See notes to consolidated financial statements.
Notes To Consolidated Financial Statements
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS
Healthtech Solutions, Inc. (“Healthtech Solutions” or the “Company”)
was incorporated in Utah on October 18, 1985. Since November 16, 2020, when the Company acquired the outstanding capital stock of Medi-Scan
Inc., Healthtech Solutions has been pursuing a business plan in which the Company will acquire and/or construct the facilities necessary
to develop and market biotechnology products. Our strategy will be to integrate under the HLTT umbrella complementary product and service
lines, with the goal of maximizing the potential market for products and services developed by our subsidiaries. At December 31, 2022,
the Company’s portfolio consisted of four subsidiaries: 81.25% of Medi-Scan, Inc., 100% of RevHeart, Inc., 51% of The Clia Lab,
LLC and 70% of Healthtech Wound Care, Inc.
Acquisition of Wound Care Business
In January 2022 Healthtech Solutions organized Healthtech Wound Care, Inc.
(“HWC”), which then acquired the business carried on by Predictive Biotech, Inc. (“PBI”) relating to of the development
of novel wound care products for acute and chronic wounds. PBI transferred all of its assets related to that business to HWC in exchange
for 30% of the equity in HWC, a commitment by Healthtech Solutions to pay $517,432 to PBI and its parent as prepaid commissions, and the
conditional commitment by Healthtech Solutions to provide up to $3.5 million in funding for development of HWC’s business.
During 2022, HWC initiated sales of allografts to medical professionals
for use in wound care. Our plan is to identify and develop a pipeline of human cell and tissue product (HCT/Ps) candidates that we believe
have novel mechanisms of action and immediate clinical potential in accordance with applicable federal regulations.
Acquisition of Cellsure, L3C
In January 2022, in connection with HWC’s acquisition of the
wound care assets from PBI, Healthtech received from PBI’s parent, Preductive Technology Group, Inc., an option to purchase ownership
of Cellsure L3C for $10. Healthtech exercised the option on May 4, 2022. Cellsure is engaged in the business of collecting placenta and
other birth tissue, then making it available for research and development purposes as well as wound care and surgical treatments.
Organization of The Clia Lab, LLC
In August 2022 Healthtech Solutions, in concert with World Reach
Holdings, LLC, organized The Clia Lab, LLC and began to outfit a testing laboratory in Salt Lake City to achieve compliance with the CLIA
regulations promulgated under The Clinical Laboratory Amendments of 1988, which govern all U.S. facilities that test human specimens for
health assessment or to diagnose, prevent of treat disease. In January 2023 The Clia Lab received authorization from the Food and Drug
Administration to perform testing of human specimens. On January 27, 2023, when Healthtech Solutions acquired a 51% equity interest in
World Reach Holdings, LLC, World Reach Holdings assigned its interest in The Clia Lab, LLC to Healthtech Solutions, which now owns 100%
of The Clia Lab, LLC.
Acquisition of Medi-Scan Inc.
Medi-Scan Inc. (“Medi-Scan”) was organized in the State of
Florida on September 25, 2018. In December 2018, Medi-Scan acquired a portfolio of intellectual property relating to medical imaging.
Since December 2018, Medi-Scan has been engaged in developing practical applications for the medical imaging technology as well as related
medical technology. On November 12, 2020, Healthtech Solutions entered into an exchange agreement with Medi-Scan and all of the shareholders
of Medi-Scan, pursuant to which the shareholders of Medi-Scan agreed to transfer all of the issued and outstanding stock of Medi-Scan
to Healthtech Solutions, and Healthtech Solutions agreed to issue to the shareholders of Medi-Scan, Inc. 156,837 shares of its Series
A Preferred Stock, which at that time represented 97% of the equity in Healthtech Solutions. The acquisition of Medi-Scan was completed
on November 16, 2020.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS (Continued)
Organization of RevHeart, Inc.
Healthtech Solutions organized RevHeart, Inc. in March 2021. RevHeart
is focused on novel approaches to correct cardiac rhythm abnormalities using electromagnetic waveforms in an innovative approach called
entrainment. Entrainment, which is currently used in treating tachycardia (rapid heartbeat), works by linking the patient’s abnormal
heart rhythm together with a normal heart rhythm, and gently encouraging the abnormal rhythm to revert to a more normal rhythm. As part
of these efforts, RevHeart is developing software technology that compares a healthy heart rhythm electronic signal with a damaged heart’s
signal, and subsequently derives an electronic signal representing the potentially curative waveform.
Acquisition/ Disposition of Varian Biopharmaceuticals, Inc.
On May 7, 2021 Healthtech Solutions acquired beneficial ownership of the
outstanding capital stock of Varian Biopharmaceuticals, Inc. ("Varian") through a non-statutory share exchange. In exchange,
the individuals who previously owned Varian (the “Varian Shareholders”) received 29,737.184 shares of Series C Preferred Stock
issued by Healthtech Solutions.
On November 9, 2021, the Company entered into a second share exchange agreement,
pursuant to which the Varian Shareholders returned to Healthtech all of the outstanding shares of Healthtech Series C Preferred Stock
and received all of the outstanding shares of Varian common stock. At the same time, Varian issued to Healthtech Varian shares that represent
5.5% of the outstanding shares of Varian upon completion of the share exchange.
The operations of Varian during the six month period when it was
owned by Healthtech Solutions are classified on the Consolidated Statements of Operations as “Discontinued Operations.”
The interest in Varian retained by Healthtech Solutions after November 9, 2021 is classified on the Consolidated Balance Sheets as
“investment in and advances to non-consolidated affiliate.”
Concentration of Risk: Major Customer
All of the Company’s revenue during 2022 was attributable to sales
of wound care treatments by Healthtech Wound Care, Inc., and all of the revenue realized by Healthtech Wound Care, Inc. during 2022 was
attributable to one customer, World Reach Health, LLC, which functioned as the exclusive distributor for Healthtech Wound Care, Inc.
As a result, the entirety of the Company’s accounts receivable as of December 31, 2022 was owed to Healthtech Wound Care, Inc.
by World Reach Health, LLC. The Company’s reliance on the liquidity of World Reach Health, LLC at December 31, 2022 created a significant
risk to the Company’s cash flow. See: Note 15: Subsequent Events regarding the Company’s acquisition in January 2023 of a
majority interest in World Reach Holdings, LLC, the owner of World Reach Health, LLC.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Consolidation
These consolidated financial statements have been prepared in accordance
with accounting principles generally accepted in the United States of America.
The accompanying consolidated financial statements reflect the accounts
of Healthtech Solutions, Inc. and its subsidiaries, Medi-Scan, RevHeart, and Healthtech Wound Care, and the accounts of a discontinued
operation, Varian Biopharmaceuticals, Inc., from May 7, 2021 (date of acquisition) through November 9, 2021 (date of disposition). All
significant inter-company accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with generally accepted
accounting principles 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. Management makes these estimates using the
best information available at the time the estimates are made; however, actual results could differ from those estimates. These estimates
are often based on complex judgments and assumptions that management believes to be reasonable but are inherently uncertain and unpredictable.
Actual results could differ from these estimates.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Concentrations of Credit Risk
We maintain our cash in bank deposit accounts, the balances of which at
times may exceed federally insured limits. We continually monitor our banking relationships and have not experienced any losses in our
accounts. We believe we are not exposed to any significant credit risk on cash.
Inventory
The Company’s allografts are manufactured by manipulating placental
tissue that is donated to the Company at no cost. The costs incurred in producing an inventory of allografts consist of direct labor,
amortization of production equipment, and overhead expenses. Our calculation of production equipment amortization and allocation of overhead
expenses are estimates that are subject to variability, as our limited production history restricts our ability to determine normal production
trends.
Inventory is stated at the lower of cost or net realizable value, less
an allowance for obsolete inventory. Cost is determined using an average costing methodology. The allowance for obsolete inventory is
determined by the shelf life of our inventory; however, for 2022 we relied on industry standards of obsolescence as our limited operating
history provided insufficient evidence of shelf life. Our method of measuring obsolescence will be adjusted to reflect the Company’s
experience as it develops. The Company regularly monitors inventory quantities on hand and records write-downs for excess and obsolete
inventories based primarily on the Company’s estimated forecast of product demand and production requirements. Such write-downs
establish a new cost basis of accounting for the related inventory.
Revenue Recognition
Under ASC 606, Revenue from Contracts with Customers, the Company
recognizes revenue when its customer obtains control of promised goods or services, in an amount that reflects the consideration which
it expects to receive in exchange for those goods. The Company recognizes revenue following the five-step model prescribed under Accounting
Standards Update (“ASU”) 2014-09: (i) identify contract(s) with a customer; (ii) identify the performance obligations in
the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract;
and (v) recognize revenues when (or as) we satisfy the performance obligation. The Company generally
deems its performance obligations under the terms of a contract to be satisfied when control of the product is transferred to the customer
and treatment using the product is commenced. The Company’s payment terms are typically 60 days from the date of treatment using
the product sold.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Accounts Receivable and Allowance for Doubtful Accounts
Account receivable is stated at its net realizable value. An allowance
for doubtful accounts was established based on factors which, in management’s judgment, deserve current recognition in estimating
bad debts. The primary factor at December 31, 2022 was the Company’s lack of experience in collecting accounts receivable from its
customer, which necessitated an estimate that is subject to variability due to uncertainty. The factors considered in making the estimate
include growth and composition of the account receivable, uncertainty regarding the customer’s cash flow, and current economic
conditions. As of December 31, 2022, the accounts receivable was from one customer.
Research and Development
Research and development costs are expensed when incurred. Research and
development costs include costs of research, engineering, and technical activities to develop a new product or service or make significant
improvement to an existing product or manufacturing process. Research and development costs also include pre-approval regulatory and clinical
trial expenses.
Leases
The Company accounts for leases under ASU 2016-02
(see Note 6), applying the package of practical expedients to leases that commenced before the effective date whereby the Company elected
to not reassess the following: (i) whether any expired or existing contracts contain leases; (ii) the lease classification for any expired
or existing leases; and (iii) initial direct costs for any existing leases. For contracts entered into on or after the effective date,
at the inception of a contract the Company assess whether the contract is, or contains, a lease. Our assessment is based on: (1) whether
the contract involves the use of a distinct identified asset, (2) whether we obtain the right to substantially all the economic benefit
from the use of the asset throughout the period, and (3) whether we have the right to direct the use of the asset. We allocate the consideration
in the contract to each lease component based on its relative stand-alone price to determine the lease payments.
Operating lease ROU assets represent the right to use the leased asset
for the lease term and operating lease liabilities are recognized based on the present value of the future minimum lease payments over
the lease term at commencement date. As most leases do not provide an implicit rate, the Company used an incremental borrowing rate of
6.5%, for the existing lease, based on the information available at the adoption date in determining the present value of future payments.
Operating lease expense is recognized pursuant to on a straight-line basis over the lease term and is included in rent in the consolidated
statements of operations.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Intangible Assets
The Company reviews goodwill and intangible assets with indefinite lives
for impairment according to the provisions of ASC Topic 350: "Intangibles–- Goodwill and Other” at
least annually and when events or changes in circumstances indicate the carrying amount may not be recoverable. The Company measures
recoverability of these assets by comparing the carrying amounts to the future undiscounted cash flows that the assets or the asset group
are expected to generate. If the carrying value of the assets are not recoverable, the impairment recognized is measured as the amount
by which the carrying value of the asset exceeds its fair value. Management has determined that no impairment exists as of December 31,
2022.
Convertible Instruments
The Company evaluates and accounts for conversion options embedded in convertible
instruments in accordance with ASC 815, Derivatives and Hedging Activities.
Applicable GAAP requires companies to bifurcate conversion options
from their host instruments and account for them as free-standing derivative financial instruments according to certain criteria. The
criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly
and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded
derivative instrument and the host contract is not re-measured at fair value under other GAAP with changes in fair value reported in earnings
as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative
instrument.
The Company accounts for convertible instruments (when it has been determined
that the embedded conversion options should not be bifurcated from their host instruments) as follows: the Company records, when necessary,
discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between
the fair value of the underlying common stock at the commitment date of this note transaction and the effective conversion price embedded
in this note. Debt discounts under these arrangements are amortized over the term of the related debt to their stated date of redemption.
The Company accounts for the conversion of convertible debt when a conversion
option has been bifurcated using the general extinguishment standards. The debt and equity linked derivatives are removed at their carrying
amounts and the shares issued are measured at their then-current fair value, with any difference recorded as a gain or loss on extinguishment
of the two separate accounting liabilities.
Share-Based Compensation
The Company follows the provisions of FASB ASC 718 requiring employee equity
awards to be accounted for under the fair value method. Accordingly, share-based compensation is measured at grant date, based on the
fair value of the award and recognized over its vesting period. No equity instruments were granted to employees during the year ending
December 31, 2022 and no compensation expense is required to be recognized under provisions of ASC 718 with respect to employees.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Fair Value of Financial Instruments
The Company follows ASC 825-10-50-10 with respect to disclosures about
fair value of its financial instruments and ASC 820-10-35-37 to measure the fair value of its financial instruments. ASC 820-10-35-37
establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America, and expands
disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures,
ASC 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into
three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical
assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph
820-10-35-37 are described below:
|
· |
Level 1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. |
|
· |
Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. |
|
· |
Level 3: Pricing inputs that are generally unobservable inputs and not corroborated by market data. |
Determining which category an asset or liability falls within the hierarchy
requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.
Financial assets and liabilities of the Company primarily consist of cash,
prepaid expenses, loan and other receivable, accounts payable and accrued expenses, and loans from shareholders. As of December 31, 2022,
the carrying values of these financial instruments approximated their fair values due to the short-term nature of these instruments.
See: Note 12, "Derivative Financial Instruments", for
fair value disclosures regarding the convertible debentures issued by the Company in November 2020 and exchanged for Common Stock on May
6, 2021. The derivative liability is classified as a Level 3 liability and is the only financial liability measure at fair value on a
recurring basis.
Earnings Per Share
The Company calculates earnings per share (“EPS”) as required
by ASC 260, Earnings Per Share. Basic EPS is calculated by dividing the net income available to common stockholders by the weighted average
number of common shares outstanding for the period, excluding common stock equivalents. Diluted EPS is computed by dividing the net income
available to common stockholders by the weighted average number of common shares outstanding for the period, plus the weighted average
number of dilutive common stock equivalents outstanding for the period determined using the treasury-stock method. For periods with a
net loss, the dilutive common stock equivalents are excluded from the diluted EPS calculation. For purposes of this calculation, common
stock subject to repurchase by the Company, options, and warrants are considered to be common stock equivalents and are only included
in the calculation of diluted earnings per share when their effect is dilutive.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Income Taxes
The Company follows ASC Topic 740, Income Taxes, which requires the recognition
of deferred income taxes for the differences between the basis of assets and liabilities for financial statements and income tax purposes.
Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases
of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable
to the periods in which the differences are expected to affect taxable income.
Deferred tax assets are also recognized for operating losses and for tax
credit carryforwards. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be
realized.
ASC 740-10-30 requires income tax positions to meet a more-likely-than-not
recognition threshold to be recognized in the financial statements. Under ASC 740-10-30, tax positions that previously failed to meet
the more-likely-than-not threshold should be recognized in the first subsequent financial reporting period in which that threshold is
met. Under ASC 740-10-40, previously recognized tax positions that no longer meet the more-likely-than-not threshold should be derecognized
in the first subsequent financial reporting period in which that threshold is no longer met. The Company had no material uncertain tax
positions as of December 31, 2022 or December 31, 2021.
The application of tax laws and regulations is subject to legal and factual
interpretation, judgment and uncertainty. Tax laws and regulations themselves are subject to change as a result of changes in fiscal policy,
changes in legislation, the evolution of regulations and court rulings. Therefore, the actual liability may be materially different from
our estimates, which could result in the need to record additional tax liabilities or potentially reverse previously recorded tax liabilities
or the deferred tax asset valuation allowance.
Recently Adopted Accounting Standards
The Company has reviewed recently issued accounting pronouncements and
plans to adopt those that are applicable to it. The Company does not expect the adoption of any recently issued pronouncements to have
an impact on its results of operations or financial position.
NOTE 3 – GOING CONCERN
The accompanying financial statements have been prepared on a going concern
basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company
has generated limited revenue since inception, and had an accumulated deficit of $13,683,565 as of December 31, 2022. These conditions,
among others, raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not
include any adjustments that may result from the outcome of these uncertainties.
Management anticipates that the Company will be dependent, for the near
future, on additional investment capital or debt to fund operating expenses until its planned operations generate sufficient revenue to
offset the Company’s expenses. Management, therefore, is actively pursuing sources of investment capital, including both investment
into Healthtech Solutions and investment into one or more of its subsidiaries. At present, the Company has received no firm commitment
of investment capital. The Company is financing its current operations, therefore, by means of loans from its shareholders. None of these
parties, however, has any contractual or other commitment to continue to lend money to the Company.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 4 – INTANGIBLE ASSETS
The Company’s intangible assets as of December 31, 2022
consisted of two patents pending that were acquired by Healthtech Wound Care, Inc. on January 31, 2022 and valued on that date at
$137,432. The two patents
pending are being amortized over a period of three years. Amortization expense relating to the patents pending totaled $41,993 for
the year ended December 31, 2022.
The Company’s intangible assets during the year ended December 31,
2021 consisted of the intellectual property relating to medical imaging contributed to Medi-Scan in 2018 as a capital contribution. The
intangible assets were amortized over a three year period that ended during 2021. Amortization expense relating to the medical imaging
property totaled $0 in the year ended December 31, 2022, and $25,926 in the year ended December 31, 2021.
NOTE 5 – INVENTORY, NET
Inventory consisted of the following:
Schedule of inventory | |
| | | |
| | |
|
|
December 31,
2022 | |
|
December 31,
2021 |
Work in process |
|
$ |
199,354 |
|
|
$ |
— |
|
Finished goods |
|
|
274,396 |
|
|
|
— |
|
Inventory Gross |
|
$ |
473,750 |
|
|
$ |
— |
|
Obsolescence Reserve |
|
|
(70,155 |
) |
|
|
— |
|
Inventory Net |
|
$ |
403,595 |
|
|
$ |
— |
|
The allowance for obsolete inventory as of December 31, 2022 and 2021 was $70,155 and $0, respectively.
NOTE
6 - OPERATING LEASE RIGHT-OF-USE ASSETS AND OPERATING LEASE LIABILITIES
On September 26,2022, the Company entered into
a 23 -month lease which began on
February 1, 2022, for approximately 10,800 square feet
of office and lab/research space in Salt Lake City, Utah, expiring December
31, 2023. Initial lease payments of $31,538
begin on February 1, 2022, and will increase to 32,484
beginning February 1, 2023 thru lease end, December 31, 2023. The interest rate used to determine the present value is our incremental
borrowing rate, estimated to be 6.5%,
as the interest rate implicit in most of our leases is not readily determinable. During the year ended December 31, 2022, upon adoption
of ASC Topic 842, the Company recorded right-of-use assets and lease liabilities of $68,972
for this lease.
In adopting Topic 842, the Company has elected
the ‘package of practical expedients’, which permit it not to reassess under the new standard its prior conclusions about
lease identification, lease classification and initial direct costs. The Company did not elect the use-of-hindsight or the practical expedient
pertaining to land easements; the latter is not applicable to the Company. In addition, the Company elected not to apply ASC Topic 842
to arrangements with lease terms of 12 months or less.
Right-of-use assets are
summarized below:
Schedule of right of use assets | |
| | | |
| | |
| |
December 31,
2022 | |
December 31,
2021 |
Office and warehouse lease | |
$ | 689,723 | | |
$ | 0 | |
Less: Accumulated amortization | |
| (314,240 | ) | |
| 0 | |
Right- of- use assets, net | |
$ | 375,483 | | |
$ | 0 | |
Operating lease liabilities are summarized as follows:
Schedule of operating lease liabilities | |
| |
|
| |
December 31,
2022 | |
December 31,
2021 |
Lease obligation | |
$ | 388,862 | | |
$ | 0 | |
Maturity of lease liabilities are as follows:
SCHEDULE OF MATURITY OF LEASE LIABILITIES
Schedule of maturity of lease liabilities | |
|
| |
Amount |
| For the year ending December 31, 2023 | | |
$ | 388,862 | |
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 7 – INVESTMENT IN AND ADVANCE
TO NON-CONSOLIDATED SUBSIDIARY
On May 7, 2021 the Company acquired ownership of Varian Biopharmaceuticals,
Inc. (“Varian”) from its original shareholders (the “Varian Shareholders”) in exchange for 29,737.184 shares of
Series C Preferred Stock issued by Healthtech Solutions. The Company determined that the fair value of the Series C Preferred Stock was
equal to the amount of cash acquired in the transaction plus the amount of debt in excess of that cash that was assumed, and allocated
the fair value accordingly between the assets acquired and the liabilities assumed.
The parties subsequently agreed that the relationship between Healthtech
Solutions and Varian was not achieving its intended results. Therefore, on November 9, 2021, the Company entered into a Share Exchange
Agreement (the"SEA") with the Varian Shareholders. in order to unwind its acquisition of Varian. Pursuant to the SEA, (a) the
Varian Shareholders returned to Healthtech all of the outstanding shares of Healthtech Series C Preferred Stock and (b) Healthtech caused
all of the outstanding shares of Varian common stock to be returned to the Varian Shareholders. Immediate subsequently, Varian issued
to Healthtech Varian shares that represent 5.5% of the outstanding shares of Varian.
The Company has valued its 5.5% interest in Varian at $60,000, which represents
5.5% of the value of Varian on the Company’s books prior to the transfer pursuant to the SEA. That asset has been combined on the
Company’s balance sheet with a $50,000 receivable from Varian provided for in the SEA, and the combination is classified as “investment
in and advance to non-consolidated affiliate”.
Varian incurred $668,960 in operating loss from the date of acquisition
5/7/2021 through the date of disposition 11/9/2021. That loss has been recorded on the Company’s Statements of Operations as a Loss
from Discontinued Operations, Net of Taxes. In addition to the operating loss from discontinued operations, HLTT incurred a $134,111 Loss
from Disposal, which represented the amount written off after return of the assets and liabilities to Varian per the SEA.
NOTE 8 – ACQUISITION OF WOUND CARE BUSINESS
On January 31, 2022, pursuant to the Asset Purchase Agreement dated
January 18, 2022, among the Company and its newly-organized subsidiary, Healthtech Wound Care, Inc. (“HWC”), Predictive Technology
Group, Inc. (“PTG”) and its subsidiary, Predictive Biotech, Inc. (“Biotech”), HWC acquired the assets of Biotech
that were related to Biotech’s wound care business and entered into an Operations Agreement with Biotech and PTG containing terms
of their future relationship. The Company received from PTG three-year options to purchase Biotech and/or Cellsure, LLC, another subsidiary
of PTG, each for a purchase price of $10. During the three-year term of the options, the Company will be entitled to exercise exclusive
managerial control over the operations of Cellsure and over the operations of Biotech related to wound care.
In consideration of the transfer of its wound care business to HWC,
HWC issued preferred shares to Biotech and the Company paid Biotech and PTG $517,432. Until HWC achieves positive cash flow or $3.5 million
in capital has been contributed to HWC, the preferred shares held by Biotech will represent 30% of HWC’s equity and voting power.
The Operations Agreement commits the Company to provide working capital to HWC and Biotech for their wound care business until HWC achieves
positive cash flow or the Company contributes $3.5 million or the Company determines that market conditions make it unlikely that HWC
will be financially successful.
The Company accounted for the acquisition as a business combination. The
Company determined that the consideration for the business was the sum of $517,432 that the Company paid to PTG. No liabilities were assumed
in connection with the acquisition. The assets acquired were recognized at their fair values as of the effective acquisition date, January
31, 2022, as determined by the Company’s management. The following table summarizes the fair values assigned to the assets acquired.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 8 – ACQUISITION OF WOUND CARE BUSINESS (Continued)
Schedule of recognized identified assets acquired and liabilities assumed | |
| | |
Consideration | |
|
Cash paid | |
$ | 517,432 | |
| |
| | |
Assets Acquired | |
| | |
Equipment | |
$ | 120,000 | |
Patents Pending | |
| 137,432 | |
Prepaid Commissions | |
| 260,000 | |
Net assets acquired | |
$ | 517,432 | |
NOTE 9 – RELATED PARTIES
On May 4, 2021 the Company entered into an Advisory Agreement with
Kleinfeld Legal Services P.A. (“KLS”), which is owned by Denis Kleinfeld. Mr. Kleinfeld was, until April 24, 2021, a member
of the Company's Board of Directors. Pursuant to the Advisory Agreement, KLS agreed to provide legal and advisory services to Medi-Scan
Inc. during the two years ended May 4, 2023. In consideration of the services, the Company agreed to pay KLS a $100,000 signing fee plus
a services fee of $150,000 per year. The Company also assigned to KLS 19.9% of the capital stock of Medi-Scan, Inc. During
the year ended December 31, 2021, the Company recorded expenses for advisory services from KLS totaling $200,000. During the year ending
December 31, 2022, the Company recorded expenses for advisory services from KLS totaling $75,000.
On September 13, 2022, Healthtech and Medi-Scan Inc. entered into
a Share Exchange Agreement with Denis Kleinfeld, KLS, and four entities that owned minority shares in Medi-Scan, Inc.: DAK 2017 Trust
Resolution, Jaclene Kleinfeld Trust, DYBIM, LLC and Doncaster Holdings, LLC (the “Medi-Scan Shareholders”). Pursuant to the
SEA, the Medi-Scan Shareholders transferred to Healthtech their 19.99% interest in Medi-Scan and Healthtech issued 2,000,000 common shares
to DYBIM and 500,000 common shares to Doncaster Holdings. Healthtech agreed to pay $25,000 to KLS after Healthtech raises an additional
$1 million in capital. The Advisory Agreement between KLS and Medi-Scan was terminated. Healthtech and Medi-Scan gave general releases
to the other six parties and the other six parties gave general releases to Healthtech and Medi-Scan, which included releases of the accrued
liability to KLS under the Advisory Agreement.
As of the year ending December 31, 2022, the Company had borrowed
$1,617,844 from 3 of its shareholders. The loans are unsecured, payable on demand and bear no interest. In compensation for the loans,
the Board granted the lending shareholders three year options to purchase 15 million common shares, exercisable at $.25 per share.
NOTE
10 -- SHAREHOLDERS EQUITY
Authorized Capital Stock
The following table sets forth information, as of December 31, 2022, regarding
the classes of capital stock that are authorized by the Articles of Incorporation of Healthtech Solutions, Inc.
Summary of shareholders equity | |
| | | |
| | |
Class | |
Shares Authorized | |
Shares Outstanding |
Common Stock, $.001 par value | |
| 200,000,000 | | |
| 72,215,932 | |
Series A Preferred Stock, $.001 par value | |
| 156,837 | | |
| 110,520 | |
Undesignated Preferred Stock, $.001 par value | |
| 1,843,163 | | |
| 0 | |
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 10-- SHAREHOLDERS EQUITY (Continued)
Series A Preferred
Stock. Each share of Series A Preferred Stock will be convertible by the holder into fifty (50) shares of Common Stock at any time
after May 31, 2024 and entitles
a stockholder to voting rights equivalent to those of 50 shares of Common Stock on all matters upon which stockholders are permitted
to vote. In the event of our liquidation, dissolution or winding up, after payment of all creditors, holders of
our Series A Preferred Stock are entitled to receive, ratably, a preferential payment of $.01 per share, then to share pro rate in the
net assets available to stockholders on an as-converted basis.
Undesignated Preferred Stock. The Board
of Directors has authority, without shareholder approval and by resolution of the Board of Directors, to amend the Corporation's
Articles of Incorporation to divide the class of undesignated Preferred Stock into series, to designate each such series by a
distinguishing letter, number or title so as to distinguish the shares thereof from the shares of all other series and classes, and
to fix and determine the following relative rights and preferences of the shares of each series so established.
Issuance of Common Stock – Finance
In May 2021, the Company issued to 30 accredited investors 8,962,500 shares
of common stock for aggregate cash proceeds of $1,792,500.
Issuance of Common Stock – Services
During the year ended December 31, 2021, the Company issued 4,975,000 shares
of common stock for services rendered valued at $3,229,028.
During the year ended December 31, 2022, the Company issued 2,750,000 shares
of common stock for services rendered valued at $707,500.
Issuance of Common Stock – Exchange Transactions
On May 6, 2021, the Company issued 3,507,164
shares of common shares in exchange for the settlement of the convertible debentures, see Note 9 and Note 10. These shares were
valued at the previous market closing price of $1.14
per share.
On May 14, 2021 the Company entered into an Exchange Agreement with Richard
Parker, who is Medi-Scan's Chief Research Officer. Pursuant to the Exchange Agreement, Mr. Parker's family trust exchanged 29,407 shares
of the Company's Series A Preferred Stock for 6,000,000 shares of Common Stock, and the Company assigned to Mr. Parker's family trust
18.75% of the outstanding shares of Medi-Scan, Inc.
On October 6, 2021, the holders of 16,910 shares of the Company's Series
A Preferred Stock converted those shares into 33,820,000 shares of the Company's common stock.
On September 13, 2022, the Company issued 2,500,000 shares of common stock
to two entities. The shares were issued (a) in satisfaction of an account payable of $187,500 and (b) in exchange for shares in the Company’s
subsidiary Medi-Scan, Inc., representing 19.99% of the capital stock of Medi-Scan, Inc. The Company also agreed to pay $25,000 cash for
the Medi-Scan shares at a future date. The Company shares issued in the transaction were valued at the previous market closing price of
$.248 per share for an aggregate value of $620,000. On the Company’s financial statements, from the $645,000 purchase price, $187,00
was credited to the satisfaction of the account payable and the remaining $457,500 was applied to purchase of the Medi-Scan shares and
shown as a reduction to non-controlling interest and additional equity of the Company.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 10 – SHAREHOLDERS EQUITY (Continued)
Grant of Stock Options
On September 6, 2022, the Company granted three-year options to purchase
15 million common shares, exercisable at $.25 per share, to the shareholders who provided loans to Healthtech during the preceding 12
months. The options vested immediately. The grant was made in compensation for the loans. The aggregate fair value of the options was
determined to be $135,000 using the Black Scholes Model for option valuation.
Below are the assumptions applied in determining the fair value of the
options:
Schedule of stock option assumptions used | |
| | |
Stock option assumptions | |
| | |
Risk-free interest rate | |
| 5.0% per annum | |
Expected dividend yield | |
| — | |
Expected volatility | |
| 11.0% per annum | |
Expected life of options (in years) | |
| 3 years | |
NOTE 11 – CONVERTIBLE DEBENTURES
In August and September of 2020, Medi-Scan issued four 7% Exchangeable
Promissory Notes in the aggregate principal amount of $375,000. Principal and interest were payable on the Notes on January 31, 2021.
The Notes provided that, in the event that Medi-Scan was acquired by a corporation whose common stock was registered with the SEC, the
Notes would be automatically exchanged for 7% convertible debentures issued by that acquirer.
In November of 2020, by reason of the acquisition of Medi-Scan by Healthtech,
the four 7% Exchangeable Promissory Notes were automatically exchanged for 7% Convertible Debentures issued by Healthtech Solutions in
a principal amount of $381,505, which was equal to the principal of and accrued interest on the Notes. Then, during December of 2020,
Healthtech Solutions issued four additional 7% Convertible Debentures in the aggregate principal amount of $250,000 in exchange for payment
of cash in that amount. On February 4, 2021 an additional debenture was issued in the amount $50,000.
The 7% Convertible Debentures were convertible into common stock, at the
holders’ option, at a 30% discount to the market price of the Company’s common stock. The Company determined that the conversion
feature represented a derivative financial instrument embedded in the Debentures. The accounting treatment of derivative financial instruments
requires that the Company record the fair value of that derivative financial instrument as a discount to the value of the Debentures as
of the inception date of each Debenture. Accordingly, the Company recorded an aggregate initial discount of $349,202 for the fair value
of the derivative liability at inception of each convertible debenture. During the year ending December 31, 2021, the Company amortized
$27,303 and $351,202 as interest expense.
On May 6, 2021, by agreement with the holders of the 7% Convertible Debentures,
the Company issued 3,507,164 shares of common shares in exchange for surrender of the convertible debentures.
NOTE 12 – DERIVATIVE FINANCIAL INSTRUMENTS
The Company determined that the conversion feature of the 7% Convertible
Debentures represented an embedded derivative since the Debentures were convertible into a variable number of shares upon conversion.
Accordingly, the Debentures are not considered to be conventional debt under ASC 815 and the embedded conversion feature was bifurcated
from the debt host and accounted for as a derivative liability.
The fair value of the derivatives embedded in the 7% Convertible Debentures
as of December 31, 2020 was determined using the Monte Carlo simulation method based on the following assumptions: (1) dividend yield
of 0%, (2) expected volatility of 167%, (3) weighted average risk-free interest rate of 9.0%, (4) expected life until January 31, 2024,
and (5) the quoted market price of the Company’s common stock at each valuation date.
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 12 – DERIVATIVE FINANCIAL INSTRUMENTS (Continued)
At March 31, 2021, the Company marked to market
the fair value of the nine derivatives and determined a fair value of $359,608. The Company recorded a gain resulting from change in fair
value of debt derivatives by $7,215 for the three months ending March 31, 2021.
At May 6, 2021, just prior to settlement, the Company marked-to-market
the fair value of the nine derivatives and determined a fair value of $3,296,997. The Company recorded a loss from change in
fair value of debt derivatives of $2,940,950 for the three months ended June 30, 2021. Upon the issuance of 3,507,164 shares
of common stock (see Note 10), the balance of the derivative liability of $3,296,997 and the principal totaling $681,581 were
reduced to $0.
A summary of changes in Convertible Debentures for the period
ending June 30, 2021 was as follows:
Summary of changes in convertible debentures | |
| | |
Balance at December 31, 2020 | |
$ | 337,874 | |
Issuance in February 2021 | |
$ | 25,388 | |
Change in fair value | |
| (7,215 | ) |
Balance at March 31, 2021 | |
$ | 356,047 | |
Change in fair value | |
| 2,940,950 | |
Settlement upon exchange for Common Stock | |
| (3,296,997 | ) |
Balance at June 30, 2021 | |
| — | |
NOTE 13 – LOANS FROM NON-AFFILIATED PARTIES
During the period from February 2022 through December
31, 2022, the Company received cash loans totaling $1,373,750 from World Reach Med, LLC. The loans were payable on demand and did not
bear interest. World Reach Med, LLC was an affiliate of World Reach Health, LLC, which served as the exclusive distributor for Healthtech
Wound Care, Inc. during 2022. See: Note 15: Subsequent Events regarding (a) the Company’s acquisition in January 2023 of a majority
interest in World Reach Holdings, LLC, the owner of World Reach Health, LLC, and (b) the Company’s issuance to World Reach Med,
LLC of a secured term note in the principal amount of $1,393,869 in satisfaction of the demand loans.
NOTE 14 – INCOME TAX
The provision (benefit) for income taxes consisted of the following
for the ended years December 31, 2022 and 2021:
Schedule of provision for income taxes | |
| | | |
| | |
| |
December
31,
2022 | |
December
31,
2021 |
U.S. federal statutory rate | |
| 21.0 | % | |
| 21.0 | % |
State tax, net of federal benefit | |
| 5.0 | % | |
| 5.0 | % |
Change in valuation allowance | |
| (26.0 | %) | |
| (26.0 | %) |
| |
| | | |
| | |
Net deferred tax assets | |
| — | | |
| — | |
The following
table reconciles the effective income tax rates with the statutory rates for the years ended December 31, 2022 and 2021:
Schedule of effective income tax rate reconciliation | |
| | |
U.S. federal statutory rate | |
| 21.0 | % |
State tax, net of federal benefit | |
| 5.0 | % |
Change in valuation allowance | |
| 26.0 | % |
| |
| | |
Effective income tax rate | |
| — | % |
Deferred tax assets are comprised of the following:
Schedule of deferred tax assets | |
| | | |
| | |
| |
December 31, 2022 | |
December 31, 2021 |
| |
| |
|
Net operating loss carryforwards | |
$ | 3,603,089 | | |
$ | 2,742,460 | |
Valuation allowance | |
| (3,603,089 | ) | |
| (2,742,460 | ) |
Net deferred tax assets | |
| — | | |
$ | — | |
HEALTHTECH SOLUTIONS, INC.
Notes To Consolidated Financial Statements
NOTE 14 – INCOME TAX (Continued)
At December 31, 2022, the Company had approximately $3,603,089 of federal
net operating losses that may be available to offset future taxable income. Through 2036, the amount and utilization of any future net
operating loss carry-forwards may be subject to limitations set forth by the Internal Revenue Code. Based upon an analysis of the Company’s
stock ownership activity through December 31, 2022, a change of ownership was deemed to have occurred in the 2020 fiscal year. This change
of ownership created an annual limitation of substantially all of the Company’s net operating losses which are available through
2036.
The Company assesses the likelihood that deferred tax assets will be realized.
To the extent that realization is not likely, a valuation allowance is established. Based upon the Company’s losses since inception,
management believes that it is more likely than not that future benefit of the deferred tax asset will not be realized principally due
to the continuing losses from operations and the change of ownership limitations and has therefore established a full valuation allowance.
The tax years ending December 31, 2020, 2021 and 2022 remain open to examination
by the taxing authorities.
NOTE 15 – SUBSEQUENT EVENTS
In accordance with ASC 855-10, the Company’s management has performed
subsequent events procedures through the date these financial statements were issued and determined that there was one reportable subsequent
event, as follows.
On January 27, 2023 Healthtech Solutions acquired 51% of the equity
interest in World Reach Holdings, LLC (“WR Holdings”) from Jelena Olmstead (“Olmstead”)
and James Pesoli (“Pesoli”) and their respective holding companies. In consideration for the equity interest
in WR Holdings, Healthtech Solutions issued to the members of WR Holdings 23,715,673 shares of HLTT common stock and warrants to purchase
1,700,000 shares of Healthtech common stock for $.25 per share, and issued to World Reach Med, LLC (“WR Med”),
an affiliate of WR Holdings, warrants to purchase 530,769 shares of Healthtech common stock for $.25 per share. WR Holdings is a holding
company that owns all of the membership interest in World Reach Health, LLC (“WRH”). WRH is engaged in the business
of distributing healthcare-related products and services, and has served since August 2022 as the primary distributor for wound care products
manufactured by or on behalf of Healthtech Wound Care, Inc.
During 2022, WR Med loaned to Healthtech Solutions and its subsidiaries
$1,373,750. In connection with the closing of the acquisition and in consideration of those loans, on January 27, 2023, Healthtech issued
to WR Med a Promissory Note dated as of December 31, 2022, in the principal amount of $1,393,869 and entered into a Security Agreement
giving WR Med a lien on the assets of Healthtech and its subsidiaries to secure Healthtech’s obligations under the Promissory Note.
The principal amount of the Promissory Note will accrue interest at 8% per annum during 2023 and at 12% per annum during 2024. Principal
and interest on the Promissory Note will be payable on December 31, 2024.
Pursuant to the Equity Exchange Agreement, on January 27, 2023, Healthtech
entered into Executive Employment Agreements with each of its three executive officers: Jelena Olmstead (CEO), Manuel Iglesias (President,
COO) and James Pesoli (Senior VP). Each of the Agreements has a three-year term and provides for an annual salary, a bonus at the discretion
of the Board of Directors, and customary perks. The base salaries under the agreements are $350,000 (Olmstead) or $240,000 (Iglesias;
Pesoli).
* * * *