PREAXIA HEALTHCARE PAYMENT SYSTEMS INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended May 31,
|
|
|
|
|
2019
|
|
|
|
2018
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(197,799
|
)
|
|
$
|
(201,716
|
)
|
Change in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Increase in accounts payable - related party
|
|
|
120,000
|
|
|
|
119,121
|
|
Increase in accounts payable and accrued liabilities
|
|
|
(8,423
|
)
|
|
|
11,640
|
|
Cash flows used in operating activities
|
|
|
(86,222
|
)
|
|
|
(70,955
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) investing activities
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Cash flow from financing activities
|
|
|
|
|
|
|
|
|
Advances - related party
|
|
|
26,434
|
|
|
|
—
|
|
Repayment of advances - related party
|
|
|
(25,719
|
)
|
|
|
—
|
|
Proceeds from loans payable - shareholder
|
|
|
51,777
|
|
|
|
69,784
|
|
Repayment of loans payable - shareholder
|
|
|
(5,939
|
)
|
|
|
—
|
|
Issue of common stock
|
|
|
50,000
|
|
|
|
—
|
|
Net cash provided by financing activities
|
|
|
96,553
|
|
|
|
69,784
|
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
10,331
|
|
|
|
(1,171
|
)
|
|
|
|
|
|
|
|
|
|
Cash, beginning of the year
|
|
|
7,608
|
|
|
|
8,779
|
|
|
|
|
|
|
|
|
|
|
Cash, end of the year
|
|
$
|
17,939
|
|
|
$
|
7,608
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure:
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
Cash paid for interest
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
See Accompanying Notes to the Consolidated Financial Statements
|
PREAXIA HEALTH CARE PAYMENT SYSTEMS
INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
May 31, 2019 and 2018
Note 1 – Organization and Description
of Business
PreAxia Health Care Payment Systems
Inc. (the “Company” or “PreAxia”) was incorporated on April 3, 2000 in the State of Nevada. On May 31,
2005 the Company acquired all of the outstanding stock of Tiempo de Mexico Ltd. (“Tiempo”) in exchange for 5,000,000
shares of the common stock of the Company with a par value of $0.001. The Company had no operations prior to the date of the aforementioned
acquisition.
The business objective of the Company
is the development, distribution, marketing and sale of health care payment processing services and products.
The Company has not yet realized any
revenues from its planned operations.
The operations of the Company are expected
to be primarily undertaken by PreAxia Health Care Payment Ltd. (“PreAxia Payment”), incorporated pursuant to the laws
of the Province of Alberta on November 26, 2015.
PreAxia Payment is in the process of developing
an online access system creating a health spending account that allows card payments and processing services to third-party administrators,
insurance companies and others.
Note 2 – Summary of Significant Accounting
Policies
This summary of significant accounting policies
of PreAxia Health Care Payment Systems Inc. (the “Company”) is presented to assist in understanding the Company’s
consolidated financial statements. The consolidated financial statements and notes are representations of the Company’s management
who are responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted
in the United States of America and have been consistently applied in the preparation of the consolidated financial statements,
which are stated in U.S. Dollars.
Principles of Consolidation
The consolidated financial statements
include the accounts of the Company and its wholly owned subsidiaries (i) PreAxia Health Care Payment Systems Inc., incorporated
pursuant to the laws of the Province of Alberta on January 28, 2008 (ii) PreAxia Canada Inc., incorporated pursuant to the laws
of the Province of Alberta on January 28, 2008 and (iii) PreAxia Health Care Payment Ltd., incorporated pursuant to the laws of
the Province of Alberta on November 26, 2015 (collectively, the “Subsidiaries”) All inter-company accounts and transactions
have been eliminated in consolidation.
Going Concern
The accompanying consolidated financial
statements have been prepared assuming the Company will continue as a going concern, which contemplates the realization of assets
and satisfaction of liabilities in the normal course of business. During the year ended May 31, 2019, the Company incurred a net
loss of $197,799 and used cash in operating activities of $86,222, and at May 31, 2019, had a stockholders’ deficit of $1,674,962.
These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern within one
year of the date that the consolidated financial statements are issued. The Company’s consolidated financial statements
do not include any adjustments that might result from the outcome of this uncertainty should we be unable to continue as a going
concern.
The Company’s ability to continue
as a going concern is dependent upon its ability to develop additional sources of capital and to ultimately achieve profitable
operations. Currently, the Company does not have significant cash or other material assets, nor does it have operations or a source
of revenue sufficient to cover its operating costs and allow it to continue as a going concern. The Company’s officers or
principal shareholders have committed to making advances or loans to pay for certain legal, accounting, and administrative costs.
The Company hopes to be able to attract
suitable investors for our business plan, which will not require us to use our cash. No assurance can be given that any future
financing will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company
is able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing or
cause substantial dilution for our stockholders, in the case of equity financing.
Cash and Cash Equivalents
The Company considers all highly liquid
debt instruments with an original maturity of three months or less to be cash equivalents.
Use of Estimates
The preparation of the Company's consolidated
financial statements in conformity with accounting principles generally accepted in the United States requires management to make
estimates and assumptions that affect the amounts reported in these consolidated financial statements and accompanying notes.
Although these estimates are based on management’s knowledge of current events and actions that our company may undertake
in the future, actual results could differ from those estimates.
Foreign Currency Translation
The functional currency of the Company
is the United States dollar. The functional currency of the Subsidiaries is the Canadian dollar. Assets and liabilities in the
accompanying consolidated financial statements are translated into United States dollars at the exchange rate in effect at the
balance sheet date and capital accounts are translated at historical rates. Income statement accounts are translated at the average
rates of exchange prevailing during the period. Translation adjustments arising from the use of differing exchange rates from period
to period are included in the accumulated other comprehensive income (loss) account in stockholders’ deficit.
Transactions undertaken in currencies
other than the functional currency of the entity are translated using the exchange rate in effect as of the transaction date. Any
transaction exchange gains and losses are included in the statement of operations and comprehensive loss.
The Company's reporting currency is
the U.S. dollar. All transactions initiated in Canadian Dollars are translated into U.S. dollars in accordance with Accounting
Standards Codification ("ASC") 830-30, "Translation of Financial Statements," as follows:
i) assets
and liabilities are translated at the closing rate at the date of the balance sheet of 1.00 US Dollar=1.3531 Canadian Dollars (May
31, 2019), 1.00 USD Dollar=0.7928 GBP, and 1.00 US Dollar = 1.2958 Canadian Dollars (May 31, 2018);
ii) income
and expenses are translated at average exchange rates for year ended May 31, 2019 of 1.00 US Dollar = 1.2714 Canadian Dollars and
1.00 US Dollar = 1.2851 Canadian Dollars (May 31, 2018);
iii) all
resulting exchange differences are recognized as other comprehensive income, a separate component of equity. The exchange differences
during the years ended May 31, 2019 and 2018 were insignificant and no amounts have been recorded.
Fair Value of Financial Instruments
The Company defines fair value as the
exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous
market for the asset or liability in an orderly transaction between market participants on the measurement date. Management uses
a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained
from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions
developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists
of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities
(Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described
below:
|
|
Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
|
|
|
Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
|
|
Level 3 - Inputs that are both significant to the fair value measurement and unobservable.
|
Fair value estimates discussed herein
are based upon certain market assumptions and pertinent information available to management as of May 31, 2019 and 2018. The
carrying amounts of current assets and current liabilities approximate their fair value because of the relatively short
period of time between the origination of these instruments and their expected realization.
Net income (loss) per share of common stock
is computed by dividing the net loss by the weighted average number of common shares outstanding during the period. The Company
has 10,587,600 shares of potential common stock equivalents for convertible note payable – related party outstanding as of
May 31, 2019 and 2018, which have been excluded from the loss per share computation as their effect would have been anti-dilutive.
Research and Development Costs
During the years ended May 31, 2019,
and 2018, we expended $26,873 and $38,067 on research and development.
Software Development Costs
The Company accounts for software development
costs in accordance with several accounting pronouncements, including FASB ASC 730, Research and Development, FASB ASC 350-40,
Internal-Use Software, FASB 985-20, Costs of Computer Software to be Sold, Leased, or Marketed and FASB ASC 350-50, Website Development
Costs.
Costs incurred during the period of
planning and design, prior to the period determining technological feasibility, for all software developed for use internal and
external, has been charged to operations in the period incurred as research and development costs. Additionally, costs incurred
after determination of readiness for market have been expensed as research and development.
The Company will capitalize certain
costs in the development of our proprietary software (computer software to be sold, leased or licensed) for the period after technological
feasibility was determined and prior to our marketing and initial sales.
Website development costs are capitalized,
under the same criteria as our marketed software.
Impairment of Long-lived Assets
Long-lived assets such as property,
equipment and identifiable intangibles are reviewed for impairment whenever facts and circumstances indicate that the carrying
value may not be recoverable. When required impairment losses on assets to be held and used are recognized based on
the fair value of the asset. The fair value is determined based on estimates of future cash flows, market value of similar
assets, if available, or independent appraisals, if required. If the carrying amount of the long-lived asset is not
recoverable from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount and
fair value of the asset. When fair values are not available, the Company estimates fair value using the expected future
cash flows discounted at a rate commensurate with the risk associated with the recovery of the assets. We did not recognize
any impairment losses for any periods presented.
Commitments and Contingencies
The Company follows subtopic 450-20 of the
FASB Accounting Standards Codification to report accounting for contingencies. Liabilities for loss contingencies arising
from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has
been incurred and the amount of the assessment can be reasonably estimated.
Revenue Recognition
In accordance with ASC 606, revenue is recognized
when a customer obtains control of promised goods or services. The amount of revenue recognized reflects the consideration to which
we expect to be entitled to receive in exchange for these goods or services. The provisions of ASC 606 include a five-step process
by which we determine revenue recognition, depicting the transfer of goods or services to customers in amounts reflecting the payment
to which we expect to be entitled in exchange for those goods or services. ASC 606 requires us to apply the following steps: (1)
identify the contract with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction
price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when, or as,
we satisfy the performance obligation.
Income Taxes
The Company follows Section 740-10-30 of the
FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future
tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred
tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities
using enacted tax rates in effect for the fiscal year in which the differences are expected to reverse. Deferred tax assets
are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be
realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in
the fiscal years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in the Statements of Income and Comprehensive Income in the period
that includes the enactment date.
The Company adopted section 740-10-25 of the
FASB Accounting Standards Codification (“Section 740-10-25”) with regards to uncertain income tax positions. Section
740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded
in the financial statements. Under Section 740-10-25, the Company may recognize the tax benefit from an uncertain tax position
only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the
technical merits of the position. The tax benefits recognized in the financial statements from such a position should be
measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized upon ultimate settlement.
Section 740-10-25 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting
in interim periods and requires increased disclosures. The Company had no material adjustments to its liabilities for unrecognized
income tax benefits according to the provisions of Section 740-10-25.
Reclassifications
Certain amounts included in the Company’s
May 31, 2018, consolidated financial statements required reclassification, Such reclassification had no effect on the financial
position, operations or cash flows for the period ended May 31, 2019.
Note 3 – Recent Accounting Pronouncements
The Company reviews new accounting standards
as issued or updated. No new standards or updates had any material effect on these consolidated financial statements. The accounting
pronouncements issued subsequent to the date of these consolidated financial statements that were considered significant by management
were evaluated for the potential effect on these consolidated financial statements. Management does not believe any of the subsequent
pronouncements will have a material effect on these consolidated financial statements as presented.
Note 4 – Related Party Transactions
Accounts Payable and Accrued Liabilities
- Related Parties
During the years ended May 31, 2019 and 2018,
Tom Zapatinas, the Chief Executive Officer and Director of the Company, earned $120,000 and $120,000, respectively, for consulting
services provided to the Company. Unpaid consulting services is included in accounts payable and accrued liabilities – related
party on the consolidated balance sheets.
During the year ended May 31, 2019, Tom Zapatinas,
the Chief Executive Officer and a Director of the Company, advanced the Company $26,434 in cash and was repaid $25,719.
As of May 31, 2019 and 2018, accounts payable
and accrued liabilities – related party of $239,836 and $119,121, respectively, is due to Tom Zapatinas, the Chief Executive
Officer and a Director of the Company.
Loans Payable – Shareholders
As of May 31, 2019 and 2018, loans payable
- shareholders are $132,902 and $87,064, respectively. Loans payable – shareholders are unsecured, non-interest bearing and
due on demand. During the year ended May 31, 2019 the Company was advanced $51,777 by shareholders and repaid advances of $5,939.
Convertible Note Payable – Related
Party
As of May 31, 2019 and 2018, convertible note
payable - related party of $1,058,760 is due to Tom Zapatinas, the Chief Executive Officer and a Director of the Company. The
Note is non-interest bearing, unsecured, payable on demand and convertible in whole or in part into shares of common stock of
the Company at a conversion price of $0.10 per share.
Note 5 – Income Taxes
As of May 31, 2019, the Company is in
arrears on filing its statutory income tax returns. Tax years 2008 through 2019 are open for examination by taxing authorities.
The Company has incurred substantial net operating losses of approximately $3,997,000 since January 28, 2008 (Date of Inception).
On December 22, 2017, the 2017 Tax Cuts
and Jobs Act (the Tax Act) was enacted into law including a one-time mandatory transition tax on accumulated foreign earnings and
a reduction of the corporate income tax rate to 21% effective January 1, 2018, among others. We are required to recognize the effect
of the tax law changes in the period of enactment, such as determining the transition tax, remeasuring our U.S. deferred tax assets
and liabilities as well as reassessing the net realizability of our deferred tax assets and liabilities. We have remeasured our
U.S. deferred tax assets at a statutory income tax rate of 21%.
The Company’s deferred tax assets
and liabilities consist primarily of the following:
|
|
2019
|
|
2018
|
|
|
|
|
|
Net operating losses – U.S. parent:
|
|
|
|
|
|
|
|
|
Amount carried forward from prior years
|
|
$
|
(823,066
|
)
|
|
$
|
(1,389,099
|
)
|
Net operating losses (2019 – 21% tax rate, 2018 - 34% tax rate)
|
|
|
(41,538
|
)
|
|
|
(68,583
|
)
|
Accrued management compensation
|
|
|
25,200
|
|
|
|
40,800
|
|
Total
|
|
|
(839,404
|
)
|
|
|
(1,416,883
|
)
|
Change in effective tax rates in 2018 (from 34% to 21%)
|
|
|
—
|
|
|
|
593,817
|
|
Deferred taxes – U.S. Parent
|
|
|
(839,404
|
)
|
|
|
(823,066
|
)
|
Net operating losses – Canadian subsidiary:
|
|
|
|
|
|
|
|
|
Amount carried forward from prior years
|
|
|
(31,760
|
)
|
|
|
(31,760
|
)
|
Net operating losses
|
|
|
—
|
|
|
|
—
|
|
Deferred taxes – Canadian subsidiary
|
|
|
(31,760
|
)
|
|
|
(31,760
|
)
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
(871,164
|
)
|
|
|
(854,826
|
)
|
Less: valuation allowance
|
|
|
871,164
|
|
|
|
854,826
|
|
Total net deferred tax assets
|
|
$
|
—
|
|
|
$
|
—
|
|
During the years ended May 31, 2019 and 2018,
the change in valuation allowance was an increase of $16,338 in 2019 and a decrease of $566,033 in 2018, respectively.
The Company has no tax positions at
May 31, 2019 and 2018 for which the ultimate deductibility is highly certain but for which there is uncertainty about the timing
of such deductibility. The Company recognizes interest accrued related to unrecognized tax benefits in interest expense and penalties in operating
expenses. No such interest or penalties were recognized during the period presented. The Company had no accruals for interest and
penalties at May 31, 2019 and 2018.
Note 5 – Stockholders’ Deficit
Common Stock
Common Stock, par value of $0.001
per share; 75,000,000 shares authorized: 19,667,698 and 19,567,698 shares issued and outstanding at May 31, 2019 and 2018, respectively.
Holders of Common Stock have one vote per share of Common Stock held.
On May 7, 2019 the Company issued
100,000 shares of common stock for cash proceeds of $50,000 ($0.50 per share).
Note 6 – Contingencies
and Commitments
From time to time the Company may be a party
to litigation matters involving claims against the Company. Management believes that there are no current matters that would
have a material effect on the Company’s financial position or results of operations.
The Company does not have long-term
commitments for equipment purchases or leases. The Company presently operates from remote employment sites.
Note 7 – Subsequent Events
The Company has evaluated all subsequent events
through the date these financial statements were issued and no subsequent events occurred that required disclosure.