☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Nevada
|
20-1176000
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
11495 Valley View Road
Eden Prairie, MN
|
55344
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
None
|
N/A
|
N/A |
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Non-accelerated filer ☒
|
Smaller reporting company ☒
|
|
Emerging growth company ☐
|
Page
|
||
PART I – FINANCIAL INFORMATION
|
||
Item 1.
|
4 |
|
4 |
||
5 |
||
6 |
||
8 |
||
9 |
||
Item 2.
|
17 |
|
Item 3.
|
21 |
|
Item 4.
|
21 |
|
PART II – OTHER INFORMATION
|
||
Item 1.
|
22 |
|
Item 1A.
|
22 |
|
Item 2.
|
22 | |
Item 3.
|
22 | |
Item 4.
|
22 | |
Item 5.
|
22 |
|
Item 6.
|
23 |
|
25 |
September 30, 2022
|
December 31, 2021
|
|||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash
|
$
|
1,112
|
$
|
619
|
||||
Accounts receivable, net of allowance for doubtful accounts of $0.8
million, respectively
|
2,403
|
2,415
|
||||||
Inventory
|
1,413
|
1,040
|
||||||
Prepaid expenses and other current assets
|
1,935
|
326
|
||||||
Total Current Assets
|
6,863
|
4,400
|
||||||
Property, Equipment and Other, net
|
673
|
1,118
|
||||||
Other Intangible Assets, net
|
5,313
|
5,841
|
||||||
Goodwill
|
7,260
|
7,260
|
||||||
Total Assets
|
$
|
20,109
|
$
|
18,619
|
||||
LIABILITIES
|
||||||||
Current Liabilities:
|
||||||||
Senior secured promissory note payable, in default
|
$
|
12,773
|
$
|
11,586
|
||||
Convertible promissory notes payable, in default
|
4,000
|
11,601
|
||||||
Convertible promissory notes, related parties, in default
|
1,373
|
1,596
|
||||||
Convertible promissory notes payable
|
9,174 | - | ||||||
Convertible promissory notes payable, related parties
|
4,485 | - | ||||||
Advances on future cash receipts
|
194 | 446 | ||||||
Accounts payable
|
5,055
|
7,644
|
||||||
Accrued expenses
|
4,100
|
4,394
|
||||||
Accrued employee compensation
|
3,792
|
4,247
|
||||||
Due under factoring ageement
|
1,510 | 1,737 | ||||||
Warrant liability
|
1,196
|
9,614
|
||||||
Current portion of SBA loans
|
-
|
158
|
||||||
Accrued interest
|
3,988
|
2,521
|
||||||
Accrued interest, related parties
|
546
|
289
|
||||||
Current portion of lease and contract liabilities
|
249
|
316
|
||||||
Other
|
30
|
114
|
||||||
Total Current Liabilities
|
52,465
|
56,263
|
||||||
Non-current Liabilities
|
||||||||
SBA loans
|
-
|
875
|
||||||
Lease liabilities
|
263
|
118
|
||||||
Contract liabilities
|
205
|
293
|
||||||
Deferred tax liability
|
28
|
28
|
||||||
Total Non-current Liabilities
|
496
|
1,314
|
||||||
Total Liabilities
|
52,961
|
57,577
|
||||||
Commitments and Contingencies (Footnote 11)
|
||||||||
STOCKHOLDERS’ DEFICIT
|
||||||||
Preferred Stock, par value $0.001, 5,000,000 shares authorized; 6,175
shares Series A, 293 shares Series B, 90 shares Series C and 8 shares Series D no shares issued and outstanding at September 30, 2022 and December 31, 2021
|
-
|
-
|
||||||
Common Stock, par value $0.001, 800,000,000 shares authorized; 548,737,651
and 481,619,621 issued and outstanding at September 30, 2022 December 31, 2021, respectively
|
549
|
482
|
||||||
Additional Paid-in Capital
|
152,750
|
144,582
|
||||||
Accumulated Deficit
|
(186,084
|
)
|
(183,949
|
)
|
||||
Accumulated Other Comprehensive Loss
|
(67
|
)
|
(73
|
)
|
||||
Total Stockholders’ Deficit
|
(32,852
|
)
|
(38,958
|
)
|
||||
Total Liabilities and Stockholders’ Deficit
|
$
|
20,109
|
$
|
18,619
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Revenues:
|
||||||||||||||||
Accessory and parts revenue
|
$
|
3,012
|
$
|
2,067
|
$
|
7,866
|
$
|
5,645
|
||||||||
Product
|
902
|
1,299
|
2,408
|
2,066
|
||||||||||||
Rental Income
|
247 | 333 | 935 | 864 | ||||||||||||
License fees and other
|
5
|
26
|
33
|
175
|
||||||||||||
Total Revenue
|
4,166
|
3,725
|
11,242
|
8,750
|
||||||||||||
Cost of Revenues
|
606
|
1,555
|
2,590
|
3,658
|
||||||||||||
Gross Margin
|
3,560
|
2,170
|
8,652
|
5,092
|
||||||||||||
Operating Expenses:
|
||||||||||||||||
General and administrative
|
3,404 | 2,864 | 8,482 | 8,909 | ||||||||||||
Selling and marketing
|
1,650 | 2,150 | 5,037 | 6,450 | ||||||||||||
Research and development
|
157
|
297
|
494
|
923
|
||||||||||||
Gain on disposal of assets
|
- | - | (690 | ) | - | |||||||||||
Depreciation and amortization
|
189 | 194 | 575 | 585 | ||||||||||||
Total Operating Expenses
|
5,400
|
5,505
|
13,898
|
16,867
|
||||||||||||
Operating Loss
|
(1,840
|
)
|
(3,335
|
)
|
(5,246
|
)
|
(11,775
|
)
|
||||||||
Other Income (Expense):
|
||||||||||||||||
Interest expense
|
(3,301
|
)
|
(1,781
|
)
|
(9,203
|
)
|
(4,340
|
)
|
||||||||
Interest expense, related party
|
(439 | ) | (55 | ) | (551 | ) | (150 | ) | ||||||||
Change in fair value of derivative liabilities
|
5,252
|
1,555
|
16,597
|
1,599
|
||||||||||||
Loss on issuance of debt
|
-
|
(1,088
|
)
|
(3,434
|
)
|
(3,572
|
)
|
|||||||||
Gain / (loss) on extinguishment of debt
|
(86 | ) | 460 | (297 | ) | 460 | ||||||||||
Gain / (loss) on foreign currency exchange
|
1
|
(2
|
)
|
(1
|
)
|
2
|
||||||||||
Other Income (Expense), net
|
1,427
|
(911
|
)
|
3,111
|
(6,001
|
)
|
||||||||||
Net Loss before Income Taxes
|
(413
|
)
|
(4,246
|
)
|
(2,135
|
)
|
(17,776
|
)
|
||||||||
Provision for Income Taxes
|
-
|
6
|
-
|
28
|
||||||||||||
Net Loss
|
(413
|
)
|
(4,252
|
)
|
(2,135
|
)
|
(17,804
|
)
|
||||||||
|
||||||||||||||||
Other Comprehensive Loss |
||||||||||||||||
Foreign currency translation adjustments
|
-
|
-
|
-
|
(12
|
)
|
|||||||||||
Total Comprehensive Loss
|
$
|
(413
|
)
|
$
|
(4,252
|
)
|
$
|
(2,135
|
)
|
$
|
(17,816
|
)
|
||||
Loss per Share:
|
||||||||||||||||
Basic and Diluted
|
$ | (0.00 | ) | |
$ | (0.01 | ) | $ | (0.00 | ) | $ | (0.03 | ) | |||
Weighted average shares outstanding, basic and diluted |
||||||||||||||||
Basic and Diluted
|
561,069,625 | 518,310,781 | 542,484,779 | 518,370,156 |
Three Months Ended September 30, 2022
|
||||||||||||||||||||||||||||||||
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||
Number of
|
Number of
|
Accumulated
|
||||||||||||||||||||||||||||||
Shares |
Shares
|
Other | ||||||||||||||||||||||||||||||
Issued and
|
Issued and
|
Additional Paid-
|
Accumulated
|
Comprehensive | ||||||||||||||||||||||||||||
Outstanding |
Par Value
|
Outstanding
|
Par Value
|
in Capital
|
Deficit | Loss | Total |
|||||||||||||||||||||||||
Balances as of June 30, 2022
|
-
|
$
|
-
|
529,293,205
|
$
|
529
|
$
|
151,409
|
$
|
(185,671
|
)
|
$
|
(67
|
)
|
$
|
(33,800
|
)
|
|||||||||||||||
Shares issued for settlement of debt and warrants
|
-
|
-
|
19,444,446
|
20
|
1,341
|
1,361
|
||||||||||||||||||||||||||
Net loss
|
-
|
-
|
-
|
-
|
-
|
(413
|
)
|
-
|
(413
|
)
|
||||||||||||||||||||||
Balances as of September 30, 2022
|
-
|
$
|
-
|
548,737,651
|
$
|
549
|
$
|
152,750
|
$
|
(186,084
|
)
|
$
|
(67
|
)
|
$
|
(32,852
|
)
|
Three Months Ended September 30, 2021
|
||||||||||||||||||||||||||||||||
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||
Number of
|
Number of
|
Accumulated
|
||||||||||||||||||||||||||||||
Shares | Shares | Other | ||||||||||||||||||||||||||||||
Issued and
|
Issued and
|
Additional Paid-
|
Accumulated
|
Comprehensive | ||||||||||||||||||||||||||||
Outstanding |
Par Value
|
Outstanding |
Par Value
|
in Capital
|
Deficit | Loss | Total | |||||||||||||||||||||||||
Balances as of June 30, 2021
|
-
|
$
|
-
|
481,619,621
|
$
|
482
|
$
|
144,582
|
$
|
(170,242
|
)
|
$
|
(74
|
)
|
$
|
(25,252
|
)
|
|||||||||||||||
Net loss
|
-
|
-
|
-
|
-
|
-
|
(4,252
|
)
|
-
|
(4,252
|
)
|
||||||||||||||||||||||
Balances as of September 30, 2021
|
-
|
$
|
-
|
481,619,621
|
$
|
482
|
$
|
144,582
|
$
|
(174,494
|
)
|
$
|
(74
|
)
|
$
|
(29,504
|
)
|
Nine Months Ended September 30, 2022
|
||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||||||
Number of | Number of | Accumulated | ||||||||||||||||||||||||||||||
Shares | Shares | Other | ||||||||||||||||||||||||||||||
Issued and | Issued and | Additional Paid- | Accumulated |
Comprehensive
|
||||||||||||||||||||||||||||
Outstanding | Par Value |
Outstanding |
Par Value |
in Capital | Deficit | Loss | Total |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balances as of December 31, 2021
|
-
|
$
|
-
|
481,619,621
|
$
|
482
|
$
|
144,582
|
$
|
(183,949
|
)
|
$
|
(73
|
)
|
$
|
(38,958
|
)
|
|||||||||||||||
Cashless warrant exercise
|
-
|
14,000,000
|
14
|
2,152
|
-
|
-
|
2,166
|
|||||||||||||||||||||||||
Warrant exercise
|
-
|
-
|
909,091
|
1
|
99
|
-
|
-
|
100
|
||||||||||||||||||||||||
Shares issued in conjuction with Note Payable
|
-
|
-
|
20,666,993
|
20
|
3,700
|
-
|
-
|
3,720
|
||||||||||||||||||||||||
Shared issed for settlement of debt and warrants
|
- | - | 19,444,446 | 20 | 1,341 | - | - | 1,361 | ||||||||||||||||||||||||
Shares issued for services
|
12,097,500
|
12
|
876
|
-
|
-
|
888
|
||||||||||||||||||||||||||
Net loss
|
-
|
-
|
-
|
-
|
-
|
(2,135
|
)
|
-
|
(2,135
|
)
|
||||||||||||||||||||||
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
6
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balances as of September 30, 2022
|
-
|
$
|
-
|
548,737,651
|
$
|
549
|
$
|
152,750
|
$
|
(186,084
|
)
|
$
|
(67
|
)
|
$
|
(32,852
|
)
|
Nine Months Ended September 30, 2021
|
||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||||||
Number of | Number of | Accumulated | ||||||||||||||||||||||||||||||
Shares | Shares | Other | ||||||||||||||||||||||||||||||
Issued and | Issued and | Additional Paid- | Accumulated | Comprehensive | ||||||||||||||||||||||||||||
Outstanding | Par Value | Outstanding | Par Value | in Capital | Deficit | Loss | Total | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balances as of December 31, 2020
|
-
|
$
|
-
|
470,694,621
|
$
|
471
|
$
|
142,563
|
$
|
(156,690
|
)
|
$
|
(62
|
)
|
$
|
(13,718
|
)
|
|||||||||||||||
Cashless warrant exercise
|
-
|
-
|
10,925,000
|
11
|
(11
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||
Reclassification of warrant liability due to cashless warrant exercise
|
-
|
-
|
-
|
-
|
2,030
|
-
|
-
|
2,030
|
||||||||||||||||||||||||
Net loss
|
-
|
-
|
-
|
-
|
-
|
(17,804
|
)
|
-
|
(17,804
|
)
|
||||||||||||||||||||||
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
(12
|
)
|
(12
|
)
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balances as of September 30, 2021
|
-
|
$
|
-
|
481,619,621
|
$
|
482
|
$
|
144,582
|
$
|
(174,494
|
)
|
$
|
(74
|
)
|
$
|
(29,504
|
)
|
Nine Months Ended September 30,
|
||||||||
2022
|
2021
|
|||||||
Cash Flows - Operating Acivities:
|
||||||||
Net loss
|
$
|
(2,135
|
)
|
$
|
(17,804
|
)
|
||
Adjustments to reconcile net loss to net cash used by operating activities
|
||||||||
Depreciation and Amortization
|
681
|
970
|
||||||
Bad debt expense
|
62
|
307
|
||||||
Income tax expense
|
-
|
28 |
||||||
Shares issued for service | 888 | - | ||||||
Loss (Gain) on extinguishment of debt | 297 | (460 | ) | |||||
Gain on sale of property and equipment, net
|
(690 | ) | - |
|||||
Change in fair value of derivative liabilities
|
(16,597 | ) |
(1,599
|
)
|
||||
Loss on issuance of debt
|
3,434 | 3,572 | ||||||
Amortization of debt issuance costs and original issue discount
|
2,998
|
1,418
|
||||||
Accrued interest
|
1,618
|
929
|
||||||
Interest payable, related parties
|
168
|
150
|
||||||
Changes in operating assets and liabilities
|
||||||||
Accounts receivable - trade
|
69
|
(345
|
)
|
|||||
Inventory
|
(373
|
)
|
1,430
|
|||||
Prepaid expenses and other assets
|
(1,437
|
)
|
(355
|
)
|
||||
Accounts payable
|
(1,863
|
)
|
2,656
|
|||||
Accrued expenses
|
271
|
1,652
|
||||||
Accrued employee compensation
|
(473
|
)
|
885
|
|||||
Contract liabilties
|
(94
|
)
|
60
|
|||||
Net Cash Used in Operating Activities
|
(13,176
|
)
|
(6,506
|
)
|
||||
Cash Flows - Investing Activities
|
||||||||
Proceeds from sale of property and equipment
|
1,022
|
-
|
||||||
Purchase of property and equipment
|
- | (441 | ) | |||||
Net Cash Flows Provided by (Used in) Investing Activities
|
1,022
|
(441
|
)
|
|||||
Cash Flows - Financing Activities
|
||||||||
Proceeds from senior promissory notes
|
2,940 | 940 | ||||||
Proceeds from short term notes
|
640
|
125
|
||||||
Proceeds from factoring, net
|
(227 | ) | 1,244 | |||||
Proceeds from SBA loan
|
- | 1,033 | ||||||
Proceeds from warrant exercises
|
100
|
-
|
||||||
Proceeds from convertible promissory notes
|
12,366 | 1,928 | ||||||
Payments of principal on finance leases
|
(174
|
)
|
(143
|
)
|
||||
Payments of principal on convertible promissory notes, related parties, convertible promissory notes and SBA loans | (2,981 | ) | (237 | ) | ||||
Net Cash Flows Provided by Financing Activities
|
12,664
|
4,890
|
||||||
Effect of Exchange Rates on Cash
|
(17
|
)
|
(53
|
)
|
||||
Net Change in Cash During Period
|
493
|
(2,110
|
)
|
|||||
Cash at Beginning of Period
|
619
|
2,437
|
||||||
Cash at End of Period
|
$
|
1,112
|
$
|
327
|
||||
Supplemental Information:
|
||||||||
Cash paid for interest
|
$
|
3,345
|
$
|
1,993
|
||||
Non-cash Investing and Financing Activities:
|
||||||||
Reclassification of warrant liability due to cashless warrant exercise
|
$
|
2,166
|
$
|
2,030
|
||||
Settlement of debt and warrants with stock
|
1,361 | $ | - | |||||
Warrants issued in conjunction with senior secured promissory note payable
|
2,654 | - | ||||||
Common shares issued in conjunction with senior secured promissory note payable
|
3,720 | - | ||||||
Embedded conversion option with issuances of convertible debt | 2,309 | 2,740 | ||||||
Working capital balances refinanced into Convertible notes payable | 2,273 | - | ||||||
Warrant issuance in conjunction with convertible debt | 1,463 | 758 |
1.
|
Nature of the Business and Basis of Presentation
|
2. |
Going Concern
|
3. |
Summary of Significant Accounting Policies
|
4. |
Loss per Share
|
Three Months Ended
|
Nine Months Ended | |||||||||||||||
September 30, 2022
|
September 30, 2021
|
September 30, 2022 |
September 30, 2021
|
|||||||||||||
Weighted average shares outstanding
|
||||||||||||||||
Common shares
|
540,584
|
481,620
|
519,127 | 481,620 | ||||||||||||
Common shares issuable assuming exercise of nominally priced warrants
|
20,486
|
36,691
|
23,358 | 36,751 | ||||||||||||
Weighted average shares outstanding
|
561,070
|
518,311
|
542,485 | 518,370 |
Nine Months Ended | ||||||||
September 30, 2022
|
September 30, 2021
|
|||||||
Common stock options
|
21,246
|
31,760
|
||||||
Common stock purchase warrants
|
984,799
|
159,858
|
||||||
Convertible notes payable
|
483,588
|
98,675
|
||||||
1,489,633
|
290,293
|
|
5. |
Accrued Expenses
|
|
2022
|
2021
|
||||||
Registration penalties
|
$
|
1,593
|
$
|
1,950
|
||||
License fees
|
893
|
893
|
||||||
Board of director’s fees
|
663
|
507
|
||||||
Other
|
951
|
1,044
|
||||||
|
$
|
4,100
|
$
|
4,394
|
6.
|
Concentration of Credit Risk and Limited Suppliers
|
September 30, 2022
|
December 31, 2021
|
|||||||
Accounts Receivable:
|
||||||||
Customer A
|
12
|
%
|
24
|
%
|
||||
Customer B
|
10 | % | 16 | % |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2022
|
September 30, 2021
|
September 30, 2022
|
September 30, 2021
|
|||||||||||||
Purchases:
|
||||||||||||||||
Vendor A
|
18
|
%
|
52
|
%
|
18 | % | 46 | % | ||||||||
Vendor B
|
n/a
|
n/a
|
n/a | 15 | % |
7. |
Notes Payable
|
As of 09/30/2022 (dollars in thousands)
|
Maturity Date
|
Interest Rate
|
Conversion Price
|
Principal
|
Remaining Debt Discount
|
Remaining Embedded Conversion Option
|
Carrying Value
|
||||||||||||||||||
Senior secured promissory note payable
|
In default
|
20.5
|
%
|
n/a
|
$ |
18,000
|
$ |
(5,227
|
)
|
$ |
-
|
$ |
12,773
|
||||||||||||
2021 Convertible promissory notes payable
|
In default
|
17.0
|
%
|
$ |
0.0538
|
4,000
|
-
|
-
|
4,000
|
||||||||||||||||
Convertible promissory notes payable, related parties
|
In default
|
14.0
|
%
|
$ |
0.10
|
1,373
|
-
|
-
|
1,373
|
||||||||||||||||
Convertible notes payable
|
August 5, 2023
|
15.0
|
%
|
$ |
0.04
|
10,849
|
(2,966
|
)
|
1,291
|
9,174
|
|||||||||||||||
Convertible notes payable, related parties
|
August 5, 2023
|
15.0
|
%
|
$ |
0.04
|
5,305
|
(1,451
|
)
|
631
|
4,485
|
|||||||||||||||
Advances on future cash receipts
|
In default
|
n/a
|
n/a
|
296
|
(102
|
)
|
-
|
194
|
|||||||||||||||||
Total short-term debt as of September 30, 2022, including notes in default
|
$ |
39,823
|
$ |
(9,746
|
)
|
$ |
1,922
|
$ |
31,999
|
As of 12/31/2021 (dollars in thousands)
|
Maturity Date
|
Interest Rate
|
Conversion Price
|
Principal
|
Remaining Debt Discount
|
Remaining Embedded Conversion Option
|
Carrying Value
|
||||||||||||||||||
Senior secured promissory note payable
|
In default
|
20.25
|
%
|
n/a
|
$
|
15,000
|
$
|
(3,414
|
)
|
$
|
-
|
$
|
11,586
|
||||||||||||
2021 Convertible promissory notes payable
|
In default
|
15.40
|
%
|
$
|
0.1071
|
6,445
|
(1,099
|
)
|
6,255
|
11,601
|
|||||||||||||||
Convertible promissory notes payable, related parties
|
In default
|
14.0
|
%
|
$
|
0.10
|
1,596
|
-
|
-
|
1,596
|
||||||||||||||||
SBA loan #2
|
February 20, 2026
|
1.00
|
%
|
n/a
|
1,033
|
-
|
-
|
1,033
|
|||||||||||||||||
Advances on future cash receipts
|
March 11, 2022
|
n/a
|
n/a
|
1,500
|
(1,054
|
)
|
-
|
446
|
|||||||||||||||||
Total debt outstanding, including amounts in default
|
25,574
|
(5,567
|
)
|
6,255
|
26,262
|
||||||||||||||||||||
Less: current maturities, including notes in default
|
(24,699
|
)
|
5,567
|
(6,255
|
)
|
(25,387
|
)
|
||||||||||||||||||
Total long-term debt as of December 31, 2021
|
$
|
875
|
$
|
-
|
$
|
-
|
$
|
875
|
|
At 09/30/2022
|
At 12/31/2021
|
||||||
Conversion Price(1)
|
$
|
0.04
|
$
|
0.11
|
||||
|
||||||||
Interest Rate (annual) (2)
|
3.93
|
%
|
0.18
|
%
|
||||
|
||||||||
Volatility (annual) (3)
|
393.20
|
%
|
289.65
|
%
|
||||
|
||||||||
Time to Maturity (Years)
|
0.85
|
0.50
|
8. |
Common Stock Purchase Warrants
|
Weighted |
Weighted Average
|
|||||||||||
Average | Remaining | |||||||||||
Exercise Price
|
Contractual Life
|
|||||||||||
Warrants
|
per share
|
(years)
|
||||||||||
Outstanding at December 31, 2021
|
204,883
|
$
|
0.20
|
2.54
|
||||||||
Exercised
|
(27,946
|
)
|
0.01
|
|||||||||
Issued
|
829,554
|
0.05
|
||||||||||
Outstanding at September 30, 2022
|
1,006,491
|
$
|
0.08
|
5.00
|
9. |
Fair Value Measurements
|
Fair value measured at September 30,
2022
|
||||||||||||||||
Quoted prices in
|
Significant other
|
Significant
|
||||||||||||||
Fair value at
|
active markets
|
observable inputs
|
unobservable inputs
|
|||||||||||||
September 30, 2022
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Warrant liability
|
$
|
1,196
|
$
|
-
|
$
|
-
|
$
|
1,196
|
||||||||
Embedded conversion option
|
1,922
|
-
|
-
|
1,922
|
||||||||||||
Total fair value
|
$ |
3,118
|
$ |
-
|
$ |
-
|
$ |
3,118
|
Fair value measured at December 31, 2021
|
||||||||||||||||
Quoted prices in | Significant other | Significant | ||||||||||||||
Fair value at | active markets | observable inputs |
unobservable inputs
|
|||||||||||||
December 31, 2021
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Warrant liability
|
$
|
9,614
|
$
|
-
|
$
|
-
|
$
|
9,614
|
||||||||
Embedded conversion option
|
6,255
|
-
|
-
|
6,255
|
||||||||||||
Total fair value
|
$
|
15,869
|
$
|
-
|
$
|
-
|
$
|
15,869
|
Warrant |
Conversion
|
|||||||||||
Liability
|
Feature
|
Total
|
||||||||||
Balance at December 31, 2021
|
$
|
9,614
|
$
|
6,255
|
$
|
15,869
|
||||||
Issuance of Convertible Notes |
- | 2,309 | 2,309 | |||||||||
Cashless exercise
|
(2,167
|
)
|
-
|
(2,167
|
)
|
|||||||
Settlement of Convertible Notes |
(963 | ) | (218 | ) | (1,181 | ) | ||||||
Warrants issued
|
4,885
|
-
|
4,885
|
|||||||||
Change in fair value
|
(10,173
|
)
|
(6,424
|
)
|
(16,597
|
)
|
||||||
Balance at September 30, 2022
|
$
|
1,196
|
$
|
1,922
|
$
|
3,118
|
Warrants
|
Fair Value
|
Fair Value |
||||||||||
Outstanding
|
per Share
|
(in thousands) | ||||||||||
Balance at December 31, 2021
|
62,617,188
|
$
|
0.15
|
$
|
9,614
|
|||||||
Warrants exercised
|
(27,037,038
|
)
|
0.12
|
(3,130
|
)
|
|||||||
Warrants issued
|
829,553,984
|
0.01
|
4,885
|
|||||||||
Gain on remeasurement of warrant liability
|
-
|
(10,173
|
)
|
|||||||||
Balance at September 30, 2022
|
865,134,134
|
$
|
0.00
|
$
|
1,196
|
September 30, |
December 31, |
New Issuance |
||||||||||
2022
|
2021
|
at Issue Date
|
||||||||||
Weighted average remaining life in years
|
4.89
|
4.67
|
5.00
|
|||||||||
Weighted average volatility
|
87
|
%
|
116
|
%
|
85
|
%
|
||||||
Weighted average risk free interest rate
|
4.0
|
%
|
1.2
|
%
|
2.9
|
%
|
||||||
Expected dividend yield
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
10. |
Commitments and Contingencies
|
11. |
Subsequent Events
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||||||||||||||||||
September 30,
|
Change
|
September 30,
|
Change
|
|||||||||||||||||||||||||||||
2022
|
2021
|
$ |
|
%
|
2022
|
2021
|
$ | |
%
|
|||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||||
Total Revenue
|
$
|
4,166
|
$
|
3,725
|
$
|
441
|
12
|
%
|
$
|
11,242
|
$
|
8,750
|
$
|
2,492
|
28
|
%
|
||||||||||||||||
Cost of Revenues
|
606
|
1,555
|
(949
|
)
|
-61
|
%
|
2,590
|
3,658
|
(1,068
|
)
|
-29
|
%
|
||||||||||||||||||||
Gross Margin
|
3,560
|
2,170
|
1,390
|
64
|
%
|
8,652
|
5,092
|
3,560
|
70
|
%
|
||||||||||||||||||||||
Operating Expenses:
|
||||||||||||||||||||||||||||||||
General and administrative
|
3,404
|
2,864
|
540
|
19
|
%
|
8,482
|
8,909
|
(427
|
)
|
-5
|
%
|
|||||||||||||||||||||
Selling and marketing
|
1,650
|
2,150
|
(500
|
)
|
-23
|
%
|
5,037
|
6,450
|
(1,413
|
)
|
-22
|
%
|
||||||||||||||||||||
Research and development
|
157
|
297
|
(140
|
)
|
-47
|
%
|
494
|
923
|
(429
|
)
|
-46
|
%
|
||||||||||||||||||||
Gain on disposal of assets
|
-
|
-
|
-
|
N/A
|
(690
|
)
|
-
|
(690
|
)
|
N/A
|
||||||||||||||||||||||
Depreciation and amortization
|
189
|
194
|
(5
|
)
|
-3
|
%
|
575
|
585
|
(10
|
)
|
-2
|
%
|
||||||||||||||||||||
Operating Loss
|
(1,840
|
)
|
(3,335
|
)
|
1,495
|
-45
|
%
|
(5,246
|
)
|
(11,775
|
)
|
6,529
|
-55
|
%
|
||||||||||||||||||
Other Income (Expense), net
|
1,427
|
(911
|
)
|
2,338
|
-257
|
%
|
3,111
|
(6,001
|
)
|
9,112
|
-152
|
%
|
||||||||||||||||||||
Income tax expense
|
-
|
(6
|
)
|
6
|
-
|
(28
|
)
|
28
|
||||||||||||||||||||||||
Net Loss
|
$
|
(413
|
)
|
$
|
(4,252
|
)
|
3,839
|
-90
|
%
|
$
|
(2,135
|
)
|
$
|
(17,804
|
)
|
15,669
|
-88
|
%
|
Item 3. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
Item 4. |
CONTROLS AND PROCEDURES
|
• |
The Company lacks expertise and resources to analyze and properly apply U.S. GAAP to complex and non-routine transactions such as complex financial instruments and derivatives and complex
sales distribution agreements.
|
• |
The Company lacks internal resources to analyze and properly apply U.S. GAAP to accounting for financial instruments included in service agreements with select vendors.
|
• |
The Company has failed to design and implement controls around all of its accounting and IT processes and procedures and, as such, it believes that all of its accounting and IT processes
and procedures need to re-designed and tested for operating effectiveness.
|
Item 1. |
LEGAL PROCEEDINGS.
|
Item 1A. |
RISK FACTORS.
|
Item 2. |
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
|
Item 3. |
DEFAULTS UPON SENIOR SECURITIES.
|
Item 4. |
MINE SAFETY DISCLOSURES.
|
Item 5. |
OTHER INFORMATION.
|
Item 6. |
EXHIBITS
|
Exhibit No.
|
Description
|
|
Articles of Incorporation (Incorporated by reference to Exhibit 3.1 to the Form 10-SB filed with the SEC on December 18, 2007).
|
||
Certificate of Amendment to the Articles of Incorporation (Incorporated by reference to Appendix
A to the Definitive Schedule 14C filed with the SEC on October 16, 2009).
|
||
Certificate of Amendment to the Articles of Incorporation (Incorporated by reference to Appendix A to the Definitive Schedule 14C filed with the SEC on April 16, 2012).
|
||
Bylaws (Incorporated by reference to Exhibit 3.02 to the Form 10-SB filed with the SEC on December 18, 2007).
|
||
Certificate of Designation of Preferences, Rights and Limitations of Series A Convertible Preferred Stock of the Company dated March 14, 2014 (Incorporated by reference to Exhibit 3.1 to
the Form 8-K filed with the SEC on March 18, 2014).
|
||
Certificate of Designation of Preferences, Rights and Limitations of Series B Convertible Preferred Stock of the Company dated January 12, 2016 (Incorporated by reference to Exhibit 3.1
to the Form 8-K filed with the SEC on January 19, 2016).
|
||
Certificate of Designation of Preferences, Rights and Limitations of Series C Convertible Preferred Stock of the Company dated January 31, 2020 (Incorporated by reference to Exhibit 3.1
to the Form 8-K filed with the SEC on February 6, 2020).
|
||
Certificate of Designation of Series D Convertible Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on May 20, 2020).
|
||
Certificate of Amendment of the Articles of Incorporation (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on January 5, 2021).
|
||
Form of Future Advance Convertible Promissory Note issued to certain purchasers, dated August 5, 2022 (Incorporated by reference to Exhibit 4.1 to the Form 8-K filed with the SEC on
August 8, 2022).
|
Form of Common Stock Purchase Warrant issued to certain purchasers, dated August 5, 2022 (Incorporated by reference to Exhibit 4.2 to the Form 8-K filed with the SEC on August 8, 2022).
|
||
Form of Securities Purchase Agreement, dated August 5, 2022, by and among the Company and the purchasers identified on the signature pages thereto (Incorporated by reference to Exhibit
10.1 the Form 8-K filed with the SEC on August 8, 2022).
|
||
Form of Subordination Agreement, dated August 5, 2022, by and among the Company, NH Expansion Credit Fund Holdings LP and certain creditors (Incorporated by reference to Exhibit 10.2 the
Form 8-K filed with the SEC on August 8, 2022).
|
||
Form of Security Agreement, dated August 5, 2022, by and among the Company and certain lenders (Incorporated by reference to Exhibit 10.3 to the Form 8-K filed with the SEC on August 8,
2022).
|
||
Form of Registration Rights Agreement, dated August 5, 2022, by and among the Company and certain lenders (Incorporated by reference to Exhibit 10.4 to the Form 8-K filed with the SEC on
August 8, 2022).
|
||
Settlement Agreement, dated August 5, 2022, by and between the Company and Leviston Resources LLC (Incorporated by reference to Exhibit 10.5 to the Form 8-K filed with the SEC on August
8, 2022).
|
||
Offer Letter, dated April 7, 2022, by and between the Company and Dr. Toni Rinow (Incorporated by reference to Exhibit 10.1 to the Form 8-K filed with the SEC on August 19, 2022).
|
||
Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer.
|
||
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer.
|
||
Section 1350 Certification of the Principal Executive Officer.
|
||
Section 1350 Certification of the Chief Financial Officer.
|
||
101.INS*
|
XBRL Instance.
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema.
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation.
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition.
|
|
101.LAB*
|
XBRL Taxonomy Extension Labels.
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation.
|
|
104
|
Cover Page with Interactive Data File
|
SANUWAVE HEALTH, INC.
|
||
Dated: November 14, 2022
|
By:
|
/s/ Kevin A. Richardson, II
|
Kevin A. Richardson, II
|
||
Chief Executive Officer
(Duly Authorized Officer and Principal Executive Officer)
|
Dated: November 14, 2022
|
By:
|
/s/ Toni Rinow
|
Toni Rinow
|
||
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
1. |
I have reviewed this quarterly report on Form 10-Q of SANUWAVE Health, Inc.;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control
over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including
its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
|
c) |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and
|
d) |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the
case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the
registrant’s board of directors (or persons performing the equivalent functions):
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record,
process, summarize and report financial information; and
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
1. |
I have reviewed this quarterly report on Form 10-Q of SANUWAVE Health, Inc.;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control
over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including
its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
|
c) |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and
|
d) |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the
case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the
registrant’s board of directors (or persons performing the equivalent functions):
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record,
process, summarize and report financial information; and
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
1. |
The Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
|
2. |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.
|
1. |
The Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
|
2. |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.
|