Novo Integrated Sciences Reports 2024 Fiscal Year Financial Results

Novo Integrated Sciences, Inc. (OTC Pink:NVOS) (the “Company” or “Novo”), pioneering a holistic approach to patient-first health and wellness through a multidisciplinary healthcare ecosystem of multiple patient and consumer touchpoints providing services and product innovation, today reported its financial results for the fiscal year ended August 31, 2024.

Robert Mattacchione, the Company’s CEO and Board Chairman, stated, “The Company remains committed to the commercialization of its proprietary product offerings and the expansion and delivery of its essential services and solutions to the rapidly evolving fundamental transformation of how non-catastrophic healthcare is delivered both now and in the future. Specific to increasing the Company’s cash position, management continues to focus on raising capital through non-dilutive structures and solutions.”

Financial Information for the Fiscal Year Ended August 31, 2024:

  • As of August 31, 2024, the Company’s cash and cash equivalents were $844,584, total assets were $32,141,276, total liabilities were $17,527,351 and total Company stockholders’ equity was $14,892,621.
  • Revenues for the year ended August 31, 2024 were $13,294,357, representing an increase of $722,338, or 6%, from $12,572,019 for the same period in 2023. The increase in revenue is principally due to an increase in product sales. Acenzia’s and Terragenx’s revenue for the year ended August 31, 2024 was $4,713,940 and $122,154, respectively. Revenue from our healthcare services increased by 1%, when comparing the revenue for the year ended August 31, 2024 to the same period in 2023.
  • Operating costs for the year ended August 31, 2024 were $15,818,802, representing an increase of $2,312,925, or 17%, from $13,505,877 for the same period in 2023. The increase in operating costs was principally due to (i) impairment of intangible assets and goodwill being recognized; and (ii) an increase in overhead expenses associated with the operations.
  • Net loss attributed to Novo Integrated Sciences for the year ended August 31, 2024 was $16,166,744, representing an increase of $2,952,192, or 22%, from $13,214,552 for the same period in 2023. The increase in net loss was principally due to (i) impairment of intangible assets and goodwill being recognized; (ii) foreign currency exchange loss arising as a result of intercompany balance reconciliation; and (iii) amortization of debt discount as compared to the previous year.
  • On April 5, 2024, the Company executed a $6.21 million Securities Purchase Agreement and Note (the “Streeterville Note”) with Streeterville Capital LLC (“Streeterville”). The Streeterville Note annual interest is 10.9% with a 12-month maturity date and is secured by Acenzia’s land/building. This Streeterville Note has no warrants or commitment type shares related to the transaction.
  • On July 8, 2024, the Company filed a registration statement on Form S-1 relating to the resale of up to 3,500,000 shares of the Company’s common stock by Streeterville issuable by the Company upon conversion of the Streeterville Note. The prices at which Streeterville may sell the common stock will be determined by the prevailing market price for the shares or in negotiated transactions.
  • On October 8, 2024, Streeterville notified the Company that it would redeem $950,000 of the Streeterville Note. In lieu of payment by the Company to Streeterville of $950,000, the Company and Streeterville agreed to a one-time fee in the amount of $142,500 (representing 15% of the $950,000 redemption amount) payable by the Company to Streeterville. Such amount was added to the outstanding balance under the Streeterville Note. On October 16, 2024, Streeterville submitted a redemption notice in the amount of $142,500. On October 21, 2024, the Company issued 675,724 shares of common stock to Streeterville in payment of the $142,500 redemption amount. Following such issuance, the outstanding balance under the Streeterville Note was $6,579,658.

About Novo Integrated Sciences, Inc.

Novo Integrated Sciences, Inc. is pioneering a holistic approach to patient-first health and wellness through a multidisciplinary healthcare ecosystem of services and product innovation. Novo offers an essential and differentiated solution to deliver, or intend to deliver, these services and products through the integration of medical technology, advanced therapeutics, and rehabilitative science.

We believe that “decentralizing” healthcare, through the integration of medical technology and interconnectivity, is an essential solution to the rapidly evolving fundamental transformation of how non-catastrophic healthcare is delivered both now and in the future. Specific to non-critical care, ongoing advancements in both medical technology and inter-connectivity are allowing for a shift of the patient/practitioner relationship to the patient’s home and away from on-site visits to primary medical centers with mass-services. This acceleration of “ease-of-access” in the patient/practitioner interaction for non-critical care diagnosis and subsequent treatment minimizes the degradation of non-critical health conditions to critical conditions as well as allowing for more cost-effective healthcare distribution.

The Company’s decentralized healthcare business model is centered on three primary pillars to best support the transformation of non-catastrophic healthcare delivery to patients and consumers:

  • First Pillar: Service Networks. Deliver multidisciplinary primary care services through (i) an affiliate network of clinic facilities, (ii) small and micro footprint sized clinic facilities primarily located within the footprint of box-store commercial enterprises, (iii) clinic facilities operated through a franchise relationship with the Company, and (iv) corporate operated clinic facilities.
  • Second Pillar: Technology. Develop, deploy, and integrate sophisticated interconnected technology, interfacing the patient to the healthcare practitioner thus expanding the reach and availability of the Company’s services, beyond the traditional clinic location, to geographic areas not readily providing advanced, peripheral based healthcare services, including the patient’s home.
  • Third Pillar: Products. Develop and distribute effective, personalized health and wellness product solutions allowing for the customization of patient preventative care remedies and ultimately a healthier population. The Company’s science-first approach to product innovation further emphasizes our mandate to create and provide over-the-counter preventative and maintenance care solutions.

Innovation through science combined with the integration of sophisticated, secure technology assures Novo Integrated Sciences of continued cutting edge advancement in patient first platforms.

For more information concerning Novo Integrated Sciences, please visit www.novointegrated.com. For more information on NHL, please visit www.novohealthnet.com.

Twitter, LinkedIn, Facebook, Instagram, YouTube

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release are forward-looking statements. In some cases, forward-looking statements can be identified by words such as "believe," “intend,” "expect," "anticipate," "plan," "potential," "continue" or similar expressions. Such forward-looking statements include risks and uncertainties, and there are important factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These factors, risks and uncertainties are discussed in Novo’s filings with the Securities and Exchange Commission. Investors should not place any undue reliance on forward-looking statements since they involve known and unknown, uncertainties and other factors which are, in some cases, beyond Novo’s control which could, and likely will, materially affect actual results, levels of activity, performance or achievements. Any forward-looking statement reflects Novo’s current views with respect to future events and is subject to these and other risks, uncertainties and assumptions relating to operations, results of operations, growth strategy and liquidity. Novo assumes no obligation to publicly update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. The contents of any website referenced in this press release are not incorporated by reference herein.

 

NOVO INTEGRATED SCIENCES, INC.

CONSOLIDATED BALANCE SHEETS

As of August 31, 2024 and 2023

 

 

 

August 31,

 

August 31,

 

 

2024

 

2023

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

844,584

 

 

$

416,323

 

Accounts receivable, net

 

 

1,916,819

 

 

 

1,467,028

 

Inventory, net

 

 

1,000,742

 

 

 

1,106,983

 

Other receivables

 

 

1,235,423

 

 

 

1,051,584

 

Prepaid expenses and other current assets

 

 

417,282

 

 

 

346,171

 

Total current assets

 

 

5,414,850

 

 

 

4,388,089

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

5,110,776

 

 

 

5,390,038

 

Intangible assets, net

 

 

13,369,868

 

 

 

16,218,539

 

Right-of-use assets, net

 

 

1,691,309

 

 

 

1,983,898

 

Goodwill

 

 

6,554,473

 

 

 

7,582,483

 

TOTAL ASSETS

 

$

32,141,276

 

 

$

35,563,047

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

3,235,800

 

 

$

3,513,842

 

Accrued expenses

 

 

1,592,288

 

 

 

1,233,549

 

Accrued interest (including amounts to related parties)

 

 

624,287

 

 

 

382,666

 

Government loans and notes payable, current portion

 

 

45,681

 

 

 

277,405

 

Convertible notes payable, net of discount of $3,505,849

 

 

2,704,151

 

 

 

558,668

 

Derivative liability

 

 

4,685,198

 

 

 

-

 

Contingent liability

 

 

13,836

 

 

 

61,767

 

Debentures, related parties, current portion

 

 

913,598

 

 

 

916,824

 

Due to related parties

 

 

356,928

 

 

 

533,001

 

Finance lease liability, current portion

 

 

4,354

 

 

 

11,744

 

Operating lease liability, current portion

 

 

403,291

 

 

 

415,392

 

Total current liabilities

 

 

14,579,412

 

 

 

7,904,858

 

 

 

 

 

 

 

 

Government loans and notes payable, net of current portion

 

 

112,001

 

 

 

65,038

 

Operating lease liability, net of current portion

 

 

1,440,367

 

 

 

1,693,577

 

Deferred tax liability

 

 

1,395,571

 

 

 

1,400,499

 

TOTAL LIABILITIES

 

 

17,527,351

 

 

 

11,063,972

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Novo Integrated Sciences, Inc.

 

 

 

 

 

 

Convertible preferred stock; $0.001 par value; 1,000,000 shares authorized; Nil shares issued and outstanding at August 31, 2024 and August 31, 2023

 

 

-

 

 

 

-

 

Common stock; $0.001 par value; 499,000,000 shares authorized; 19,054,523 and 15,759,325 shares issued and outstanding at August 31, 2024 and August 31, 2023, respectively

 

 

19,055

 

 

 

15,760

 

Additional paid-in capital

 

 

96,660,607

 

 

 

90,973,316

 

Common stock to be issued (1,700 and 91,138 shares at August 31, 2024 and August 31, 2023)

 

 

25,500

 

 

 

1,217,293

 

Other comprehensive (loss) income

 

 

1,387,244

 

 

 

(357,383

)

Accumulated deficit

 

 

(83,199,785

)

 

 

(67,033,041

)

Total Novo Integrated Sciences, Inc. stockholders’ equity

 

 

14,892,621

 

 

 

24,815,945

 

Noncontrolling interest

 

 

(278,696

)

 

 

(316,870

)

Total stockholders’ equity

 

 

14,613,925

 

 

 

24,499,075

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

32,141,276

 

 

$

35,563,047

 

 

* The consolidated balance sheets’ common stock share amounts have been retroactively adjusted to account for the Company’s 1:10 reverse stock split, effective November 7, 2023.

NOVO INTEGRATED SCIENCES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

For the Years Ended August 31, 2024 and 2023

 

 

 

Years Ended

 

 

August 31,

 

August 31,

 

 

2024

 

2023

 

 

 

 

 

Revenues

 

$

13,294,357

 

 

$

12,572,019

 

 

 

 

 

 

 

 

Cost of revenues

 

 

7,551,853

 

 

 

7,619,304

 

 

 

 

 

 

 

 

Gross profit

 

 

5,742,504

 

 

 

4,952,715

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

Selling expenses

 

 

17,137

 

 

 

15,149

 

General and administrative expenses

 

 

14,039,265

 

 

 

13,490,728

 

Impairment of assets

 

 

761,067

 

 

 

-

 

Goodwill impairment

 

 

1,001,333

 

 

 

-

 

Total operating expenses

 

 

15,818,802

 

 

 

13,505,877

 

 

 

 

 

 

 

 

Loss from operations

 

 

(10,076,298

)

 

 

(8,553,162

)

 

 

 

 

 

 

 

Non-operating income (expense)

 

 

 

 

 

 

Interest income

 

 

202,525

 

 

 

9,027

 

Interest expense

 

 

(652,398

)

 

 

(360,571

)

Other (expense) income

 

 

(1,032,620

)

 

 

607,589

 

Change in fair value of derivative liability

 

 

3,594,171

 

 

 

-

 

Amortization of debt discount

 

 

(6,574,862

)

 

 

(4,757,121

)

Foreign currency transaction losses

 

 

(1,589,088

)

 

 

(215,206

)

Total other income (expense)

 

 

(6,052,272

)

 

 

(4,716,282

)

 

 

 

 

 

 

 

Loss before income taxes

 

 

(16,128,570

)

 

 

(13,269,444

)

 

 

 

 

 

 

 

Income tax expense (recovery)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

Net loss

 

$

(16,128,570

)

 

$

(13,269,444

)

 

 

 

 

 

 

 

Net loss attributed to noncontrolling interest

 

 

38,174

 

 

 

(54,892

)

 

 

 

 

 

 

 

Net loss attributed to Novo Integrated Sciences, Inc.

 

$

(16,166,744

)

 

$

(13,214,552

)

 

 

 

 

 

 

 

Comprehensive loss:

 

 

 

 

 

 

Net loss

 

 

(16,128,570

)

 

 

(13,269,444

)

Foreign currency translation loss

 

 

(1,744,627

)

 

 

(922,609

)

Comprehensive loss:

 

$

(17,873,197

)

 

$

(14,192,053

)

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic and diluted

 

 

18,032,015

 

 

 

10,165,548

 

 

 

 

 

 

 

 

Net loss per common share - basic and diluted

 

$

(0.89

)

 

$

(1.30

)

 

* The consolidated statements of operations and comprehensive loss’s share and per share amounts have been retroactively adjusted to account for the Company’s 1:10 reverse stock split, effective November 7, 2023.

NOVO INTEGRATED SCIENCES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

For the Years Ended August 31, 2024 and 2023

 

 

Common Stock

 

Additional

Paid-in

 

Common Stock To

 

Other Comprehensive

 

Accumulated

 

Total Novo Stockholders’

 

Noncontrolling

 

Total

 

Shares

 

Amount

 

Capital

 

Be Issued

 

Income

 

Deficit

 

Equity

 

Interest

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, August 31, 2022

 

3,118,063

 

$

3,118

 

$

66,084,887

 

 

$

9,474,807

 

 

$

560,836

 

 

$

(53,818,489

)

 

$

22,305,159

 

 

$

(257,588

)

 

$

22,047,571

 

Units issued for cash, net of offering costs

 

400,000

 

 

400

 

 

1,794,600

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,795,000

 

 

 

-

 

 

 

1,795,000

 

Cashless exercise of warrants

 

583,334

 

 

583

 

 

1,421,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,421,583

 

 

 

-

 

 

 

1,421,583

 

Share issuance for convertible debt settlement

 

10,177,834

 

 

10,178

 

 

9,957,962

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,968,140

 

 

 

-

 

 

 

9,968,140

 

Exercise of warrants for cash

 

532,600

 

 

533

 

 

532,067

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

532,600

 

 

 

-

 

 

 

532,600

 

Shares issued with convertible notes

 

265,167

 

 

265

 

 

247,622

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

247,887

 

 

 

-

 

 

 

247,887

 

Value of warrants issued with convertible notes

 

-

 

 

-

 

 

257,994

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

257,994

 

 

 

-

 

 

 

257,994

 

Beneficial conversion feature upon issuance on convertible debt

 

-

 

 

-

 

 

164,046

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

164,046

 

 

 

-

 

 

 

164,046

 

Extinguishment of derivative liability due to conversion

 

-

 

 

-

 

 

1,390,380

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,390,380

 

 

 

-

 

 

 

1,390,380

 

Common stock for services

 

358,500

 

 

359

 

 

480,233

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

480,592

 

 

 

-

 

 

 

480,592

 

Issuance of common stock to be issued

 

323,827

 

 

324

 

 

8,257,190

 

 

 

(8,257,514

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Fair value of stock options

 

-

 

 

-

 

 

385,335

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

385,335

 

 

 

-

 

 

 

385,335

 

Foreign currency translation loss

 

-

 

 

-

 

 

-

 

 

 

-

 

 

 

(918,219

)

 

 

-

 

 

 

(918,219

)

 

 

(4,390

)

 

 

(922,609

)

Net loss

 

-

 

 

-

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(13,214,552

)

 

 

(13,214,552

)

 

 

(54,892

)

 

 

(13,269,444

)

Balance, August 31, 2023

 

15,759,325

 

$

15,760

 

$

90,973,316

 

 

$

1,217,293

 

 

$

(357,383

)

 

$

(67,033,041

)

 

$

24,815,945

 

 

$

(316,870

)

 

$

24,499,075

 

Cashless exercise of warrants

 

245,802

 

 

246

 

 

1,323,152

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,323,398

 

 

 

-

 

 

 

1,323,398

 

Exercise of warrants for cash

 

240,400

 

 

240

 

 

240,160

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

240,400

 

 

 

-

 

 

 

240,400

 

Shares issued for convertible debt settlement

 

2,283,176

 

 

2,283

 

 

1,608,600

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,610,883

 

 

 

-

 

 

 

1,610,883

 

Issuance of common stock to be issued

 

73,767

 

 

74

 

 

1,172,776

 

 

 

(1,172,850

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common stock issued for services

 

424,080

 

 

424

 

 

1,194,976

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,195,400

 

 

 

-

 

 

 

1,195,400

 

Reverse stock split share rounding

 

27,973

 

 

28

 

 

(28

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Fair value of stock options

 

-

 

 

-

 

 

147,655

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

147,655

 

 

 

-

 

 

 

147,655

 

Cancellation of agreement

 

-

 

 

-

 

 

-

 

 

 

(18,943

)

 

 

-

 

 

 

-

 

 

 

(18,943

)

 

 

-

 

 

 

(18,943

)

Foreign currency translation loss

 

-

 

 

-

 

 

-

 

 

 

-

 

 

 

1,744,627

 

 

 

-

 

 

 

1,744,627

 

 

 

-

 

 

 

1,744,627

 

Net loss

 

-

 

 

-

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(16,166,744

)

 

 

(16,166,744

)

 

 

38,174

 

 

 

(16,128,570

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, August 31, 2024

 

19,054,523

 

$

19,055

 

$

96,660,607

 

 

$

25,500

 

 

$

1,387,244

 

 

$

(83,199,785

)

 

$

14,892,621

 

 

$

(278,696

)

 

$

14,613,925

 

 

* The consolidated statements of stockholder’s equity share amounts have been retroactively adjusted to account for the Company’s 1:10 reverse stock split, effective November 7, 2023.

NOVO INTEGRATED SCIENCES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Years Ended August 31, 2024 and 2023

 

 

 

 

 

 

 

Years Ended

 

 

August 31,

 

August 31,

 

 

2024

 

2023

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net loss

 

$

(16,128,570

)

 

$

(13,269,444

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

2,261,519

 

 

 

2,302,754

 

Fair value of vested stock options

 

 

147,656

 

 

 

385,335

 

Financing costs for debt extension

 

 

-

 

 

 

1,421,583

 

Change in fair value of derivative liability

 

 

(3,594,171

)

 

 

-

 

Default payment and interest paid through common share issuance

 

 

-

 

 

 

205,349

 

Cashless exercise of warrants

 

 

1,323,398

 

 

 

-

 

Common stock issued for services

 

 

1,195,400

 

 

 

480,592

 

Operating lease expense

 

 

616,799

 

 

 

797,515

 

Cancellation of shares to be issued

 

 

62,130

 

 

 

-

 

Amortization of debt discount

 

 

6,574,862

 

 

 

4,757,121

 

Foreign currency transaction losses

 

 

1,589,088

 

 

 

215,206

 

Impairment of assets

 

 

761,067

 

 

 

-

 

Assets write off

 

 

321,872

 

 

 

-

 

Goodwill impairment

 

 

1,001,333

 

 

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(453,252

)

 

 

(597,191

)

Inventory

 

 

(210,883

)

 

 

(255,781

)

Prepaid expenses and other current assets

 

 

(259,972

)

 

 

210,382

 

Accounts payable

 

 

(267,211

)

 

 

1,770,589

 

Accrued expenses

 

 

330,276

 

 

 

153,598

 

Accrued interest

 

 

275,618

 

 

 

(58,066

)

Operating lease liability

 

 

(616,799

)

 

 

(762,852

)

Net cash used in operating activities

 

 

(5,069,840

)

 

 

(2,243,315

)

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Purchase of property and equipment

 

 

(5,034

)

 

 

(49,224

)

 

 

 

 

 

 

 

Net cash (used in) provided by investing activities

 

 

(5,034

)

 

 

(49,224

)

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

(Repayments to) receipt from related parties

 

 

(396,418

)

 

 

7,206

 

Proceeds from notes payable

 

 

402

 

 

 

222,780

 

Repayments of notes payable

 

 

(183,725

)

 

 

(37,130

)

Repayments of finance leases

 

 

(7,334

)

 

 

(8,611

)

Proceeds from issuance of convertible notes

 

 

8,649,153

 

 

 

1,285,903

 

Repayment of convertible notes

 

 

(3,311,536

)

 

 

(3,033,888

)

Proceeds from the sale of common stock, net of offering costs

 

 

-

 

 

 

1,795,000

 

Proceeds from exercise of warrants

 

 

240,400

 

 

 

532,600

 

Net cash provided by financing activities

 

 

4,990,942

 

 

 

763,860

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

512,193

 

 

 

(233,685

)

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

428,261

 

 

 

(1,762,364

)

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

 

 

416,323

 

 

 

2,178,687

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF YEAR

 

$

844,584

 

 

$

416,323

 

 

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

 

Interest

 

$

190,491

 

 

$

432,094

 

Income taxes

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

Common stock issued for convertible debt

 

$

1,610,883

 

 

$

9,968,140

 

Common stock issued for acquisition

 

$

-

 

 

$

-

 

Warrants issued with convertible notes

 

$

-

 

 

$

257,994

 

Beneficial conversion feature upon issuance of convertible notes

 

$

-

 

 

$

164,046

 

Debt discount recognized on derivative liability

 

$

-

 

 

$

1,390,380

 

Extinguishment of derivative liability due to conversion

 

$

-

 

 

$

1,390,380

 

Debt discount recognized on convertible note

 

$

-

 

 

$

975,024

 

Common stock issued with convertible notes

 

$

-

 

 

$

247,887

 

Common stock issued for services

 

$

1,195,400

 

 

$

-

 

Cashless exercise of warrants

 

$

1,323,398

 

 

$

-

 

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.