 2017, the Company began
operating as Vivos Inc. The Company has authorized capital of 950,000,000 shares of common stock, $ 0.001 par value per share, and 20,000,000
shares of preferred stock, $ 0.001 par value per share.
Our
principal place of business is located at 719 Jadwin Avenue, Richland, WA 99352. Our telephone number is (509) 736-4000. Our corporate
website address is http://www.radiogel.com. Our common stock is currently quoted on the OTC Pink Marketplace under the symbol “RDGL.”
The
Company is a radiation oncology medical device company engaged in the development of its yttrium-90 based brachytherapy device, RadioGel ™ ,
for the treatment of non-resectable tumors. A prominent team of radiochemists, scientists and engineers, collaborating with strategic
partners, including national laboratories, universities and private corporations, lead the Company’s development efforts. The Company’s
overall vision is to globally empower physicians, medical researchers and patients by providing them with new isotope technologies that
offer safe and effective treatments for cancer.
In
January 2018, the Center for Veterinary Medicine Product Classification Group ruled that RadioGel ™ should be classified
as a device for animal therapy of feline sarcomas and canine soft tissue sarcomas. Additionally, after a legal review, the Company believes
that the device classification obtained from the Food and Drug Administration (“ FDA ”) Center for Veterinary Medicine
is not limited to canine and feline sarcomas, but rather may be extended to a much broader population of veterinary cancers, including
all or most solid tumors in animals. We expect the result of such classification and label review will be that no additional regulatory
approvals are necessary for the use of IsoPet ® for the treatment of solid tumors in animals. The FDA does not have premarket
authority over devices with a veterinary classification, and the manufacturers are responsible for assuring that the product is safe,
effective, properly labeled, and otherwise in compliance with all applicable laws and regulations.
Based
on the FDA’s recommendation, RadioGel ™ will be marketed as “IsoPet ® ” for use by veterinarians
to avoid any confusion between animal and human therapy. The Company already has trademark protection for the “IsoPet ® ”
name. IsoPet ® and RadioGel ™ are used synonymously throughout this document. The only distinction between
IsoPet ® and RadioGel ™ is the FDA’s recommendation that we use “IsoPet ® ”
for veterinarian usage, and reserve “RadioGel ™” for human therapy. Based on these developments, the Company
has shifted its primary focus to the development and marketing of Isopet ® for animal therapy, through the Company’s
IsoPet ® Solutions division.
IsoPet
Solutions
The
Company’s IsoPet Solutions division was established in May 2016 to focus on the veterinary oncology market, namely engagement of
university veterinarian hospital to develop the detailed therapy procedures to treat animal tumors and ultimately use of the technology
in private clinics. The Company has worked with three different university veterinarian hospitals on IsoPet ® testing and
therapy. Washington State University treated five cats for feline sarcoma and served to develop the procedures which are incorporated
in our label. They concluded that the product was safe and effective in killing cancer cells. Colorado State University demonstrated
the CT and PET-CT imaging of IsoPet ® . A contract was signed with University of Missouri to treat canine sarcomas and equine
sarcoids starting in November 2017.
The
dogs were treated for canine soft tissue sarcoma. Response evaluation criteria in solid tumors (“ RECIST ”) is a set
of published rules that define when tumors in cancer patients improve (respond), stay the same (stabilize), or worsen (progress) during
treatment. The criteria were published by an international collaboration including the European Organisation for Research and Treatment
of Cancer (“EORTC”), National Cancer Institute of the United States, and the National Cancer Institute of Canada Clinical
Trials Group.
F- 7
The
testing at the University of Missouri met its objective to demonstrate the safety of IsoPet ® . Using its advanced CT and
PET equipment it was able to demonstrate that the dose calculations were accurate and that the injections perfused into the cell interstices
and did not stay concentrated in a bolus. This results in a more homogeneous dose distribution. There was insignificant spread of Y-90
outside the points of injection demonstrating the effectiveness of the particles and the gel to localize the radiation with no spreading
to the blood or other organs nor to urine or fecal material. This confirms that IsoPet ® is safe for same day therapy.
The
effectiveness of IsoPet ® for life extension was not the prime objective, but it resulted in valuable insights. Of the
cases one is still cancer-free but the others eventually recurred since there was not a strong focus on treating the margins. The University
of Missouri has agreed to become a regional center to administer IsoPet ® therapy and will incorporate the improvements
suggested by the testing program.
The
Company anticipates that future profits, if any, will be derived from direct sales of RadioGel ™ (under the name IsoPet ® )
and related services, and from licensing to private medical and veterinary clinics in the U.S. and internationally. The Company intends
to report the results from the IsoPet ® Solutions division as a separate operating segment in accordance with GAAP.
Commencing
in July 2019, the Company recognized its first commercial sale of IsoPet ® . A veterinarian from Alaska brought his cat
with a re-occurrent spindle cell sarcoma tumor on his face. The cat had previously received external beam therapy, but now the tumor
was growing rapidly. He was given a high dose of 400Gy with heavy therapy at the margins. This sale met the revenue recognition requirements
under ASC 606 as the performance obligation was satisfied. The Company completed sales for an additional four animals that received the
IsoPet ® during 2019.
Our
plan is to incorporate the data assembled from our work with Isopet ® in animal therapy to support the Company’s
efforts in the development of our RadioGel ™ device candidate, including obtaining approval from the FDA to market
and sell RadioGel ™ as a Class II medical device. RadioGel ™ is an injectable particle-gel for brachytherapy
radiation treatment of cancerous tumors in people and animals. RadioGel ™ is comprised of a hydrogel, or a substance
that is liquid at room temperature and then gels when reaching body temperature after injection into a tumor. In the gel are small, less
than two microns, yttrium-90 phosphate particles (“ Y-90 ”). Once injected, these inert particles are locked in place
inside the tumor by the gel, delivering a very high local radiation dose. The radiation is beta, consisting of high-speed electrons.
These electrons only travel a short distance so the device can deliver high radiation to the tumor with minimal dose to the surrounding
tissue. Optimally, patients can go home immediately following treatment without the risk of radiation exposure to family members. Since
Y-90 has a half-life of 2.7 days, the radioactivity drops to 5% of its original value after ten days.
The
Company modified its Indication for Use from skin cancel to cancerous tissue or solid tumors pathologically associated with locoregional
papillary thyroid carcinoma and recurrent papillary thyroid carcinoma having discernable tumors associated with metastatic lymph nodes
or extranodal disease in patients who are not surgical candidates or who have declined surgery, or patients who require post-surgical
remnant ablation (for example, after prior incomplete radioiodine therapy). Papillary thyroid carcinoma belongs to the general class
of head and neck tumors for which tumors are accessible by intraoperative direct needle injection. The Company’s Medical Advisory
Board felt that demonstrating efficacy in clinical trials was much easier with this new indication.
Intellectual
Property
Our
original license with Battelle National Laboratory is reached its end of life in 2022. During the past several years, in anticipation
of this we have expanded our proprietary knowledge, our trademark and patent protection.
Our
RadioGel trademark protection is in 17 countries. We have expanded our trademark protection from RadioGel to now include IsoPet. We obtained
the International Certificate of Registration for ISOPET, which is the first step to file in several countries .
The
Company received the Patent Cooperation Treaty (“PCT”) International Search Report on our patent application (No.1811.191).
Seven of our claims were immediately ruled as having novelty, inventive step and industrial applicability. This gives us the basis to
extend for many years the patent protection for our proprietary Yttrium-90 phosphate particles utilized in Isopet ® and
Radiogel™.
Our
patent team filed our particle patent in more than ten patent offices that collectively cover 63 countries throughout the world. We filed
a continuation-in-part applications number 1774054 in the USA to expand the claims on our
particle patent. T he US Patent office recently gave us the Notice of Allowance for our patent
to produce our yttrium phosphate microparticles, US Patent Application Serial No: 16-459,466 .
We also filed an amendment to correct the wording on our claims at make them consistent with the
USE claims. Ref: 4207-0005; European Patent Application NO. 20 834 229.5; VIVOS INC; Our Ref: FS/53791.
F- 8
We
filed a hydrogel utility patent in the USA (16309:17/943,311) and internationally (16389:PCT/US22/4374) based on the last eighteen months
of development work to optimize our hydrogel component. These include reducing the polymer production time and increasing the output
by a factor of three. We have also further reduced the level of trace contaminants to be well below the FDA guidelines.
We
filed a provisional patent (Serial Number 63436562) to protect our innovative improvements in our shipping container, our vial shield,
our syringe shield, and our Peltier chiller. Our objectives were to reduce shipping costs, decrease radiation exposure, and enhance sterility.
These devices will be preferentially used at Mayo Clinics for human clinical studies at and our IsoPet regional treatment centers.
We
anticipate that Precison Radionuclide Therapy will become increasingly important in the future and expand to other isotope and other
indications for use. Therefore, we filed an alternate particle utility patent (Serial number 18/152,137). Vivos Inc will focus its near-term
effort on the Yttrium-90 therapy, which we believe is the best beta emitter; however, we leveraged
our hydrogel utility patent to incorporate other promising isotopes and compounds for a range of future applications. This includes gamma
and alpha particle emitters.
Going
Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. As shown in the accompanying financial statements, the Company has suffered recurring
losses and used significant cash in support of its operating activities and the Company’s cash position is not sufficient to support
the Company’s operations. Research and development of the Company’s brachytherapy product line has been funded with proceeds
from the sale of equity and debt securities as well as a series of grants. The Company requires funding of approximately $ 2.5 million
annually to maintain current operating activities.
The
Company completed its reverse stock split which was approved by FINRA and went effective on June 28, 2019.
The
Company’s stock offering under Regulation A+ was qualified by the Securities and Exchange Commission (“SEC”) on June
3, 2020. A second Regulation A+ was qualified by the SEC on September 15, 2021 to raise capital for 50,000,000 shares at a price of $ 0.10
for a maximum of $ 5,000,000 . The Company amended this and was able to raise $ 1,200,000 in July 2022 at $ 0.08 per share ( 15,000,000 shares)
and sold 20,000,000 warrants for $ 20,000 . An amended Regulation A+ was filed in October 2022 to raise the remaining $ 3,800,000 of the
$ 5,000,000 .
The
Company’s Regulation A+’s raised approximately $ 5,200,000 from the sale of shares and is using the proceeds generated as
follows:
For
the animal therapy market:
●
Fund
the effort to communicate the benefits of IsoPet® to the veterinary community and the pet parents.
●
Conduct
additional clinical studies to generate more data for the veterinary community
●
Subsidize
some IsoPet ® therapies, if necessary, to ensure that all viable candidates are treated.
●
Assist
new regional clinics with their license and certification training.
For
the human market:
●
Enhance
the pedigree of the Quality Management System.
●
Complete
the previously defined pre-clinical testing and additional testing on an animal model closely aligned with our revised indication
for use. Report the results to the FDA in a pre-submission meeting.
●
Use
the feedback from that meeting to write the IDE (Investigational Device Exemption), which is required to initiate clinical trials.
Research
and development of the Company’s brachytherapy product line has been funded with proceeds from the sale of equity and debt securities.
The Company may require additional funding of approximately $ 2.5
million annually to maintain current operating
activities. Over the next 12 to 48 months, the Company believes it will
cost approximately $9 million to: (1) fund the FDA approval process to conduct human clinical trials, (2) conduct Phase I, pilot, clinical
trials, (3) activate several regional clinics to administer IsoPet ® across the county, (4) create an independent production
center within the current production site to create a template for future international manufacturing, and (5) initiate regulatory approval
processes outside of the United States. The proceeds
to be raised from the recent qualified Regulation A+ will be used to continue to fund this development.
F- 9
The
continued deployment of the brachytherapy products and a worldwide regulatory approval effort will require additional resources and personnel.
The principal variables in the timing and amount of spending for the brachytherapy products in the next 12 to 24 months will be the FDA’s
classification of the Company’s brachytherapy products as Class II or Class III devices (or otherwise) and any requirements for
additional studies which may possibly include clinical studies. Thereafter, the principal variables in the amount of the Company’s
spending and its financing requirements would be the timing of any approvals and the nature of the Company’s arrangements with
third parties for manufacturing, sales, distribution and licensing of those products and the products’ success in the U.S. and
elsewhere. The Company intends to fund its activities through strategic transactions such as licensing and partnership agreements or
from proceeds to be raised from the recent qualified Regulation A+.
Following
receipt of required regulatory approvals and financing, in the U.S., the Company intends to outsource material aspects of manufacturing,
distribution, sales and marketing. Outside of the U.S., the Company intends to pursue licensing arrangements and/or partnerships to facilitate
its global commercialization strategy.
In
the longer-term, subject to the Company receiving adequate funding, regulatory approval for RadioGel ™ and other brachytherapy
products, and thereafter being able to successfully commercialize its brachytherapy products, the Company intends to consider resuming
research efforts with respect to other products and technologies intended to help improve the diagnosis and treatment of cancer and other
illnesses.
Based
on the Company’s financial history since inception, the Company’s independent registered public accounting firm has expressed
substantial doubt as to the Company’s ability to continue as a going concern. The Company has limited revenue, nominal cash, and
has accumulated deficits since inception. If the Company cannot obtain sufficient additional capital, the Company will be required to
delay the implementation of its business strategy and may not be able to continue operations.
The
Company has been impacted from the effects of COVID-19. The Company’s headquarters are in Northeast Washington however there focus
of the animal therapy market has been the Northwestern sector of the United States. The Company continues their marketing to the animal
therapy market and attempt to increase the exposure to their product and generate revenue accordingly.
As
of December 31, 2022, the Company has $ 1,706,065 cash on hand. There are currently commitments to vendors for products and services purchased.
To continue the development of the Company’s products, the current level of cash may not be enough to cover the fixed and variable
obligations of the Company.
There
is no guarantee that the Company will be able to raise additional funds or to do so at an advantageous price.
The
financial statements do not include any adjustments relating to the recoverability and classification of liabilities that might be necessary
should the Company be unable to continue as a going concern. The Company’s continuation as a going concern is dependent upon its
ability to generate sufficient cash flow to meet its obligations on a timely basis and ultimately to attain profitability. The Company
plans to seek additional funding to maintain its operations through debt and equity financing and to improve operating performance through
a focus on strategic products and increased efficiencies in business processes and improvements to the cost structure. There is no assurance
that the Company will be successful in its efforts to raise additional working capital or achieve profitable operations. The financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
Use
of Estimates
The
preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at
the date of financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates the Company
considers include criteria for stock-based compensation expense, and valuation allowances on deferred tax assets. Actual results could
differ from those estimates.
Financial
Statement Reclassification
Certain
account balances from prior periods have been reclassified in these financial statements so as to conform to current period classifications.
F- 10
Cash
Equivalents
For
the purposes of the statement of cash flows, the Company considers all highly liquid debt instruments purchased with an original maturity
of three months or less to be cash equivalents.
The
Company occasionally maintains cash balances in excess of the FDIC insured limit. The Company does not consider this risk to be material.
Fair
Value of Financial Instruments
Fair
value of financial instruments requires disclosure of the fair value information, whether or not recognized in the balance sheet, where
it is practicable to estimate that value. As of December 31, 2022 and 2021, the balances reported for cash, prepaid expenses,
accounts receivable, accounts payable, and accrued expenses, approximate the fair value because of their short maturities.
Fair
value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. Accounting Standards Codification (“ ASC ”) Topic 820 established a three-tier
fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted
quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs
(level 3 measurements). These tiers include:
Level
1, defined as observable inputs such as quoted prices for identical instruments in active markets;
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices
for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
The
Company measures certain financial instruments including options and warrants issued during the period at fair value on a recurring basis.
Fixed
Assets
Fixed
assets are carried at the lower of cost or net realizable value. Production equipment with a cost of $ 2,500 or greater and other fixed
assets with a cost of $ 1,500 or greater are capitalized. Major betterments that extend the useful lives of assets are also capitalized.
Normal maintenance and repairs are charged to expense as incurred. When assets are sold or otherwise disposed of, the cost and accumulated
depreciation are removed from the accounts and any resulting gain or loss is recognized in operations.
Depreciation
is computed using the straight-line method over the following estimated useful lives:
SCHEDULE OF DEPRECIATION ESTIMATED USEFUL LIFE
Production
equipment:
3
to 7 years
Office
equipment:
2
to 5 years
Furniture
and fixtures:
2
to 5 years
Leasehold
improvements and capital lease assets are amortized over the shorter of the life of the lease or the estimated life of the asset.
Management
of the Company reviews the net carrying value of all of its equipment on an asset by asset basis whenever events or changes in circumstances
indicate that its carrying amount may not be recoverable. These reviews consider the net realizable value of each asset, as measured
in accordance with the preceding paragraph, to determine whether impairment in value has occurred, and the need for any asset impairment
write-down.
F- 11
License
Fees
License
fees are stated at cost, less accumulated amortization. Amortization of license fees is computed using the straight-line method over
the estimated economic useful life of the assets. The Battelle Memorial Institute licensing contract is completed.
Patents
and Intellectual Property
While
patents are being developed or pending, they are not being amortized. Management has determined that the economic life of the patents
to be ten years and amortization, over such 10 -year period and on a straight-line basis will begin once the patents have been issued
and the Company begins utilization of the patents through production and sales, resulting in revenues.
The
Company evaluates the recoverability of intangible assets, including patents and intellectual property on a continual basis. Several
factors are used to evaluate intangibles, including, but not limited to, management’s plans for future operations, recent operating
results and projected and expected undiscounted future cash flows.
There
have been no such capitalized costs in the years ended December 31, 2022 and 2021, respectively. However, a patent was filed on
July 1, 2019 (No. 1811.191) filed by Michael Korenko and David Swanberg and assigned to the Company based on the Company’s proprietary
particle manufacturing process. The timing of this filing was important given the Company’s plans to make IsoPet ®
commercially available, which it did on or about July 9, 2019. This additional patent protection will strengthen the Company’s
competitive position. It is the Company’s intention to further extend this patent protection to several key countries within one
year, as permitted under international patent laws and treaties.
Revenue
Recognition
In
May 2014, the Financial Accounting Standards Board (“F ASB ”) issued Accounting Standard Update (“ ASU ”)
No. 2014-09, Revenue from Contracts with Customers (Topic 606). This standard provides a single set of guidelines for revenue recognition
to be used across all industries and requires additional disclosures. The updated guidance introduces a five-step model to achieve its
core principal of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects
the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company adopted the updated
guidance effective January 1, 2018 using the full retrospective method.
Under
ASC 606, in order to recognize revenue, the Company is required to identify an approved contract with commitments to preform respective
obligations, identify rights of each party in the transaction regarding goods to be transferred, identify the payment terms for the goods
transferred, verify that the contract has commercial substance and verify that collection of substantially all consideration is probable.
The adoption of ASC 606 did not have an impact on the Company’s operations or cash flows.
The
Company recognized revenue as they (i) identified the contracts with each customer; (ii) identified the performance obligation in each
contract; (iii) determined the transaction price in each contract; (iv) were able to allocate the transaction price to the performance
obligations in the contract; and (v) recognized revenue upon the satisfaction of the performance obligation. Upon the sales of the product
to complete the procedures on the animals, the Company recognized revenue as that was considered the performance obligation.
All
revenue recognized in the years ended December 31, 2022 and 2021 relate to consulting income with respect to the IsoPet ®
therapies.
Loss
Per Share
The
Company accounts for its loss per common share by replacing primary and fully diluted earnings per share with basic and diluted earnings
per share. Basic loss per share is computed by dividing loss available to common stockholders (the numerator) by the weighted-average
number of common shares outstanding (the denominator) for the period, and does not include the impact of any potentially dilutive common
stock equivalents since the impact would be anti-dilutive. The computation of diluted earnings per share is similar to basic earnings
per share, except that the denominator is increased to include the number of additional common shares that would have been outstanding
if potentially dilutive common shares had been issued. For the given periods of loss, of the periods ended in the years ended December
31, 2022 and 2021, the basic earnings per share equals the diluted earnings per share.
F- 12
The
following represent common stock equivalents that could be dilutive in the future as of December 31, 2022 and December 31, 2021, which
include the following:
SCHEDULE OF DILUTIVE EARNINGS PER SHARE
December 31, 2022
December 31, 2021
Preferred stock
9,909,570
9,909,570
Restricted stock units
25,862,500
25,262,500
Common stock options
2,252,809
2,252,809
Common stock warrants
26,737,500
31,862,500
Total potential dilutive securities
64,762,379
69,287,379
Research
and Development Costs
Research
and developments costs, including salaries, research materials, administrative expenses and contractor fees, are charged to operations
as incurred. The cost of equipment used in research and development activities which has alternative uses is capitalized as part of fixed
assets and not treated as an expense in the period acquired. Depreciation of capitalized equipment used to perform research and development
is classified as research and development expense in the year computed.
The
Company incurred $ 343,802 and $ 286,848 in research and development costs for the years ended December 31, 2022 and 2021, respectively,
all of which were recorded in the Company’s operating expenses noted on the statements of operations for the periods then ended.
Advertising
and Marketing Costs
Advertising
and marketing costs are expensed as incurred except for the cost of tradeshows which are deferred until the tradeshow occurs. During
the years ended December 31, 2022 and 2021, the Company incurred nominal advertising and marketing costs.
Contingencies
In
the ordinary course of business, the Company is involved in legal proceedings involving contractual and employment relationships, product
liability claims, patent rights, and a variety of other matters. The Company records contingent liabilities resulting from asserted and
unasserted claims against it, when it is probable that a liability has been incurred and the amount of the loss is reasonably estimable.
The Company discloses contingent liabilities when there is a reasonable possibility that the ultimate loss will exceed the recorded liability.
Estimated probable losses require analysis of multiple factors, in some cases including judgments about the potential actions of third-party
claimants and courts. Therefore, actual losses in any future period are inherently uncertain. The Company has entered into various agreements
that require them to pay certain fees to consultants and/or employees that have been fully accrued for as of December 31, 2022 and 2021.
Income
Taxes
To
address accounting for uncertainty in tax positions, the Company clarifies the accounting for income taxes by prescribing a minimum recognition
threshold that a tax position is required to meet before being recognized in the financial statements. The Company also provides guidance
on de-recognition, measurement, classification, interest, and penalties, accounting in interim periods, disclosure and transition.
The
Company files income tax returns in the U.S. federal jurisdiction. The Company did no t have any tax expense for the years ended December
31, 2022 and 2021. The Company did no t have any deferred tax liability or asset on its balance sheets on December 31, 2022 and 2021.
Interest
costs and penalties related to income taxes, if any, will be classified as interest expense and general and administrative costs, respectively,
in the Company’s financial statements. For the years ended December 31, 2022 and 2021, the Company did not recognize any interest
or penalty expense related to income taxes. The Company believes that it is not reasonably possible for the amounts of unrecognized tax
benefits to significantly increase or decrease within the next twelve months .
F- 13
Stock-Based
Compensation
The
Company recognizes compensation costs under FASB ASC Topic 718, Compensation – Stock Compensation and ASU 2018-07. Companies are
required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize
the costs in the financial statements over the period during which employees are required to provide services. Share based compensation
arrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and employee share purchase
plans. As such, compensation cost is measured on the date of grant at their fair value. Such compensation amounts, if any, are amortized
over the respective vesting periods of the option grant.
Recent
Accounting Pronouncements
In
August, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2020-06,
Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic
815-40), Accounting for Convertible Instruments and Contract’s in an Entity’s Own Equity. The ASU simplifies accounting for
convertible instruments by removing major separation models required under current GAAP. Consequently, more convertible debt instruments
will be reported as a single liability instrument with no separate accounting for embedded conversion features. The ASU removes certain
settlement conditions that are required for equity contracts to qualify for the derivative scope exception, which will permit more equity
contracts to qualify for it. The ASU simplifies the diluted net income per share calculation in certain areas. The ASU is effective for
annual and interim periods beginning after December 31, 2021, and early adoption is permitted for fiscal years beginning after December
15, 2020, and interim periods within those fiscal years. The Company has determined that this pronouncement does not have a material
impact on its financial statements.
The
Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition,
results of operations, cash flows or disclosures.
NOTE
2: RELATED PARTY TRANSACTIONS
Related
Party Notes Payable
The
$ 237,000 in related party notes payable that were outstanding during 2021 were either repaid or converted in December 2021. There are
no outstanding related party notes payable as of December 31, 2022.
Related
Party Payables
In
December 2021, the Company converted the $ 32,110 in related party payables into 401,373 shares of common stock. There are no remaining
related party payables as of December 31, 2022.
Preferred
and Common Shares Issued to Officers and Directors
In
June 2021, the Company’s Chief Executive Officer exercised 2,500,000 stock options for a value of $ 60,000 that was paid through
the cancelation of 375,000 common shares and 100,000 Series A Convertible Preferred shares. The Chief Executive Officer in May 2021 rescinded
8,120,152 stock options and in June 2021 rescinded 16,000,000 stock options. In September 2021, the Chief Executive Officer exercised
150,000 warrants in a cashless exercise into 91,304 shares of common stock. In March 2022, the Chief Executive Officer exercised 75,000
warrants in a cashless exercise into 22,266 shares of common stock, and was issued 76,250 shares of common stock valued at $ 4,880 for
services rendered.
NOTE
3: CONVERTIBLE NOTES PAYABLE
As
of December 31, 2022 and 2021, there remains no outstanding balances in the convertible notes payable. All prior convertible notes had
been either repaid or converted in 2021.
F- 14
NOTE
4: STOCKHOLDERS’ EQUITY
Common
Stock
The
Company has 950,000,000 shares of common stock authorized, with a par value of $ 0.001 , and as of December 31, 2022 and 2021, the Company
has 362,541,528 and 343,530,678 shares issued and outstanding, respectively.
Preferred
Stock
As
of December 31, 2022 and 2021, the Company has 20,000,000 shares of Preferred stock authorized with a par value of $ 0.001 . The Company’s
Board of Directors is authorized to provide for the issuance of shares of preferred stock in one or more series, fix or alter the designations,
preferences, rights, qualifications, limitations or restrictions of the shares of each series, including the dividend rights, dividend
rates, conversion rights, voting rights, term of redemption including sinking fund provisions, redemption price or prices, liquidation
preferences and the number of shares constituting any series or designations of such series without further vote or action by the shareholders.
The issuance of preferred stock may have the effect of delaying, deferring or preventing a change in control of management without further
action by the shareholders and may adversely affect the voting and other rights of the holders of common stock. The issuance of preferred
stock with voting and conversion rights may adversely affect the voting power of the holders of common stock, including the loss of voting
control to others.
On
October 8, 2018 the Company created out of the shares of Preferred Stock, par value $ 0.001 per share, of the Company, as authorized in
Article IV of the Company’s Certificate of Incorporation, a series of Preferred Stock of the Company, to be named “Series
B Convertible Preferred Stock,” consisting of Five Million ( 5,000,000 ) shares.
On
March 27, 2019 the Company created out of the shares of Preferred Stock, par value $ 0.001 per share, of the Company, as authorized in
Article IV of the Company’s Certificate of Incorporation, a series of Preferred Stock of the Company, to be named “Series
C Convertible Preferred Stock,” consisting of Five Million ( 5,000,000 ) shares.
Series
A Convertible Preferred Stock (“Series A Convertible Preferred”)
In
June 2015, the Series A Certificate of Designation was filed with the Delaware Secretary of State to designate 2.5 million shares of
our preferred stock as Series A Convertible Preferred. Effective March 31, 2016, the Company amended the Certificate of Designations,
Preferences and Rights of Series A Convertible Preferred of the Registrant, increasing the maximum number of shares of Series A Convertible
Preferred from 2,500,000 shares to 5,000,000 shares. The following summarizes the current rights and preferences of the Series A Convertible
Preferred:
Liquidation
Preference . The Series A Convertible Preferred has a liquidation preference of $ 5.00 per share.
Dividends .
Shares of Series A Convertible Preferred do not have any separate dividend rights.
Conversion .
Subject to certain limitations set forth in the Series A Certificate of Designation, each share of Series A Convertible Preferred is
convertible, at the option of the holder, into that number of shares of common stock (the “ Series A Conversion Shares ”)
equal to the liquidation preference thereof, divided by Conversion Price (as such term is defined in the Series A Certificate of Designation),
currently $ 4.00 .
In
the event the Company completes an equity or equity-based public offering, registered with the SEC, resulting in gross proceeds to the
Company totaling at least $ 5.0 million, all issued and outstanding shares of Series A Convertible Preferred at that time will automatically
convert into Series A Conversion Shares.
Redemption .
Subject to certain conditions set forth in the Series A Certificate of Designation, in the event of a Change of Control (defined in the
Series A Certificate of Designation as the time at which as a third party not affiliated with the Company or any holders of the Series
A Convertible Preferred shall have acquired, in one or a series of related transactions, equity securities of the Company representing
more than fifty percent 50% of the outstanding voting securities of the Company), the Company, at its option, will have the right to
redeem all or a portion of the outstanding Series A Convertible Preferred in cash at a price per share of Series A Convertible Preferred
equal to 100 % of the Liquidation Preference .
F- 15
Voting
Rights . Holders of Series A Convertible Preferred are entitled to vote on all matters, together with the holders of common stock,
and have the equivalent of five (5) votes for every Series A Conversion Share issuable upon conversion of such holder’s outstanding
shares of Series A Convertible Preferred. However, the Series A Conversion Shares, when issued, will have all the same voting rights
as other issued and outstanding common stock of the Company, and none of the rights of the Series A Convertible Preferred.
Liquidation .
Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “ Liquidation ”),
the holders of Series A Convertible Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company
an amount equal to the liquidation preference of the Series A Convertible Preferred before any distribution or payment shall be made
to the holders of any junior securities, and if the assets of the Company is insufficient to pay in full such amounts, then the entire
assets to be distributed to the holders of the Series A Convertible Preferred shall be ratably distributed among the holders in accordance
with the respective amounts that would be payable on such shares if all amounts payable thereon were paid in full.
Certain
Price and Share Adjustments .
a)
Stock Dividends and Stock Splits . If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions
payable in shares of common stock on shares of common stock or any other common stock equivalents; (ii) subdivides outstanding shares
of common stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of common
stock into a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the common stock, any shares of
capital stock of the Company, then the conversion price shall be adjusted accordingly.
b)
Merger or Reorganization . If the Company is involved in any reorganization, recapitalization, reclassification, consolidation
or merger in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series A
Preferred shall be convertible into the kind and amount of securities, cash or other property that a holder of the number of shares of
common stock issuable upon conversion of one share of Series A Convertible Preferred prior to any such merger or reorganization would
have been entitled to receive pursuant to such transaction.
In
June 2021, 100,000 shares of Series A Convertible Preferred were canceled as partial payment for the exercise of stock options by the
Chief Executive Officer.
Series
B Convertible Preferred Stock (“Series B Convertible Preferred”)
In
October 2018, the Series B Certificate of Designation was filed with the Delaware Secretary of State to designate 5.0 million shares
of our preferred stock as Series B Convertible Preferred. The following summarizes the current rights and preferences of the Series B
Convertible Preferred:
Liquidation
Preference . The Series B Convertible Preferred has a liquidation preference of $ 1.00 per share.
Dividends .
Shares of Series B Convertible Preferred do not have any separate dividend rights.
Conversion .
Subject to certain limitations set forth in the Series B Certificate of Designation, each share of Series B Convertible Preferred is
convertible, at the option of the holder, into that number of shares of common stock (the “ Series B Conversion Shares ”)
equal to the liquidation preference thereof, divided by Conversion Price (as such term is defined in the Series B Certificate of Designation),
currently $ 0.08 .
Redemption .
Subject to certain conditions set forth in the Series B Certificate of Designation, in the event of a Change of Control (defined in the
Series B Certificate of Designation as the time at which as a third party not affiliated with the Company or any holders of the Series
B Convertible Preferred shall have acquired, in one or a series of related transactions, equity securities of the Company representing
more than fifty percent 50% of the outstanding voting securities of the Company), the Company, at its option, will have the right to
redeem all or a portion of the outstanding Series B Convertible Preferred in cash at a price per share of Series B Convertible Preferred
equal to 100 % of the Liquidation Preference.
Voting
Rights . Holders of Series B Convertible Preferred are entitled to vote on all matters, together with the holders of common stock,
and have the equivalent of two (2) votes for every Series B Conversion Share issuable upon conversion of such holder’s outstanding
shares of Series B Convertible Preferred. However, the Series B Conversion Shares, when issued, will have all the same voting rights
as other issued and outstanding common stock of the Company, and none of the rights of the Series A Convertible Preferred.
F- 16
Liquidation .
Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “ Liquidation ”),
the holders of Series B Convertible Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company
an amount equal to the liquidation preference of the Series B Convertible Preferred before any distribution or payment shall be made
to the holders of any junior securities, and if the assets of the Company is insufficient to pay in full such amounts, then the entire
assets to be distributed to the holders of the Series B Convertible Preferred shall be ratably distributed among the holders in accordance
with the respective amounts that would be payable on such shares if all amounts payable thereon were paid in full.
Certain
Price and Share Adjustments .
a)
Stock Dividends and Stock Splits . If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions
payable in shares of common stock on shares of common stock or any other common stock equivalents; (ii) subdivides outstanding shares
of common stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of common
stock into a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the common stock, any shares of
capital stock of the Company, then the conversion price shall be adjusted accordingly.
b)
Merger or Reorganization . If the Company is involved in any reorganization, recapitalization, reclassification, consolidation
or merger in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series B
Convertible Preferred shall be convertible into the kind and amount of securities, cash or other property that a holder of the number
of shares of common stock issuable upon conversion of one share of Series B Convertible Preferred prior to any such merger or reorganization
would have been entitled to receive pursuant to such transaction.
In
December 2021, 236,290 Series B Convertible Preferred shares were converted into 2,953,625 shares of common stock.
Series
C Convertible Preferred Stock (“Series C Convertible Preferred”)
In
March 2019, the Series C Certificate of Designation was filed with the Delaware Secretary of State to designate 5.0 million shares of
our preferred stock as Series C Convertible Preferred. The following summarizes the current rights and preferences of the Series C Convertible
Preferred:
Liquidation
Preference . The Series C Convertible Preferred has a liquidation preference of $ 1.00 per share.
Dividends .
Shares of Series C Convertible Preferred do not have any separate dividend rights.
Conversion .
Subject to certain limitations set forth in the Series C Certificate of Designation, each share of Series C Convertible Preferred is
convertible, at the option of the holder, into that number of shares of common stock (the “ Series C Conversion Shares ”)
equal to the liquidation preference thereof, divided by Conversion Price (as such term is defined in the Series C Certificate of Designation),
currently $ 0.08 .
The
Series C Convertible Preferred will only be convertible at any time after the date that the Company shall have amended its Certificate
of Incorporation to increase the number of shares of common stock authorized for issuance thereunder or effect a reverse stock split
of the outstanding shares of common stock by a sufficient amount to permit the conversion of all Series C Convertible Preferred into
shares of common stock (“ Authorized Share Approval ”) (such date, the “ Initial Convertibility Date ”),
each share of Series C Convertible Preferred shall be convertible into validly issued, fully paid and non-assessable shares of Common
Stock on the terms and conditions set forth in the Series C Certificate of Designation under the definition “ Conversion Rights ”.
Redemption .
Subject to certain conditions set forth in the Series C Certificate of Designation, in the event of a Change of Control (defined in the
Series C Certificate of Designation as the time at which as a third party not affiliated with the Company or any holders of the Series
C Convertible Preferred shall have acquired, in one or a series of related transactions, equity securities of the Company representing
more than fifty percent 50% of the outstanding voting securities of the Company), the Company, at its option, will have the right to
redeem all or a portion of the outstanding Series C Convertible Preferred in cash at a price per share of Series C Convertible Preferred
equal to 100 % of the Liquidation Preference .
F- 17
Voting
Rights . Holders of Series C Convertible Preferred are entitled to vote on all matters, together with the holders of common stock,
and have the equivalent of thirty-two (32) votes for every Series C Conversion Share issuable upon conversion of such holder’s
outstanding shares of Series C Convertible Preferred. However, the Series C Conversion Shares, when issued, will have all the same voting
rights as other issued and outstanding common stock of the Company, and none of the rights of the Series C Convertible Preferred.
Liquidation .
Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “ Liquidation ”),
the holders of Series C Convertible Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company
an amount equal to the liquidation preference of the Series C Convertible Preferred before any distribution or payment shall be made
to the holders of any junior securities, and if the assets of the Company is insufficient to pay in full such amounts, then the entire
assets to be distributed to the holders of the Series C Convertible Preferred shall be ratably distributed among the holders in accordance
with the respective amounts that would be payable on such shares if all amounts payable thereon were paid in full.
Certain
Price and Share Adjustments .
a)
Stock Dividends and Stock Splits . If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions
payable in shares of common stock on shares of common stock or any other common stock equivalents; (ii) subdivides outstanding shares
of common stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of common
stock into a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the common stock, any shares of
capital stock of the Company, then the conversion price shall be adjusted accordingly.
b)
Merger or Reorganization . If the Company is involved in any reorganization, recapitalization, reclassification, consolidation
or merger in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series C
Convertible Preferred shall be convertible into the kind and amount of securities, cash or other property that a holder of the number
of shares of common stock issuable upon conversion of one share of Series C Convertible Preferred prior to any such merger or reorganization
would have been entitled to receive pursuant to such transaction.
Common
and Preferred Stock Issuances - 2022
In
March 2022, the Company issued 299,577 shares of common stock in the cashless exercise of 825,000 warrants, and issued 76,250 shares
of common stock to its CEO for services rendered valued at $ 4,880 . In June 2022, there was a fractional adjustment recorded for 90 shares.
On
July 7, 2022, the Company sold 15,000,000 shares under the Regulation A+ at $ 0.08 for $ 1,200,000 , and 20,000,000 warrants ( 15,000,000
at $ 0.08 expiring June 2025 and 5,000,000 at $ 0.01 expiring December 2022) for $ 20,000 .
In
September 2022, the Company issued 984,840 shares valued at $ 49,242 in settlement of accounts payable.
In
December 2022, the Company issued 2,650,273 shares of common stock in the cashless exercise of 3,333,333 warrants.
Common
and Preferred Stock Issuances - 2021
In
January 2021, the Company issued 384,445 shares of common stock in a settlement of accounts payable valued at $ 50,000 . In May 2021, the
Company issued 519,480 shares of common stock in a settlement of accounts payable valued at $ 40,000 .
In
January 2021, the Company issued 1,259,250 shares of common stock in conversion of a note payable and accrued interest totaling $ 50,370 .
The conversion resulted in a loss on conversion of $ 176,295 that is reflected in the Condensed Statement of Operations for the nine months
ended September 30, 2021.
In
March 2021, the Company issued 22,500,000 shares of common stock along with 11,237,500 warrants under the Regulation A+ for cash proceeds
of $ 1,800,000 for the common stock and the warrants were purchased for $ 11,238 .
F- 18
Between
January 8, 2021 and January 29, 2021, the Company issued 3,870,428 shares of common stock in the cashless exercise of 5,430,000 warrants.
On
June 28, 2021, the Company issued 2,500,000 shares of common stock for the exercise of 2,500,000 stock options to the Chief Executive
Officer. In this transaction, the Company canceled 375,000 shares of common stock as partial payment for the exercise of the stock options.
In
June 2021, the Company issued 12,000,000 shares of common stock for vested RSUs with a fair value of $ 1,080,000 .
From
July 9 through September 24, 2021, the Company issued 838,195 shares of common stock in the cashless exercise of 1,800,000 warrants.
In
October 2021, the Company issued 2,005,693 shares of common stock in the cashless exercise of 3,500,000 warrants.
In
November 2021, the Company issued 77,768 shares of common stock for services valued at $ 3,756 .
In
December 2021, the Company issued 401,373 shares of common stock in conversion of accounts payable to a related party in the amount of
$ 32,110 ; issued 2,316,830 shares of common stock in conversion of related party note payables and accrued interest valued at $ 185,346 ;
and issued 2,953,625 shares of common stock in conversion of 236,290 Series B Convertible Preferred stock.
NOTE
5: COMMON STOCK OPTIONS, WARRANTS AND RESTRICTED STOCK UNITS
Common
Stock Options
The
Company recognizes in the financial statements compensation related to all stock-based awards, including stock options and warrants,
based on their estimated grant-date fair value. The Company has estimated expected forfeitures and is recognizing compensation expense
only for those awards expected to vest. All compensation is recognized by the time the award vests.
The
following schedule summarizes the changes in the Company’s stock options:
SCHEDULE
OF CHANGES IN STOCK OPTION
Weighted
Weighted
Options Outstanding
Average
Average
Number
Exercise
Remaining
Aggregate
Exercise
Of
Price
Contractual
Intrinsic
Price
Shares
Per Share
Life
Value
Per Share
Balance at December 31, 2020
28,885,461
$ 0.024 - 0.04
5.57 years
$ 1,661,429
$ 0.05
Options granted
-
$ -
-
$ -
Options exercised
( 2,500,000 )
$ -
-
$ -
Options expired
( 24,132,652 )
$ -
-
$ -
Balance at December 31, 2021
2,252,809
$ 0.024 - 0.04
7.70 years
$ 83,992
$ 0.04
Options granted
-
$ -
-
$ -
Options exercised
-
$ -
-
$ -
Options expired/canceled
-
$ -
-
$ -
Balance at December 31, 2022
2,252,809
$ 0.024 - 0.04
6.70 years
$ 16,032
$ 0.04
Exercisable at December 31, 2022
2,252,809
$ 0.024 - 0.04
6.70 years
$ 16,032
$ 0.04
During
the year ended December 31, 2021, the Company’s CEO exercised 2,500,000 stock options, and rescinded 24,120,152 , stock options.
In addition, 12,500 options expired.
During
the years ended December 31, 2022 and 2021, the Company recognized no stock based compensation related to the vesting of its stock options.
F- 19
Common
Stock Warrants
The
following schedule summarizes the changes in the Company’s stock warrants:
SCHEDULE OF CHANGES IN STOCK WARRANTS
Warrants Outstanding
Weighted
Average
Weighted
Average
Number Of
Shares
Exercise
Price Per
Share
Remaining Contractual
Life
Aggregate
Intrinsic
Value
Exercise
Price Per
Share
Balance at December 31, 2020
32,064,375
$ 0.04 - 80.00
1.65 years
$ 1,614,567
$ 0.06
Warrants granted
11,237,500
$ 0.10
-
$ -
Warrants exercised
( 10,730,000 )
$ -
-
$
Warrants expired/cancelled
( 709,375 )
$ -
-
$
Balance at December 31, 2021
31,862,500
$ 0.04 - 0.10
1.02 years
$ 538,875
$ 0.07
Warrants granted
20,000,000
$ 0.01 – 0.08
2.50
$ 0.0725
Warrants exercised
( 4,158,333 )
$ -
-
$
Warrants expired/cancelled
( 20,966,667 )
$ -
-
$
Balance at December 31, 2022
26,737,500
$ 0.08 - 0.10
1.52 years
$ -
$ 0.09
Exercisable at December 31, 2022
26,737,500
$ 0.08 - 0.10
1.52 years
$ -
$ 0.09
Changes
to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each option/warrant is estimated
using the Black-Scholes valuation model. The following assumptions were used for the periods as follows:
SCHEDULE OF ASSUMPTIONS USED IN FAIR VALUE MEASUREMENT
Year Ended
Year Ended
December 31,
2022
December 31,
2021
Expected term
.5 – 3 years
2 - 5 years
Expected volatility
66 %
109 - 147 %
Expected dividend yield
-
-
Risk-free interest rate
3 %
0.20 - 0.58 %
Between
January 8, 2021 and January 29, 2021, the Company issued 3,870,428 shares of common stock in the cashless exercise of 5,430,000 warrants.
In
March 2021 the Company sold 11,237,500 warrants for $ 11,238 . These warrants have a two-year term and have an exercise price of $ 0.10
per share.
From
July 9 through September 24, 2021, the Company issued 838,195 shares of common stock in the cashless exercise of 1,800,000 warrants.
In
October 2021, the Company issued 2,005,693 shares of common stock in the cashless exercise of 3,500,000 warrants.
In
March 2022 the Company issued 299,577 shares of common stock in the cashless exercise of 825,000 warrants. In June 2022, 1,000,000 warrants
expired.
On
July 7, 2022, the Company sold 15,000,000 shares under the Regulation A+ at $ 0.08 for $ 1,200,000 , and 20,000,000 warrants ( 15,000,000
at $ 0.08 expiring June 2025 and 5,000,000 at $ 0.01 expiring December 2022) for $ 20,000 .
In December 2022, the Company issued 2,650,273 shares of common stock in
the cashless exercise of 3,333,333 warrants.
F- 20
Restricted
Stock Units
The
following schedule summarizes the changes in the Company’s restricted stock units:
SCHEDULE OF CHANGES IN RESTRICTED STOCK
UNITS
Number
Weighted
Average
Of
Grant Date
Shares
Fair Value
Balance at December 31, 2020 and 2019
262,500
$ 0.59
RSU’s granted
42,700,000
$ 0.08
RSU’s vested
( 17,700,000 )
$ -
RSU’s forfeited
-
$ -
Balance at December 31, 2021
25,262,500
$ 0.08
RSUs granted
600,000
$ 0.066
RSUs vested
( 15,600,000 )
$ -
Balance at December 31, 2022
10,262,500
$ 0.08
During
the years ended December 31, 2022 and 2021, the Company recognized $ 1,389,700 and $ 1,614,000 worth of expense related to the vesting
of its RSU’s. As of December 31, 2022, the Company had $ 1,055,400 worth of expense yet to be recognized for RSU’s not yet
vested.
On
May 3, 2021, the Company has granted 12,000,000 RSUs to a consultant that vest on the grant date, and 700,000 RSUs to consultants that
vest on the grant date. The Company has issued 12,000,000 common shares to the one consultant in June 2021.
On
May 3, 2021, as part of an Employment Agreement with the CEO, the Company granted 30,000,000 RSUs to the CEO. Of the 30,000,000 RSUs,
15,000,000 of them vest as follows: 5,000,000 on the grant date, 5,000,000 on the first anniversary and 5,000,000 on the second anniversary.
The remaining 15,000,000 RSUs vest as performance-based grants, with the Board of Directors determining the criteria of each 5,000,000
RUSs at the nine-month anniversary, eighteen-month anniversary and twenty-seven month anniversary intervals. The Board of Directors has
90 days from May 3, 2021 to determine the performance criteria.
On
February 3, 2022, 5,000,000 of the RSUs valued at $ 450,000 to the CEO vested.
On
May 3, 2022, 5,000,000 of the RSUs valued at $ 450,000 to the CEO vested.
On
June 1, 2022, 100,000 RSUs were granted to a consultant valued at $ 8,200 , and on November 1, 2022, 500,000 RSUs were granted to a consultant
valued at $ 31,500 , each that were vested immediately.
NOTE
6: COMMITMENT
On
June 4, 2019, the Company entered into an Executive Employment Agreement (“Employment Agreement”) with Dr. Michael K. Korenko,
the Company’s Chief Executive Officer. The employment term under the Employment Agreement commenced with an effective date of June
11, 2019 and expires on December 31, 2020, and December 31 of each successive year if the Employment Agreement is extended, unless terminated
earlier as set forth in the Employment Agreement. The Company on December 31, 2020 extended this agreement through December 31, 2021
while renegotiating terms of a new Employment Agreement. On May 3, 2021, the Company and the Chief Executive Officer agreed the terms
of a new Employment Agreement with an effective date of January 1, 2021 that has a term of three years and expires December 31, 2023 .
Under
the terms of the Employment Agreement, the Company shall pay to Dr. Korenko a base compensation of $ 225,000 . In addition, there is a
discretionary bonus to be earned in the amount of $ 7,500 per quarter upon the satisfaction of conditions to be determined by the Board
of Directors of the Company.
NOTE
7: INCOME TAXES
Deferred
taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating
loss and tax credit carry-forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences
are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a
valuation allowance when, in the opinion of management, 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 on the date of
enactment.
Net
deferred tax assets consist of the following components as of December 31, 2022 and 2021:
SCHEDULE OF NET DEFERRED TAX ASSETS
December 31, 2022
December 31, 2021
Deferred tax assets:
Net operating loss carryover
$ 6,500,000
$ 6,280,000
Capital Loss Carryover
3,400
3,400
Valuation allowance
( 6,503,400 )
( 6,283,400 )
Net deferred tax asset
$ -
$ -
The
income tax provision differs from the amount of income tax determined by applying the U.S. Federal income tax rate to pretax income from
continuing operations for the years ended December 31, 2022 and 2021 due to the following:
SCHEDULE OF FEDERAL INCOME TAX RATE
December 31, 2022
December 31, 2021
Book income (loss)
$ ( 518,700 )
$ ( 530,800 )
Forgiveness of debt
-
( 28,700 )
Depreciation
( 1,100 )
( 1,100 )
Related party accrual
-
( 6,400 )
Stock for services
291,800
339,700
Other non-deductible expenses
10,500
25,700
Valuation allowance
217,500
201,600
Income tax expense
$ -
$ -
At
December 31, 2022, the Company had net operating loss carryforwards of approximately $ 30,955,700 .
Topic
740 provides guidance on the accounting for uncertainty in income taxes recognized in a company’s financial statements. Topic 740
requires a company to determine whether it is more likely than not that a tax position will be sustained upon examination based upon
the technical merits of the position. If the more-likely-than-not threshold is met, a company must measure the tax position to determine
the amount to recognize in the financial statements. At the adoption date of January 1, 2007, the Company had no unrecognized tax benefit,
which would affect the effective tax rate if recognized.
The
Company includes interest and penalties arising from the underpayment of income taxes in the statements of operations in the provision
for income taxes. As of December 31, 2022, the Company had no accrued interest or penalties related to uncertain tax positions.
The
Company files income tax returns in the U.S. federal jurisdiction. The Company is located in the state of Washington and Washington state
does not require the filing of income taxes. With few exceptions, the Company is no longer subject to U.S. federal, state and local,
or non-U.S. income tax examinations by tax authorities for years before 2017.
F- 21
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.