AVALON GLOBOCARE CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
See accompanying notes to the consolidated financial statements.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the Years Ended December 31, 2022 and 2021
| |
Avalon
GloboCare Corp. Stockholders’ Equity | | |
| | |
| |
| |
Series
A Preferred Stock | | |
Common
Stock | | |
| | |
Treasury
Stock | | |
| | |
| | |
Accumulated | | |
| | |
| |
| |
Number of | | |
| | |
Number of | | |
| | |
Additional
Paid-in | | |
Number of | | |
| | |
Accumulated | | |
Statutory | | |
Other
Comprehensive | | |
Non-
controlling | | |
Total | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Shares | | |
Amount | | |
Deficit | | |
Reserve | | |
Loss | | |
Interest | | |
Equity | |
Balance, January 1, 2021 | |
| - | | |
$ | - | | |
| 8,279,530 | | |
$ | 828 | | |
$ | 46,863,898 | | |
| (52,000 | ) | |
$ | (522,500 | ) | |
$ | (42,041,375 | ) | |
$ | 6,578 | | |
$ | (190,510 | ) | |
$ | - | | |
$ | 4,116,919 | |
Sale of common stock, net | |
| - | | |
| - | | |
| 220,684 | | |
| 22 | | |
| 2,553,387 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,553,409 | |
Issuance of common stock for settlement of accrued
professional fees | |
| - | | |
| - | | |
| 16,736 | | |
| 2 | | |
| 202,498 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 202,500 | |
Issuance of common stock for settlement of loan payable
- related party | |
| - | | |
| - | | |
| 240,000 | | |
| 24 | | |
| 2,999,976 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 3,000,000 | |
Issuance of common stock for services | |
| - | | |
| - | | |
| 140,568 | | |
| 14 | | |
| 1,507,474 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,507,488 | |
Stock-based compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| 769,334 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 769,334 | |
Foreign currency translation adjustment | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 25,244 | | |
| - | | |
| 25,244 | |
Net loss for the year | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (9,090,499 | ) | |
| - | | |
| - | | |
| - | | |
| (9,090,499 | ) |
Balance, December 31, 2021 | |
| - | | |
| - | | |
| 8,897,518 | | |
| 890 | | |
| 54,896,567 | | |
| (52,000 | ) | |
| (522,500 | ) | |
| (51,131,874 | ) | |
| 6,578 | | |
| (165,266 | ) | |
| - | | |
| 3,084,395 | |
Sale of common stock, net | |
| - | | |
| - | | |
| 49,115 | | |
| 5 | | |
| 362,323 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 362,328 | |
Warrants issued with convertible debt offering | |
| - | | |
| - | | |
| - | | |
| - | | |
| 498,509 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 498,509 | |
Conversion of convertible note payable and accrued
interest into common stock | |
| - | | |
| - | | |
| 573,645 | | |
| 57 | | |
| 4,072,901 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 4,072,958 | |
Reclassification of derivative liability to equity | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,181,820 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,181,820 | |
Issuance of common stock for settlement of loan payable
and accrued interest - related party | |
| - | | |
| - | | |
| 444,399 | | |
| 44 | | |
| 2,888,549 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,888,593 | |
Sale of common stock - related party | |
| - | | |
| - | | |
| 44,872 | | |
| 5 | | |
| 349,995 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 350,000 | |
Sale of Series A Convertible Preferred Stock | |
| 9,000 | | |
| 9,000,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 9,000,000 | |
Issuance of common stock for services | |
| - | | |
| - | | |
| 40,896 | | |
| 4 | | |
| 340,946 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 340,950 | |
Stock-based compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| 358,113 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 358,113 | |
Shares issued for adjustments for 1:10 reverse split | |
| - | | |
| - | | |
| (36,869 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Foreign currency translation adjustment | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (47,871 | ) | |
| - | | |
| (47,871 | ) |
Net loss for the year | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (11,930,847 | ) | |
| - | | |
| - | | |
| - | | |
| (11,930,847 | ) |
Balance, December 31, 2022 | |
| 9,000 | | |
$ | 9,000,000 | | |
| 10,013,576 | | |
$ | 1,005 | | |
$ | 65,949,723 | | |
| (52,000 | ) | |
$ | (522,500 | ) | |
$ | (63,062,721 | ) | |
$ | 6,578 | | |
$ | (213,137 | ) | |
$ | - | | |
$ | 11,158,948 | |
See accompanying notes to the consolidated financial statements.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
| |
For the Years Ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| |
Net loss | |
$ | (11,930,847 | ) | |
$ | (9,090,499 | ) |
Adjustments to reconcile net loss to | |
| | | |
| | |
net cash used in operating activities: | |
| | | |
| | |
Bad debt provision | |
| 2,295 | | |
| 8,091 | |
Depreciation | |
| 330,723 | | |
| 311,761 | |
Change in straight-line rent receivable | |
| (6,821 | ) | |
| (51,246 | ) |
Amortization of right-of-use asset | |
| 135,557 | | |
| 127,020 | |
Stock-based compensation and service expense | |
| 1,106,634 | | |
| 2,110,169 | |
Loss on equity method investment | |
| 41,863 | | |
| 60,463 | |
Loss on impairment of equipment held for sale | |
| 22,285 | | |
| - | |
Amortization of debt discount | |
| 3,281,078 | | |
| - | |
Amortization of debt issuance costs | |
| 29,606 | | |
| - | |
Conversion inducement expense | |
| 344,264 | | |
| - | |
Change in fair market value of derivative liability | |
| (600,749 | ) | |
| - | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Rent receivable | |
| (3,265 | ) | |
| (168 | ) |
Rent receivable - related party | |
| (40,500 | ) | |
| (33,600 | ) |
Security deposit | |
| (416 | ) | |
| 6,847 | |
Deferred leasing costs | |
| 27,298 | | |
| 21,203 | |
Other assets | |
| (45,996 | ) | |
| 95,133 | |
Accrued liabilities and other payables | |
| 331,425 | | |
| 1,330,890 | |
Accrued liabilities and other payables - related parties | |
| 79,898 | | |
| 200,477 | |
Operating lease obligation | |
| (141,556 | ) | |
| (121,020 | ) |
| |
| | | |
| | |
NET CASH USED IN OPERATING ACTIVITIES | |
| (7,037,224 | ) | |
| (5,024,479 | ) |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Purchase of property and equipment | |
| (1,749 | ) | |
| (17,502 | ) |
Improvement of commercial real estate | |
| - | | |
| (10,332 | ) |
Additional investment in equity method investment | |
| (51,999 | ) | |
| (40,301 | ) |
Payments for equity interest purchase | |
| (8,999,722 | ) | |
| - | |
| |
| | | |
| | |
NET CASH USED IN INVESTING ACTIVITIES | |
| (9,053,470 | ) | |
| (68,135 | ) |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | |
Repayments of note payable - related party | |
| (390,000 | ) | |
| - | |
Proceeds from loan payable - related party | |
| 100,000 | | |
| 2,550,262 | |
Repayments of loan payable - related party | |
| (410,000 | ) | |
| - | |
Proceeds from issuance of convertible debt and warrants | |
| 3,718,943 | | |
| - | |
Proceeds from issuance of balloon promissory note | |
| 4,800,000 | | |
| - | |
Payments of debt issuance costs | |
| (266,454 | ) | |
| - | |
Proceeds from equity offering | |
| 735,567 | | |
| 2,860,304 | |
Disbursements for equity offering costs | |
| (24,067 | ) | |
| (240,434 | ) |
Proceeds from issuance of convertible preferred stock | |
| 9,000,000 | | |
| - | |
| |
| | | |
| | |
NET CASH PROVIDED BY FINANCING ACTIVITIES | |
| 17,263,989 | | |
| 5,170,132 | |
| |
| | | |
| | |
EFFECT OF EXCHANGE RATE ON CASH | |
| 10,077 | | |
| 3,443 | |
| |
| | | |
| | |
NET INCREASE IN CASH | |
| 1,183,372 | | |
| 80,961 | |
| |
| | | |
| | |
CASH - beginning of year | |
| 807,538 | | |
| 726,577 | |
| |
| | | |
| | |
CASH - end of year | |
$ | 1,990,910 | | |
$ | 807,538 | |
| |
| | | |
| | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |
| | | |
| | |
Cash paid for: | |
| | | |
| | |
Interest | |
$ | 176,000 | | |
$ | - | |
| |
| | | |
| | |
NON-CASH INVESTING AND FINANCING ACTIVITIES: | |
| | | |
| | |
Common stock issued for future services | |
$ | - | | |
$ | 155,700 | |
Common stock issued for accrued liabilities | |
$ | 30,000 | | |
$ | 276,032 | |
Deferred financing costs in accrued liabilities | |
$ | - | | |
$ | 57,599 | |
Accrued professional fees relieved for shares issued | |
$ | - | | |
$ | 202,500 | |
Warrants issued with convertible note payable recorded as debt discount | |
$ | 498,509 | | |
$ | - | |
Bifurcated embedded conversion feature recorded as derivative liability and debt discount | |
$ | 2,782,569 | | |
$ | - | |
Conversion of convertible note payable and accrued interest into common stock | |
$ | 4,072,958 | | |
$ | - | |
Reclassification of derivative liability to equity | |
$ | 2,181,820 | | |
$ | - | |
Related party loan and accrued interest settled in shares | |
$ | 2,888,593 | | |
$ | 3,000,000 | |
See accompanying notes to the consolidated financial
statements.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF
OPERATIONS
Avalon GloboCare Corp. (the “Company”
or “ALBT”) is a Delaware corporation. The Company was incorporated under the laws of the State of Delaware on July 28, 2014.
On October 19, 2016, the Company entered into and closed a Share Exchange Agreement with the shareholders of Avalon Healthcare System,
Inc., a Delaware corporation (“AHS”), each of which were accredited investors (“AHS Shareholders”) pursuant to
which we acquired 100% of the outstanding securities of AHS in exchange for 50,000,000 shares of the Company’s common stock (the
“AHS Acquisition”). AHS was incorporated on May 18, 2015 under the laws of the State of Delaware.
For accounting purposes, AHS was the surviving
entity. The transaction was accounted for as a recapitalization of AHS pursuant to which AHS was treated as the accounting acquirer, surviving
and continuing entity although the Company is the legal acquirer. The Company did not recognize goodwill or any intangible assets in connection
with this transaction. Accordingly, the Company’s historical financial statements are those of AHS and its wholly-owned subsidiary,
Avalon (Shanghai) Healthcare Technology Co., Ltd. (“Avalon Shanghai”) immediately following the consummation of this reverse
merger transaction. AHS owns 100% of the capital stock of Avalon Shanghai, which is a wholly foreign-owned enterprise organized under
the laws of the People’s Republic of China (“PRC”). Avalon Shanghai was incorporated on April 29, 2016 and was engaged
in medical related consulting services for customers. Due to the winding down of the medical related consulting services in 2022, the
Company decided to cease all operations of Avalon Shanghai and no longer has any material revenues or expenses in Avalon Shanghai. As
a result, Avalon Shanghai is no longer an operating entity.
The Company is a clinical-stage biotechnology
company dedicated to developing and delivering innovative, transformative cellular therapeutics, precision diagnostics, and clinical laboratory
services. The Company also provides strategic advisory and outsourcing services to facilitate and enhance its clients’ growth and
development, as well as competitiveness in healthcare and CellTech industry markets. Through its subsidiary structure with unique integration
of verticals from innovative research and development to automated bioproduction and accelerated clinical development, the Company is
establishing a leading role in the fields of cellular immunotherapy (including CAR-T/NK), exosome technology (ACTEX™), and regenerative
therapeutics.
On January 23, 2017, the Company incorporated
Avalon (BVI) Ltd., a British Virgin Island company. There was no activity for the subsidiary since its incorporation through December
31, 2022. Avalon (BVI) Ltd. is dormant and is in process of being dissolved.
On February 7, 2017, the Company formed Avalon
RT 9 Properties, LLC (“Avalon RT 9”), a New Jersey limited liability company. On May 5, 2017, Avalon RT 9 purchased a real
property located in Township of Freehold, County of Monmouth, State of New Jersey, having a street address of 4400 Route 9 South, Freehold,
NJ 07728. This property was purchased to serve as the Company’s world-wide headquarters for all corporate administration and operations.
In addition, the property generates rental income. Avalon RT 9 owns this office building. Avalon RT 9’s business consists of the
ownership and operation of the income-producing real estate property in New Jersey. As of December 31, 2022, the occupancy rate of the
building is 82.7%.
On July 18, 2018, the Company formed a wholly
owned subsidiary, Avactis Biosciences Inc. (“Avactis”), a Nevada corporation, which will focus on accelerating commercial
activities related to cellular therapies, including regenerative medicine with stem/progenitor cells as well as cellular immunotherapy
including CAR-T, CAR-NK, TCR-T and others. The subsidiary is designed to integrate and optimize our global scientific and clinical resources
to further advance the use of cellular therapies to treat certain cancers. Commencing on April 6, 2022, the Company owns 60% of Avactis
and Arbele Biotherapeutics Limited (“Arbele Biotherapeutics”) owns 40% of Avactis. Avactis owns 100% of the capital stock
of Avactis Nanjing Biosciences Ltd., a company incorporated in the People’s Republic of China on May 8, 2020 (“Avactis Nanjing”),
which only owns a patent and is not considered an operating entity.
In
order to purchase a membership interest, on October 14, 2022, the Company formed a wholly owned subsidiary, Avalon Laboratory Services,
Inc., a Delaware company.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF
OPERATIONS (continued)
Details of the Company’s subsidiaries which
are included in these consolidated financial statements as of December 31, 2022 are as follows:
Name of Subsidiary |
|
Place and date of Incorporation |
|
Percentage of Ownership |
|
Principal Activities |
Avalon Healthcare System, Inc.
(“AHS”) |
|
Delaware May 18, 2015 |
|
100% held by ALBT |
|
Developing Avalon Cell and Avalon Rehab in United States of America (“USA”) |
Avalon (BVI) Ltd.
(“Avalon BVI”) |
|
British Virgin Island January 23, 2017 |
|
100% held by ALBT |
|
Dormant, is in process of being dissolved |
Avalon RT 9 Properties LLC
(“Avalon RT 9”) |
|
New Jersey February 7, 2017 |
|
100% held by ALBT |
|
Owns and operates an income-producing real property and holds and manages the corporate headquarters |
Avalon (Shanghai) Healthcare Technology Co., Ltd.
(“Avalon Shanghai”) |
|
PRC April 29, 2016 |
|
100% held by AHS |
|
Ceased operations and is not considered an operating entity |
Genexosome Technologies Inc.
(“Genexosome”) |
|
Nevada July 31, 2017 |
|
60% held by ALBT |
|
Dormant |
Avactis Biosciences Inc.
(“Avactis”) |
|
Nevada July 18, 2018 |
|
60% held by ALBT |
|
Integrate and optimize global scientific and clinical resources to further advance cellular therapies, including regenerative medicine with stem/progenitor cells as well as cellular immunotherapy including CAR-T, CAR-NK, TCR-T and others to treat certain cancers |
Avactis Nanjing Biosciences Ltd.
(“Avactis Nanjing”) |
|
PRC May 8, 2020 |
|
100% held by Avactis |
|
Owns a patent and is not considered an operating entity |
International Exosome Association LLC
(“Exosome”) |
|
Delaware June 13, 2019 |
|
100% held by ALBT |
|
Promotes standardization related to exosome industry |
Avalon Laboratory Services, Inc. |
|
Delaware October 14, 2022 |
|
100% held by ALBT |
|
Purchases a membership interest |
NOTE
2 – BASIS OF PRESENTATION AND GOING CONCERN CONDITION
Basis of Presentation
The accompanying consolidated financial statements
and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”) and with the rules and regulations of the U.S. Securities and Exchange Commission for financial information.
The Company’s consolidated financial statements
include the accounts of the Company and its subsidiaries. All significant intercompany accounts and transactions have been eliminated
in consolidation.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
2 – BASIS OF PRESENTATION AND GOING CONCERN CONDITION (continued)
Going Concern
The Company is a clinical-stage biotechnology
company dedicated to developing and delivering innovative, transformative cellular therapeutics, precision diagnostics, and clinical laboratory
services. The Company also provides strategic advisory and outsourcing services to facilitate and enhance its clients’ growth and
development, as well as competitiveness in healthcare and CellTech industry markets. Through its subsidiary structure with unique integration
of verticals from innovative research and development to automated bioproduction and accelerated clinical development, the Company is
establishing a leading role in the fields of cellular immunotherapy (including CAR-T/NK), exosome technology (ACTEX™), and regenerative
therapeutics.
In addition, the Company owns commercial real
estate that houses its headquarters in Freehold, New Jersey. These consolidated financial statements have been prepared assuming that
the Company will continue as a going concern, which contemplates, among other things, the realization of assets and the satisfaction of
liabilities in the normal course of business.
As reflected in the accompanying consolidated financial statements,
the Company had working capital deficit of $1,206,279 at December 31, 2022 and had incurred recurring net losses and generated negative
cash flow from operating activities of $11,930,847 and $7,037,224 for the year ended December 31, 2022, respectively. The Company has
a limited operating history and its continued growth is dependent upon generating rental revenue from its income-producing real estate
property in New Jersey and obtaining additional financing to fund future obligations and pay liabilities arising from normal business
operations. In addition, the current cash balance cannot be projected to cover the operating expenses for the next twelve months from
the release date of this report. These matters raise substantial doubt about the Company’s ability to continue as a going concern.
The ability of the Company to continue as a going concern is dependent on the Company’s ability to raise additional capital, implement
its business plan, and generate significant revenues. There are no assurances that the Company will be successful in its efforts to generate
significant revenues, maintain sufficient cash balance or report profitable operations or to continue as a going concern. The Company
plans on raising capital through the sale of equity to implement its business plan. However, there is no assurance these plans will be
realized and that any additional financings will be available to the Company on satisfactory terms and conditions, if any.
The occurrence of an uncontrollable event such
as the COVID-19 pandemic had negatively impact on the Company’s operations. Our general development operations have continued during
the COVID-19 pandemic and we have not had significant disruption. However, we are uncertain if the COVID-19 pandemic will impact future
operations at our laboratory, or our ability to collaborate with other laboratories and universities. In addition, we are unsure if the
COVID-19 pandemic will impact future clinical trials. Given the dynamic nature of these circumstances, the duration of business disruption
and reduced traffic, the related financial effect cannot be reasonably estimated at this time.
The accompanying
consolidated financial statements do not include any adjustments related to the recoverability or classification of asset-carrying amounts
or the amounts and classification of liabilities that may result should the Company be unable to continue as a going concern.
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Use of Estimates
The preparation of the consolidated financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period. Changes in these estimates and assumptions may have a material impact on the consolidated financial statements and
accompanying notes. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the
estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management
considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual
results could differ significantly from those estimates. Significant estimates during the years ended December 31, 2022 and 2021 include
the useful life of property and equipment and investment in real estate, assumptions used in assessing impairment of long-term assets,
valuation of deferred tax assets and the associated valuation allowances, valuation of stock-based compensation, and assumptions used
to determine fair value of warrants and embedded conversion features of convertible note payable.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Fair Value of Financial Instruments and
Fair Value Measurements
The
Company adopted the guidance of Accounting Standards Codification (“ASC”) 820 for fair value measurements which clarifies
the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs
used in measuring fair value as follows:
| ● | Level
1-Inputs are unadjusted quoted prices in active markets
for identical assets or liabilities available at the measurement date. |
| ● | Level
2-Inputs are unadjusted quoted prices for similar assets
and liabilities in active markets, quoted prices for identical or similar assets and liabilities
in markets that are not active, inputs other than quoted prices that are observable, and
inputs derived from or corroborated by observable market data. |
| ● | Level
3-Inputs are unobservable inputs which reflect the
reporting entity’s own assumptions on what assumptions the market participants would
use in pricing the asset or liability based on the best available information. |
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurement,” approximates the carrying amounts represented in the accompanying consolidated financial statements, primarily due
to their short-term nature.
Assets
and liabilities measured at fair value on a recurring basis. Certain assets and liabilities are measured at fair value
on a recurring basis. These assets and liabilities are measured at fair value on an ongoing basis. These assets and liabilities include
derivative liability.
Derivative
liability. Derivative liability is carried at fair value and measured on an ongoing basis. The Company did not have any derivative
liability during the year ended December 31, 2021. The table below reflects the activity of derivative liability measured at fair value
for the year ended December 31, 2022:
| |
Significant Unobservable Inputs
(Level 3) | |
Balance of derivative liability as of January 1, 2022 | |
$ | - | |
Initial fair value of derivative liability attributable to embedded conversion feature of convertible note payable | |
| 2,782,569 | |
Gain from change in the fair value of derivative liability | |
| (600,749 | ) |
Reclassification of derivative liability to equity | |
| (2,181,820 | ) |
Balance of derivative liability as of December 31, 2022 | |
$ | - | |
ASC 825-10 “Financial Instruments”,
allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (fair value option). The fair
value option may be elected on an instrument-by-instrument basis and is irrevocable, unless a new election date occurs. If the fair value
option is elected for an instrument, unrealized gains and losses for that instrument should be reported in earnings at each subsequent
reporting date. The Company did not elect to apply the fair value option to any outstanding instruments.
Cash and Cash Equivalents
At December 31, 2022 and 2021, the Company’s
cash balances by geographic area were as follows:
Country: | |
December 31, 2022 | | |
December 31, 2021 | |
United States | |
$ | 1,806,083 | | |
| 90.7 | % | |
$ | 767,605 | | |
| 95.1 | % |
China | |
| 184,827 | | |
| 9.3 | % | |
| 39,933 | | |
| 4.9 | % |
Total cash | |
$ | 1,990,910 | | |
| 100.0 | % | |
$ | 807,538 | | |
| 100.0 | % |
For purposes
of the consolidated statements of cash flows, the Company considers all highly liquid instruments with a maturity of three months or less
when purchased and money market accounts to be cash equivalents. The Company had no cash equivalents at December 31, 2022 and 2021.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Advances for Equity Interest Purchase
In the fourth quarter of 2022, the Company sold
9,000 shares of its Series A Preferred Stock, stated value $1,000, for the gross proceeds of $9,000,000 (the “Private Placement”),
which funds were recorded as advances for equity interest purchase at December 31, 2022 and were used to pay the cash purchase price for
the purchased interests of Laboratory Services MSO, LLC in February 2023. As of December 31, 2022 and 2021, advances for equity interest
purchase amounted to $8,999,722 and $0, respectively.
Credit Risk and Uncertainties
A portion
of the Company’s cash is maintained with state-owned banks within the PRC. Balances at state-owned banks within the PRC are
covered by insurance up to RMB 500,000 (approximately $72,000) per bank. Any balance over RMB 500,000 per bank in PRC will not be covered. At
December 31, 2022, cash balances held in the PRC are RMB 1,274,920 (approximately $185,000), of which, RMB 722,573 (approximately
$105,000) was not covered by such limited insurance. The Company has not experienced any losses in such accounts and believes it is not
exposed to any risks on its cash in bank accounts.
The Company
maintains a portion of its cash in bank and financial institution deposits within U.S. that at times may exceed federally-insured limits
of $250,000. The Company manages this credit risk by concentrating its cash balances in high quality financial institutions and by periodically
evaluating the credit quality of the primary financial institutions holding such deposits. The Company has not experienced any losses
in such bank accounts and believes it is not exposed to any risks on its cash in bank accounts. At December 31, 2022, the Company’s
cash and restricted cash balances in United States bank accounts had approximately $4,952,000 in excess of the federally-insured
limits.
Financial
instruments which potentially subject the Company to concentrations of credit risk consist principally of trade accounts receivable. A
portion of the Company’s sales are credit sales which is to the customer whose ability to pay is dependent upon the industry economics
prevailing in these areas; however, concentrations of credit risk with respect to trade accounts receivable is limited due to short-term
payment terms. The Company also performs ongoing credit evaluations of its customers to help further reduce credit risk.
Rent Receivable and Allowance for Doubtful
Accounts
Rent receivable
is presented net of an allowance for doubtful accounts. Rent receivable balance consists of base rents, tenant reimbursements and receivables
arising from straight-lining of rents represent amounts accrued and unpaid from tenants in accordance with the terms of the respective
leases, subject to the Company’s revenue recognition policy. An allowance for the uncollectible portion of rent receivable is determined
based upon an analysis of the tenant’s payment history, the financial condition of the tenant, business conditions in the industry
in which the tenant operates and economic conditions in Freehold, New Jersey in which the property is located.
Management
believes that the rent receivable is fully collectable. Therefore, no material allowance for doubtful accounts is deemed to be required
on its rent receivable at December 31, 2022 and 2021.
Deferred financing costs
Deferred
financing costs consist of legal, accounting and other costs that are directly related to the Company’s open market sale equity
financing and will be charged to stockholders’ equity upon the completion of the equity offering. As of December 31, 2022 and 2021,
deferred financing costs amounted to $174,107 and $213,279, of which $34,821 and $138,631were included in other current assets and $139,286
and $74,648 were included in other non-current assets, respectively.
Debt Issuance Costs
Debt issuance costs are
those costs that have been incurred in connection with the issuance of balloon promissory note payable in 2022 and are offset against
note payable in the consolidated balance sheets. Such costs are being amortized to interest expense over the term of the underlying debt
using the straight-line method, as the difference between that and the effective interest method are immaterial. As
of December 31, 2022, debt issuance costs amounted to $236,848.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Deferred leasing costs
Costs incurred
to obtain tenant leases are amortized using the straight-line method over the term of the related lease agreement. Such costs include
lease incentives and leasing commissions. If the lease is terminated early, the remaining unamortized deferred leasing cost is written
off.
Property and Equipment
Property and equipment are carried at cost and
are depreciated on a straight-line basis over the estimated useful lives of the assets. The cost of repairs and maintenance is expensed
as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation
are removed from the accounts, and any resulting gains or losses are included in income in the period of disposition. The Company examines
the possibility of decreases in the value of fixed assets when events or changes in circumstances reflect the fact that their recorded
value may not be recoverable.
Investment In Real
Estate and Depreciation
Investment in real estate is carried at cost less
accumulated depreciation and consists of building and improvement. The Company depreciates real estate building and improvement on a straight-line
basis over estimated useful life. Expenditures for ordinary repair and maintenance costs are charged to expense as incurred. Expenditure
for improvements, renovations, and replacements of real estate asset is capitalized and depreciated over its estimated useful life if
the expenditure qualifies as betterment.
Impairment of Long-lived Assets
In accordance with ASC Topic 360, the Company
reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may
not be fully recoverable, or at least annually. The Company recognizes an impairment loss when the sum of expected undiscounted future
cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s
estimated fair value and its book value. The Company did not record any impairment charge for the years ended December 31, 2022 and 2021.
Investment in Unconsolidated
Company – Epicon Biosciences Co., Ltd.
The Company uses the equity method of accounting for its investment in, and earning or loss of, company that it does not control but over
which it does exert significant influence. The Company considers whether the fair value of its equity method investment has declined below
its carrying value whenever adverse events or changes in circumstances indicate that recorded value may not be recoverable. If the Company
considers any decline to be other than temporary (based on various factors, including historical financial results and the overall health
of the investee), then a write-down would be recorded to estimated fair value. See Note 7 for discussion of equity method investment.
Deferred Rental Income
Deferred
rental income represents rental income collected but not earned as of the reporting date. The Company defers the revenue related to lease
payments received from tenants in advance of their due dates. As of December 31, 2022 and 2021, deferred rental income totaled $27,685 and
$8,638, respectively, which were included in accrued liabilities and other payables on the accompanying consolidated balance sheets.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Revenue Recognition
The Company
recognizes revenue under Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers (“ASC
606”). The core principle of the revenue standard is that a company should recognize revenue to depict the transfer of promised
goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for
those goods or services. The following five steps are applied to achieve that core principle:
|
● |
Step 1: Identify the contract with the customer |
|
● |
Step 2: Identify the performance obligations in the contract |
|
● |
Step 3: Determine the transaction price |
|
● |
Step 4: Allocate the transaction price to the performance obligations in the contract |
|
● |
Step 5: Recognize revenue when the company satisfies a performance obligation |
In order
to identify the performance obligations in a contract with a customer, a company must assess the promised goods or services in the contract
and identify each promised goods or service that is distinct. A performance obligation meets ASC 606’s definition
of a “distinct” goods or service (or bundle of goods or services) if both of the following criteria are met:
| ● | The
customer can benefit from the goods or service either on its own or together with other resources
that are readily available to the customer (i.e., the goods or service is capable of being
distinct). |
| ● | The
entity’s promise to transfer the goods or service to the customer is separately identifiable
from other promises in the contract (i.e., the promise to transfer the goods or service is
distinct within the context of the contract). |
If
a goods or service is not distinct, the goods or service is combined with other promised goods or services until a bundle of goods or
services is identified that is distinct.
The transaction
price is the amount of consideration to which an entity expects to be entitled in exchange for transferring promised goods or services
to a customer, excluding amounts collected on behalf of third parties (for example, some sales taxes). The consideration promised in a
contract with a customer may include fixed amounts, variable amounts, or both. Variable consideration is included in the transaction price
only to the extent that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when
the uncertainty associated with the variable consideration is subsequently resolved.
The transaction
price is allocated to each performance obligation on a relative standalone selling price basis. The transaction price allocated to each
performance obligation is recognized when that performance obligation is satisfied, at a point in time or over time as appropriate.
The Company’s
revenues are derived from providing medial related consulting services for its’ related parties. Revenues related to its service
offerings are recognized at a point in time when service is rendered. Any payments received in advance of the performance of services
are recorded as deferred revenue until such time as the services are performed.
The Company
has determined that the ASC 606 does not apply to rental contracts, which are within the scope of other revenue recognition accounting
standards.
Rental income
from operating leases is recognized on a straight-line basis under the guidance of ASC 842. Lease payments under tenant leases are recognized
on a straight-line basis over the term of the related leases. The cumulative difference between lease revenue recognized under the straight-line
method and contractual lease payments are included in rent receivable on the consolidated balance sheets.
The Company
does not offer promotional payments, customer coupons, rebates or other cash redemption offers to its customers.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Office Lease
When a lease contains “rent holidays”,
the Company records rental expense on a straight-line basis over the term of the lease. The Company begins recording rent expense on the
lease possession date.
Real Property Operating Expenses
Real property operating expenses consist of property
management fees, property insurance, real estate taxes, depreciation, repairs and maintenance fees, utilities and other expenses related
to the Company’s rental properties.
Medical
Related Consulting Services Costs
Costs of
medical related consulting services include the cost of labor and related benefits, travel expenses related to consulting services, and
other overhead costs.
Research and Development
Expenditures
for research and product development costs are expensed as incurred. The Company incurred research and development expense of $731,328
and $1,025,009 in the years ended December 31, 2022 and 2021, respectively.
Advertising and Marketing Costs
All costs
related to advertising and marketing are expensed as incurred. For the years ended December 31, 2022 and 2021, advertising and marketing
costs amounted to $1,325,313 and $328,565, respectively.
Stock-based Compensation
The Company
accounts for its stock-based compensation awards in accordance with Accounting Standards Codification (“ASC”) Topic 718, Compensation—Stock
Compensation (“ASC 718”). ASC 718 requires all stock-based payments to employees and non-employees including grants of stock
options, to be recognized as expense in the statements of operations based on their grant date fair values. The Company estimates the
grant date fair value of each option award using the Black-Scholes option-pricing model.
The Company
periodically issues common stock and common stock options to consultants for various services. Costs of these transactions are measured
at the fair value of the service received or the fair value of the equity instruments issued, whichever is more reliably measurable. The
value of the common stock is measured at the earlier of (i) the date at which a firm commitment for performance by the counterparty to
earn the equity instruments is reached or (ii) the date at which the counterparty’s performance is complete.
Income Taxes
The Company
is governed by the income tax laws of China and the United States. The Company accounts for income taxes using the asset/liability method
prescribed by ASC 740, “Income Taxes.” Under this method, deferred tax assets and liabilities are determined based on the
difference between the financial reporting and tax bases of assets and liabilities using enacted tax rates that will be in effect in the
period in which the differences are expected to reverse. The Company records a valuation allowance to offset deferred tax assets if, based
on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized.
The effect on deferred taxes of a change in tax rates is recognized as income or loss in the period that includes the enactment date.
The Company
follows the accounting guidance for uncertainty in income taxes using the provisions of ASC 740 “Income Taxes”. Using that
guidance, the benefit for tax positions taken can only be recognized in the financial statements when it is more likely than not the position
will be sustained upon examination by the tax authorities. As of December 31, 2022 and 2021, the Company had no significant uncertain
tax positions which would require either recognition of a liability or disclosure in the financial statements. For United States entities,
tax year that remains subject to examination is the years ended December 31, 2022, 2021, 2020 and 2019. For China entities, income tax
returns for the tax years ended December 31, 2018 through December 31, 2022 remain open for statutory examination by PRC tax authorities.
The Company recognizes interest and penalties related to significant uncertain income tax positions in income tax expense. However,
no such interest and penalties were recorded as of December 31, 2022 and 2021.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Foreign Currency Translation
The reporting
currency of the Company is the U.S. dollar. The functional currency of the parent company, AHS, Avalon RT 9, Genexosome, Avactis, and
Exosome, is the U.S. dollar and the functional currency of Avalon Shanghai is the Chinese Renminbi (“RMB”). For the subsidiaries
whose functional currency is the RMB, result of operations and cash flows are translated at average exchange rates during the period,
assets and liabilities are translated at the unified exchange rate at the end of the period, and equity is translated at historical exchange
rates. As a result, amounts relating to assets and liabilities reported on the statements of cash flows may not necessarily agree with
the changes in the corresponding balances on the balance sheets. Translation adjustments resulting from the process of translating the
local currency financial statements into U.S. dollars are included in determining comprehensive income/loss. Transactions denominated
in foreign currencies are translated into the functional currency at the exchange rates prevailing on the transaction dates. Assets and
liabilities denominated in foreign currencies are translated into the functional currency at the exchange rates prevailing at the balance
sheet date with any transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency
other than the functional currency are included in the results of operations as incurred. All of the Company’s revenue transactions
are transacted in the functional currency of the operating subsidiaries. The Company does not enter into any material transaction in foreign
currencies. Transaction gains or losses have not had, and are not expected to have, a material effect on the results of operations of
the Company.
Asset and
liability accounts at December 31, 2022 and 2021 were translated at 6.8979 RMB and 6.3559 RMB to $1.00, respectively, which were the exchange
rates on the balance sheet dates. Equity accounts were stated at their historical rates. The average translation rates applied to the
statements of operations for the years ended December 31, 2022 and 2021 were 6.7309 RMB and 6.4515 RMB to $1.00, respectively. Cash
flows from the Company’s operations are calculated based upon the local currencies using the average translation rate.
Comprehensive Loss
Comprehensive loss is comprised of net loss and
all changes to the statements of equity, except those due to investments by stockholders, changes in paid-in capital and distributions
to stockholders. For the Company, comprehensive loss for the years ended December 31, 2022 and 2021 consisted of net loss and unrealized
(loss) gain from foreign currency translation adjustment.
Per Share Data
ASC Topic
260 “Earnings per Share,” requires presentation of both basic and diluted earnings per share (“EPS”) with a reconciliation
of the numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS computation. Basic EPS
excludes dilution. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock
were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.
Basic net
loss per share is computed by dividing net loss available to common stockholders by the weighted average number of shares of common stock
outstanding during the period. Diluted net loss per share is computed by dividing net loss by the weighted average number of shares of
common stock, common stock equivalents and potentially dilutive securities outstanding during each period. For the years ended December
31, 2022 and 2021, potentially dilutive common shares consist of the common shares issuable upon the conversion of Series A convertible
preferred stock (using the if-converted method) and exercise of common stock options and warrants (using the treasury stock method). Common
stock equivalents are not included in the calculation of diluted net loss per share if their effect would be anti-dilutive. In a period
in which the Company has a net loss, all potentially dilutive securities are excluded from the computation of diluted shares outstanding
as they would have had an anti-dilutive impact.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Per Share Data (continued)
The following table summarizes the securities
that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive:
| |
Years Ended December 31, | |
| |
2022 | | |
2021 | |
Options to purchase common stock | |
| 858,500 | | |
| 800,000 | |
Warrants to purchase common stock | |
| 123,964 | | |
| - | |
Convertible note (*) | |
| 572,145 | | |
| - | |
Series A convertible preferred stock (**) | |
| 900,000 | | |
| - | |
Potentially dilutive securities | |
| 2,454,609 | | |
| 800,000 | |
| (*) | Assumed the convertible note was converted into shares of common
stock of the Company at a conversion price of $6.5 per share. |
| (**) | Assumed the Series A convertible preferred stock was converted
into shares of common stock of the Company at a conversion price of $10.0 per share. |
Non-controlling Interest
As of December 31, 2022, Dr. Yu Zhou, former director
and former Co-Chief Executive Officer of Genexosome, who owns 40% of the equity interests of Genexosome, which is not under the Company’s
control. Since the fourth quarter of 2019, the non-controlling interest has remained inactive.
Segment Reporting
The Company uses “the management approach”
in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Company’s
chief operating decision maker for making operating decisions and assessing performance as the source for determining the Company’s
reportable segments. The Company’s chief operating decision maker is the Chief Executive Officer (“CEO”) and president
of the Company, who reviews operating results to make decisions about allocating resources and assessing performance for the entire Company.
During the years ended December 31, 2022 and 2021,
the Company operated in two reportable business segments - (1) the real property operating segment, and (2) the medical related consulting
services segment. These reportable segments offer different services and products, have different types of revenue, and are managed separately
as each requires different operating strategies and management expertise. Due to the winding down of the medical related consulting services
segment in 2022, the Company decided to cease all operations of this segment and no longer has any material revenues or expenses in this
segment. As a result, commencing from the first quarter of 2023, the Company’s chief operating decision maker no longer reviews
medical related consulting services operating results.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Related Parties
Parties are considered to be related to the Company
if the parties, directly or indirectly, through one or more intermediaries, control, are controlled by, or are under common control with
the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal
owners of the Company and its management and other parties with which the Company may deal with if one party controls or can significantly
influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully
pursuing its own separate interests. The Company discloses all significant related party transactions.
Reclassification
Certain prior period amounts have been reclassified
to conform to the current period presentation. These reclassifications have no effect on the previously reported financial position, results
of operations and cash flows.
Fiscal Year End
The
Company has adopted a fiscal year end of December 31st.
Reverse Stock Split
The Company effected a one-for-ten
reverse stock split of its outstanding shares of common stock on January 5, 2023. The reverse split did not change the number of authorized
shares of common stock or par value. All references in these consolidated financial statements to shares, share prices, exercise prices,
and other per share information in all periods have been adjusted, on a retroactive basis, to reflect the reverse stock split.
Recent Accounting
Standards
In August 2020, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) 2020-06, Debt - Debt with Conversion and
Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting
for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”), which simplifies the accounting
for certain financial instruments with characteristics of liabilities and equity. This ASU (1) simplifies the accounting for convertible
debt instruments and convertible preferred stock by removing the existing guidance in ASC 470-20, Debt: Debt with Conversion and
Other Options, that requires entities to account for beneficial conversion features and cash conversion features in equity, separately
from the host convertible debt or preferred stock; (2) revises the scope exception from derivative accounting in ASC 815-40 for freestanding
financial instruments and embedded features that are both indexed to the issuer’s own stock and classified in stockholders’
equity, by removing certain criteria required for equity classification; and (3) revises the guidance in ASC 260, Earnings Per
Share, to require entities to calculate diluted earnings per share (EPS) for convertible instruments by using the if-converted method.
In addition, entities must presume share settlement for purposes of calculating diluted EPS when an instrument may be settled in cash
or shares. ASU 2020-06 is effective for public business entities for fiscal years beginning after December 15, 2021 (or December 15, 2023
for companies who meet the SEC definition of Smaller Reporting Companies), and interim periods within those fiscal years. The guidance
is to be adopted through either a fully retrospective or modified retrospective method of transition. However, early adoption is permitted
as early as fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. The Company adopted the new
standard on January 1, 2022, which adoption required the Company to bifurcate the embedded conversion feature from the convertible note
it issued during the second quarter of 2022.
In June
2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (“Topic 326”). The ASU introduces
a new accounting model, the Current Expected Credit Losses model (“CECL”), which requires earlier recognition of credit losses
and additional disclosures related to credit risk. The CECL model utilizes a lifetime expected credit loss measurement objective for the
recognition of credit losses at the time the financial asset is originated or acquired. ASU 2016-13 is effective for annual period beginning
after December 15, 2022, including interim reporting periods within those annual reporting periods. The Company expects that the adoption
will not have a material impact on the Company’s consolidated financial statements.
Other accounting
standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material
impact on the consolidated financial statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated
to have an impact on or are unrelated to its consolidated financial condition, results of operations, cash flows or disclosures.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – OTHER CURRENT AND
NON-CURRENT ASSETS
At December 31, 2022 and 2021, other current
and non-current assets consisted of the following:
| |
December 31,
2022 | | |
December 31,
2021 | |
Prepaid directors and officers liability insurance premium | |
$ | 29,301 | | |
$ | 49,656 | |
Prepaid professional fees | |
| 93,817 | | |
| 186,609 | |
Deferred financing costs, net | |
| 174,107 | | |
| 213,279 | |
Recoverable VAT | |
| 3,531 | | |
| 23,655 | |
Deferred leasing costs | |
| 113,916 | | |
| 141,214 | |
Security deposit | |
| 19,084 | | |
| 20,271 | |
Equipment held for sale | |
| 20,489 | | |
| - | |
Long-term straight-line rent receivable | |
| 144,094 | | |
| 163,211 | |
Others | |
| 34,034 | | |
| 18,313 | |
Total | |
$ | 632,373 | | |
$ | 816,208 | |
Current portion | |
$ | 247,990 | | |
$ | 448,286 | |
Non-current portion | |
| 384,383 | | |
| 367,922 | |
Total | |
$ | 632,373 | | |
$ | 816,208 | |
NOTE 5 – PROPERTY AND EQUIPMENT
At December 31, 2022
and 2021, property and equipment consisted of the following:
| |
Useful life | |
December 31,
2022 | | |
December 31,
2021 | |
Laboratory equipment | |
5 Years | |
$ | 374,183 | | |
$ | 579,508 | |
Office equipment and furniture | |
3 – 10 Years | |
| 35,145 | | |
| 34,092 | |
| |
| |
| 409,328 | | |
| 613,600 | |
Less: accumulated depreciation | |
| |
| (271,034 | ) | |
| (252,053 | ) |
| |
| |
$ | 138,294 | | |
$ | 361,547 | |
For the years ended December
31, 2022 and 2021, depreciation expense of property and equipment amounted to $162,040 and $144,513, respectively, of which, $2,987 and
$3,276 was included in real property operating expenses, $825 and $19,914 was included in other operating expenses, and $158,228 and $121,323
was included in research and development expense, respectively.
NOTE
6 – INVESTMENT IN REAL ESTATE
At December 31, 2022
and 2021, investment in real estate consisted of the following:
| |
Useful life | |
December 31,
2022 | | |
December 31,
2021 | |
Commercial real property building | |
39 Years | |
$ | 7,708,571 | | |
$ | 7,708,571 | |
Improvement | |
12 Years | |
| 529,372 | | |
| 529,372 | |
| |
| |
| 8,237,943 | | |
| 8,237,943 | |
Less: accumulated depreciation | |
| |
| (877,856 | ) | |
| (709,173 | ) |
| |
| |
$ | 7,360,087 | | |
$ | 7,528,770 | |
For the years ended December
31, 2022 and 2021, depreciation expense of this commercial real property amounted to $168,683 and $167,248, which was included in real
property operating expenses.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7 – EQUITY
METHOD INVESTMENT
As of December
31, 2022 and 2021, the equity method investment amounted to $485,008 and $515,632, respectively. The investment represents the Company’s
subsidiary, Avalon Shanghai’s interest in Epicon Biotech Co., Ltd. (“Epicon”). Epicon was incorporated on August 14,
2018 in PRC. Avalon Shanghai and the other unrelated company, Jiangsu Unicorn Biological Technology Co., Ltd. (“Unicorn”),
accounted for 40% and 60% of the total ownership, respectively. Epicon is focused on cell preparation, third party testing,
biological sample repository for commercial and scientific research purposes and the clinical transformation of scientific achievements.
The Company
treats the equity investment in the consolidated financial statements under the equity method. Under the equity method, the investment
is initially recorded at cost, adjusted for any excess of the Company’s share of the incorporated-date fair values of the investee’s
identifiable net assets over the cost of the investment (if any). Thereafter, the investment is adjusted for the post incorporation change
in the Company’s share of the investee’s net assets and any impairment loss relating to the investment.
For the
years ended December 31, 2022 and 2021, the Company’s share of Epicon’s net loss was $41,863 and $60,463, respectively,
which was included in loss from equity method investment in the accompanying consolidated statements of operations and comprehensive loss.
In the years
ended December 31, 2022 and 2021, activity recorded for the Company’s equity method investment in Epicon is summarized
in the following table:
Equity investment carrying amount at January 1, 2021 | |
$ | 521,758 | |
Payment made for equity method investment | |
| 40,301 | |
Epicon’s net loss attributable to the Company | |
| (60,463 | ) |
Foreign currency fluctuation | |
| 14,036 | |
Equity investment carrying amount at December 31, 2021 | |
| 515,632 | |
Payment made for equity method investment | |
| 51,999 | |
Epicon’s net loss attributable to the Company | |
| (41,863 | ) |
Foreign currency fluctuation | |
| (40,760 | ) |
Equity investment carrying amount at December 31, 2022 | |
$ | 485,008 | |
The
tables below present the summarized financial information, as provided to the Company by the investee, for the unconsolidated company:
| |
December 31,
2022 | | |
December 31,
2021 | |
Current assets | |
$ | 1,051 | | |
$ | 5,479 | |
Noncurrent assets | |
| 143,984 | | |
| 216,864 | |
Current liabilities | |
| 43,723 | | |
| 56,626 | |
Equity | |
| 101,312 | | |
| 165,717 | |
| |
For the Years Ended
December 31, | |
| |
2022 | | |
2021 | |
Net revenue | |
$ | - | | |
$ | - | |
Gross profit | |
| - | | |
| - | |
Loss from operation | |
| 104,688 | | |
| 151,158 | |
Net loss | |
| 104,657 | | |
| 151,158 | |
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 – ACCRUED
LIABILITIES AND OTHER PAYABLES
At December 31, 2022
and 2021, accrued liabilities and other payables consisted of the following:
| |
December 31,
2022 | | |
December 31,
2021 | |
Accrued tenants’ improvement reimbursement | |
$ | 43,500 | | |
$ | 43,500 | |
Tenants’ security deposit | |
| 73,733 | | |
| 73,733 | |
Accrued business expense reimbursement | |
| 52,437 | | |
| 68,172 | |
Accrued utilities | |
| 15,631 | | |
| 14,372 | |
Deferred rental income | |
| 27,685 | | |
| 8,638 | |
Accrued real property cleaning service fee | |
| 23,564 | | |
| 6,600 | |
Accrued equity offering costs | |
| - | | |
| 40,000 | |
Taxes payable | |
| 7,337 | | |
| 14,459 | |
Others | |
| 39,347 | | |
| 5,846 | |
Total | |
$ | 283,234 | | |
$ | 275,320 | |
NOTE 9 – CONVERTIBLE NOTE PAYABLE
On March 28, 2022, the
Company entered into Securities Purchase Agreement with an accredited investor, which was amended on June 8, 2022, providing for the sale
by the Company to the investor of a Convertible Note in the amount of $3,718,943 (“2022 Convertible Note”). In addition
to the 2022 Convertible Note, the investor also received a Stock Purchase Warrant (“2022 Warrant”) to acquire an aggregate
of 123,964 shares of common stock. The 2022 Warrant is exercisable for five years at an exercise price of $12.5. The
financing closed with respect to:
| ● | $2,669,522 of the financing on April 15, 2022, |
| ● | $659,581 of the financing on April 29, 2022, |
| ● | $199,840 of the financing on May 18, 2022, and |
| ● | $190,000 of the financing on May 25, 2022. |
As
a result of each of the closings, the Company issued the investor a 2022 Convertible Note in the principal amount of $2,669,522 and
a 2022 Warrant to acquire 88,984 shares of common stock dated April 15, 2022, a 2022 Convertible Note in the principal amount
of $659,581 and a 2022 Warrant to acquire 21,986 shares of common stock dated April 29, 2022, a 2022 Convertible Note in
the principal amount of $199,840 and a 2022 Warrant to acquire 6,661 shares of common stock dated May 18, 2022, and a 2022
Convertible Note in the principal amount of $190,000 and a 2022 Warrant to acquire 6,333 shares of common stock dated May
25, 2022.
The 2022
Convertible Note bears interest at 1% per annum payable at maturity and matures ten years from issuance. The investor may
elect to convert all or part of the 2022 Convertible Note, plus accrued interest, at any time into shares of common stock of the Company
at a conversion price equal to 95% of the average of the highest three trading prices for the common stock during the 20-trading
day period ending one trading day prior to the conversion date but in no event will the conversion price be lower than $0.75 per
share.
The investor
agreed to restrict its ability to convert the 2022 Convertible Note and exercise the 2022 Warrant and receive shares of common stock such
that the number of shares of common stock held by the investor after such conversion or exercise does not exceed 4.99% of the then
issued and outstanding shares of common stock. Further, the investor agreed to not sell or transfer any or all of the shares of common
stock underlying the 2022 Convertible Note or the 2022 Warrant for a period of 90 days beginning on the closing date (the “Lock-Up
Period”). Following the expiration of the Lock-Up Period, the investor has agreed to limit its sale or transfer of such shares of
common stock to a maximum monthly amount equal to 20% of the shares of common stock issuable upon conversion of the 2022 Convertible
Note. The Company agreed to use its reasonable best efforts to file a registration statement on Form S-3 (or other appropriate form) providing
for the resale by the investor of the shares of common stock underlying the 2022 Convertible Note and the 2022 Warrant.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9 – CONVERTIBLE NOTE PAYABLE
(continued)
Based upon
the Company’s analysis of the criteria contained in ASC Topic 815-40, “Derivatives and Hedging - Contracts in an Entity’s
Own Equity”, the Company determined that all the warrants issued to the investor with this private placement are classified as equity
in additional paid in-capital.
In accordance
with ASC 470-20-25-2, proceeds from the sale of a debt instrument with stock purchase warrants are allocated to the two elements based
on the relative fair values of the debt instrument without the warrants and of the warrants themselves at time of issuance.
The portion of the proceeds so allocated to the warrants are accounted for as additional paid-in capital. The remainder of the proceeds
are allocated to the debt instrument portion of the transaction.
The fair
values of the warrants issued to the investor with this private placement were computed using the Black-Scholes option-pricing model with
the following assumptions: volatility of 111.94%, risk-free rate of 2.71% - 2.92%, annual dividend yield of 0% and
expected life of 5 years.
In accordance
with ASC 480-10-25-14, the Company determined that the conversion provisions contain an embedded derivative feature and the Company valued
the derivative feature separately, recording debt discount and derivative liabilities in accordance with the provisions of the convertible
debt (see Note 10). The Company calculates the fair value of conversion option at the commitment dates using the Black-Scholes valuation
model with the following assumptions: volatility of 95.97%, risk-free rate of 2.75% - 2.89%, annual dividend yield of 0%
and expected life of 10 years.
The warrants
issued to the investor to purchase 123,964 shares of the Company’s common stock were treated as a discount on the convertible
note payable and were valued at $498,509 and had been amortized over the term of the 2022 Convertible Note. Additionally, the fair
value of embedded conversion option at commitment dates, which was valued at $2,782,569, was recorded as a discount on the convertible
note payable and had been amortized over the term of the 2022 Convertible Note. Hence, in connection with the issuance of the 2022 Convertible
Note and 2022 Warrant, the Company recorded a total debt discount of $3,281,078, which had been amortized over the term of the convertible
note payable.
On July 25, 2022, the Company and the investor
entered into a Conversion Agreement (“Conversion Agreement”) pursuant to which the investor converted all of its Convertible
Notes in the principal amount of $3,718,943 and unpaid interest of $9,751 into 573,645 shares of common stock
of the Company at a per share price of $6.5 (see Note 14 - Common Shares Issued for Debt Conversion). The Company recorded a conversion
inducement charge of $344,264 as a result of the Conversion Agreement, representing the value of common stock issued upon conversion in
excess of the common stock issuable under the original terms of the 2022 Convertible Note.
For the
year ended December 31, 2022, amortization of debt discount and interest expense related to the 2022 Convertible Note amounted to $3,281,078 and
$9,751, which have been included in interest expense – amortization of debt discount and debt issuance cost and interest expense
– other, respectively, on the accompanying consolidated statements of operations and comprehensive loss.
NOTE 10 – DERIVATIVE LIABILITY
As stated in Note 9, 2022 Convertible
Note, the Company determined that the convertible note payable contained an embedded derivative feature in the form of a conversion provision
which was adjustable based on future prices of the Company’s common stock. In accordance with ASC 815-10-25, each derivative feature
was initially recorded at its fair value using the Black-Scholes option valuation method and then re-valued at each reporting date, with
changes in the fair value reported in the statements of operations.
The estimated
fair value of the derivative feature of convertible debt was $2,782,569 at commitment dates, which was calculated using the following
assumptions: volatility of 95.97%, risk-free rate of 2.75% - 2.89%, annual dividend yield of 0% and expected life
of 10 years. On July 25, 2022, the Company and the 2022 Convertible Note holder entered into a Conversion Agreement pursuant
to which the investor converted all of its Convertible Notes into shares of common stock of the Company. The
estimated fair value of the derivative feature of convertible debt was $2,181,820 on July 25, 2022, which was computed using the following
assumptions: volatility of 95.53%, risk-free rate of 2.81%, annual dividend yield of 0% and expected life of 9.7 –
9.8 years.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 – DERIVATIVE LIABILITY
(continued)
Increases or decreases in fair
value of the derivative liability is included as a component of total other (expenses) income in the accompanying consolidated statements
of operations and comprehensive loss. The change to the derivative liability for the embedded conversion option resulted in a decrease
of $600,749 in the derivative liability and the corresponding increase in other income as a gain for the year ended December
31, 2022. There was no derivative liability in the year ended December 31, 2021.
NOTE 11 – NOTE PAYABLE, NET
On September 1, 2022,
the Company issued a balloon promissory note to a third party company in the principal amount of $4,800,000 which carries interest of
11.0% per annum (the “2022 Note Payable”). Interest is due in monthly payments of $44,000 beginning November 1, 2022 and payable
monthly thereafter until September 1, 2025 when the principal outstanding and all remaining interest is due. The 2022 Note Payable can
be extended for an additional 36 months provided that the Company has not defaulted. The Company may not prepay the 2022 Note Payable
for a period of 12 months. The 2022 Note Payable is secured by a first mortgage on the Company’s real property located in Township
of Freehold, County of Monmouth, State of New Jersey, having a street address of 4400 Route 9 South, Freehold, NJ 07728.
As of December 31, 2022,
the carrying balance of the 2022 Note Payable was $4,563,152 and the remaining unamortized debt issuance costs balance was $236,848.
For the
year ended December 31, 2022, amortization of debt issuance costs and interest expense related to the 2022 Note Payable amounted to $29,606
and $176,000, which have been included in interest expense – amortization of debt discount and debt issuance cost and interest expense
– other, respectively, on the accompanying consolidated statements of operations and comprehensive loss.
NOTE 12 – RELATED PARTY TRANSACTIONS
Rental
Revenue from Related Party and Rent Receivable – Related Party
The Company leases space of its commercial real
property located in New Jersey to a company, D.P. Capital Investments LLC, which is controlled by Wenzhao Lu, the Company’s largest
shareholder and chairman of the Board of Directors. The term of the related party lease agreement is five years commencing on May 1, 2021
and will expire on April 30, 2026.
For the years ended December 31, 2022 and 2021,
the related party rental revenue amounted to $50,400 and $33,600, respectively, and has been included in real property rental on
the accompanying consolidated statements of operations and comprehensive loss.
The related party rent receivable totaled $74,100 and
$33,600, respectively, and no allowance for doubtful accounts was deemed to be required on rent receivable – related party
at December 31, 2022 and 2021.
Medical Related Consulting
Services Revenue from Related Party
During the years ended December 31, 2022 and 2021,
medical related consulting services revenue from related party was as follows:
| |
Years Ended December 31, | |
| |
2022 | | |
2021 | |
Medical related consulting services provided to: | |
| | |
| |
Hebei Daopei * | |
$ | - | | |
$ | 187,412 | |
| |
$ | - | | |
$ | 187,412 | |
| * | Hebei Daopei is a subsidiary of an entity whose chairman is
Wenzhao Lu, the largest shareholder of the Company. |
Services
Provided by Related Party
From time to time, Wilbert Tauzin, a director
of the Company, and his son provide consulting services to the Company. As compensation for professional services provided, the Company
recognized consulting expenses of $144,064 and $216,169 for the years ended December 31, 2022 and 2021, respectively, which
have been included in professional fees on the accompanying consolidated statements of operations and comprehensive loss.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – RELATED PARTY TRANSACTIONS
(continued)
Accrued Liabilities and Other Payables –
Related Parties
In 2017,
the Company acquired Beijing Genexosome for a cash payment of $450,000. As of December 31, 2022 and 2021, the unpaid acquisition consideration
of $100,000, was payable to Dr. Yu Zhou, former director and former co-chief executive officer and 40% owner of Genexosome, and has
been included in accrued liabilities and other payables – related parties on the accompanying consolidated balance sheets.
As of December
31, 2022 and 2021, $0 and $368,433 of accrued and unpaid interest related to borrowings from Wenzhao Lu, the Company’s
largest shareholder and chairman of the Board of Directors, respectively, have been included in accrued liabilities and other payables
– related parties on the accompanying consolidated balance sheets.
Borrowings from Related Party
Promissory Note
On March 18, 2019, the
Company issued Wenzhao Lu, the Company’s largest shareholder and Chairman of the Board of Directors, a Promissory Note in the principal
amount of $1,000,000 (“Promissory Note”) in consideration of cash in the amount of $1,000,000. The Promissory Note accrues
interest at the rate of 5% per annum and matures March 19, 2022. In March 2022, the Company and Wenzhao Lu entered into a Loan Extension
and Modification Agreement (the “Extension”) to extend the maturity date to March 19, 2024.The Company repaid principal of
$410,000, $200,000 and $390,000 in the third quarter of 2019, second quarter of 2020 and second quarter of 2022, respectively. As of December
31, 2022 and 2021, the outstanding principal balance was $0 and $390,000, respectively.
Line of Credit
On August
29, 2019, the Company entered into a Line of Credit Agreement (the “Line of Credit Agreement”) providing the Company with
a $20 million line of credit (the “Line of Credit”) from Wenzhao Lu (the “Lender”), the largest shareholder
and Chairman of the Board of Directors of the Company. The Line of Credit allows the Company to request loans thereunder and to use the
proceeds of such loans for working capital and operating expense purposes until the facility matures on December 31, 2024. The loans
are unsecured and are not convertible into equity of the Company. Loans drawn under the Line of Credit bears interest at an annual rate
of 5% and each individual loan will be payable three years from the date of issuance. The Company has a right to draw down on the
line of credit and not at the discretion of the related party Lender. The Company may, at its option, prepay any borrowings under the
Line of Credit, in whole or in part at any time prior to maturity, without premium or penalty. The Line of Credit Agreement includes customary
events of default. If any such event of default occurs, the Lender may declare all outstanding loans under the Line of Credit to be due
and payable immediately.
In the years ended December 31, 2022 and 2021,
activity recorded for the Line of Credit is summarized in the following table:
Outstanding principal under the Line of Credit at January 1, 2021 | |
$ | 3,200,000 | |
Draw down from Line of Credit | |
| 2,550,262 | |
Settlement of Line of Credit in shares | |
| (3,000,000 | ) |
Outstanding principal under the Line of Credit at December 31, 2021 | |
| 2,750,262 | |
Draw down from Line of Credit | |
| 100,000 | |
Repayment of Line of Credit | |
| (410,000 | ) |
Settlement of Line of Credit in shares | |
| (2,440,262 | ) |
Outstanding principal under the Line of Credit at December 31, 2022 | |
$ | - | |
For the
years ended December 31, 2022 and 2021, the interest expense related to above borrowings amounted to $79,898 and $200,477, respectively,
and has been reflected as interest expense – related party on the accompanying consolidated statements of operations and comprehensive
loss.
As of December
31, 2022 and 2021, the related accrued and unpaid interest for above borrowings was $0 and $368,433, respectively, and has been included
in accrued liabilities and other payables – related parties on the accompanying consolidated balance sheets.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – RELATED PARTY TRANSACTIONS
(continued)
Common Shares Sold
to Related Party for Cash
On August 5, 2022, the Company sold 44,872 shares
of its common stock at a purchase price of $7.8 per share, the fair market value on transaction date, to Wenzhao Lu pursuant to a subscription
agreement. The Company received proceeds of $350,000 (See Note 14 – Common Shares Sold for
Cash).
Series A Convertible
Preferred Stock Sold to Related Party for Cash
On December 14, 2022,
the Company entered into a Securities Purchase Agreement with Wenzhao Lu, the Company’s Chairman of the Board, pursuant to which
the Company sold to Mr. Lu 4,000 shares of its Series A Preferred Stock, stated value $1,000, for the gross proceeds of $4,000,000 (See
Note 14 – Series A Convertible Preferred Stock Sold for Cash).
NOTE 13 – INCOME TAXES
The Company
is governed by the Income Tax Law of the PRC and the U.S. Internal Revenue Code of 1986, as amended. Under the Income Tax Laws of PRC,
Chinese companies are generally subject to an income tax at an effective rate of 25% on income reported in the statutory financial statements
after appropriate tax adjustments. The Company has a cumulative deficit from its foreign subsidiary of $2,356,797 as of December 31, 2022,
which is included in the consolidated accumulated deficit.
The Company’s
loss before income taxes includes the following components:
| |
Years Ended December 31, | |
| |
2022 | | |
2021 | |
United States loss before income taxes | |
$ | (11,567,154 | ) | |
$ | (8,504,426 | ) |
China loss before income taxes | |
| (363,693 | ) | |
| (586,073 | ) |
Total loss before income taxes | |
$ | (11,930,847 | ) | |
$ | (9,090,499 | ) |
Components of income taxes expense (benefit) consisted
of the following:
| |
Years Ended December 31, | |
| |
2022 | | |
2021 | |
Current: | |
| | |
| |
U.S. federal | |
$ | - | | |
$ | - | |
U.S. state and local | |
| - | | |
| - | |
China | |
| - | | |
| - | |
Total current income taxes expense | |
$ | - | | |
$ | - | |
Deferred: | |
| | | |
| | |
U.S. federal | |
$ | (1,729,700 | ) | |
$ | (1,810,264 | ) |
U.S. state and local | |
| (585,627 | ) | |
| (612,904 | ) |
China | |
| 209,806 | | |
| (152,015 | ) |
Total deferred income taxes (benefit) | |
$ | (2,105,521 | ) | |
$ | (2,575,183 | ) |
Change in valuation allowance | |
| 2,105,521 | | |
| 2,575,183 | |
Total income taxes expense | |
$ | - | | |
$ | - | |
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 – INCOME TAXES (continued)
The table below summarizes the differences between
the U.S. statutory rate and the Company’s effective tax rate for the years ended December 31, 2022 and 2021:
| |
Years Ended December 31, | |
| |
2022 | | |
2021 | |
U.S. federal rate | |
| 21.0 | % | |
| 21.0 | % |
U.S. state rate | |
| 5.6 | % | |
| 6.7 | % |
Permanent difference | |
| (3.8 | )% | |
| 0.0 | % |
Non-US rate differential | |
| 0.1 | % | |
| 0.3 | % |
True ups | |
| (5.3 | )% | |
| 4.9 | % |
U.S. valuation allowance | |
| (17.6 | )% | |
| (32.9 | )% |
Total provision for income taxes | |
| 0.0 | % | |
| 0.0 | % |
For the years ended December 31, 2022 and 2021, the
Company did not incur any income taxes expense since it did not generate any taxable income in those periods. The Company’s foreign
entities did not pay any income taxes during the years ended December 31, 2022 and 2021. The Company’s components of deferred taxes
as of December 31, 2022 and 2021 were as follows:
| |
December 31, 2022 | | |
December 31, 2021 | |
Deferred tax assets | |
| | |
| |
Stock-based compensation | |
$ | 3,499,969 | | |
$ | 3,696,463 | |
Disallowed business interest deduction | |
| - | | |
| 103,567 | |
R&D expenses | |
| 137,864 | | |
| | |
Accrued directors’ compensation | |
| 47,787 | | |
| 80,816 | |
Accrued settlement | |
| 126,495 | | |
| - | |
Lease liability | |
| 1,687 | | |
| 23,156 | |
Net operating loss carryforward | |
| 13,634,920 | | |
| 11,441,503 | |
Total deferred tax assets, gross | |
| 17,448,722 | | |
| 15,345,505 | |
Valuation allowance | |
| (17,329,708 | ) | |
| (15,224,188 | ) |
Total deferred tax assets, net | |
$ | 119,014 | | |
$ | 121,317 | |
Deferred tax liabilities | |
| | | |
| | |
Fixed assets and intangible assets book/tax basis difference | |
| (119,014 | ) | |
| (101,534 | ) |
Right-of-use assets | |
| - | | |
| (19,783 | ) |
Total deferred tax liabilities | |
$ | (119,014 | ) | |
$ | (121,317 | ) |
Net deferred tax assets | |
$ | - | | |
$ | - | |
As of December
31, 2022 and 2021, the Company’s both federal and state net operating loss carryforwards amounted to $46,969,776 and $38,420,422,
respectively. As of December 31, 2022, the Company has $44,482,221 of U.S. federal net operating loss carryovers that have no
expiration date, and $2,487,555 of the federal net operating loss and state net operating loss carry-forwards begin to expire in 2034.
As of December
31, 2022, the Company had net operating loss carryforwards in China of $1,726,863 that begin to expire in 2023.
Additionally,
as of December 31, 2022, $61,847 of the future utilization of the net operating loss carryforward to offset future taxable income
is subject to special tax rules which may limit their usage under IRS Section 382 (Change of Ownership) and possibly the Separate Return
Limitation Year (“SRLY”) rules.
A full valuation
allowance has been provided against the Company’s deferred tax assets at December 31, 2022 as the Company believes it is more likely
than not that sufficient taxable income will not be generated to realize these temporary differences.
The Company
has been notified and assessed an IRS Section 6038 penalty of $10,000 for failure to file a foreign entity tax disclosure. The Company
has appealed the penalty and awaits the Internal Revenue Service’s review of the appeal. There is no assurance such appeal will
be successful.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 – INCOME TAXES (continued)
The Company
has not been audited by any jurisdiction since its inception. The Company is open for audit by the U.S. Internal Revenue Service and U.S.
state tax jurisdictions from 2019 to 2022, and open for audit by the Chinese Ministry of Finance from 2018 to 2022.
There were
no material uncertain tax positions as of December 31, 2022 and 2021. The Company recognizes interest and penalties related to unrecognized
tax benefits as income tax expense, if any. The Company does not have any significant uncertain tax positions or events leading to uncertainty
in a tax position.
NOTE 14 – EQUITY
Series A Convertible
Preferred Stock
As described in Note
20 - Amended and Restated Membership Interest Purchase Agreement, in conjunction with the transaction, on November 3, 2022 the Company
filed a Certificate of Designation of Preferences, Rights and Limitations of the Series A Preferred Stock (the “Series A Certificate
of Designation”), which became effective immediately with the Secretary of State of the State of Delaware. Pursuant to the Series
A Certificate of Designation, the Company designated up to 15,000 shares of the Company’s previously undesignated preferred stock
as Series A Preferred Stock. Each share of Series A Preferred Stock shall have a par value of $0.0001 per share and a stated value equal
to $1,000 (the “Series A Stated Value”).
The shares of Series
A Preferred Stock have identical terms and include the terms as set forth below.
Dividends. The
Series A Holders are entitled to receive, and the Company shall pay, dividends on shares of Series A Preferred Stock equal (on an as-if-converted-to-common-stock
basis, disregarding for such purpose any conversion limitations set forth in the Series A Certificate of Designations) to and in the same
form as dividends actually paid on shares of the Company’s common stock when, as and if such dividends are paid on shares of the
common stock. No other dividends shall be paid on shares of Series A Preferred Stock. The Company will not pay any dividends on its common
stock unless the Company simultaneously complies with the terms set forth in the Series A Certificate of Designation.
Liquidation. Upon
any dissolution, liquidation or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the Series
A Holders will be entitled to receive out of the assets available for distribution to the stockholders, (i) after and subject to the payment
in full of all amounts required to be distributed to the holders of another class or series of stock of the Company ranking on liquidation
prior and in preference to the Series A Preferred Stock, (ii) ratably with any class or series of stock ranking on liquidation on parity
with the Series A Preferred Stock and (iii) in preference and priority to the holders of the shares of the Company’s common stock,
an amount equal to 100% of the Series A Stated Value, and no more, in proportion to the full and preferential amount that all shares of
the Series A Preferred Stock are entitled to receive. The Company shall mail written notice of any Liquidation not less than twenty (20)
days prior to the payment date stated therein, to each Series A Holder.
Conversion. Each
share of Series A Preferred Stock shall be convertible, at any time and from time to time from and after the later of (i) the date of
the stockholder approval as described above, in accordance with the Nasdaq Stock Market Listing Rules, and (ii) the nine (9) month anniversary
of the Closing (the “Initial Conversion Date”), at the option of the Series A Holder, into that number of shares of common
stock (subject to the limitations set forth in Series A Certificate of Designations, determined by dividing the Stated Value of such share
of Series A Preferred Stock by the Conversion Price (as defined below)). The Series A Holders may effect conversions by providing the
Company with the form of conversion notice attached as Annex A to the Series A Certificate of Designation. The Series A Holders may convert
such shares into shares of the Company’s common stock at a conversion price per share equal to the greater of (i) ten dollars ($10.0)
and (ii) ninety percent (90%) of the closing price of the Company’s common stock on Nasdaq on the day prior to receipt of a conversion
notice (collectively, the “Conversion Price”), subject to adjustment for stock splits and similar matters. In addition, following
the Initial Conversion Date, each Series A Holder agrees that it shall not be entitled to in any calendar month, sell a number of Series
A Conversion Shares into the open market in an amount exceeding more than ten percent (10%) of the number of Series A Conversion Shares
issuable upon conversion of the Series A Preferred Stock then held by such Series A Holder.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – EQUITY
(continued)
Series A Convertible
Preferred Stock (continued)
Conversion Price Adjustment:
Stock Dividends and
Stock Splits. If the Company, at any time while the Series A Preferred Stock is outstanding: (i) pays a stock dividend or otherwise
makes a distribution or distributions payable in shares of common stock on shares of common stock or any other common stock equivalents
(which, for avoidance of doubt, shall not include any shares of common stock issued by the Company upon conversion of, or payment of a
dividend on, the Series A Preferred Stock), (ii) subdivides outstanding shares of common stock into a larger number of shares, (iii) combines
(including by way of a reverse stock split) outstanding shares of common stock into a smaller number of shares, or (iv) issues, in the
event of a reclassification of shares of the common stock, any shares of capital stock of the Company, then the conversion price of the
Series A Preferred Stock shall be multiplied by a fraction of which the numerator shall be the number of shares of common stock (excluding
any treasury shares of the Company) outstanding immediately before such event, and of which the denominator shall be the number of shares
of common stock outstanding immediately after such event. Any of the foregoing adjustments shall become effective immediately after the
record date for the determination of stockholders entitled to receive such dividend or distribution and shall become effective immediately
after the effective date in the case of a subdivision, combination or re-classification.
Fundamental Transaction.
If, at any time while the Series A Preferred Stock is outstanding, (i) the Company, directly or indirectly, in one or more related transactions
effects any merger or consolidation of the Company with or into another individual or corporation, partnership, trust, incorporated or
unincorporated association, joint venture, limited liability company, joint stock company, government (or an agency or subdivision thereof)
or other entity of any kind (a “Person”), (ii) the Company (and all of its subsidiaries, taken as a whole), directly or indirectly,
effects any sale, lease, license, assignment, transfer, conveyance or other disposition of all or substantially all of its assets in one
or a series of related transactions, (iii) any, direct or indirect, purchase offer, tender offer or exchange offer (whether by the Company
or another Person) is completed pursuant to which holders of the Company’s common stock are permitted to sell, tender or exchange
their shares for other securities, cash or property and has been accepted by the holders of fifty percent (50%) or more of the outstanding
common stock, (iv) the Company, directly or indirectly, in one or more related transactions effects any reclassification, reorganization
or recapitalization of the common stock or any compulsory share exchange pursuant to which the common stock is effectively converted into
or exchanged for other securities, cash or property, or (v) the Company, directly or indirectly, in one or more related transactions consummates
a stock or share purchase agreement or other business combination (including, without limitation, a reorganization, recapitalization,
spin-off or scheme of arrangement) with another Person whereby such other Person acquires more than fifty percent (50%) of the outstanding
shares of common stock (not including any shares of common stock held by the other Person or other Persons making or party to, or associated
or affiliated with the other Persons making or party to, such stock or share purchase agreement or other business combination) (each a
“Fundamental Transaction”), then, the Series A Holder shall have the right to receive, for each conversion share that would
have been issuable upon such conversion immediately prior to the occurrence of such Fundamental Transaction (without regard to any limitation
set forth in the Series A Certificate of Designation on the conversion of the Series A Preferred Stock), the number of shares of common
stock of the successor or acquiring corporation or of the Company, if it is the surviving corporation, and/or any additional consideration
(the “Alternate Consideration”) receivable as a result of such Fundamental Transaction by a holder of the number of shares
of common stock for which the Series A Preferred Stock is convertible immediately prior to such Fundamental Transaction (without regard
to the limitations set forth in the Series A Certificate of Designation on the conversion of the Series A Preferred Stock). For purposes
of any such conversion, the determination of the Conversion Price shall be appropriately adjusted to apply to such Alternate Consideration
based on the amount of Alternate Consideration issuable in respect of one share of common stock in such Fundamental Transaction, and the
Company shall apportion the Conversion Price among the Alternate Consideration in a reasonable manner reflecting the relative value of
any different components of the Alternate Consideration. If holders of common stock are given any choice as to the securities, cash or
property to be received in a Fundamental Transaction, then the Series A Holder shall be given the same choice as to the Alternate Consideration
it receives upon such Fundamental Transaction.
Voting Rights.
The Series A Holders will have no voting rights, except as otherwise required by the Delaware General Corporation Law. Notwithstanding
the foregoing, as long as any shares of Series A Preferred Stock are outstanding, the Company shall not, without the affirmative vote
of the holders of a majority of the then outstanding shares of Series A Preferred Stock, voting as a separate class, (a) alter or change
adversely the powers, preferences or rights given to the Series A Preferred Stock in the Series A Certificate of Designation, (b) increase
the number of authorized shares of Series A Preferred Stock, (c) authorize or issue an additional class or series of capital stock that
ranks senior to the Series A Preferred Stock with respect to the distribution of assets on liquidation or (d) enter into any agreement
with respect to any of the foregoing.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – EQUITY
(continued)
Series A Convertible
Preferred Stock (continued)
Fractional Shares.
No fractional shares or scrip representing fractional shares shall be issued upon the conversion of the Series A Preferred Stock. As to
any fraction of a share of Company common stock which a Series A Holder would otherwise be entitled to upon such conversion, the Company
will, at its election, either pay a cash adjustment in respect of such final fraction in an amount equal to such fraction multiplied by
the Conversion Price or round up to the next whole share. Notwithstanding the foregoing, nothing shall prevent any Series A Holder from
converting fractional shares of Series A Preferred Stock.
Series B Convertible
Preferred Stock
As described in Note
20 - Amended and Restated Membership Interest Purchase Agreement, in conjunction with the transaction, on February 9, 2023, the Company
filed a Certificate of Designation of Preferences, Rights and Limitations of the Series B Preferred Stock (the “Series B Certificate
of Designation”), which became effective immediately with the Secretary of State of the State of Delaware. The Company designated
up to 15,000 shares of the Company’s previously undesignated preferred stock as Series B Preferred Stock. Each share of Series B
Preferred Stock shall have a par value of $0.0001 per share and a stated value equal to $1,000 (the “Series B Stated Value”).
The shares of Series
B Preferred Stock have identical terms and include the terms as set forth below.
Dividends. The
Series B Holders shall be entitled to receive, and the Company shall pay, dividends on shares of Series B Preferred Stock equal (on an
as-if-converted-to-common-stock basis, disregarding for such purpose any conversion limitations set forth in the Series B Certificate
of Designations) to and in the same form as dividends actually paid on shares of the Company’s common stock when, as and if such
dividends are paid on shares of the common stock. No other dividends shall be paid on shares of Series B Preferred Stock. The Company
will not pay any dividends on its common stock unless the Company simultaneously complies with the terms set forth in the Series B Certificate
of Designation.
Rank. The Series
B Preferred Stock will rank subordinate to the shares of the Company’s Series A Preferred Stock.
Liquidation. Upon
any Liquidation, the Series B Holders will be entitled to receive out of the assets available for distribution to stockholders, (i) after
and subject to the payment in full of all amounts required to be distributed to the holders of another class or series of stock of the
Company ranking on liquidation prior and in preference to the Series B Preferred Stock, including the Series A Preferred Stock, (ii) ratably
with any class or series of stock ranking on liquidation on parity with the Series B Preferred Stock and (iii) in preference and priority
to the holders of the shares of common stock, an amount equal to one hundred percent (100%) of the Series B Stated Value and no more,
in proportion to the full and preferential amount that all shares of the Series B Preferred Stock are entitled to receive. The Company
shall mail written notice of any such Liquidation not less than twenty (20) days prior to the payment date stated therein, to each Series
B Holder.
Conversion. Each
share of Series B Preferred Stock shall be convertible, at any time and from time to time from and after the later of (i) the date of
the stockholder approval and (ii) the one year anniversary of the Closing Date (the “Lock Up Period”), at the option of the
Series B Holder thereof, into that number of shares of common stock (subject to the limitations set forth in Series B Certificate of Designation
determined by dividing the Series B Stated Value of such share of Series B Preferred Stock by the conversion price of the Series B Preferred
Stock). Series B Holders may effect conversions by providing the Company with the form of conversion notice attached as Annex A to the
Series B Certificate of Designation. The Series B Preferred Stock will be convertible into shares of the Company’s common stock
at a conversion price per share equal to $3.78, subject to the adjustments set forth in the Series B Certificate of Designation. Notwithstanding
the foregoing or the transactions contemplated by the Amended MIPA, until the consummation of the Lock Up Period, the Series B Holders
shall not, directly or indirectly, sell, transfer or otherwise dispose of any Series B Preferred Stock issued upon conversion of the Series
B Conversion Shares or pursuant to the Equity Earnout Payment (the “Restricted Securities”) without Company’s prior
written consent; provided, however, the Series B Holders may sell, transfer or otherwise dispose of Restricted Securities to an Affiliate,
as defined in the Amended MIPA, of a Series B Holder without Company’s prior written consent; provided, further, that such Series
B Holder provide prompt written notice to Company of such transfer, including the name and contact information of the Affiliate transferee,
and such Affiliate transferee agrees in writing to be bound by the terms of the transaction documents contemplated by the Amended MIPA
to which the Series B Holder is a party (which agreement shall also be provided to Company with such notice). After the expiration of
the Lock Up Period, the Series B Holder agrees that it and any of its Affiliate transferees shall not be entitled to in any calendar month,
sell a number of shares of Company common stock into the open market in an amount exceeding more than ten percent (10%) of the total number
of shares of Company common stock issuable upon conversion of the Company common stock then held by the Seller and its Affiliates.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – EQUITY
(continued)
Series B Convertible
Preferred Stock (continued)
Conversion Price Adjustment:
Stock Dividends and
Stock Splits. If the Company, at any time while the Series B Preferred Stock is outstanding: (i) pays a stock dividend or otherwise
makes a distribution or distributions payable in shares of common stock on shares of common stock or any other common stock equivalents
(which, for avoidance of doubt, shall not include any shares of common stock issued by the Company upon conversion of, or payment of a
dividend on, the Series B Preferred Stock), (ii) subdivides outstanding shares of common stock into a larger number of shares, (iii) combines
(including by way of a reverse stock split) outstanding shares of common stock into a smaller number of shares, or (iv) issues, in the
event of a reclassification of shares of the common stock, any shares of capital stock of the Company, then the conversion price of the
Series B Preferred Stock shall be multiplied by a fraction of which the numerator shall be the number of shares of common stock (excluding
any treasury shares of the Company) outstanding immediately before such event, and of which the denominator shall be the number of shares
of common stock outstanding immediately after such event. Any of the foregoing adjustments shall become effective immediately after the
record date for the determination of stockholders entitled to receive such dividend or distribution and shall become effective immediately
after the effective date in the case of a subdivision, combination or re-classification.
Fundamental Transaction.
If, at any time while the Series B Preferred Stock is outstanding, (i) the Company, directly or indirectly, in one or more related transactions
effects any merger or consolidation of the Company with or into another Person, (ii) the Company (and all of its subsidiaries, taken as
a whole), directly or indirectly, effects any sale, lease, license, assignment, transfer, conveyance or other disposition of all or substantially
all of its assets in one or a series of related transactions, (iii) any, direct or indirect, purchase offer, tender offer or exchange
offer (whether by the Company or another Person) is completed pursuant to which holders of the Company’s common stock are permitted
to sell, tender or exchange their shares for other securities, cash or property and has been accepted by the holders of fifty percent
(50%) or more of the outstanding common stock, (iv) the Company, directly or indirectly, in one or more related transactions effects any
reclassification, reorganization or recapitalization of the common stock or any compulsory share exchange pursuant to which the common
stock is effectively converted into or exchanged for other securities, cash or property, or (v) the Company, directly or indirectly, in
one or more related transactions consummates a Fundamental Transaction, then, at the closing of such Fundamental Transaction, without
any action on the part of the Series B Holder, the Series B Holder shall have the right to receive, for each conversion share that would
have been issuable upon such conversion immediately prior to the occurrence of such Fundamental Transaction (without regard to any limitation
in the Series B Certificate of Designation on the conversion of the Series B Preferred Stock), the number of shares of common stock of
the successor or acquiring corporation or of the Company, if it is the surviving corporation, and/or any Alternate Consideration receivable
as a result of such Fundamental Transaction by a holder of the number of shares of common stock for which the Series B Preferred Stock
is convertible immediately prior to such Fundamental Transaction (without regard to the limitations set forth in the Series B Certificate
of Designation on the conversion of the Series B Preferred Stock). For purposes of any such conversion, the determination of the conversion
price of the Series B Preferred Stock shall be appropriately adjusted to apply to such Alternate Consideration based on the amount of
Alternate Consideration issuable in respect of one share of common stock in such Fundamental Transaction, and the Company shall apportion
the Conversion Price among the Alternate Consideration in a reasonable manner reflecting the relative value of any different components
of the Alternate Consideration. If holders of common stock are given any choice as to the securities, cash or property to be received
in a Fundamental Transaction, then the Series B Holder shall be given the same choice as to the Alternate Consideration it receives upon
such Fundamental Transaction.
Voting Rights.
The Series B Holders will have no voting rights, except as otherwise required by the Delaware General Corporation Law. Notwithstanding
the foregoing, in addition, as long as any shares of Series B Preferred Stock are outstanding, the Company shall not, without the affirmative
vote of the holders of a majority of the then outstanding shares of the Series B Preferred Stock, voting as a separate class, (a) alter
or change adversely the powers, preferences or rights given to the Series B Preferred Stock in the Series B Certificate of Designation,
(b) increase the number of authorized shares of Series B Preferred Stock, (c) except with respect to the Series A Preferred Stock, authorize
or issue an additional class or series of capital stock that ranks senior to the Series B Preferred Stock with respect to the distribution
of assets on liquidation or (d) enter into any agreement with respect to any of the foregoing.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – EQUITY
(continued)
Series B Convertible
Preferred Stock (continued)
Fractional Shares. No fractional shares
or scrip representing fractional shares shall be issued upon the conversion of the Series B Preferred Stock. As to any fraction of a share
which a Series B Holder would otherwise be entitled to upon such conversion, the Company shall at its election, either pay a cash adjustment
in respect of such final fraction in an amount equal to such fraction multiplied by the Conversion Price or round up to the next whole
share. Notwithstanding the foregoing, nothing shall prevent any Series B Holder from converting fractional shares of Series B Preferred
Stock.
Series A Convertible
Preferred Stock Sold for Cash
During the year ended
December 31, 2022, the Company sold an aggregate of 9,000 shares of Series A Preferred stock and received proceeds of $9,000,000. Each
share of Series A Preferred Stock shall be convertible, at any time and from time to time from and after the later of (i) the date of
the stockholder approval, in accordance with the Nasdaq Stock Market Listing Rules, and (ii) the nine (9) month anniversary of the Closing
(the “Initial Conversion Date”), at the option of the Series A Holder, into that number of shares of common stock (subject
to the limitations set forth in Series A Certificate of Designations, determined by dividing the Stated Value of such share of Series
A Preferred Stock by the Conversion Price). The Series A Holders may convert such shares into shares of the Company’s common stock
at a conversion price per share equal to the greater of (i) ten dollars ($10.0) and (ii) ninety percent (90%) of the closing price of
the Company’s common stock on Nasdaq on the day prior to receipt of a conversion notice (collectively, the “Conversion Price”),
subject to adjustment for stock splits and similar matters.
The Company evaluated the features of the Series A Convertible Preferred
Stock under ASC 480, and classified them as permanent equity because the Series A Convertible Preferred Stock is not mandatorily or contingently
redeemable at the stockholder’s option and the liquidation preference that exists does not fall within the guidance of SEC Accounting
Series Release No. 268 – Presentation in Financial Statements of “Redeemable Preferred Stocks” (“ASR
268”).
Common Shares Sold
for Cash
On December 13, 2019, the Company entered into
an Open Market Sale AgreementSM (the “Sales Agreement”) with Jefferies LLC, as sales agent (“Jefferies”),
pursuant to which the Company may offer and sell, from time to time, through Jefferies, shares of its common stock. During the year ended
December 31, 2022, Jefferies sold an aggregate of 17,064 shares of common stock at an average price of $7.9 per share to investors and
the Company recorded net proceeds of $112,328, net of commission and other offering costs of $23,239. During
the year ended December 31, 2021, Jefferies sold an aggregate of 220,684 shares of common stock at an average price of $13.0 per
share to investors and the Company recorded net proceeds of $2,553,409, net of commission and other offering costs of $306,895.
On August 5, 2022, the Company sold 44,872 shares
of its common stock at a purchase price of $7.8 per share, the fair market value on transaction date, to Wenzhao Lu pursuant to a subscription
agreement. The Company received proceeds of $350,000 (see Note 12 - Common Shares Sold to Related Party for Cash).
On August 5, 2022, the Company sold 32,051 shares
of its common stock at a purchase price of $7.8 per share to an investor pursuant to a subscription agreement. The Company received proceeds
of $250,000.
Common Shares Issued
for Services
During the year ended December 31, 2022, the Company
issued a total of 40,896 shares of its common stock for services rendered. These shares were valued at $340,950, the fair market
values on the grant dates using the reported closing share prices on the dates of grant, and the Company recorded stock-based compensation
expense of $310,950 for the year ended December 31, 2022 and reduced accrued liabilities of $30,000.
During the year ended December 31, 2021, the Company
issued a total of 140,568 shares of its common stock for services rendered and to be rendered. These shares were valued at $1,507,488,
the fair market values on the grant dates using the reported closing share prices on the dates of grant, and the Company recorded stock-based
compensation expense of $1,075,756 for the year ended December 31, 2021 and reduced accrued liabilities of $276,032 and recorded
prepaid expense of $155,700 as of December 31, 2021 which will be amortized over the rest of corresponding service periods.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – EQUITY
(continued)
Common
Shares Issued for Settlement of Accrued Professional Fees
In June
2021, the Company issued 16,736 shares of its common stock to settle accrued and unpaid professional fees of $202,500. The 16,736 shares
issued had a fair value of $202,500.
Common
Shares Issued for Debt Conversion
On July
25, 2022, the Company and 2022 Convertible Note holder entered into a Conversion Agreement pursuant to which the investor converted its
Convertible Notes in the principal amount of $3,718,943 and unpaid interest of $9,751 into 573,645 shares of
common stock of the Company at a per share price of $6.5 (see Note 9). The Company recorded a conversion inducement charge of $344,264
as a result of the Conversion Agreement, representing the value of common stock issued upon conversion in excess of the common stock issuable
under the original terms of the 2022 Convertible Note.
Common
Shares Issued Pursuant to Related Party Debt Settlement Agreement and Release
On July
25, 2022, the Company and Mr. Lu entered into and closed a Debt Settlement Agreement and Release pursuant to which the Company settled
$2,440,262 debt owed under the Line of Credit and unpaid interest of $448,331 by issuance of 444,399 shares of common
stock of the Company (see Note 12 - Borrowings from Related Party – Line of Credit). The total amount of the debt settled
of $2,888,593 exceeded the fair market value of the shares issued by $888,353 which was treated as a capital transaction due to Mr. Lu’s
relationship with the Company.
On
December 21, 2021, the Company and Mr. Lu entered into and closed a Debt Settlement Agreement and Release pursuant to which The Company
settled $3.0 million debt owed under the Line of Credit by issuance of the Company’s 240,000 shares of common stock (see Note 12
– Borrowings from Related Party – Line of Credit). The 240,000 shares issued had a fair market value of $3 million.
Options
The following table summarizes the shares of the
Company’s common stock issuable upon exercise of options outstanding at December 31, 2022:
| |
Options Outstanding | | |
Options Exercisable | |
| |
Range of Exercise Price | | |
Number Outstanding at December 31, 2022 | | |
Weighted Average Remaining Contractual Life (Years) | | |
Weighted Average Exercise Price | | |
Number Exercisable at December 31, 2022 | | |
Weighted Average Exercise Price | |
| |
$ | 4.25 – 8.20 | | |
| 286,000 | | |
| 3.69 | | |
$ | 5.48 | | |
| 266,000 | | |
$ | 5.57 | |
| |
| 10.20 – 20.00 | | |
| 479,500 | | |
| 2.57 | | |
| 16.39 | | |
| 479,500 | | |
| 16.39 | |
| |
| 23.00 – 28.00 | | |
| 32,000 | | |
| 0.74 | | |
| 27.00 | | |
| 32,000 | | |
| 27.00 | |
| |
| 47.60 | | |
| 3,000 | | |
| 0.08 | | |
| 47.60 | | |
| 3,000 | | |
| 47.60 | |
| |
$ | 4.25 – 47.60 | | |
| 800,500 | | |
| 2.89 | | |
$ | 13.03 | | |
| 780,500 | | |
$ | 13.26 | |
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – EQUITY
(continued)
Options (continued)
Stock option activities
for the years ended December 31, 2022 and 2021 were as follows:
| |
Number of Options | | |
Weighted Average Exercise Price | |
Outstanding at January 1, 2021 | |
| 714,000 | | |
$ | 14.75 | |
Granted | |
| 86,000 | | |
| 10.81 | |
Expired | |
| (27,500 | ) | |
| (10.06 | ) |
Outstanding at December 31, 2021 | |
| 772,500 | | |
| 14.48 | |
Granted | |
| 86,000 | | |
| 6.59 | |
Expired | |
| (58,000 | ) | |
| (22.79 | ) |
Outstanding at December 31, 2022 | |
| 800,500 | | |
$ | 13.03 | |
Options exercisable at December 31, 2022 | |
| 780,500 | | |
$ | 13.26 | |
Options expected to vest | |
| 20,000 | | |
$ | 4.29 | |
The aggregate intrinsic value of stock options
outstanding and stock options exercisable at December 31, 2022 was $59,000 and $40,634, respectively.
The fair values of options granted during the
year ended December 31, 2022 were estimated at the date of grant using the Black-Scholes option-pricing model with the following assumptions:
volatility of 74.8% - 117.46%, risk-free rate of 1.37% - 4.48%, annual dividend yield of 0%, and expected life of 3.00 - 5.00 years. The
aggregate fair value of the options granted during the year ended December 31, 2022 was $421,428.
The fair
values of options granted during the year ended December 31, 2021 were estimated at the date of grant using the Black-Scholes option-pricing
model with the following assumptions: volatility of 119.21% - 128.42%, risk-free rate of 0.33% - 1.20%, annual dividend yield of 0%, and
expected life of 3.00 - 5.00 years. The aggregate fair value of the options granted during the year ended December 31, 2021 was $726,952.
For the years ended December 31, 2022 and 2021,
stock-based compensation expense associated with stock options granted amounted to $358,113 and $769,334, of which, $234,856 and $544,785
was recorded as compensation and related benefits, $84,064 and $157,207 was recorded as professional fees, and $39,193 and $67,342 was
recorded as research and development expenses, respectively.
A summary of the status of the Company’s
nonvested stock options granted as of December 31, 2022 and changes during the years ended December 31, 2022 and 2021 is presented below:
| |
Number of Options | | |
Weighted Average Exercise Price | |
Nonvested at January 1, 2021 | |
| 21,833 | | |
$ | 11.76 | |
Granted | |
| 86,000 | | |
| 10.81 | |
Forfeited | |
| (1,500 | ) | |
| (11.10 | ) |
Vested | |
| (85,750 | ) | |
| (11.14 | ) |
Nonvested at December 31, 2021 | |
| 20,583 | | |
| 10.39 | |
Granted | |
| 86,000 | | |
| 6.59 | |
Vested | |
| (86,583 | ) | |
| (8.03 | ) |
Nonvested at December 31, 2022 | |
| 20,000 | | |
$ | 4.29 | |
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – EQUITY
(continued)
Warrants
On March 28, 2022, the Company entered into Securities
Purchase Agreement with an accredited investor, which was amended on June 8, 2022, providing for the sale by the Company to the investor
of a Convertible Note in the amount of $3,718,943 (“2022 Convertible Note”). In addition to the 2022 Convertible Note,
the investor also received a Stock Purchase Warrant (“2022 Warrant”) to acquire an aggregate of 123,964 shares of
common stock. The 2022 Warrant is exercisable for five years at an exercise price of $12.5.
The fair
values of the warrants issued to the investor with this private placement were computed using the Black-Scholes option-pricing model with
the following assumptions: volatility of 111.94%, risk-free rate of 2.71% - 2.92%, annual dividend yield of 0% and
expected life of 5 years. The warrants issued to the investor to purchase 123,964 shares of the Company’s common
stock were treated as a discount on the convertible note payable and were valued at $498,509 and had been amortized over the term
of the 2022 Convertible Note.
There were no stock warrants issued, terminated/forfeited
and exercised during the year ended December 31, 2021. Stock warrants activities during the year
ended December 31, 2022 were as follows:
| |
Number of Warrants | | |
Exercise Price | |
Outstanding at January 1, 2022 | |
| - | | |
$ | - | |
Issued | |
| 123,964 | | |
| 12.5 | |
Expired/exercised | |
| - | | |
| - | |
Outstanding and exercisable at December 31, 2022 | |
| 123,964 | | |
$ | 12.5 | |
The following table summarizes the shares of the
Company’s common stock issuable upon exercise of warrants outstanding at December 31, 2022:
Warrants Outstanding |
Warrants Exercisable | |
Exercise Price | | |
Number
Outstanding at
December 31,
2022 | | |
Weighted
Average Remaining
Contractual Life
(Years) | | |
Number
Exercisable at
December 31,
2022 | | |
Exercise Price | |
$ | 12.5 | | |
| 123,964 | | |
| 4.31 | | |
| 123,964 | | |
$ | 12.5 | |
The aggregate intrinsic value of both stock warrants
outstanding and stock warrants exercisable at December 31, 2022 was $0.
NOTE 15 - STATUTORY
RESERVE AND RESTRICTED NET ASSETS
The Company’s PRC
subsidiary, Avalon Shanghai, is restricted in its ability to transfer a portion of its net asset to the Company. The payment of dividends
by entities organized in China is subject to limitations, procedures and formalities. Regulations in the PRC currently permit payment
of dividends only out of accumulated profits as determined in accordance with accounting standards and regulations in China.
The Company is required
to make appropriations to certain reserve funds, comprising the statutory surplus reserve and the discretionary surplus reserve, based
on after-tax net income determined in accordance with generally accepted accounting principles of the PRC (“PRC GAAP”). Appropriations
to the statutory surplus reserve are required to be at least 10% of the after-tax net income determined in accordance with PRC GAAP until
the reserve is equal to 50% of the entity’s registered capital. Appropriations to the discretionary surplus reserve are made at
the discretion of the Board of Directors. The statutory reserve may be applied against prior year losses, if any, and may be used for
general business expansion and production or increase in registered capital, but are not distributable as cash dividends. The Company
did not make any appropriation to statutory reserve for Avalon Shanghai during the years ended December 31, 2022 and 2021 as it incurred
net loss in the periods. As of December 31, 2022 and 2021, the restricted amount as determined pursuant to PRC statutory laws totaled
$6,578.
Relevant PRC laws and
regulations restrict the Company’s PRC subsidiary, Avalon Shanghai, from transferring a portion of its net assets, equivalent to
their statutory reserves and their share capital, to the Company’s shareholders in the form of loans, advances or cash dividends.
Only PRC entity’s accumulated profit may be distributed as dividend to the Company’s shareholders without the consent of a
third party. As of December 31, 2022 and 2021, total restricted net assets amounted to $1,006,578 and $706,578, respectively.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – NONCONTROLLING
INTEREST
As of
December 31, 2022, Dr. Yu Zhou, former director and former co-chief executive officer of Genexosome, who owns 40% of the equity interests
of Genexosome, which is not under the Company’s control.
During the
years ended December 31, 2022 and 2021, the Company did not allocate any net loss and foreign currency translation adjustment to the noncontrolling
interest holder due to its inability to satisfy these deficits.
NOTE 17 – CONDENSED
FINANCIAL INFORMATION OF THE PARENT COMPANY
Pursuant to the requirements
of Rule 12-04(a), 5-04(c) and 4-08(e)(3) of Regulation S-X, the condensed financial information of the parent company shall be filed when
the restricted net assets of consolidated subsidiary exceed 25 percent of consolidated net assets as of the end of the most recently completed
fiscal year. For purposes of this test, restricted net assets of consolidated subsidiary shall mean that amount of the Company’s
proportionate share of net assets of consolidated subsidiary (after intercompany eliminations) which as of the end of the most recent
fiscal year may not be transferred to the parent company by subsidiary in the form of loans, advances or cash dividends without the consent
of a third party.
The Company performed
a test on the restricted net assets of consolidated subsidiary in accordance with such requirement and concluded that it was not applicable
to the Company as the restricted net assets of the Company’s PRC subsidiary did not exceed 25% of the consolidated net assets of
the Company, therefore, the condensed financial statements for the parent company have not been required.
NOTE 18 - CONCENTRATIONS
Customers
The following
table sets forth information as to each customer that accounted for 10% or more of the Company’s revenues for the years ended December
31, 2022 and 2021.
| |
Years Ended December 31, | |
Customer | |
2022 | | |
2021 | |
A (Hebei Daopei, a related party) | |
| * | | |
| 13 | % |
B | |
| 31 | % | |
| 28 | % |
C | |
| 19 | % | |
| 16 | % |
D | |
| 13 | % | |
| 11 | % |
Two customers,
of which, one is a related party and the other is a third party, whose outstanding receivable accounted for 10% or more of the Company’s
total outstanding rent receivable and rent receivable – related party at December 31, 2022, accounted for 81.4% of the Company’s
total outstanding rent receivable and rent receivable – related party at December 31, 2022.
Two customers,
of which, one is a related party and the other is a third party, whose outstanding receivable accounted for 10% or more of the Company’s
total outstanding rent receivable and rent receivable – related party at December 31, 2021, accounted for 80.6% of the Company’s
total outstanding rent receivable and rent receivable – related party at December 31, 2021.
Suppliers
No supplier
accounted for 10% or more of the Company’s purchase during the years ended December 31, 2022 and 2021.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
19 – SEGMENT INFORMATION
For the
year ended December 31, 2022 and 2021, the Company operated in two reportable business segments - (1) the real property operating segment,
and (2) the medical related consulting services segment. The Company’s reportable segments are strategic business units that offer
different services and products. They are managed separately based on the fundamental differences in their operations.
Due to the winding down of the medical related
consulting services segment in 2022, the Company decided to cease all operations of this segment and no longer has any material revenues
or expenses in this segment. As a result, commencing from the first quarter of 2023, the Company’s chief operating decision maker
no longer reviews medical related consulting services operating results.
Information with respect to these reportable business
segments for the years ended December 31, 2022 and 2021 was as follows:
| |
Years Ended December 31, | |
| |
2022 | | |
2021 | |
Revenues | |
| | |
| |
Real property operations | |
$ | 1,202,169 | | |
$ | 1,203,560 | |
Medical related consulting services | |
| - | | |
| 187,412 | |
Total | |
| 1,202,169 | | |
| 1,390,972 | |
Costs and expenses | |
| | | |
| | |
Real property operations | |
| 929,441 | | |
| 829,287 | |
Medical related consulting services | |
| - | | |
| 147,167 | |
Total | |
| 929,441 | | |
| 976,454 | |
Gross profit | |
| | | |
| | |
Real property operations | |
| 272,728 | | |
| 374,273 | |
Medical related consulting services | |
| - | | |
| 40,245 | |
Total | |
| 272,728 | | |
| 414,518 | |
Other operating expenses | |
| | | |
| | |
Real property operations | |
| 352,032 | | |
| 381,266 | |
Medical related consulting services | |
| 404,121 | | |
| 469,942 | |
Corporate/Other | |
| 8,309,470 | | |
| 8,397,140 | |
Total | |
| 9,065,623 | | |
| 9,248,348 | |
Other (expense) income | |
| | | |
| | |
Interest expense | |
| | | |
| | |
Corporate/Other | |
| (3,576,333 | ) | |
| (200,477 | ) |
Total | |
| (3,576,333 | ) | |
| (200,477 | ) |
Other income (expense) | |
| | | |
| | |
Real property operations | |
| 15 | | |
| 115 | |
Medical related consulting services | |
| 178,546 | | |
| (61,494 | ) |
Corporate/Other | |
| 259,820 | | |
| 5,187 | |
Total | |
| 438,381 | | |
| (56,192 | ) |
Total other expense, net | |
| (3,137,952 | ) | |
| (256,669 | ) |
Net loss | |
| | | |
| | |
Real property operations | |
| 79,289 | | |
| 6,878 | |
Medical related consulting services | |
| 225,575 | | |
| 491,191 | |
Corporate/Other | |
| 11,625,983 | | |
| 8,592,430 | |
Total | |
$ | 11,930,847 | | |
$ | 9,090,499 | |
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 19 – SEGMENT INFORMATION
(continued)
Identifiable long-lived tangible assets at December 31, 2022 and 2021 | |
December 31,
2022 | | |
December 31,
2021 | |
Real property operations | |
$ | 7,367,360 | | |
$ | 7,537,281 | |
Medical related consulting services | |
| 408 | | |
| 742 | |
Corporate/Other | |
| 130,613 | | |
| 352,294 | |
Total | |
$ | 7,498,381 | | |
$ | 7,890,317 | |
Identifiable long-lived tangible assets at December 31, 2022 and 2021 | |
December 31,
2022 | | |
December 31,
2021 | |
United States | |
$ | 7,393,307 | | |
$ | 7,583,880 | |
China | |
| 105,074 | | |
| 306,437 | |
Total | |
$ | 7,498,381 | | |
$ | 7,890,317 | |
NOTE 20 – COMMITMENTS
AND CONTINCENGIES
Litigation
From time
to time, the Company is subject to ordinary routine litigation incidental to its normal business operations. The Company is not currently
a party to, and its property is not subject to, any material legal proceedings, except as set forth below.
On October
25, 2017, Genexosome entered into and closed a Stock Purchase Agreement with Beijing Genexosome and Yu Zhou, MD, PhD, the sole shareholder
of Beijing Genexosome, pursuant to which Genexosome acquired all of the issued and outstanding securities of Beijing Genexosome in consideration
of a cash payment in the amount of $450,000, of which $100,000 is still owed. Further, on October 25, 2017, Genexosome entered into and
closed an Asset Purchase Agreement with Dr. Zhou, pursuant to which the Company acquired all assets, including all intellectual property
and exosome separation systems, held by Dr. Zhou pertaining to the business of researching, developing and commercializing exosome technologies.
In consideration of the assets, Genexosome paid Dr. Zhou $876,087 in cash, transferred 50,000 shares of common stock of the Company to
Dr. Zhou and issued Dr. Zhou 400 shares of common stock of Genexosome. Further, the Company had not been able to realize the financial
projections provided by Dr. Zhou at the time of the acquisition and has decided to impair the intangible asset associated with this acquisition
to zero. Dr. Zhou was terminated as Co-CEO of Genexosome on August 14, 2019. Further, on October 28, 2019, Research Institute at Nationwide
Children’s Hospital (“Research Institute”) filed a Complaint in the United States District Court for the Southern District
of Ohio Eastern Division against Dr. Zhou, Li Chen, the Company and Genexosome with various claims against the Company and Genexosome.
The criminal proceedings against Dr. Zhou and Li Chen have been concluded. The Company, Genexosome and the Research Institute entered
into a Settlement Agreement dated June 7, 2022 (the “Settlement Date”) whereby the Company agreed to pay the Research Institute
$450,000 on each of the sixty-day, one year and two-year anniversaries of the Settlement Date. In addition, the Company agreed to pay
the Research Institute 30% of the Company’s initial pre-tax profit of $3,333,333, 20% of the Company’s second pre-tax profit
of $3,333,333 and 10% of the Company’s third pre-tax profit of $3,333,333. The parties provided a mutual release as well. In August
2022, the Company paid $450,000 to Research Institute. As of December 31, 2022, the accrued litigation settlement amounted to $900,000.
The Company’s management determine the likelihood of payment for pre-tax profit is remote.
Operating
Leases Commitment
The Company
is a party to leases for office space. These lease agreements will expire through February 2025. Rent expense under all operating leases
amounted to approximately $141,000 and $143,000 for the years ended December 31, 2022 and 2021, respectively.
Supplemental
cash flow information related to leases for the years ended December 31, 2022 and 2021 is as follows:
| |
Years Ended December 31, | |
| |
2022 | | |
2021 | |
Cash paid for amounts included in the measurement of lease liabilities: | |
| | |
| |
Operating cash flows paid for operating lease | |
$ | 150,577 | | |
$ | 130,071 | |
Right-of-use assets obtained in exchange for lease obligation: | |
| | | |
| | |
Operating lease | |
$ | - | | |
$ | 133,879 | |
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 20 – COMMITMENTS
AND CONTINCENGIES (continued)
Operating
Leases Commitment (continued)
The following table summarizes the lease term
and discount rate for the Company’s operating lease as of December 31, 2022:
| |
Operating Lease | |
Weighted average remaining lease term (in years) | |
| 0.16 | |
Weighted average discount rate | |
| 4.88 | % |
The following table summarizes the maturity of lease liabilities under
operating lease as of December 31, 2022:
For the Year Ending December 31: | |
Operating Lease | |
2023 | |
$ | 11,448 | |
2024 and thereafter | |
| - | |
Total lease payments | |
| 11,448 | |
Amount of lease payments representing interest | |
| (11 | ) |
Total present value of operating lease liabilities | |
$ | 11,437 | |
| |
| | |
Current portion | |
$ | 11437 | |
Long-term portion | |
| - | |
Total | |
$ | 11,437 | |
Equity Investment Commitment
On May 29, 2018, Avalon
Shanghai entered into a Joint Venture Agreement with Jiangsu Unicorn Biological Technology Co., Ltd. (“Unicorn”), pursuant
to which a company named Epicon Biotech Co., Ltd. (“Epicon”) was formed on August 14, 2018. Epicon is owned 60% by Unicorn
and 40% by Avalon Shanghai. Within five years of execution of the Joint Venture Agreement, Unicorn shall invest cash into Epicon in an
amount not less than RMB 8,000,000 (approximately $1.1 million) and the premises of the laboratories of Nanjing Hospital of Chinese Medicine
for exclusive use by Epicon, and Avalon Shanghai shall invest cash into Epicon in an amount not less than RMB 10,000,000 (approximately
$1.4 million). Epicon is focused on cell preparation, third party testing, biological sample repository for commercial and scientific
research purposes and the clinical transformation of scientific achievements. As of December 31, 2022, Avalon Shanghai has contributed
RMB 5,110,000 (approximately $0.7 million) that was included in equity method investment on the accompanying consolidated balance sheets.
The Company intends to use its present working capital together with borrowings from related party and equity raises to fund the project
cost.
Joint Venture – Avactis Biosciences Inc.
On July 18, 2018, the
Company formed Avactis Biosciences Inc. (“Avactis”), a Nevada corporation, as a wholly owned subsidiary. On October 23, 2018,
Avactis and Arbele Limited (“Arbele”) agreed to the establishment of AVAR BioTherapeutics (China) Co. Ltd. (“AVAR”),
a Sino-foreign equity joint venture, pursuant to an Equity Joint Venture Agreement (the “AVAR Agreement”), which was to be
owned 60% by Avactis and 40% by Arbele.
On April 6, 2022, the
Company, Acactis, Arbele and Arbele Biotherapeutics Limited (“Arbele Biotherapeutics”), a wholly owned subsidiary of Arbele,
entered into an Amendment No. 1 to the Equity Joint Venture Agreement pursuant to which Arbele Biotherapeutics acquired 40% of Avactis
for the purpose of the Company and Arbele establishing a joint venture in the United States and the parties agreed that they would no
longer pursue AVAR as a joint venture. Further, all rights and obligations under the AVAR Agreement were assigned by Avactis to Avalon
and by Arbele to Arbele Biotherapeutics. Avactis established Avactis Nanjing Biosciences Ltd., a wholly owned foreign entity in the PRC.
Further, the parties agreed that the Exclusive Patent License Agreement dated January 3, 2019 entered between Arbele, as licensor, and
AVAR, as licensee (the “Arbele License Agreement”), was assigned to Avactis and Avalon and Arbele agreed to enter into a new
Arbele License Agreement with Avactis on the same/similar terms as the Arbele License Agreement. Further, Dr. Anthony Chan was appointed
to the Board of Directors of Avactis and as the Chief Scientific Officer of Avactis. Avactis purpose and business scope is to research,
research, develop, produce, sell, distribute and generally commercialize CAR-T/CAR-NK/TCR-T/universal cellular immunotherapy globally.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 20 – COMMITMENTS
AND CONTINCENGIES (continued)
Joint Venture – Avactis Biosciences Inc. (continued)
The Company is required
to contribute $10 million (or equivalent in RMB) in cash and/or services, which shall be contributed in tranches based on milestones to
be determined jointly by Avactis and the Company in writing subject to the Company’s cash reserves. Within 30 days, Arbele Biotherapeutics
shall make contribution of $6.66 million in the form of entering into a License Agreement with Avactis granting Avactis with an exclusive
right and license in China to its technology and intellectual property pertaining to CAR-T/CAR-NK/TCR-T/universal cellular immunotherapy
technology and any additional technology developed in the future with terms and conditions to be mutually agreed upon the Company and
Avactis and services. As of the date hereof, the License Agreement has not been finalized.
In addition,
the Company is responsible for:
| ● | Contributing registered capital of RMB 5,000,000 (approximately $0.7 million) for working capital purposes as required by local regulation, which is not required to be contributed immediately and will be contributed subject to the Company’s discretion; |
|
● |
assist Avactis in setting up its business operations and obtaining all required permits and licenses from the Chinese government; |
|
● |
assisting Avactis in recruiting, hiring and retaining personnel; |
|
● |
providing Avactis with access to various hospital networks in China to assist in the testing and commercialization of the CAR-T/CAR-NK/TCR-T/universal cellular immunotherapy technology in China; |
|
● |
assisting Avactis in managing the Good Manufacturing Practices (GMP) facility and clinic to be developed by Avactis; |
|
● |
providing Avactis with advice pertaining to conducting clinicals in China; and |
| ● | Within 6 days of signing the AVAR Agreement, the Company is required to pay to Arbele Biotherapeutics $300,000 as a research and development fee with an additional two payments of $300,000 (for a total of $900,000) to be paid upon mutually agreed upon milestones. |
Under AVAR Agreement, as amended, Arbele Biotherapeutics
shall be responsible for the following:
|
● |
Entering into a License Agreement with Avactis; and |
|
|
|
|
● |
Providing Avactis with research and development expertise pertaining to clinical laboratory medicine when hired by Avactis. |
As of both December 31, 2022 and 2021, the Company
paid the $900,000 to Arbele Biotherapeutics as research and development fee.
Line of Credit Agreement
On August 29, 2019, the Company entered into a
Line of Credit Agreement (the “Line of Credit Agreement”) providing the Company with a $20 million line of credit (the “Line
of Credit”) from Wenzhao Lu (the “Lender”), a significant shareholder and director of the Company. The Line of Credit
allows the Company to request loans thereunder and to use the proceeds of such loans for working capital and operating expense purposes
until the facility matures on December 31, 2024. The loans are unsecured and are not convertible into equity of the Company. Loans drawn
under the Line of Credit bears interest at an annual rate of 5% and each individual loan will be payable three years from the date of
issuance. The Company has a right to draw down on the line of credit and not at the discretion of the related party Lender. The Company
may, at its option, prepay any borrowings under the Line of Credit, in whole or in part at any time prior to maturity, without premium
or penalty. The Line of Credit Agreement includes customary events of default. If any such event of default occurs, the Lender may declare
all outstanding loans under the Line of Credit to be due and payable immediately. As of December 31, 2022, $0 was outstanding under the
Line of Credit.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 20 – COMMITMENTS
AND CONTINCENGIES (continued)
Amended and Restated Membership Interest
Purchase Agreement
On November 7, 2022,
Avalon Laboratory Services, Inc. (the “Buyer”), a wholly-owned subsidiary of Avalon GloboCare Corp. (the “Company”),
entered into a Membership Interest Purchase Agreement (the “MIPA”), by and among SCBC Holdings LLC (the “Seller”),
the Zoe Family Trust, and Bryan Cox and Sarah Cox as individuals (each an “Owner” and collectively, the “Owners”),
and Laboratory Services MSO, LLC (“Laboratory Services MSO”), pursuant to which, subject to the terms and conditions set forth
in the MIPA, the Buyer will acquire from the Seller, sixty percent (60%) of all the issued and outstanding equity interests of the Laboratory
Services MSO (the “Purchased Interests”), free and clear of all liens (the “Transaction”). The consideration to
be paid for the Purchased Interests consists of up to thirty-one million dollars ($31,000,000), of which (i) five million dollars ($5,000,000)
was paid as a refundable prepayment at signing, (ii) ten million dollars ($10,000,000) will be paid in cash at the closing, (iii) fifteen
million dollars ($15,000,000) will be paid pursuant to the issuance of 15,000 shares of the Company’s newly designated Series B
Convertible Preferred Stock (the “Series B Preferred Stock”), stated value $1,000 (the “Series B Stated Value”),
which Series B Preferred Stock will be convertible into shares of the Company’s common stock at a conversion price per share equal
to $5.75 or an aggregate of 2,608,696 shares of the Company’s common stock, which are subject to the Lock Up Period and the restrictions
on sale, and (iv) one million dollars ($1,000,000) will be paid on the first anniversary of the closing date (the “Anniversary Payment”).
The Seller is also eligible to receive certain earnout payments upon achievement of certain operating results, which may be comprised
of up to ten million dollars ($10,000,000) of which (x) five million dollars ($5,000,000) will be paid in cash and (y) five million dollars
($5,000,000) will be paid pursuant to the issuance of the number of shares of Company common stock valued at five million dollars ($5,000,000),
calculated using the closing price of the Company’s common stock on December 31, 2023 (collectively, the “Earnout Payments”).
On
February 9, 2023 (the “Closing Date”), the Company entered into and closed an Amended and Restated Membership
Interest Purchase Agreement (the “Amended MIPA”), by and among Avalon Laboratory
Services, Inc., a wholly-owned subsidiary of the Company (the “Buyer”), SCBC Holdings LLC (the “Seller”), the
Zoe Family Trust, Bryan Cox and Sarah Cox as individuals (each an “Owner” and collectively, the “Owners”), and
Laboratory Services MSO, LLC (“Laboratory Services MSO”). The Amended MIPA amends and restates, in its entirety, that certain
Membership Interest Purchase Agreement, dated November 7, 2023 (the “Original MIPA”).
Pursuant
to the terms and conditions set forth in the Amended MIPA, Buyer acquired from the Seller, forty percent (40%) of all the issued and outstanding
equity interests of Laboratory Services MSO (the “Purchased Interests”), free and clear of all liens (the “Transaction”).
The consideration paid by Buyer to Seller for the Purchased Interests consisted of $21,000,000, which comprised of (i) $9,000,000 in cash,
(ii) $11,000,000 pursuant to the issuance of 11,000 shares of the Company’s newly designated Series B Convertible Preferred Stock
(the “Series B Preferred Stock”), stated value $1,000 (the “Series B Stated Value”), and (iii) a $1,000,000 cash
payment on February 9, 2024 (the “Anniversary Payment”). The Series B Preferred Stock will be convertible into shares of the
Company’s common stock at a conversion price per share equal to $3.78 or an aggregate of 2,910,053 shares of the Company’s
common stock and are subject to the Lock Up Period and the restrictions on sale. The Seller is also eligible, under the terms
set forth in the Amended MIPA, to receive certain earnout payments upon achievement of certain operating results, which may be comprised
of up to $10,000,000 of which (x) up to $5,000,000 will be paid in cash and (y) up to $5,000,000 will be paid pursuant to the issuance
of the number of shares of Company common stock valued at $5,000,000, calculated using the closing price of the Company’s common
stock on December 31, 2023, rounded down to the nearest whole share (collectively, the “Earnout Payments”).
The
Amended MIPA contains customary representations and warranties and covenants. The Anniversary Payment and the Earnout Payments will be
available to compensate the Buyer for certain losses it may incur pursuant the indemnification provisions set forth in the Amended MIPA.
In addition, at any time
during the period beginning on the Closing Date and ending on the date nine (9) months after the Closing Date, the Buyer, or its designated
affiliates under the Amended MIPA, may purchase from the Seller twenty percent (20%) of the total issued and outstanding equity interests
of Laboratory Services MSO for the purchase price of (i) $6,000,000 in cash and (ii) the issuance of an additional 4,000 shares of Series
B Preferred Stock valued at $4,000,000, in accordance with the terms and conditions set forth in the Amended MIPA.
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 21 – SUBSEQUENT EVENTS
The Company evaluated
subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements were issued.
Based upon this review, other than as described below, the Company did not identify any subsequent events that would have required adjustment
or disclosure in the financial statements.
Reverse Stock Split
The Company effected a one-for-ten
reverse stock split of its outstanding shares of common stock on January 5, 2023. The reverse split did not change the number of authorized
shares of common stock or par value. All references in these consolidated financial statements to shares, share prices, exercise prices,
and other per share information in all periods have been adjusted, on a retroactive basis, to reflect the reverse stock split.
Second Amended and
Restated Limited Liability Company Agreement
In connection with the
Closing of the Transaction, Laboratory Services MSO entered into a Second Amended and Restated Limited Liability Company Agreement, dated
February 9, 2023 (the “Amended Operating Agreement”), by and among the Seller, the Zoe Family Trust, the Owners, and the members
named therein. The terms of the Amended Operating Agreement, include, but are not limited to: (i) establishing Laboratory Services MSO
as a multi-member entity as of the Closing Date of the Transaction; (ii) reaffirming the Buyer’s right to purchase an additional
twenty percent (20%) of the issued and outstanding units of Laboratory Services MSO, as described above; (iii) allocating the profits
and losses of Laboratory Services MSO among the parties to the agreement; and (iv) providing for the management rights of the members.
Common Shares Issued
for Services
In March 2023, the Company issued a total of 202,731 shares
of its common stock for services rendered and to be rendered. These shares were valued at $463,375, the fair market values on the grant
dates using the reported closing share prices on the dates of grant.
Line of Credit
As disclosed elsewhere,
the Company entered into a Line of Credit Agreement (the “Line of Credit Agreement”) providing the Company with a $20 million
line of credit (the “Line of Credit”) from Wenzhao “Daniel” Lu (the “Lender”), a significant shareholder
and director of the Company. Under the Line of Credit, the Company received a loan from the Lender of $750,000 in March 2023. Loans drawn
under the Line of Credit bear interest at an annual rate of 5% and each individual loan will be payable three years from the date of issuance.
The Company may, at its option, prepay any borrowings under the Line of Credit, in whole or in part at any time prior to maturity, without
premium or penalty.
F-40
0.0001
0.0001
10000000
10000000
1.07
1.28
8491103
9328609
false
FY
0001630212
AVALON GLOBOCARE CORP.
0001630212
2022-01-01
2022-12-31
0001630212
2022-06-30
0001630212
2023-03-30
0001630212
2022-12-31
0001630212
2021-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
2022-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
2021-12-31
0001630212
us-gaap:SeriesBPreferredStockMember
2022-12-31
0001630212
us-gaap:SeriesBPreferredStockMember
2021-12-31
0001630212
2021-01-01
2021-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2020-12-31
0001630212
us-gaap:CommonStockMember
2020-12-31
0001630212
us-gaap:AdditionalPaidInCapitalMember
2020-12-31
0001630212
us-gaap:TreasuryStockMember
2020-12-31
0001630212
us-gaap:RetainedEarningsMember
2020-12-31
0001630212
avco:StatutoryReserveMember
2020-12-31
0001630212
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2020-12-31
0001630212
us-gaap:NoncontrollingInterestMember
2020-12-31
0001630212
2020-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001630212
us-gaap:CommonStockMember
2021-01-01
2021-12-31
0001630212
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-12-31
0001630212
us-gaap:TreasuryStockMember
2021-01-01
2021-12-31
0001630212
us-gaap:RetainedEarningsMember
2021-01-01
2021-12-31
0001630212
avco:StatutoryReserveMember
2021-01-01
2021-12-31
0001630212
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2021-01-01
2021-12-31
0001630212
us-gaap:NoncontrollingInterestMember
2021-01-01
2021-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-12-31
0001630212
us-gaap:CommonStockMember
2021-12-31
0001630212
us-gaap:AdditionalPaidInCapitalMember
2021-12-31
0001630212
us-gaap:TreasuryStockMember
2021-12-31
0001630212
us-gaap:RetainedEarningsMember
2021-12-31
0001630212
avco:StatutoryReserveMember
2021-12-31
0001630212
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2021-12-31
0001630212
us-gaap:NoncontrollingInterestMember
2021-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-01-01
2022-12-31
0001630212
us-gaap:CommonStockMember
2022-01-01
2022-12-31
0001630212
us-gaap:AdditionalPaidInCapitalMember
2022-01-01
2022-12-31
0001630212
us-gaap:TreasuryStockMember
2022-01-01
2022-12-31
0001630212
us-gaap:RetainedEarningsMember
2022-01-01
2022-12-31
0001630212
avco:StatutoryReserveMember
2022-01-01
2022-12-31
0001630212
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2022-01-01
2022-12-31
0001630212
us-gaap:NoncontrollingInterestMember
2022-01-01
2022-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-12-31
0001630212
us-gaap:CommonStockMember
2022-12-31
0001630212
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001630212
us-gaap:TreasuryStockMember
2022-12-31
0001630212
us-gaap:RetainedEarningsMember
2022-12-31
0001630212
avco:StatutoryReserveMember
2022-12-31
0001630212
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2022-12-31
0001630212
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2016-10-19
0001630212
2016-10-01
2016-10-19
0001630212
avco:AvalonRT9PropertiesLLCMember
2022-01-01
2022-12-31
0001630212
avco:AvactisBiosciencesIncMember
2022-04-06
0001630212
avco:ArabeleBiotherapeuticsMember
2022-04-06
0001630212
avco:AvactisNanjingBiosciencesLtdMember
2020-05-08
0001630212
avco:AvalonHealthcareSystemIncMember
2022-01-01
2022-12-31
0001630212
avco:AvalonBVILtdMember
2022-01-01
2022-12-31
0001630212
avco:AvalonShanghaiHealthcareTechnologyCoLtdMember
2022-01-01
2022-12-31
0001630212
avco:GenExosomeTechnologiesIncMember
2022-01-01
2022-12-31
0001630212
avco:AvactisBiosciencesIncMember
2022-01-01
2022-12-31
0001630212
avco:AvactisNanjingBiosciencesLtdMember
2022-01-01
2022-12-31
0001630212
avco:InternationalExosomeAssociationLlcMember
2022-01-01
2022-12-31
0001630212
avco:AvalonLaboratoryServicesIncMember
2022-01-01
2022-12-31
0001630212
us-gaap:PrivatePlacementMember
2022-01-01
2022-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
2022-01-01
2022-12-31
0001630212
avco:GenExosomeMember
srt:ChiefExecutiveOfficerMember
2022-12-31
0001630212
us-gaap:FairValueInputsLevel3Member
2021-12-31
0001630212
us-gaap:FairValueInputsLevel3Member
2022-12-31
0001630212
us-gaap:FairValueInputsLevel3Member
2022-01-01
2022-12-31
0001630212
country:US
2022-12-31
0001630212
country:US
2021-12-31
0001630212
country:CN
2022-12-31
0001630212
country:CN
2021-12-31
0001630212
avco:StockOptionsMember
2022-01-01
2022-12-31
0001630212
avco:StockOptionsMember
2021-01-01
2021-12-31
0001630212
us-gaap:WarrantMember
2022-01-01
2022-12-31
0001630212
us-gaap:WarrantMember
2021-01-01
2021-12-31
0001630212
avco:ConvertibleNoteMember
2022-01-01
2022-12-31
0001630212
avco:ConvertibleNoteMember
2021-01-01
2021-12-31
0001630212
us-gaap:SeriesAPreferredStockMember
2021-01-01
2021-12-31
0001630212
avco:LaboratoryEquipmentsMember
2022-01-01
2022-12-31
0001630212
avco:LaboratoryEquipmentsMember
2022-12-31
0001630212
avco:LaboratoryEquipmentsMember
2021-12-31
0001630212
srt:MinimumMember
us-gaap:OfficeEquipmentMember
2022-01-01
2022-12-31
0001630212
srt:MaximumMember
us-gaap:OfficeEquipmentMember
2022-01-01
2022-12-31
0001630212
us-gaap:OfficeEquipmentMember
2022-12-31
0001630212
us-gaap:OfficeEquipmentMember
2021-12-31
0001630212
us-gaap:CommercialRealEstateMember
2022-01-01
2022-12-31
0001630212
us-gaap:CommercialRealEstateMember
2022-12-31
0001630212
us-gaap:CommercialRealEstateMember
2021-12-31
0001630212
us-gaap:LandImprovementsMember
2022-01-01
2022-12-31
0001630212
us-gaap:LandImprovementsMember
2022-12-31
0001630212
us-gaap:LandImprovementsMember
2021-12-31
0001630212
avco:AvalonShangaiMember
2022-12-31
0001630212
avco:JiangsuUnicornBiologicalTechnologyCoLtdMember
2022-12-31
0001630212
2022-03-28
0001630212
us-gaap:WarrantMember
2022-03-28
0001630212
2022-03-28
2022-03-28
0001630212
2022-04-10
2022-04-15
0001630212
2022-04-16
2022-04-29
0001630212
2022-05-10
2022-05-18
0001630212
2022-05-20
2022-05-25
0001630212
2022-04-15
0001630212
2022-04-29
0001630212
2022-05-18
0001630212
2022-05-25
0001630212
avco:TwoZeroTwoTwoConvertibleNoteMember
2022-05-25
0001630212
avco:BlackScholesOptionPricingModelMember
2022-01-01
2022-12-31
0001630212
srt:MinimumMember
avco:BlackScholesOptionPricingModelMember
2022-01-01
2022-12-31
0001630212
srt:MaximumMember
avco:BlackScholesOptionPricingModelMember
2022-01-01
2022-12-31
0001630212
avco:BlackScholesValuationModelMember
2022-01-01
2022-12-31
0001630212
srt:MinimumMember
avco:BlackScholesValuationModelMember
2022-01-01
2022-12-31
0001630212
srt:MaximumMember
avco:BlackScholesValuationModelMember
2022-01-01
2022-12-31
0001630212
2022-07-25
0001630212
2022-07-25
2022-07-25
0001630212
us-gaap:CommonStockMember
2022-07-25
0001630212
us-gaap:ConvertibleDebtMember
2022-12-31
0001630212
us-gaap:ConvertibleDebtMember
2022-01-01
2022-12-31
0001630212
srt:MinimumMember
us-gaap:ConvertibleDebtMember
2022-01-01
2022-12-31
0001630212
srt:MaximumMember
us-gaap:ConvertibleDebtMember
2022-01-01
2022-12-31
0001630212
us-gaap:ConvertibleDebtMember
2022-07-25
0001630212
us-gaap:ConvertibleDebtMember
2022-07-25
2022-07-25
0001630212
srt:MinimumMember
us-gaap:ConvertibleDebtMember
2022-07-25
2022-07-25
0001630212
srt:MaximumMember
us-gaap:ConvertibleDebtMember
2022-07-25
2022-07-25
0001630212
2022-09-01
0001630212
2022-09-01
2022-09-01
0001630212
2017-01-01
2017-12-31
0001630212
avco:DrYuZhouMember
2022-12-31
0001630212
avco:DrYuZhouMember
2021-12-31
0001630212
avco:GenExosomeMember
2022-12-31
0001630212
srt:BoardOfDirectorsChairmanMember
avco:WenzhaoLuMember
2022-12-31
0001630212
srt:BoardOfDirectorsChairmanMember
avco:WenzhaoLuMember
2021-12-31
0001630212
avco:WenzhaoLuMember
2019-03-18
0001630212
avco:WenzhaoLuMember
2022-03-19
0001630212
avco:WenzhaoLuMember
2022-03-31
0001630212
avco:WenzhaoLuMember
2019-01-01
2019-09-30
0001630212
avco:WenzhaoLuMember
2020-01-01
2020-06-30
0001630212
avco:WenzhaoLuMember
2022-01-01
2022-06-30
0001630212
avco:LineOfCreditAgreementMember
2019-08-29
2019-08-29
0001630212
2019-08-02
2019-08-29
0001630212
avco:LineOfCreditAgreementMember
2019-08-29
0001630212
2022-08-05
0001630212
2022-08-05
2022-08-05
0001630212
us-gaap:CommonStockMember
2022-08-05
2022-08-05
0001630212
us-gaap:SeriesAPreferredStockMember
2022-12-14
0001630212
2022-12-14
0001630212
2022-12-14
2022-12-14
0001630212
us-gaap:CommonStockMember
2022-01-01
2022-12-31
0001630212
us-gaap:SeriesBPreferredStockMember
us-gaap:SubsequentEventMember
2023-02-09
0001630212
us-gaap:ConvertiblePreferredStockMember
2022-01-01
2022-12-31
0001630212
avco:JefferiesLLCMember
2022-01-01
2022-12-31
0001630212
avco:JefferiesLLCMember
2022-12-31
0001630212
avco:JefferiesLLCMember
2021-01-01
2021-12-31
0001630212
avco:JefferiesLLCMember
2021-12-31
0001630212
2022-08-01
2022-08-05
0001630212
us-gaap:CommonStockMember
2022-08-01
2022-08-05
0001630212
us-gaap:CommonStockMember
2022-08-05
0001630212
us-gaap:CommonStockMember
2022-08-01
2022-08-05
0001630212
us-gaap:DeferredCompensationShareBasedPaymentsMember
2021-01-01
2021-12-31
0001630212
2021-06-01
2021-06-30
0001630212
2021-06-30
0001630212
2021-12-21
0001630212
2021-12-01
2021-12-21
0001630212
srt:MinimumMember
2022-01-01
2022-12-31
0001630212
srt:MaximumMember
2022-01-01
2022-12-31
0001630212
srt:MinimumMember
2021-01-01
2021-12-31
0001630212
srt:MaximumMember
2021-01-01
2021-12-31
0001630212
avco:CompensationAndRelatedBenefitsMember
2022-01-01
2022-12-31
0001630212
2021-07-01
2021-09-30
0001630212
2022-07-01
2022-09-30
0001630212
us-gaap:ResearchAndDevelopmentExpenseMember
2021-07-01
2021-09-30
0001630212
us-gaap:ResearchAndDevelopmentExpenseMember
2022-07-01
2022-09-30
0001630212
avco:ConvertibleNoteMember
2022-06-08
0001630212
us-gaap:WarrantMember
2022-01-01
2022-12-31
0001630212
us-gaap:WarrantMember
2022-12-31
0001630212
srt:MinimumMember
us-gaap:PrivatePlacementMember
2022-01-01
2022-12-31
0001630212
srt:MaximumMember
us-gaap:PrivatePlacementMember
2022-01-01
2022-12-31
0001630212
us-gaap:PrivatePlacementMember
2022-12-31
0001630212
avco:ExercisePriceRangeOneMember
2022-01-01
2022-12-31
0001630212
avco:ExercisePriceRangeOneMember
2022-12-31
0001630212
avco:ExercisePriceRangeTwoMember
2022-01-01
2022-12-31
0001630212
avco:ExercisePriceRangeTwoMember
2022-12-31
0001630212
avco:ExercisePriceRangeThreeMember
2022-01-01
2022-12-31
0001630212
avco:ExercisePriceRangeThreeMember
2022-12-31
0001630212
avco:ExercisePriceRangeFourMember
2022-01-01
2022-12-31
0001630212
avco:ExercisePriceRangeFourMember
2022-12-31
0001630212
avco:ExercisePriceRangeFiveMember
2022-01-01
2022-12-31
0001630212
avco:ExercisePriceRangeFiveMember
2022-12-31
0001630212
avco:NumberOfOptionsMember
2020-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2020-12-31
0001630212
avco:NumberOfOptionsMember
2021-01-01
2021-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2021-01-01
2021-12-31
0001630212
avco:NumberOfOptionsMember
2021-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2021-12-31
0001630212
avco:NumberOfOptionsMember
2022-01-01
2022-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2022-01-01
2022-12-31
0001630212
avco:NumberOfOptionsMember
2022-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2022-12-31
0001630212
avco:NumberOfOptionsMember
2020-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2020-12-31
0001630212
avco:NumberOfOptionsMember
2021-01-01
2021-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2021-01-01
2021-12-31
0001630212
avco:NumberOfOptionsMember
2021-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2021-12-31
0001630212
avco:NumberOfOptionsMember
2022-01-01
2022-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2022-01-01
2022-12-31
0001630212
avco:NumberOfOptionsMember
2022-12-31
0001630212
avco:WeightedAverageExercisePriceMember
2022-12-31
0001630212
avco:GenexosomeMember
2022-12-31
0001630212
avco:PRCSubsidiariesMember
2022-12-31
0001630212
us-gaap:SalesRevenueNetMember
2022-01-01
2022-12-31
0001630212
us-gaap:SalesRevenueNetMember
2021-01-01
2021-12-31
0001630212
avco:CustomerMember
2022-01-01
2022-12-31
0001630212
avco:TwoCustomersMember
us-gaap:AccountsReceivableMember
2022-01-01
2022-12-31
0001630212
avco:TwoCustomersMember
us-gaap:AccountsReceivableMember
2021-01-01
2021-12-31
0001630212
us-gaap:PublicUtilitiesInventorySuppliesMember
2022-01-01
2022-12-31
0001630212
us-gaap:PublicUtilitiesInventorySuppliesMember
2021-01-01
2021-12-31
0001630212
avco:AMember
us-gaap:SalesRevenueNetMember
2022-01-01
2022-12-31
0001630212
avco:AMember
us-gaap:SalesRevenueNetMember
2021-01-01
2021-12-31
0001630212
avco:BMember
us-gaap:SalesRevenueNetMember
2022-01-01
2022-12-31
0001630212
avco:BMember
us-gaap:SalesRevenueNetMember
2021-01-01
2021-12-31
0001630212
avco:CMember
us-gaap:SalesRevenueNetMember
2022-01-01
2022-12-31
0001630212
avco:CMember
us-gaap:SalesRevenueNetMember
2021-01-01
2021-12-31
0001630212
avco:DMember
us-gaap:SalesRevenueNetMember
2022-01-01
2022-12-31
0001630212
avco:DMember
us-gaap:SalesRevenueNetMember
2021-01-01
2021-12-31
0001630212
avco:RealPropertyOperationsMember
2022-01-01
2022-12-31
0001630212
avco:RealPropertyOperationsMember
2021-01-01
2021-12-31
0001630212
avco:MedicalRelatedConsultingServicesMember
2022-01-01
2022-12-31
0001630212
avco:MedicalRelatedConsultingServicesMember
2021-01-01
2021-12-31
0001630212
avco:CorporateOtherMember
2022-01-01
2022-12-31
0001630212
avco:CorporateOtherMember
2021-01-01
2021-12-31
0001630212
avco:RealPropertyOperatingMember
2022-12-31
0001630212
avco:RealPropertyOperatingMember
2021-12-31
0001630212
avco:MedicalRelatedConsultingServicesMember
2022-12-31
0001630212
avco:MedicalRelatedConsultingServicesMember
2021-12-31
0001630212
avco:CorporateOtherMember
2022-12-31
0001630212
avco:CorporateOtherMember
2021-12-31
0001630212
2017-10-25
2017-10-25
0001630212
us-gaap:FinancialSupportPurchaseAgreementOfFinancialAssetsMember
2017-10-25
2017-10-25
0001630212
avco:DrZhouMember
2017-10-25
2017-10-25
0001630212
us-gaap:CommonStockMember
2017-10-25
0001630212
2022-06-07
2022-06-07
0001630212
2022-08-01
2022-08-31
0001630212
2022-08-31
0001630212
avco:UnicornMember
2018-05-29
0001630212
avco:AvalonShanghaiMember
2018-05-29
0001630212
2018-05-29
0001630212
avco:AvalonShanghaiMember
2018-05-29
0001630212
avco:AvactisMember
2018-07-18
0001630212
avco:ArbeleMember
2018-07-18
0001630212
avco:AvactisMember
2022-04-06
0001630212
avco:ArbeleBiotherapeuticsMember
2022-01-01
2022-12-31
0001630212
avco:ArbeleBiotherapeuticsMember
2021-01-01
2021-12-31
0001630212
avco:LineOfCreditAgreementMember
2019-08-29
0001630212
avco:LineOfCreditAgreementMember
2019-08-02
2019-08-29
0001630212
avco:LineOfCreditAgreementMember
2022-01-01
2022-12-31
0001630212
2022-11-07
2022-11-07
0001630212
2022-11-01
2022-11-07
0001630212
us-gaap:SubsequentEventMember
2023-02-09
2023-02-09
0001630212
us-gaap:CommonStockMember
us-gaap:SubsequentEventMember
2023-03-31
0001630212
us-gaap:SubsequentEventMember
2023-03-31
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
iso4217:CNY