Notes
to Consolidated Financial Statements
For
the Years Ended December 31, 2020 and 2019
Note
1 - Nature of Business and Summary of Significant Accounting Policies
Endonovo
Therapeutics, Inc. (Endonovo or the “Company”) is an innovative biotechnology company that has developed a bio-electronic
approach to regenerative medicine. Endonovo is a growth stage company whose stock is publicly traded (OTCQB: ENDV).
The
Company develops, manufactures and distributes evolutionary medical devices focused on the rapid healing of wounds and reduction of inflammation
on and in the human body. The Company’s non-invasive bioelectric medical devices are designed to target inflammation, cardiovascular
diseases, chronic kidney disease, and central nervous system disorders (“CNS” disorders).
Endonovo’s
core mission is to transform the field of medicine by developing safe, wearable, non-invasive bioelectric medical devices that deliver
the Company’s Electroceutical® Therapy. Endonovo’s bioelectric Electroceutical® devices harnesses
bioelectricity to restore key electrochemical processes that initiate anti-inflammatory processes and growth factors in the body
necessary for healing to rapidly occur.
On
January 22, 2014, Hanover Portfolio Acquisitions, Inc. (the “Company”) received written consents in lieu of a meeting of
stockholders from holders of a majority of the shares of Common Stock representing in excess of 50% of the total issued and outstanding
voting power of the Company approving an amendment to the Company’s Certificate of Incorporation to change the name of the Company
from “Hanover Portfolio Acquisitions, Inc.” to “Endonovo Therapeutics, Inc.” The name change was affected pursuant
to a Certificate of Amendment (the “Certificate of Amendment”), filed with the Secretary of State of Delaware on January
24, 2014.
Basis
of Presentation and Principles of Consolidation
The
consolidated financial statements of the Company include the accounts of ETI, IP Resources International, Inc., Aviva Companies Corporation,
and WeHealAnimals, Inc. All significant intercompany accounts and transactions are eliminated in consolidation.
Going
Concern
These
accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates
realization of assets and the satisfaction of liabilities in the normal course of business for a period following the date of these consolidated
financial statements. The Company has recurring net losses, negative cash flows from operations and working capital deficits. The Company
has raised approximately $ 0.7 million in debt and equity financing for the year ended December 31, 2020. The Company is raising additional
capital through debt and equity securities in order to continue the funding of its operations. However, there is no assurance that the
Company can raise enough funds or generate sufficient revenues to pay its obligations as they become due, which raises substantial doubt
about our ability to continue as a going concern. No adjustments have been made to the carrying value of assets or liabilities as a result
of this uncertainty. To reduce the risk of not being able to continue as a going concern, management has implemented its business plan
to materialize revenues from potential, future, license agreements, has initiated an equity line of credit offering to raise capital
through the sale of its common stock, has engaged a broker/dealer to raise additional capital.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Reverse
Split
In
October 2019, the Company’s Board of Directors and stockholders approved an amendment to the Company’s amended and
restated certificate of incorporation to effect a 1,000-for-1 reverse split of the Company’s common stock, which was effected
on December 20, 2019. The par value of the common stock was not adjusted as a result of the reverse stock split. Accordingly,
all common stock, stock options, warrants and related per share amounts have been retroactively adjusted to give effect to the
reverse split for the year ended December 31, 2019.
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying
notes. Critical estimates include the value of shares issued for services, in connection with notes payable agreements, in connection
with note extension agreements, and as repayment for outstanding debt, the useful lives of property and equipment, the valuation of the
derivative liability, and the valuation of deferred income tax assets. Management uses its historical records and knowledge of its business
in making these estimates. Actual results could differ from these estimates.
Cash
and cash equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. Financial instruments
that potentially subject us to a concentration of credit risk consist of cash and cash equivalents. Cash is deposited with what we believe
are highly credited, quality institutions. The deposited cash may exceed Federal Deposit Insurance Corporation (“FDIC”) insured
limits. At December 31, 2020, the Company does not hold any cash in excess of FDIC limits.
Accounts
Receivable
The
Company uses the specific identification method for recording the provision for doubtful accounts, which was $0 at December 31, 2020
and 2019. Accounts receivable are written off when all collection attempts have failed.
Property,
plant and equipment
Property,
plant and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the
assets, which range between five and seven years. Repairs and maintenance are charged to expense as incurred while improvements are capitalized.
Upon the sale, retirement or disposal of fixed assets, the accounts are relieved of the cost and the related accumulated depreciation
with any gain or loss recorded to the consolidated statements of operations.
Impairment
of Long-lived Assets
The
Company reviews its long-lived assets for impairment whenever events or changes in business circumstances indicate that the
carrying amount of assets may not be fully recoverable or that the useful lives of these assets are no longer appropriate. If
impairment is indicated, the asset is written down to its estimated fair value.
Equity-Based
Compensation
The
Company measures equity-based compensation cost at the grant date based on the fair value of the award and recognizes it as expense,
net of forfeitures which are recognized as they occur, over the vesting or service period, as applicable, of the stock award using the
straight-line method.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
Company measured equity-based compensation using the Black-Scholes option valuation model using the following assumptions:
|
|
For Year Ending December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Expected term
|
|
|
1.38 years
|
|
|
|
4 years
|
|
Exercise price
|
|
$
|
0.15
|
|
|
$
|
11.60
|
|
Expected volatility
|
|
|
231.10
|
%
|
|
|
349.60
|
%
|
Expected dividends
|
|
|
None
|
|
|
|
None
|
|
Risk-free interest rate
|
|
|
0.14
|
%
|
|
|
2.28
|
%
|
Forfeitures
|
|
|
None
|
|
|
|
None
|
|
Income
Taxes
The
Company records a tax provision for the anticipated tax consequences of its reported results of operations. The provision for income
taxes is computed using the asset and liability method, under which deferred tax assets and liabilities are recognized for the expected
future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities, and for operating
losses and income tax credit carryforwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates that
apply to taxable income in effect for the years in which those tax assets are expected to be realized or settled. The Company records
a valuation allowance to reduce deferred tax assets to the amount that is more likely than not to be realized.
The
Company has adopted ASC Topic 740, which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s
financial statements. ASC Topic 740 prescribes a recognition threshold and measurement attribute for the financial statement recognition
and measurement of a tax position taken or expected to be taken in a tax return, and also provides guidance on derecognition of tax benefits,
classification on the balance sheet, interest and penalties, accounting in interim periods, disclosure and transition. The Company has
determined that the adoption did not result in the recognition of any liability for unrecognized tax benefits and that there are no unrecognized
tax benefits that would, if recognized, affect the Company’s effective tax rate.
Net
Loss per Share
Basic
net loss per share is calculated based on the net loss attributable to common shareholders divided by the weighted average number of
shares outstanding for the period excluding any dilutive effects of options, warrants, unvested share awards and convertible securities.
Diluted net loss per common share assumes the conversion of all dilutive securities using the if-converted method and assumes the exercise
or vesting of other dilutive securities, such as options, common shares issuable under convertible debt, warrants and restricted stock
using the treasury stock method when dilutive.
Research
and Development
Costs
relating to the development of new products are expensed as research and development as incurred in accordance with FASB Accounting Standards
Codification (“ASC”) 730-10, Research and Development. Research and development costs amounted to $3,283 and $153,126
for the years ended December 31, 2020 and 2019, respectively, and are included in operating expenses in the consolidated statements of
operations.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Fair
Value of Financial Instruments
Accounting
guidance on fair value measurements and disclosures defines fair value, establishes a framework for measuring the fair value of assets
and liabilities using a hierarchy system, and defines required disclosures. It clarifies that fair value is the price that would be received
to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting
entity transacts business.
The
Company’s balance sheet contains derivative liability that is recorded at fair value on a recurring basis. The three-level valuation
hierarchy for disclosure of fair value is as follows:
Level
1: uses quoted market prices in active markets for identical assets or liabilities.
Level
2: uses observable market-based inputs or unobservable inputs that are corroborated by market data.
Level
3: uses unobservable inputs that are not corroborated by market data.
The
fair value of the Company’s recorded derivative liability is determined based on unobservable inputs that are not corroborated
by market data, which require a Level 3 classification. A Black-Sholes option valuation model was used to determine the fair value. The
Company records derivative liability on the condensed consolidated balance sheets at fair value with changes in fair value recorded in
the condensed consolidated statements of operation.
The
following table presents changes in the liabilities with significant unobservable inputs (Level 3) for the years ended December 31, 2020
and 2019:
|
|
Fair Value Measurements at December 31, 2020 Using
|
|
|
|
Quoted Prices in Active Markets for
|
|
|
Significant Other Observable
|
|
|
Significant Unobservable
|
|
|
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
|
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4,202,597
|
|
|
$
|
4,202,597
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4,202,597
|
|
|
$
|
4,202,597
|
|
|
|
Fair Value Measurements at December 31, 2019 Using
|
|
|
|
Quoted Prices in
Active Markets for
|
|
|
Significant Other
Observable
|
|
|
Significant
Unobservable
|
|
|
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
|
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10,599,690
|
|
|
$
|
10,599,690
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10,599,690
|
|
|
$
|
10,599,690
|
|
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
following table presents changes in the liabilities with significant unobservable inputs (Level 3) for the years ended December
31, 2020 and 2019:
|
|
Derivative
|
|
|
|
Liability
|
|
Balance December 31, 2018
|
|
$
|
4,426,026
|
|
|
|
|
|
|
Issuance of convertible debt
|
|
|
2,645,838
|
|
Settlements by debt extinguishment
|
|
|
(3,960,864
|
)
|
Change in estimated fair value
|
|
|
7,488,690
|
|
|
|
|
|
|
Balance December 31, 2019
|
|
$
|
10,599,690
|
|
|
|
|
|
|
Issuance of convertible debt
|
|
|
1,244,898
|
|
Extinguishment following note exchange
|
|
|
(177,422
|
)
|
Settlements by debt extinguishment
|
|
|
(1,857,356
|
)
|
Change in estimated fair value
|
|
|
(5,607,213
|
)
|
|
|
|
|
|
Balance December 31, 2020
|
|
$
|
4,202,597
|
|
Derivative
Liability
The
Company issued Variable Debentures during the years ended December 31, 2020 and 2019, which contained variable conversion rates
based on unknown future prices of the Company’s common stock. This resulted in a derivative liability. The Company measures
the derivative liability using the Black-Scholes option valuation model using the following assumptions:
|
|
|
For
Year Ending December 31,
|
|
|
|
|
2020
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
Expected
term
|
|
|
1
– 6 months
|
|
|
|
1
month-1 year
|
|
Exercise
price
|
|
|
$0.01-$0.76
|
|
|
|
$0.65-$12.87
|
|
Expected
volatility
|
|
|
110.04%-248.90%
|
|
|
|
133.50%-166.00%
|
|
Expected
dividends
|
|
|
None
|
|
|
|
None
|
|
Risk-free
interest rate
|
|
|
0.03%-1.54%
|
|
|
|
1.51%-2.87%
|
|
Forfeitures
|
|
|
None
|
|
|
|
None
|
|
The
assumptions used in determining fair value represent management’s best estimates, but these estimates involve inherent uncertainties
and the application of management’s judgment. As a result, if factors change, including changes in the market value of the
Company’s common stock, managements’ assessment or significant fluctuations in the volatility of the trading market
for the Company’s common stock, the Company’s fair value estimates could be materially different in the future.
The
Company computes the fair value of the derivative liability at each reporting period and the change in the fair value is recorded
as non-cash expense or non-cash income. The key component in the value of the derivative liability is the Company’s stock
price, which is subject to significant fluctuation and is not under its control, and the assessment of volatility. The resulting
effect on net loss is therefore subject to significant fluctuation and will continue to be so until the Company’s Variable
Debentures, which the convertible feature is associated with, are converted into common stock or paid in full with cash. Assuming
all other fair value inputs remain constant, the Company will record non-cash expense when its stock price increases and non-cash
income when its stock price decreases.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Preferred
Stock
The
Company elects to accrete the difference between the redemption value and carrying value of outstanding preferred stock over the
period from the date of issuance to the earliest redemption date using the effective interest method.
Recent
Accounting Standard Updates
In
February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes existing guidance on accounting for leases in
“Leases (Topic 840)” and generally requires all leases to be recognized in the consolidated balance sheet. ASU 2016-02
is effective for annual and interim reporting periods beginning after December 15, 2018; early adoption is permitted. The provisions
of ASU 2016-02 are to be applied using a modified retrospective approach. The Company has adopted ASU 2016-02 on January 1, 2019.
The adoption of ASU 2016-02 did not have a significant impact on the Company’s consolidated financial statements.
In
June 2018, the FASB issued ASU No. 2018-07, Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based
Payment Accounting, which simplifies several aspects of the accounting for nonemployee share-based payment transactions resulting
from expanding the scope of Topic 718, Compensation—Stock Compensation, to include share-based payment transactions for
acquiring goods and services from nonemployees. This ASU is effective for public business entities for fiscal years beginning
after December 15, 2018, including interim periods within that fiscal year. For all other entities, the amendments are effective
for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020.
Early adoption is permitted, but no earlier than an entity’s adoption date of Topic 606. The Company has early adopted ASU
2018-07 and the adoption did not have a significant impact on the Company’s consolidated financial statements.
In
August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework- Changes to the Disclosure
Requirements for Fair Value Measurement. The amendments in this Update modify the disclosure requirements on fair value measurements
in Topic 820, Fair Value Measurement, based on the concepts in the Concepts Statement, including the consideration of costs and
benefits. Effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December
15, 2019. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable
inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied
prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption. All other amendments
should be applied retrospectively to all periods presented upon their effective date. Early adoption is permitted upon issuance
of this Update. Any entity is permitted to early adopt any removed or modified disclosures upon issuance of this Update and delay
adoption of the additional disclosures until their effective date. The Company has not yet selected a transition method, nor has
it determined the effect of the standard on its ongoing financial reporting.
In
August 2020, the FASB issued “ASU 2020-06, Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and
Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40)” which simplifies the accounting for convertible
instruments. The guidance removes certain accounting models which separate the embedded conversion features from the host contract
for convertible instruments. Either a modified retrospective method of transition or a fully retrospective method of transition
is permissible for the adoption of this standard. Update No. 2020-06 is effective for fiscal years beginning after December 15,
2021, including interim periods within those fiscal years. Early adoption is permitted no earlier than the fiscal year beginning
after December 15, 2020. The Company is currently evaluating the potential impact on its consolidated financial statements.
The
Company has evaluated all the recent accounting pronouncements and determined that there are no other accounting pronouncements
that will have a material effect on the Company’s financial statements.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Note
2 - Revenue Recognition
Contracts
with Customers
We
have adopted ASC 606, Revenue from Contracts with Customers effective January 1, 2018 using the modified retrospective
method applied to those contracts which were not substantially completed as of January 1, 2018. These standards provide
guidance on recognizing revenue, including a five-step model to determine when revenue recognition is appropriate. The standard
requires that an entity recognize revenue to depict the transfer of control of promised goods or services to customers in an amount
that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
We
routinely plan on entering into contracts with customers that include general commercial terms and conditions, notification requirements
for price increases, shipping terms and in most cases prices for the products and services that we offer. Our performance obligations
are established when a customer submits a purchase order notification (in writing, electronically or verbally) for goods and services,
and we accept the order. We identify performance obligations as the delivery of the requested product or service in appropriate
quantities and to the location specified in the customer’s contract and/or purchase order. We generally recognize revenue
upon the satisfaction of these criteria when control of the product or service has been transferred to the customer at which time,
we have an unconditional right to receive payment. Our sales and sale prices are final and our prices are not affected by contingent
events that could impact the transaction price.
Revenues
for our SofPulse® product is typically recognized at the time the product is shipped, at which time the title passes to the
customer, and there are no further performance obligations.
In
connection with offering products and services provided to the end user by third-party vendors, we review the relationship between
us, the vendor and the end user to assess whether revenue should be reported on a gross or net basis. In asserting whether revenue
should be reported on a gross or net basis, we consider whether we act as a principal in the transaction and control the goods
and services used to fulfill the performance obligation(s) associated with the transaction.
During
the year ended December 31, 2020, we recognized gross revenue of $165,796 from products we sold as a principal in the transaction.
Sources
of Revenue
We
have identified the following revenues disaggregated by revenue source:
|
1.
|
Plastic
Surgeons
|
|
|
|
|
2.
|
Wound
Care Facilities
|
|
|
|
|
3.
|
Hospitals
|
|
|
|
|
4.
|
Other
Physicians
|
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Condensed Consolidated Financial Statements (continued)
As
of December 31, 2020, and 2019 the sources of revenue were as follows:
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Direct sales- Plastic surgeons, gross
|
|
|
165,796
|
|
|
|
310,164
|
|
Total sources of revenue
|
|
$
|
165,796
|
|
|
$
|
310,164
|
|
Warranty
Our
general product warranties do not extend beyond an assurance that the product delivered will be consistent with stated specifications
and do not include separate performance obligations.
Significant
Judgments in the Application of the Guidance in ASC 606
There
are no significant judgments associated with the satisfaction of our performance obligations. We generally satisfy performance
obligations upon delivery of the product to the customer. This is consistent with the time in which the customer obtains control
of the products. Performance obligations are also generally settled quickly after the purchase order acceptance, therefore the
value of unsatisfied performance obligations at the end of any reporting period is generally immaterial.
We
consider variable consideration in establishing the transaction price. Forms of variable consideration applicable to our arrangements
include sales returns, rebates, volume-based bonuses, and prompt pay discounts. We use historical information along with an analysis
of the expected value to properly calculate and to consider the need to constrain estimates of variable consideration. Such amounts
are included as a reduction to revenue from the sale of products in the periods in which the related revenue is recognized and
adjusted in future periods as necessary.
Practical
Expedients
Our
payment terms for sales direct to distributors, End Users, Hospitals and Doctors are substantially less than the one-year collection
period that falls within the practical expedient in determination of whether a significant financing component exists.
Effective
Date and Transition Disclosures
Adoption
of the new standards related to revenue recognition did not have a material impact on our consolidated financial statements.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Note
3- Property and Equipment
The
following is a summary of equipment, at cost, less accumulated depreciation at December 31, 2020 and 2019:
|
|
As of December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Autos
|
|
$
|
64,458
|
|
|
$
|
64,458
|
|
Medical equipment
|
|
|
13,969
|
|
|
|
13,969
|
|
Other equipment
|
|
|
11,367
|
|
|
|
11,367
|
|
|
|
|
89,794
|
|
|
|
89,794
|
|
Less accumulated depreciation
|
|
|
88,214
|
|
|
|
83,879
|
|
|
|
$
|
1,580
|
|
|
$
|
5,915
|
|
Depreciation
expense for the years ended December 31, 2020 and 2019 was $4,335 and $3,405, respectively.
Note
4 – Patents
In
December 2017, we acquired from RGN a patent portfolio for $4,500,000. The earliest patent expires in 2024. The following is a
summary of patents less accumulated amortization at December 31, 2020 and 2019:
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Patents
|
|
$
|
4,500,000
|
|
|
$
|
4,500,000
|
|
|
|
|
|
|
|
|
|
|
Less accumulated amortization
|
|
|
1,940,732
|
|
|
|
1,293,820
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,559,268
|
|
|
$
|
3,206,180
|
|
Amortization
expense for the years ended December 31, 2020 and 2019 was $646,912 and $646,910, respectively.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
estimated future amortization expense related to patents as of December 31, 2020 is as follows:
Year Ended December 31.
|
|
Amount
|
|
|
|
|
|
2021
|
|
$
|
646,910
|
|
2022
|
|
|
646,910
|
|
2023
|
|
|
646,910
|
|
2024
|
|
|
618,538
|
|
Total
|
|
$
|
2,559,268
|
|
Note
5 - Notes payable
Notes
Payable
In
October 2013, July 2014, October 2014 and August 2015, the Company initiated a series ofprivate placements for up to $500,000,
each, of financing by the issuance of notes payable at a minimum of $25,000, one unit. The notes bear interest at 10% per annum
and were due and payable with accrued interest one year from issuance. During the years ended December 31, 2020 and 2019, the
Company did not issue notes in connection with these private placements and did not repay any of these notes. As of December 31,
2020, and 2019, notes payable outstanding under these private placements are $624,903, all of which are past maturity.
During
the year ended December 31, 2020, the Company issued nine fixed rate promissory notes totaling $1,485,000 for funding of $608,117
with original terms of two to twelve months and interest rates of 8% to 15%. If the notes are not paid at maturity, the fixed
rate promissory notes bear a default interest of 10% to 24%. As of December 31, 2020, five of the nine newly issued promissory
notes became variable rate notes, which triggered the recognition of $301,727 new derivative liability for the embedded conversion
feature. As of December 31, 2020, all of the notes remain outstanding with balance of $1,212,167.
During
the year ended December 31, 2020, the Company converted seven (7) previous fixed rate notes into variable rate notes (including
the five newly issued fixed rate promissory notes) in an accumulated amount of $1,136,000 as a result of the notes not being paid
at maturity and, therefore, triggering a conversion option for the noteholder. For four of the variable rate notes, the conversion
rate is between 70% and 75% of the Company’s common stock based on the terms included in the variable rate notes. For three
of the variable rate notes, the conversion rate is 100% of the Company’s common stock based on the terms included in the
variable rate notes. As of December 31, 2020, the Company exchanged one of the variable notes with $316,494 unamortized principal
and accrued interest into one fixed rate promissory notes for $525,000 due in twelve months from issuance date and convertible
upon an event of default. The Company recorded the exchange in accordance with ASC 470-50 Debt-Modifications and Extinguishments
and recorded $151,496 as gain from debt extinguishment in the condensed consolidated statements of operations.
On
May 20, 2020, the Company entered into modification and forbearance agreements (the “agreements”) with three investors
as a condition for the execution of the equity line purchase agreement (see note 6), collectively totaling $4,397,000 in principal
and approximately $1,080,000 in accrued interest. As long as the Equity Line Purchase Agreement is in effect and its terms are
being complied with, the terms of the forbearance agreements include the extension of the maturity date, elimination of the conversion
feature attached to the hybrid instrument and a 12.5% premium for future cash redemption.
On
July 16, 2020, the Securities and Exchange Commission declared effective the registration statement on Form S-1, for the registration
of the shares under the Equity Line Purchase Agreements, which was filed on June 23, 2020 and amended on July 10, 2020. Management
reviewed the guidance per ASC 470-60 Troubled debt restructurings and ASC 470-50 Debt-Modifications and Extinguishments
and concluded that the terms of the agreements were not substantially different as of December 31, 2020 and accounted for
the transaction as a debt modification.
Notes payable to a former
related party in the aggregate amount of $143,000 were outstanding at December 31, 2020 which are past maturity date. The
notes bear interest between 10% and 12% per annum. During the year ended December 31, 2020, the Company paid $22,000 principal
to this former related party.
As
of December 31, 2020, fixed rate notes payable outstanding totaled $1,409,903, of which $624,903 is past maturity.
During
the year ended December 31, 2019, the Company issued eight fixed rate promissory notes totaling $2,192,250 for funding of $1,995,000
with original terms of two to six months and interest rates of 10% to 12%, default rates of 10% to 24% and for three of the notes,
if the notes are not paid at maturity, an additional 2% per month for the next three months. On November 1, 2019, the Company
entered into debt modification agreements with two of the notes holders and extend the maturity date to November 1, 2020. Management
reviewed the guidance in ASC 470-60 Troubled Debt Restructurings and ASC 470-50 Debt Modifications and Extinguishments
and concluded that the changes to the terms of its debts qualified for debt modification, which did not result in any gain
or loss in the Company’s statement of operation. As of December 31, 2019, the balance on these notes amounts to $894,250
and none of the notes is past maturity.
During
the year ended December 31, 2019, the Company converted two previous fixed rate notes into variable rate notes in an accumulated
amount of $1,650,000 as a result of the notes not being paid at maturity and, therefore, triggering conditional conversion options
to the benefit of the noteholders. The conversion rate is 68% of the Company’s common stock based on the terms included
in the variable rate notes.
During
October 2019, the Company entered into an agreement to receive a license, data delivery and ancillary marketing services in exchange
for a note of $352,500 at 8% annual interest and a conversion rate of the lower of $9.00 or 82% of the lowest bid price during
the five trading days prior to conversion. The note will become effective when the license period and the services start, and
the data is delivered. As of December 31, 2020, the data and license have not been delivered.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
gross amount of all convertible notes with variable conversion rates outstanding at December 31, 2020 and December 31, 2019, is
$5,282,293, of which $2,613,246 are past maturity, and $5,090,642, of which $5,090,642 were past maturity, respectively.
Notes
payable to a former related party in the aggregate amount of $143,000 were outstanding at December 31, 2020. The notes
bear interest at 12% per annum. During the year ended December 31, 2020, the Company paid $22,000 principal and $0 interest to
this related party.
Notes
payable to a former related party in the aggregate amount of $165,000 were outstanding at December 31, 2019. The notes
bear interest at 12% per annum. During the year ended December 31, 2019, the Company paid $105,000 principal and $17,000 interest
to this related party. On September 29, 2019, the Company extended the maturity on all outstanding notes to December 31, 2019.
The
Company recorded a derivative liability as a result of the conversion feature. The derivative liability was allocated between
a note discount, up to the value of the Variable Debenture, and interest expense for the excess, and the note discount is being
amortized over the life of the Variable Debenture through interest expense. During the years ended December 31, 2020 and 2019,
the Company recorded $199,341 and $0 respectively, in discounts on these Variable Debentures.
As
of December 31, 2020, the Company had notes payable to related parties amounting to $143,000. Refer to Note 7– Related Party
Transactions.
|
|
As of December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Notes payable at beginning of period
|
|
$
|
6,874,795
|
|
|
$
|
8,158,198
|
|
Notes payable issued
|
|
|
1,364,611
|
|
|
|
2,101,000
|
|
Liquidated damages
|
|
|
452,095
|
|
|
|
-
|
|
Notes modification
|
|
|
25,190
|
|
|
|
-
|
|
Loan fees added to note payable
|
|
|
120,389
|
|
|
|
91,250
|
|
Settlements on note payable
|
|
|
(697,253
|
)
|
|
|
-
|
|
Repayments of notes payable in cash
|
|
|
(22,000
|
)
|
|
|
(235,000
|
)
|
Less amounts converted to redeemable notes
|
|
|
-
|
|
|
|
(67,500
|
)
|
Less amounts converted to stock
|
|
|
(1,282,631
|
)
|
|
|
(3,173,153
|
)
|
Notes payable at end of period
|
|
|
6,835,196
|
|
|
|
6,874,795
|
|
Less debt discount
|
|
|
(201,157
|
)
|
|
|
(12,649
|
)
|
|
|
$
|
6,634,039
|
|
|
$
|
6,862,146
|
|
|
|
|
|
|
|
|
|
|
Notes payable issued to former related party
|
|
$
|
143,000
|
|
|
$
|
165,000
|
|
Notes payable issued to non-related party
|
|
$
|
6,491,039
|
|
|
$
|
6,697,146
|
|
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
maturity dates on the notes payable are as follows:
Twelve
months ending,
|
|
Non-related
parties
|
|
|
Former
Related
party
|
|
|
Total
|
|
Past
due
|
|
$
|
3,238,149
|
|
|
$
|
143,000
|
|
|
$
|
3,381,149
|
|
December
31, 2021
|
|
|
3,454,047
|
|
|
|
-
|
|
|
|
3,454,047
|
|
Total
|
|
$
|
6,692,196
|
|
|
$
|
143,000
|
|
|
$
|
6,835,196
|
|
Acquisition
Payable
In
connection with the Company’s acquisition of IPR in 2012, IPR recorded a $155,000 long-term acquisition payable for costs
that were not paid at closing. This payable is non-interest bearing and IPR agreed to make payments up to 25% of the proceeds
from any private placement or gross profits earned by IPR until the obligation is satisfied. The percentage of the proceeds to
be paid is at the sole discretion of IPR’s Chief Executive Officer and the ex-Chief Executive Officer of the Company based
on the liquidity of the Company.
Effective
Interest Rate
During
the year ended December 31, 2020 and 2019, the Company’s effective interest rate was 37% and 95% respectively.
Note
6 - Shareholders’ Deficit
Preferred
Stock
The
Company has authorized 5,000,000 shares of preferred stock which have been designated as follows:
|
|
Number of Shares Authorized
|
|
|
Number of Shares Outstanding at December 31, 2020
|
|
|
Par Value
|
|
|
Liquidation Value per Share
|
|
Series AA
|
|
|
1,000,000
|
|
|
|
25,000
|
|
|
$
|
0.0010
|
|
|
|
-
|
|
Preferred Series B
|
|
|
50,000
|
|
|
|
600
|
|
|
$
|
0.0001
|
|
|
|
100
|
|
Preferred Series C
|
|
|
8,000
|
|
|
|
763
|
|
|
$
|
0.0001
|
|
|
|
1,000
|
|
Preferred Series D
|
|
|
20,000
|
|
|
|
305
|
|
|
$
|
0.0001
|
|
|
|
1,000
|
|
Undesignated
|
|
|
3,922,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Series
AA Preferred Shares
On
February 22, 2013, the Board of Directors of the Company authorized an amendment to the Company’s Articles of Incorporation,
as amended (the “Articles of Incorporation”), in the form of a Certificate of Designation that authorized the issuance
of up to one million (1,000,000) shares of a new series of preferred stock, par value $0.001 per share, designated “Series
AA Super Voting Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.
Each
holder of outstanding shares of Series AA Super Voting Preferred Stock shall be entitled to one hundred thousand (100,000) votes
for each share of Series AA Super Voting Preferred Stock held on the record date for the determination of stockholders entitled
to vote at each meeting of stockholders of the Company. As of December 31, 2020, and 2019, there were and 25,000 shares of Series
AA Preferred stock outstanding.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Series
B Convertible Preferred Stock
On
February 7, 2017, the Company filed a certificate of designation for 50,000 shares of Series B Convertible Preferred Stock designated
as Series B (“Series B”) which are authorized and convertible, at the option of the holder, commencing six months
from the date of issuance into common shares and warrants. For each share of Series B, the holder, on conversion, shall receive
the stated value divided by 75% of the market price on the date of purchase of Series B and a three-year warrant exercisable into
up to a like amount of common shares with an exercise price of 150% of the market price as defined in the Certificate of Designation.
Dividends shall be paid only if dividends on the Company’s issued and outstanding Common Stock are paid and the amount paid
to the Series B holder will be as though the conversion shares had been issued. The Series B holders have no voting rights. Upon
liquidation, the holder of Series B, shall be entitled to receive an amount equal to the stated value, $100 per share, plus any
accrued and unpaid dividends thereon before any distribution is made to Series C Secured Redeemable Preferred Stock or common
stockholders. There has been no activity during the year ended December 31, 2020 and 2019. As of December 31, 2020, and 2019,
there are 600 shares of Series B outstanding.
Series
C Secured Redeemable Preferred Stock
On
December 22, 2017, the Company filed a certificate of designation for 8,000 shares of Series C Secured Redeemable Preferred Stock
(“Series C”). Each share of the C Preferred is entitled to receive a $20.00 quarterly dividend commencing March 31,
2018 and each quarter thereafter and is to be redeemed for the stated value, $1,000 per share, plus accrued dividends in cash
(i) at the Company’s option, commencing one year from issuance and (ii) mandatorily as of December 31, 2019. Management
determined that the Series C should be classified as liability per the guidance in ASC 480 Distinguishing Liabilities from
Equity as of December 31, 2019.
On
January 29, 2020, the Company filed the amended and restated certificate of designation fort its Series C Secured Redeemable Preferred
Stock. The amendment changed the rights of the Series C by (a) removing the requirement to redeem the Series C, (b) removing the
obligation to pay dividends on the Series C, (c) Allowing the holders of shares of Series C to convert the stated value of their
shares into common stock of the Company at 75% of the closing price of such common stock on the day prior to the conversion. The
Series C preferred does not have any rights to vote with the common stock. Upon liquidation, the holder of Series C, shall be
entitled to receive an amount equal to the stated value, $1,000 per share, plus any accrued and unpaid dividends thereon before
any distribution is made to common stockholders but after distributions are made to holders of Series B.
Management
reviewed the guidance in ASC 470-60 Troubled Debt Restructurings and ASC 470-50 Debt Modifications and Extinguishments
and concluded that the changes to the terms of the Series C qualified for debt extinguishment and recorded a loss on debt
extinguishment totaling approximately $604,000 for the twelve months ended December 31, 2020.
Management
determined the fair value of the new instrument based on the guidance in ASC 820 Fair Value Measurement. Management concluded
that the preferred stock should not be classified as a liability per the guidance in ASC 480 Distinguishing Liabilities from Equity
even though the conversion would require the issuance of variable number of shares since such obligation is not unconditional.
Management classified the Series C in permanent equity as of December 31, 2020.
For
the years ended December 31, 2020 and 2019, the Company has sold 0 and 94 shares of Series C in units comprised of shares of C
Preferred and common stock purchase warrants exercisable into up to 0 and 960 shares of common stock for consideration of $0 and
$94,000. The warrants resulted in a debt discount after amortization of $0 and $776 at December 31, 2020 and 2019, respectively,
and are recorded as a discount to the preferred stock liability on the consolidated balance sheets.
During
the twelve months ended December 31, 2020, the Company converted 1,051 shares of Series C into 2,754,822 shares of common stock.
As of December 31, 2020, and 2019, there were 763 and 1,814 shares of Series C outstanding.
Series
D Convertible Preferred Stock
On
November 11, 2019, the Company filed a certificate of designation for 20,000 shares of Series D Convertible Preferred Stock designated
as Series D (“Series D”), which are authorized and convertible, at the option of the holder, at any time from the
date of issuance, into shares of common shares. On or prior to August 1, 2020, for each share of Series D, the holder, on conversion,
shall receive a number of common shares equal to 0.01% of the Company’s issued and outstanding shares on conversion date
and for conversion on or after August 2, 2020, the holder shall receive conversion shares as though the conversion date was August
1, 2020, with no further adjustments for issuances by the Company of common stock after August 1, 2020, except for stock split
or reverse stock splits of the common stock.
The
Series D holders have no voting rights. Upon liquidation, the holder of Series D, shall be entitled to receive an amount equal
to the stated value, $1,000 per share, plus any accrued and unpaid dividends thereon before any distribution is made to common
stockholders. During the years ended December 31, 2020 and 2019, 50 and 255 shares of Series D have been issued. As of December
31, 2020, and 2019, there are 305 and 255 shares of Series D outstanding.
Common
Stock
On
December 31, 2018, we entered into a non-transferrable Investment Agreement whereby the investor committed to purchase up to $10,000,000
of our common stock, over the course of 36 months. The aggregate number of shares issuable by us and purchasable by the investor
under the Investment Agreement is 81,250. A registration statement for the sale of our common stock related to the Investment
Agreement went effective on February 11, 2019.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
We
may draw on the facility from time to time, as and when we determine appropriate in accordance with the terms and conditions of
the Investment Agreement. The maximum amount that we are entitled to put in any one notice is the greater of: (i) 200% of the
average daily volume (U.S. market only) of the common stock for the three (3) trading days prior to the date of delivery of the
applicable put notice, multiplied by the average of the closing prices for such trading days or (ii) $100,000. The purchase price
shall be set at ninety-four percent (94%) of the lowest daily VWAP of our common stock during the Pricing Period. However, if,
on any trading day during a Pricing Period, the daily VWAP of the common stock is lower than the floor price specified by us in
the put notice, then we will withdraw that portion of the put amount for each such trading day during the Pricing Period, with
only the balance of such put amount above the minimum acceptable price being put to the investor. There are put restrictions applied
on days between the put notice date and the closing date with respect to that particular put. During such time, we are not entitled
to deliver another put notice.
There
are circumstances under which we will not be entitled to put shares to the investor, including the following:
●
we will not be entitled to put shares to the investor unless there is an effective registration statement under the Securities
Act to cover the resale of the shares by the investor.
●
we will not be entitled to put shares to the investor unless our common stock continues to be quoted on the OTCQB market or becomes
listed on a national securities exchange.
●
we will not be entitled to put shares to the investor to the extent that such shares would cause the investor’s beneficial
ownership to exceed 4.99% of our outstanding shares; and
●
we will not be entitled to put shares to the investor prior to the closing date of the preceding put.
In
connection with the preparation of the Investment Agreement and the registration rights agreement, we incurred fees of $20,000.
In
no event will we be obligated to register for resale more than $10,000,000 in value of shares of common stock, or 81,250 shares.
During
the year ended December 31, 2020 and 2019, the Company issued 0 and 17,900 shares of common stock in exchange for $0 and $168,343
cash, respectively, pursuant to the Investment Agreement.
On
May 29, 2020, the Company filed a post-effective amendment on Form RW removing from registration all of the remaining unsold securities
with respect to Amendment Number 1 to Registration Statement on Form S-1 filed January 8, 2019 Registration No. 333-229146 and
ordered effective February 11, 2019. The shares removed from registration include all remaining shares under the Equity Line Purchase
Agreement.
On
May 18, 2020, the Company and Cavalry Fund I LP (the “investor”) entered into an Equity Line Purchase Agreement (“ELPA”)
pursuant to which the investor committed to purchase, subject to certain restrictions and conditions, up to $10,000,000 (the “Commitment”)
worth of the Company’s common stock, over a period of 24 months from the effectiveness of the registration statement registering
the resale of shares purchased by the investor pursuant to the ELPA.
The
Company agreed to issue shares of its common stock (the “commitment shares”) to the investor having a market value
of 5% of the commitment ($500,000 and 3,859,630 shares) based on the market price of the shares at the execution of the ELPA to
be delivered in three tranches of 385,963 shares on: (i) the execution of the ELPA; (ii) thirty days after the effectiveness of
the registration statement to be filed under the RRA (the “registration right agreement” or the “registration
statement”), and (iii) 90 trading days after the effectiveness of the registration statement with the balance of the commitment
shares to be issued pro-rata over the first $3,000,000 of puts in accordance with a formula set forth in the ELPA.
The
ELPA provides that at any time after the effective date of the registration statement and provided the closing sale price of the
common shares on the OTCQB is not below $0.01, from time to time on any business day selected by the Company (the “Purchase
Date”), the Company shall have the right, but not the obligation, to direct the investor to buy up to 300,000 shares of
the common stock (the “regular purchase amount”) at a purchase price equal to the lower of: (i) the lowest applicable
sales price on the date of the put and (ii) 85% of the arithmetic average of the 3 lowest closing prices for the common stock
during the 10 consecutive trading days ending on the trading day immediately preceding such put date. The regular purchase amount
may be increased as follows: to up to 400,000 shares of common stock if the closing price of the common shares is not below $0.25
per share and up to 500,000 shares if the closing price is not below $0.40 per share.
Under
the ELPA the Company has the right to submit a regular purchase notice to the investor as often as every business day. The payment
for the shares covered by each put notice will generally occur on the day following the put notice. The ELPA contains provisions
which allow for the Company to make additional puts beyond the regular purchase amount at greater discounts to the market price
of the common stock as forth in the ELPA.
Endonovo Therapeutics, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
The
ELPA requires the Company to apply at least 50% of the proceeds of puts to the payment of certain variable rate convertible notes
issued by the Company.
During
the twelve months ended December 31, 2020, pursuant to the execution of the ELPA, the Company issued 771,926 shares of common
stock with a fair value of $97,920. The Company does not anticipate that it will raise any funds under the ELPA.
During
the year ended December 31, 2020 and 2019, the Company issued 14,557,343 and 728,057 shares of common stock, respectively, for
the conversion of notes and accrued interest for aggregate fair value of issued common stock of $3,339,109 and $7,533,318, respectively.
During
the year ended December 31, 2020 and 2019, the Company issued 1,206,398 and 10,340 shares of common stock with a value of $109,800
and $159,850 related to services, respectively.
During
the year ended December 31, 2020 and 2019, the Company issued 0 and 753 shares of common stock valued at $0 and $12,121, respectively,
related to the extension of outstanding notes and lock-up agreements;0 and 1,091 shares valued at $26,545 were issued as additional
consideration for the issuance of two promissory notes totaling $0 and $336,000, respectively.
During
the year ended December 31, 2020, the Company issued 1,234,568 shares of common stock in exchange for $100,000 cash pursuant to
Securities Purchase Agreements. During the year ended December 31, 2019, the Company issued 17,900 shares of common stock in exchange
for $168,343 cash pursuant to Securities Purchase Agreements.
During
the year ended December 31, 2020, the Company issued 1,500,000 shares of common stock for total value of $165,000 in exchange
for 34,690 stock options regarding the ambiguity of price adjustment in the event of a reverse split that the Company completed
on December 20, 2019.
During
the year ended December 31, 2020, the Company issued 58,428 shares of common stock to Series C with a value of $8,152 to induce
the holders to convert into shares of common stock.
During
the year ended December 31, 2020, the Company issued 2,754,822 shares of common stock with a value of $1,400,934, related to the
conversion of Series C.
During
the year ended December 31, 2020, the Company modified the terms of its promissory note with one investor, which extended the
maturity date of its promissory note and the issuance of 500,000 restricted stock with a fair value of $55,000. The recorded of
this transaction resulted in a loss on debt extinguishment of $55,000 per ASC 470-60 Troubled Debt Restructurings.
During
the year ended December 31, 2020, in connection with the issuance of a new self-amortization promissory note, the Company issued
355,000 restricted shares as inducement with a fair value of $24,140.
During
the year ended December 31, 2020, the Company issued 409,000 shares with a value of $58,855 to one investor to exchange one variable
convertible note with remaining principal of $283,000 past maturity for a fix rate convertible note with principal of $525,000
and maturing one year from issuance. The Company recorded a loss on debt extinguishment of $151,496 for the fair value of the
shares issued in accordance with guidance in ASC 470-50 Debt- Modifications and Extinguishments.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Stock
Options
During
the year ended December 31, 2020, the Company granted stock options to independent contractor exercisable into up to 3,000,000
shares of common stock with an exercise price of $ 0.15 per share and expiration date of 2 years from the vesting date. The options
shall vest in twelve equal quarterly installments so long as the contractor remains under retention by the Company to provide
service. The stock options will vest in twelve equal installments of 250,000 shares. These options were valued at approximately
$245,900 using the Black Scholes option pricing model.
During
the year ended December 31, 2019, the Company granted stock options to the Company’s Chief Medical Officer, exercisable
into up to 5,280 shares of common stock with an exercise price of from $11.60 per share, and a weighted average remaining life
of 3.38 years. These stock options were valued at $76,532 using the Black Scholes option pricing model. The stock options will
vest in eight equal quarterly installments of 660 shares. 1,980 options are vested and exercisable in shares of common stock as
of December 31, 2020. Per the terms of the agreement, the Company forfeited the 3,300 remaining options due to termination of
employment.
Share-based
compensation expense for the years ended December 31, 2020, and 2019, totaled $57,400 and $31,012, respectively. At December 31,
2020, the total unrecognized deferred share-based compensation expected to be recognized over the remaining weighted average vesting
periods of 29 months for outstanding grant was approximately $198,060.
The
weighted average grant date fair value of stock options issued during the years ended December 31, 2020 and 2019 were $0.08 and
$14.49 per share, respectively.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Stock
option activities for the years ended December 31, 2020 and 2019 are as follows:
|
|
Options
|
|
|
Weighted
Average
Exercise Price
Per Share
|
|
|
Weighted
Average
Remaining
Contractual
Term (years)
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding at January 1, 2019
|
|
|
94,553
|
|
|
$
|
28.71
|
|
|
|
2.94
|
|
|
$
|
-
|
|
Granted
|
|
|
5,280
|
|
|
$
|
11.60
|
|
|
|
3.38
|
|
|
|
|
|
Cancelled
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2019
|
|
|
99,833
|
|
|
$
|
27.81
|
|
|
|
2.02
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
3,000,000
|
|
|
$
|
0.15
|
|
|
|
1.65
|
|
|
|
|
|
Cancelled
|
|
|
(85,753
|
)
|
|
$
|
23.53
|
|
|
|
0.68
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2020
|
|
|
3,014,080
|
|
|
$
|
0.37
|
|
|
|
1.67
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31, 2020
|
|
|
514,080
|
|
|
$
|
1.46
|
|
|
|
1.76
|
|
|
$
|
-
|
|
The
balance of all stock options outstanding as of December 31, 2020 is as follows:
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
Range of
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
Exercise
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
Prices
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
54.00
|
|
|
|
11,750
|
|
|
|
6.30
|
|
|
$
|
54.00
|
|
|
|
11,750
|
|
|
$
|
54.00
|
|
$
|
47.00
|
|
|
|
350
|
|
|
|
0.12
|
|
|
$
|
47.00
|
|
|
|
350
|
|
|
$
|
47.00
|
|
$
|
11.60
|
|
|
|
1,980
|
|
|
|
1.75
|
|
|
$
|
11.60
|
|
|
|
1,980
|
|
|
$
|
11.60
|
|
$
|
0.15
|
|
|
|
3,000,000
|
|
|
|
1.65
|
|
|
$
|
0.15
|
|
|
|
500,000
|
|
|
$
|
0.15
|
|
|
|
|
|
|
3,014,080
|
|
|
|
1.67
|
|
|
|
|
|
|
|
514,080
|
|
|
$
|
1.76
|
|
On
June 11, 2020, the Board of Directors approved the issuance of 74,668,000 non-incentive stock options to officers, directors,
and key consultants. The key terms and conditions of the award have not been mutually understood and agreed upon, as a result,
the Company has not recognized stock compensation for such awards for the year ended December 31, 2020.
Warrants
During
the year ended December 31, 2020, the Company did not issue any warrants. During the year ended December 31, 2019, in conjunction
with the conversion of fixed rate promissory notes into Preferred C stock, the Company issued two-year common stock purchase warrants
to acquire up to 960 shares of common stock with exercise prices ranging from $14.50 to $27.90 per share.
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
A
summary of the status of the warrants granted under these agreements at December 31, 2020, and changes during the years ended
December 31, 2020 and 2019 are presented below:
|
|
Outstanding Warrants
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
Exercise Price
|
|
|
|
Shares
|
|
|
Per Share
|
|
Outstanding at January 1, 2019
|
|
|
77,551
|
|
|
$
|
297.92
|
|
Granted
|
|
|
960
|
|
|
$
|
19.53
|
|
Cancelled
|
|
|
(5,025
|
)
|
|
$
|
122.46
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
Outstanding at December 31, 2019
|
|
|
73,486
|
|
|
$
|
306.28
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
$
|
-
|
|
Cancelled
|
|
|
(33,920
|
)
|
|
$
|
404.55
|
|
Exercised
|
|
|
(271
|
)
|
|
$
|
44.35
|
|
Outstanding at December 31, 2020
|
|
|
39,295
|
|
|
$
|
200.72
|
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31, 2020
|
|
|
39,295
|
|
|
$
|
200.72
|
|
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
Range
of
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
Exercise
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
Prices
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14.50-50.00
|
|
|
|
11,286
|
|
|
|
1.26
|
|
|
$
|
31.53
|
|
|
|
11,286
|
|
|
$
|
31.53
|
|
$
|
51.00-100.00
|
|
|
|
16,078
|
|
|
|
1.02
|
|
|
$
|
75.59
|
|
|
|
16,078
|
|
|
$
|
75.59
|
|
$
|
101.25-239.00
|
|
|
|
4,765
|
|
|
|
0.82
|
|
|
$
|
174.66
|
|
|
|
4,765
|
|
|
$
|
174.66
|
|
$
|
255.00-480.00
|
|
|
|
1,062
|
|
|
|
0.55
|
|
|
$
|
320.22
|
|
|
|
1,062
|
|
|
$
|
320.22
|
|
$
|
562.30-1,000.00
|
|
|
|
6,104
|
|
|
|
0.23
|
|
|
$
|
842.61
|
|
|
|
6,104
|
|
|
$
|
842.61
|
|
|
|
|
|
|
39,295
|
|
|
|
0.93
|
|
|
$
|
200.71
|
|
|
|
39,295
|
|
|
$
|
200.72
|
|
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Note
7 – Related Party and former Related Parties Transactions
One
executive officer, one former executive and one former operational manager of the Company have agreed to defer a portion of their
compensation until cash flow improves. As of December 31, 2020, and 2019, the balances of their deferred compensation was $1,240,575
and $898,475, which reflects $535,000 accrual of deferred compensation and $192,900 cash repayments of deferred compensation during
the year ended December 31, 2020 and $650,000 accrual of deferred compensation, $684,675 cash repayments during the year ended
December 31, 2019.
From
time-to-time officers of the Company advance monies to the Company to cover costs. During the years ended December 31, 2020 and
2019, officers and operational manager advanced $30,074 and $27,130 of funds to the Company of which $23,545 and $14,722 were
repaid during the years then ended. Also, during the years ended December 31, 2020 and 2019 accrued interest was repaid in an
amount of $0 and $17,000, respectively. The balance of short-term advances due to one officer and executive of the Company at
December 31, 2020 and 2019 was $6,529 and $5,236, respectively and is included in the Company’s accounts payable balance
as of December 31, 2020.
At
December 31, 2020 and 2019, notes payable remain outstanding to the former President of the Company, in the amounts of $143,000
and $165,000, respectively. At December 31, 2020 and 2019, accrued interest on these notes payable totaled $54,271 and $38,389,
respectively, and are included in accrued expenses on the consolidated balance sheets.
Note
8 - Income taxes
The
Company files income tax returns with the Internal Revenue Service (“IRS”) and various state jurisdictions. For jurisdictions
in which tax filings are prepared, the Company is subject to income tax examinations by state tax authorities and federal tax
authorities for all tax years.
The
deferred tax assets are mainly comprised of net loss carryforwards. As of December 31, 2020, the Company had approximately $26,900,000
of federal net operating loss carryforwards, that it can use to offset a certain amount of taxable income in the future. Some
of these federal net operating loss carryforwards begin to expire in 2030. The resulting deferred tax asset is offset by a 100%
valuation allowance due to the uncertainty of its realization. Utilization of these net operating losses could be limited under
Section 382 of the Internal Revenue Code of 1986, as amended (the “Code”), and similar state laws based on ownership
changes and the value of the Company’s stock.
A
reconciliation of the provision for income tax expense with the expected income tax computed by applying the federal statutory
income tax rate to income before provision for income taxes was as follows for the years ended December 31, 2020 and 2019:
|
|
2020
|
|
|
2019
|
|
Income tax computed at federal statutory rate
|
|
|
-21.0
|
%
|
|
|
-21.0
|
%
|
State taxes, net of federal benefit
|
|
|
-7.1
|
%
|
|
|
-7.1
|
%
|
Non-Deductible expenses
|
|
|
15.0
|
%
|
|
|
15.0
|
%
|
Change in valuation allowance
|
|
|
13.1
|
%
|
|
|
13.1
|
%
|
Total
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
Endonovo
Therapeutics, Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
primary difference between income tax expense attributable to continuing operations and the amount of income tax expense that
would result from applying domestic federal statutory rates to income before provision for income taxes relates to the change
in the valuation allowance.
The
Company has adopted the accounting standards that clarify the accounting for uncertainty in income taxes recognized in an enterprise’s
financial statements and prescribes a recognition threshold of more likely than not and a measurement process for financial statement
recognition and measurement of a tax position taken or expected to be taken in a tax return. In making this assessment, a company
must determine whether it is more likely than not that a tax position will be sustained upon examination, based solely on the
technical merits of the position and must assume that the tax position will be examined by taxing authorities. Our policy is to
include interest and penalties related to unrecognized tax benefits in income tax expense. Interest and penalties totaled $0 for
the years ended December 31, 2020 and 2019.
Note
9 - Commitments and Contingencies
Legal
matters
The Company is a defendant in a case brought
by Auctus Fund, LLC seeking to enforce a variable rate dated in August 2019 which was in the original amount of $275,250 and claiming
damages in excess of $500,000, other unspecified damages and attorney fees. The Company is vigorously defending the action and
as filed an answer with counterclaims. While the matter is in its early stages and there are always uncertainties in litigation,
management does not believe that the litigation will have a result significantly averse to the Company.
The
Company may become involved in various legal proceedings in the normal course of business.
Note
10 – Concentrations.
Sales
During
the year ended December 31, 2020, we had two significant customers which accounted for 36%, 20% of sales. During the year ended
December 31, 2019, we had three significant customers which accounted for 7.2%, 7.5% and 23.7% of sales.
Supplier
We
also have a single source for our bioelectric medical devices, which account for 100% of our sales. The interruption of products
provided by this supplier would adversely affect our business and financial condition unless an alternative source of products
could be found.
Accounts
Receivable
At
December 31, 2020, we had two customers which accounted for 67%, 33% of our accounts receivable balances. At December 31, 2019,
we had three customers which accounted for 37%, 33% and 16% of our accounts receivable balances.
Note
11 - Subsequent Events.
Subsequent
to December 31, 2020, an aggregate of 19,739,112 shares of restricted common stock were issued on the conversion of $260,700
of principal and $84,034 of accrued interest pursuant to Variable Notes.
Subsequent
to December 31, 2020, the Company received $126,000 of cash from the issuance of 7,000,000 shares of common stock.
Subsequent
to December 31, 2020, the Company issued 2,300,334 as inducement for the execution of convertible promissory notes at no consideration.
Subsequent
to December 31, 2020, the Company received $250,000 of cash from the issuance of convertible notes with principal amount
of $250,000.
As
a result of these issuances, the total number of common shares outstanding is 53,576,135, Preferred B shares outstanding
is 600, Preferred C shares outstanding is 763 and Preferred D shares outstanding is 305.