Cell MedX Corp. - Quarter Report: 2018 August (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended August 31, 2018
or
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
Commission File Number: 000-54500
Cell MedX Corp.
(Exact name of registrant as specified in its charter)
Nevada |
| 38-3939625 |
(State or other jurisdiction of |
| (I.R.S. Employer |
incorporation or organization) |
| Identification No.) |
123 W. Nye Ln, Suite 446 Carson City, NV |
| 89706 |
(Address of principal executive offices) |
| (Zip code) |
(844) 238-2692
(Registrants telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer [ ] |
| Accelerated filer [ ] |
Non-accelerated filer [ ] |
| Smaller Reporting Company [X] |
|
| Emerging Growth Company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act.) Yes [ ] No [X]
The number of shares of the Registrants common stock, par value $.001 per share, outstanding as of October 15, 2018 was 44,282,749.
CONTENTS
ii
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
The accompanying unaudited consolidated interim financial statements of Cell MedX Corp. as at August 31, 2018, have been prepared by the Companys management in conformity with accounting principles generally accepted in the United States of America and in accordance with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X and, therefore, do not include all information and footnotes necessary for a complete presentation of financial position, results of operations, cash flows, and stockholders' deficit in conformity with generally accepted accounting principles. In the opinion of management, all adjustments considered necessary for a fair presentation of the results of operations and financial position have been included and all such adjustments are of a normal recurring nature.
Operating results for the three months ended August 31, 2018, are not necessarily indicative of the results that can be expected for the year ending May 31, 2019.
As used in this Quarterly Report, the terms we, us, our, Cell MedX, and the Company mean Cell MedX Corp. and its subsidiary, Cell MedX (Canada) Corp., unless otherwise indicated. All dollar amounts in this Quarterly Report are expressed in U.S. dollars.
1
CELL MEDX CORP.
CONSOLIDATED BALANCE SHEETS
(EXPRESSED IN US DOLLARS)
|
| August 31, 2018 | May 31, 2018 | ||
|
| (Unaudited) |
| ||
|
|
|
| ||
ASSETS |
|
|
| ||
|
|
|
| ||
Current assets |
|
|
| ||
Cash |
| $ | 13,683 | $ | 8,200 |
Inventory |
|
| 13,953 |
| 10,793 |
Other current assets |
|
| 24,332 |
| 26,266 |
Total assets |
| $ | 51,968 | $ | 45,259 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT |
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable |
| $ | 772,917 | $ | 594,716 |
Accrued liabilities |
|
| 23,500 |
| 20,600 |
Due to related parties |
|
| 349,186 |
| 334,317 |
Notes and advances payable |
|
| 170,889 |
| 117,459 |
Unearned revenue |
|
| 51,490 |
| 51,585 |
Total liabilities |
|
| 1,367,982 |
| 1,118,677 |
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT |
|
|
|
|
|
Common stock, $0.001 par value, 300,000,000 shares authorized; 44,282,749 shares issued and outstanding at August 31, 2018 and May 31, 2018, respectively |
|
| 44,283 |
| 44,283 |
Additional paid-in capital |
|
| 4,916,201 |
| 4,916,201 |
Reserves |
|
| 14,400 |
| 14,400 |
Accumulated deficit |
|
| (6,294,306) |
| (6,050,841) |
Accumulated other comprehensive income |
|
| 3,408 |
| 2,539 |
Total stockholders' deficit |
|
| (1,316,014) |
| (1,073,418) |
Total liabilities and stockholders' deficit |
| $ | 51,968 | $ | 45,259 |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
2
CELL MEDX CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(EXPRESSED IN US DOLLARS)
(Unaudited)
|
| Three Months Ended August 31, | |||
|
| 2018 | 2017 | ||
|
|
|
| ||
Operating expenses |
|
|
|
|
|
Amortization |
| $ | - | $ | 39,123 |
Consulting fees |
|
| 63,960 |
| 583,459 |
General and administrative expenses |
|
| 27,629 |
| 54,475 |
Research and development costs |
|
| 149,734 |
| 47,503 |
Stock-based compensation |
|
| - |
| 100,801 |
Total operating expenses |
|
| 241,323 |
| 825,361 |
|
|
|
|
|
|
Other items |
|
|
|
|
|
Interest |
|
| (2,142) |
| (7,914) |
Net loss |
|
| (243,465) |
| (833,275) |
|
|
|
|
|
|
Unrealized foreign exchange translation gain (loss) |
|
| 869 |
| (1,634) |
Comprehensive loss |
| $ | (242,596) | $ | (834,909) |
|
|
|
|
|
|
Net loss per common share |
|
|
|
|
|
Basic and diluted |
| $ | (0.01) | $ | (0.02) |
|
|
|
|
|
|
Weighted average number of shares outstanding - basic and diluted |
|
| 44,282,749 |
| 40,244,605 |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
3
CELL MEDX CORP.
CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
(EXPRESSED IN US DOLLARS)
(Unaudited)
|
|
| Obligation | Additional |
|
| Accumulated Other |
| |||||||
| Common Stock | to Issue | Paid-in |
| Deficit | Comprehensive |
| ||||||||
| Shares | Amount | Shares | Capital | Reserves | Accumulated | Income | Total | |||||||
|
|
|
|
|
|
|
|
| |||||||
Balance - May 31, 2017 | 40,244,605 | $ | 40,245 | $ | - | $ | 3,294,224 | $ | - | $ | (4,504,043) | $ | 247 | $ | (1,169,327) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation | - |
| - |
| - |
| 100,801 |
| - |
| - |
| - |
| 100,801 |
Options issued for consulting fees | - |
| - |
| - |
| 522,407 |
| - |
| - |
| - |
| 522,407 |
Shares issued for cash | - |
| - |
| 350,000 |
| - |
| - |
| - |
| - |
| 350,000 |
Net loss for the three months ended August 31, 2017 | - |
| - |
| - |
| - |
| - |
| (833,275) |
| - |
| (833,275) |
Translation to reporting currency | - |
| - |
| - |
| - |
| - |
| - |
| (1,634) |
| (1,634) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - August 31, 2017 | 40,244,605 |
| 40,245 |
| 350,000 |
| 3,917,432 |
| - |
| (5,337,318) |
| (1,387) |
| (1,031,028) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation | - |
| - |
| - |
| 7,671 |
| - |
| - |
| - |
| 7,671 |
Shares issued for cash | 1,480,000 |
| 1,480 |
| (350,000) |
| 368,520 |
| - |
| - |
| - |
| 20,000 |
Shares issued for debt | 2,318,144 |
| 2,318 |
| - |
| 577,218 |
| - |
| - |
| - |
| 579,536 |
Units issued on conversion of deposits | 240,000 |
| 240 |
| - |
| 45,360 |
| 14,400 |
| - |
| - |
| 60,000 |
Net loss for the nine months ended May 31, 2018 | - |
| - |
| - |
| - |
| - |
| (713,523) |
| - |
| (713,523) |
Translation to reporting currency | - |
| - |
| - |
| - |
| - |
| - |
| 3,926 |
| 3,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - May 31, 2018 | 44,282,749 |
| 44,283 |
| - |
| 4,916,201 |
| 14,400 |
| (6,050,841) |
| 2,539 |
| (1,073,418) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the three months ended August 31, 2018 | - |
| - |
| - |
| - |
| - |
| (243,465) |
| - |
| (243,465) |
Translation to reporting currency | - |
| - |
| - |
| - |
| - |
| - |
| 869 |
| 869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - August 31, 2018 | 44,282,749 | $ | 44,283 | $ | - | $ | 4,916,201 | $ | 14,400 | $ | (6,294,306) | $ | 3,408 | $ | (1,316,014) |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
4
CELL MEDX CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(EXPRESSED IN US DOLLARS)
(Unaudited)
| Three Months Ended August 31, | |||
| 2018 | 2017 | ||
|
|
| ||
Cash flows used in operating activities: |
|
| ||
Net loss | $ | (243,465) | $ | (833,275) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
Accrued interest on notes payable |
| 2,142 |
| 7,914 |
Amortization |
| - |
| 39,123 |
Consulting fees - non-cash |
| - |
| 522,407 |
Non-cash financing fees |
| 387 |
| - |
Unrealized foreign exchange |
| 394 |
| 10,757 |
Stock-based compensation |
| - |
| 100,801 |
Changes in operating assets and liabilities: |
|
|
|
|
Inventory |
| (3,238) |
| (12,841) |
Other current assets |
| 1,843 |
| (4,390) |
Accounts payable |
| 177,333 |
| 32,899 |
Accrued liabilities |
| 2,900 |
| (50,500) |
Unearned revenue |
| - |
| 59,588 |
Due to related parties |
| 15,120 |
| 19,202 |
Net cash flows used in operating activities |
| (46,584) |
| (108,315) |
|
|
|
|
|
Cash flows provided by financing activities: |
|
|
|
|
Advances (repaid) payable |
| 28,871 |
| (3,111) |
Proceeds from notes payable |
| 23,029 |
| 19,318 |
Proceeds from subscription to shares |
| - |
| 350,000 |
Net cash provided by financing activities |
| 51,900 |
| 366,207 |
|
|
|
|
|
Effects of foreign currency exchange on cash |
| 167 |
| 652 |
Increase in cash |
| 5,483 |
| 258,544 |
Cash, beginning |
| 8,200 |
| 67,494 |
Cash, ending | $ | 13,683 | $ | 326,038 |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
5
CELL MEDX CORP.
NOTES TO THE UNAUDITED INTERIM
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
AUGUST 31, 2018
NOTE 1 - ORGANIZATION AND NATURE OF OPERATIONS
Cell MedX Corp. (the Company) was incorporated under the laws of the State of Nevada. On April 26, 2016, the Company formed a subsidiary, Cell MedX (Canada) Corp. (Cell MedX Canada) under the laws of the province of British Columbia.
The Company is in an early development stage focusing on the discovery, development and commercialization of therapeutic and non-therapeutic products that promote general wellness and alleviate complications associated with medical conditions including, but not limited to, diabetes, Parkinsons disease, and high blood pressure.
Unaudited Interim Financial Statements
The unaudited interim consolidated financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles (GAAP) for interim financial information and the rules and regulations of the Securities and Exchange Commission (the SEC). They do not include all information and footnotes required by GAAP for complete financial statements. Except as disclosed herein, there have been no material changes in the information disclosed in the notes to the consolidated financial statements for the year ended May 31, 2018, included in the Companys Annual Report on Form 10-K, filed with the SEC. The interim unaudited consolidated financial statements should be read in conjunction with those audited consolidated financial statements included in Form 10-K. In the opinion of management, all adjustments considered necessary for fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the three months ended August 31, 2018, are not necessarily indicative of the results that may be expected for the year ending May 31, 2019.
Going concern
The accompanying unaudited interim consolidated condensed financial statements have been prepared assuming the Company will continue as a going concern. As of August 31, 2018, the Company has not achieved profitable operations and has accumulated a deficit of $6,294,306. Continuation as a going concern is dependent upon the ability of the Company to obtain the necessary financing to meet obligations and pay its liabilities arising from normal business operations when they come due and ultimately upon its ability to achieve profitable operations. The outcome of these matters cannot be predicted with any certainty at this time and raises substantial doubt that the Company will be able to continue as a going concern. These financial statements do not include any adjustments to the amounts and classification of assets and liabilities that may be necessary should the Company be unable to continue as a going concern. Management intends to obtain additional funding by borrowing funds from its directors and officers, issuing promissory notes and/or a private placement of common stock.
NOTE 2 - RELATED PARTY TRANSACTIONS
Amounts due to related parties, other than notes payable to related parties (Note 6) at August 31, 2018 and May 31, 2018:
| August 31, 2018 |
| May 31, 2018 | ||
Due to the former Chief Executive Officer (CEO) and director | $ | 53,617 |
| $ | 54,275 |
Due to a director, CEO and President |
| 43,200 |
|
| 32,400 |
Due to the Chief Financial Officer (CFO) |
| 25,940 |
|
| 20,790 |
Due to the Vice President (VP), Technology and Operations |
| 58,608 |
|
| 59,035 |
Due to the former Chief Medical Officer |
| 81,059 |
|
| 81,059 |
Due to the former VP, Corporate Strategy |
| 86,762 |
|
| 86,758 |
Due to related parties | $ | 349,186 |
| $ | 334,317 |
These amounts are unsecured, due on demand and bear no interest.
6
During the three-month periods ended August 31, 2018 and 2017, the Company had the following transactions with related parties:
| August 31, 2018 |
| August 31, 2017 | ||
Management fees incurred to the CEO | $ | 10,800 |
| $ | 10,800 |
Management fees incurred to the CFO |
| 3,000 |
|
| 3,000 |
Stock-based compensation incurred to the CFO |
| -- |
|
| 89,556 |
Consulting fees incurred to the VP, Technology and Operations |
| 11,460 |
|
| 11,552 |
Stock-based compensation incurred to the Former Chief Medical Officer |
| -- |
|
| 11,245 |
Accrued interest expense incurred to a former significant shareholder (Note 6) |
| 2,048 |
|
| 1,973 |
Total transactions with related parties | $ | 27,308 |
| $ | 128,126 |
NOTE 3 - INVENTORY
As at August 31, 2018, the inventory consisted of supplies held for resale valued at $13,953.
NOTE 4 - OTHER CURRENT ASSETS
As at August 31, 2018, other current assets consisted of $21,531 in prepaid expenses (May 31, 2018 - $23,915) and $2,801 in receivables associated with GST the Company paid on the taxable supplies (May 31, 2018 - $2,351).
NOTE 5 - UNEARNED REVENUE
As at August 31, 2018, the Company recorded $51,490 (May 31, 2018 - $51,585) in unearned revenue for deposits.
NOTE 6 - NOTES AND ADVANCES PAYABLE
The tables below summarize the short-term loans and advances outstanding as at August 31, 2018 and May 31, 2018:
As at August 31, 2018 | |||||||||||
Principal Outstanding |
| Interest Rate per Annum |
|
|
| Accrued Interest |
| Total Book Value | |||
$ | 6,000 |
| 6% |
| Non-convertible |
| $ | 319 |
| $ | 6,319 |
| 118,150 |
| 0%-12% |
| Former related party(1) |
|
| 6,087 |
|
| 124,237 |
| 40,333 |
| 0% |
| Advances(2) |
|
| -- |
|
| 40,333 |
$ | 164,483 |
|
|
|
|
| $ | 6,406 |
| $ | 170,889 |
As at May 31, 2018 | |||||||||||
Principal Outstanding |
| Interest Rate per Annum |
|
|
| Accrued Interest |
| Total Book Value | |||
$ | 6,000 |
| 6% |
| Non-convertible |
| $ | 225 |
| $ | 6,225 |
| 95,570 |
| 6%-12% |
| Former related party |
|
| 4,066 |
|
| 99,636 |
| 11,598 |
| 0% |
| Advances |
|
| -- |
|
| 11,598 |
$ | 113,168 |
|
|
|
|
| $ | 4,291 |
| $ | 117,459 |
7
(1) Former Related Party Loans Payable
During the three-month period ended August 31, 2018, the Company entered into three separate unsecured loan agreements with Mr. Richard Jeffs, a former major shareholder, for a total of $23,029 (CAD$30,000) (May 31, 2018 - $34,840):
Date | Principal (CAD$) | Interest Rate | Additional Terms | Accrued Interest (CAD$) | Total Book Value (CAD$) |
June 7, 2018 | $10,500 | 12% | Convertible into units of the Companys common stock at $0.10 per unit. Includes CAD$500 finance fee, added to principal. Payable on demand | $296 | $10,796 |
July 3, 2018 | $10,000 | 0% | Short-term loan payable within 14 days after grant. As at August 31, 2018, the loan has not been repaid and therefore was payable on demand. | -- | 10,000 |
August 1, 2018 | $10,000 | 12% | Convertible into units of the Companys common stock on the terms and at a price of the private placement offering open at the time of conversion. Payable on demand | 99 | 10,099 |
| $30,500 |
|
| $395 | $30,895 |
(2) Advances Payable
During the three-month period ended August 31, 2018, the Company borrowed $28,871 from unrelated parties. The advances are non-interest bearing, unsecured and payable on demand.
Interest Expense
During the three-month period ended August 31, 2018, the Company recorded $2,142 (2017 - $7,914) in interest expense associated with its liabilities under the notes and advances payable.
NOTE 7 - SHARE CAPITAL
Options
The changes in the number of stock options outstanding during the three-month period ended August 31, 2018, and for the year ended May 31, 2018 are as follows:
| Three months ended August 31, 2018 |
| Year ended May 31, 2018 | ||||
| Number of options | Weighted average exercise price |
| Number of options | Weighted average exercise price | ||
Options outstanding, beginning | 9,450,000 | $ | 0.35 |
| 7,550,000 | $ | 0.35 |
Options granted | -- | $ | n/a |
| 2,050,000 | $ | 0.35 |
Options expired | -- | $ | n/a |
| (150,000) | $ | 0.20 |
Options cancelled | (2,400,000) | $ | 0.67 |
| -- | $ | n/a |
Options outstanding, ending | 7,050,000 | $ | 0.24 |
| 9,450,000 | $ | 0.35 |
8
Details of options outstanding and exercisable as at August 31, 2018, are as follows:
Exercise price | Grant date | Number of options Outstanding and exercisable |
$0.05 | November 25, 2014 | 2,500,000 |
$0.35 | August 5, 2015 | 2,500,000 |
$0.35 | August 24, 2017 | 2,050,000 |
|
| 7,050,000 |
At August 31, 2018, the weighted average remaining contractual life of the stock options outstanding was 2.70 years.
Warrants
The changes in the number of warrants outstanding during the three-month period ended August 31, 2018, and for the year ended May 31, 2018 are as follows:
| Three months ended August 31, 2018 |
| Year ended May 31, 2018 |
Warrants outstanding, beginning | 12,814,605 |
| 11,094,605 |
Warrants issued | - |
| 1,720,000 |
Warrants outstanding, ending | 12,814,605 |
| 12,814,605 |
Details of warrants outstanding as at August 31, 2018, are as follows:
Exercise price | Grant Date | Number of warrants exercisable |
$0.40 during the period from March 3, 2018 to March 3, 2019 $0.60 during the period from March 3, 2019 to March 3, 2020 $0.75 during the period from March 3, 2020 to March 3, 2021 | March 3, 2016 | 2,000,000 |
$0.75 up to October 12, 2018 $1.00 during the period from October 12, 2018 to October 12, 2019 $1.25 during the period from October 12, 2019 to October 12, 2020 $1.50 during the period from October 12, 2020 to October 12, 2021 | October 12, 2016 | 9,094,605 |
$0.50 up to October 12, 2018 $1.00 during the period from October 12, 2018 to October 12, 2019 $1.50 during the period from October 12, 2019 to October 12, 2020 | October 12, 2017 | 1,480,000 |
$0.50 up to February 7, 2019 $1.00 during the period from February 7, 2019 to February 7, 2020 $1.50 during the period from February 7, 2020 to February 7, 2021 | February 7, 2018 | 240,000 |
|
| 12,814,605 |
At August 31, 2018, the weighted average life and price of the warrants was 2.91 years and $0.66, respectively.
NOTE 8 - SUBSEQUENT EVENTS
Subsequent to August 31, 2018, the Company received $250,000 as a refundable deposit for exclusive worldwide distribution rights from an arms-length party. Under the terms of the letter of intent (the LOI), if the Company does not reach a definitive agreement within 90 days of the execution of the LOI, the deposit will become payable on demand.
9
Subsequent to August 31, 2018, the Company entered into an intellectual property royalty agreement (the IP Royalty Agreement), whereby the Company agreed to acquire certain additional developments and improvements for its eBalance devices that were developed by the IP Vendor in exchange for a perpetual royalty of USD$350 or CAD$350 for each device sold, distributed or licensed. The Company agreed that the currency of royalty payments will depend on the currency the revenue is generated in.
Subsequent to August 31, 2018, the Company entered into an additional royalty agreement with Mr. Jeffs to pay Mr. Jeffs, in perpetuity, a 10% royalty on the revenue the Company receives from any distributors or end-users introduced to the Company by Mr. Jeffs.
Subsequent to August 31, 2018, the Company received $23,974 (CAD$31,200) under a loan agreement with an unrelated party. The loan is unsecured, payable on demand and bears interest at 6% per annum, compounded monthly.
10
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited interim consolidated financial statements, the notes to those financial statements and other financial information appearing elsewhere in this document. In addition to historical information, the following discussion and other parts of this document contain forward-looking statements that reflect plans, estimates, intentions, expectations and beliefs. Actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those set forth in the "Risk Factors" in Part II, Item 1A of this Quarterly Report.
The discussion provided in this Quarterly Report should be read in conjunction with our Annual Report on Form 10-K for the year ended May 31, 2018, filed with the United States Securities and Exchange Commission (the SEC) on September 13, 2018.
Overview
We were incorporated as Plandel Resources, Inc. under the laws of the State of Nevada on March 19, 2010. On March 24, 2014, we changed our name to Sports Asylum, Inc. and on September 30, 2014, we changed our name to Cell MedX Corp. to reflect our current business direction.
On November 25, 2014, we completed the acquisition of a proprietary method for the application of bioelectric signaling to treat diabetes and related ailments (the eBalance Technology). With our acquisition of the eBalance Technology, we have shifted our business direction to the discovery, development and commercialization of therapeutic and non-therapeutic products that promote general wellness and alleviate complications associated with medical conditions including, but not limited to, diabetes, Parkinsons disease, and high blood pressure.
On April 26, 2016, we formed a subsidiary, Cell MedX (Canada) Corp., (the Subsidiary) under the laws of the Province of British Columbia, in anticipation of increased business activity in Canada. As of the day of this Quarterly Report on Form 10-Q the Subsidiary is engaged in manufacturing and further development of eBalance Technology.
Recent Corporate Developments
The following corporate developments occurred during the quarter ended August 31, 2018, and up to the date of the filing of this report:
Letter of Intent for Worldwide Distribution Rights
On September 10, 2018, we entered into a non-binding letter of intent (the LOI) with Live Current Media, Inc. (LIVC), an arms-length party, for worldwide distribution rights of eBalance devices for home-based usage.
Pursuant to the LOI, we agreed to enter into negotiations with LIVC aiming at obtaining a definitive agreement within a 90-day period. LIVC advanced us $250,000 as a deposit for exclusive worldwide distribution rights (the Deposit). If we do not reach a definitive agreement within contemplated 90 days of the execution of the LOI, the deposit will be treated as a non-interest bearing advance payable on demand.
Royalty Agreements
On September 6, 2018, we entered into an intellectual property royalty agreement (the IP Royalty Agreement), whereby we agreed to acquire certain additional developments and improvements for our eBalance devices that were developed by the IP Vendor in exchange for a perpetual royalty of USD$350 or CAD$350 for each device sold, distributed or licensed whether through a distributor, sales representative or directly by us. We agreed that the currency of the royalty payments will depend on the currency the revenue is generated in.
11
On September 6, 2018, we entered into an additional royalty agreement with Richard Jeffs, our former major shareholder (the Royalty Agreement). Under the Royalty Agreement we agreed to pay Mr. Jeffs, in perpetuity, a 10% royalty on the revenue we receive from any distributors or end-users introduced to us by Mr. Jeffs.
Results of Operations for the Three Months ended August 31, 2018 and 2017
Our operating results for the three-month periods ended August 31, 2018, and 2017, and the changes in the operating results between those periods are summarized in the table below.
| Three Months Ended |
| |||
| August 31, 2018 | August 31, 2017 | Percentage Increase / (Decrease) | ||
Operating expenses |
|
|
|
|
|
Amortization | $ | - | $ | 39,123 | (100.0)% |
Consulting fees |
| 63,960 |
| 583,459 | (89.0)% |
General and administrative expenses |
| 27,629 |
| 54,475 | (49.3)% |
Research and development costs |
| 149,734 |
| 47,503 | 215.2% |
Stock-based compensation |
| - |
| 100,801 | (100.0)% |
Total operating expenses |
| 241,323 |
| 825,361 | (70.8)% |
Interest |
| 2,142 |
| 7,914 | (72.9)% |
Net loss | $ | 243,465 | $ | 833,275 | (70.8)% |
Revenues
We did not generate any revenue during the three-month periods ended August 31, 2018 and 2017. Due to the current concentration on research and development of our eBalance Technology and devices based on this technology, and to a small market share, we do not expect to have significant operating revenue in the near future.
Operating Expenses
During the three-month period ended August 31, 2018, our operating expenses decreased by 70.8% from $825,361 incurred during the three months ended August 31, 2017, to $241,323 incurred during the three months ended August 31, 2018. The most significant changes were as follows:
·
During the three-month period ended August 31, 2018, our consulting fees decreased by $519,499, from $583,459 we incurred during the three-month period ended August 31, 2017, to $63,960 we incurred during the three months ended August 31, 2018. Larger consulting fees during the three-month period ended August 31, 2017, were associated with a fair market value of the options to acquire up to 1,750,000 shares of our common stock we granted to our consultants for business development services. We did not grant any stock options to consultants during the three-month period ended August 31, 2018.
·
Our research and development fees for the three-month period ended August 31, 2018, increased by $102,231, from $47,503 we incurred during the three-month period ended August 31, 2017, to $149,734 we incurred during the three months ended August 31, 2018. The higher research and development fees during the three-month period ended August 31, 2018, resulted mainly form $140,460 (CAD$185,000) we incurred to Western Robotics Ltd., whom we engaged to assist us with enhancement and further re-designing of our eBalance Pro wellness devices.
·
Our stock-based compensation for the three-month period ended August 31, 2018, decreased by $100,801, as we did not have any transactions that would have resulted in any type of equity compensation. During the comparative three-month period ended August 31, 2017, our stock-based compensation was $100,801 and included $89,556 in fair market value of the options to acquire up to 300,000 shares of our common stock we granted to Ms. Silina pursuant to the stock option agreement with her, and $11,245 in fair market value of the options to acquire up to 2,400,000 shares of our common stock we granted to Dr. Sanderson, our former Chief Medical Officer.
12
·
Our general and administrative fees for the three-month period ended August 31, 2018, decreased by $26,846, or 49.3%, from $54,475 we incurred during the three-month period ended August 31, 2017, to $27,629 we incurred during the three months ended August 31, 2018. The largest factor that contributed to this change was associated with fluctuations in foreign exchange rates, which resulted in $244 loss we recorded during the three-month period ended August 31, 2018, as compared to $18,333 loss we recorded during the three-month period ended August 31, 2017. Other factors that affected our general and administrative fees were professional fees of $153 (2017 - $3,520), filing and regulatory fees of $4,918 (2017 - $6,872), accounting and audit fees of $3,000 (2017 - $4,200), and travel and entertainment expenses of $2,837 (2017 - $3,867).
·
During the comparative three-month period ended August 31, 2017, we recorded $39,123 in amortization on our equipment we used in observations and research and development. During the comparative period ended August 31, 2018, we did not have any expenses associated with amortization of our equipment, as it was fully expensed at May 31, 2018.
Other Items
·
During the three-month period ended August 31, 2018, we accrued $2,142 (2017 - $7,914) in interest associated with the outstanding notes payable. Of this interest, $2,048 (2017 - $1,973) was accrued on the notes payable we issued to Mr. Jeffs, our former major shareholder.
Liquidity and Capital Resources
Working Capital
| As at August 31, 2018 |
| As at May 31, 2018 |
| Percentage Change | ||
Current assets | $ | 51,968 |
| $ | 45,259 |
| 14.8% |
Current liabilities |
| 1,367,982 |
|
| 1,118,677 |
| 22.3% |
Working capital deficit | $ | (1,316,014) |
| $ | (1,073,418) |
| 22.6% |
As of August 31, 2018, we had a cash balance of $13,683, a working capital deficit of $1,316,014 and cash flows used in operations of $46,584 for the period then ended. During the three-month period ended August 31, 2018, we funded our operations with $23,029 (CAD$30,000) we received from Mr. Jeffs, a former major shareholder, and $28,871 we borrowed from unrelated parties as short-term, non-interest bearing advances.
We did not generate sufficient cash flows from our operating activities to satisfy our cash requirements for the period ended August 31, 2018. The amount of cash we have generated from our operations to date is significantly less than our current debt obligations. There is no assurance that we will be able to generate sufficient cash from our operations to repay the amounts owing under these notes and advances payable, or to service our other debt obligations. If we are unable to generate sufficient cash flow from our operations to repay the amounts owing when due, we may be required to raise additional financing from other sources. The outcome of these matters cannot be predicted with any certainty at this time and raises substantial doubt that we will be able to continue as a going concern.
Cash Flows
| Three months ended August 31, | ||||
| 2018 |
| 2017 | ||
Cash flows used in operating activities | $ | (46,584) |
| $ | (108,315) |
Cash flows provided by financing activities |
| 51,900 |
|
| 366,207 |
Effects of foreign currency exchange on cash |
| 167 |
|
| 652 |
Net increase in cash during the period | $ | 5,483 |
| $ | 258,544 |
13
Net Cash Used in Operating Activities
Net cash used in operating activities during the three months ended August 31, 2018, was $46,584. This cash was primarily used to cover our cash operating expenses of $240,542 and to increase our inventory by $3,238. These uses of cash were offset by increases in our accounts payable and amounts due to related parties of $177,333 and $15,120, respectively, by $2,900 increase to our accrued liabilities and $1,843 decrease in other current assets.
Net cash used in operating activities during the three months ended August 31, 2017, was $108,315. This cash was primarily used to cover our cash operating expenses of $152,273, to increase our work in progress recorded as part of inventory by $12,841, and current assets by $4,390, and to reduce our accrued liabilities by $50,500. These uses of cash were offset by increases in our accounts payable and amounts due to related parties of $32,899 and $19,202, respectively. In addition, we recorded $59,588 in unearned revenue associated with a deposit we received on eBalance distribution contract.
Non-cash transactions
During the three-month period ended August 31, 2018, our net loss was affected by the following expenses that did not have any impact on cash used in operations:
·
$2,142 in interest we accrued on the outstanding notes payable. Of this interest, $2,048 was accrued on the notes payable we issued to Mr. Jeffs, our former major shareholder;
·
$387 in financing fees associated with notes payable we issued to Mr. Jeffs; and
·
$394 in unrealized foreign exchange, which resulted from fluctuations of Canadian dollar and European Euro denominated transactions.
During the three-month period ended August 31, 2017, our net loss was affected by the following expenses that did not have any impact on cash used in operations:
·
$100,801 in stock-based compensation, of which $89,556 was associated with the fair value of the options to purchase up to 300,000 shares of our common stock we granted to Ms. Silina, our CFO, as compensation for her services; and $11,245 was associated with the fair value of the options to purchase up to 2,400,000 shares of our common stock we granted to Dr. Sanderson, our Chief Medical Officer;
·
$522,407 in fair value of options to acquire up to 1,750,000 shares our common stock we issued for consulting services;
·
$7,914 in interest we accrued on the outstanding notes payable. Of this interest, $1,973 was accrued on the notes payable we issued to Mr. Jeffs, our former major shareholder;
·
$39,123 in amortization expense we recorded on the equipment we use in our research of the eBalance Technology; and
·
$10,757 in unrealized foreign exchange, which resulted from fluctuations of Canadian dollar and European Euro denominated transactions.
Net Cash Provided by Financing Activities
During the thee-month period ended August 31, 2018, we borrowed a total of $23,029 (CAD$30,000) from a former major shareholder. Of this amount CAD$20,000 in principal bear interest at 12% per annum, compounded monthly, are unsecured and payable on demand; and CAD$10,000 was advanced as a non-interest bearing short-term loan, which was payable within 14 days from the grant. We have not repaid this loan when due, and therefore it is payable on demand. In addition to the loans, two unrelated parties lent to us a total of $28,871 in non-interest bearing advances payable on demand.
14
During the three-month period ended August 31, 2017, we borrowed a total of $19,318 (CAD$25,000) from our former major shareholder. The loan is unsecured, payable on demand and bears interest at 6% per annum, compounded monthly. In addition to the loan, we received $350,000 from subscriptions to the units of our common stock under the private placement offering, which we partially closed on October 12, 2017. During the same period we repaid net of $3,111 in non-interest bearing advances with an unrelated party.
Net Cash Used in Investing Activities
We did not have any investing activities during the three-month periods ended August 31, 2018 and 2017.
Going Concern
The notes to our unaudited interim consolidated financial statements at August 31, 2018, disclose our uncertain ability to continue as a going concern. Our current business operations are in an early development stage and as such, we were able to generate only minimal revenue from the operations. Our research and development plans for the near future will require large capital expenditures, which we are planning to mitigate through equity or debt financing, or by requiring upfront deposits from our potential distributors, once we begin commercial production of our eBalance devices.
We have accumulated a deficit of $6,294,306 since inception and increased sales will be required to fund and support our operations. Our continuation as a going concern depends upon the continued financial support of our shareholders, our ability to obtain necessary debt or equity financing to continue operations, and the attainment of profitable operations. Our audited consolidated financial statements do not give effect to any adjustments that would be necessary should we be unable to continue as a going concern and therefore be required to realize our assets and discharge our liabilities in other than the normal course of business and at amounts different from those reflected in our financial statements.
Off-Balance Sheet Arrangements
None.
Critical Accounting Policies
An appreciation of our critical accounting policies is necessary to understand our financial results. These policies may require management to make difficult and subjective judgments regarding uncertainties, and as a result, such estimates may significantly impact our financial results. The precision of these estimates and the likelihood of future changes depend on a number of underlying variables and a range of possible outcomes. We have applied our critical accounting policies and estimation methods consistently.
Changes in and Disagreements with Accountants on Accounting Procedures and Financial Disclosure
None.
Item 3. Quantitative and Qualitative Disclosure about Market Risk
None
Item 4. Controls and Procedures
Our management is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) that is designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer's management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
15
An evaluation was conducted under the supervision and with the participation of our management of the effectiveness of the design and operation of our disclosure controls and procedures as of August 31, 2018. Based on that evaluation, our management concluded that our disclosure controls and procedures were not effective in recording, processing, summarizing and reporting information required to be disclosed within the time periods specified in Securities and Exchange Commissions rules and forms due to lack of segregation of duties.
During the quarter ended August 31, 2018, there were no changes in our internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
16
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors
There is a high degree of risk associated with investing in our securities. Prospective investors should carefully read this Quarterly Report on Form 10-Q and consider the following risk factors when deciding whether to purchase our securities.
The risk factors outlined below are some of the known, substantial, material and potential risks that could adversely affect our business, financial condition, operating results and common share value. We cannot assure that we will successfully address these or any unknown risks and a failure to do so can have a negative impact on your investment. We may encounter risks in addition to those described below. Additional risks and uncertainties not currently known to us, or that we currently deem to be immaterial, may also impair or adversely affect our business, financial condition or results of operation.
Risks Associated with our Company and our Industry
We operate in a highly competitive market. We face competition from large, well established medical device manufacturers and pharmaceutical companies in the market for treating and managing diabetes and related ailments. Many of these companies are very well accepted by health practitioners and have significant resources, and we may not be able to compete effectively.
The market for devices and therapies for treating and managing diabetes and related ailments is intensely competitive, subject to rapid change and significantly affected by new product introductions. We compete indirectly with large pharmaceutical and medical device companies, such as Bayer Corp., Becton Dickinson Corp., LifeScan Inc., a division of Johnson & Johnson, MediSense Inc. and TheraSense Inc. These competitors products are based on traditional healthcare model and are well accepted by health practitioners and patients. If these companies decide to penetrate our target market they could threaten our position in the market.
We are subject to numerous governmental regulations which can increase our costs of developing our eBalance Technology and products based on this technology.
Our products may be subject to rigorous regulation by the FDA, Health Canada and numerous international, supranational, federal, and state authorities. The process of obtaining regulatory approvals to market a medical device can be costly and time-consuming, and approvals might not be granted for future products, or additional indications or uses of existing products, on a timely basis, if at all. Delays in the receipt of, or failure to obtain approvals for, our products, or new indications and uses, could result in delayed realization of product revenues, reduction in revenues, and in substantial additional costs. In addition, no assurance can be given that we will remain in compliance with applicable FDA, Health Canada and other regulatory requirements once approval or marketing authorization has been obtained for a product. These requirements include, among other things, regulations regarding manufacturing practices, product labeling, and advertising and post-marketing reporting, including adverse event reports and field alerts due to manufacturing quality concerns.
Changes in the health care regulatory environment may adversely affect our business.
A number of the provisions of the U.S. Patient Protection and Affordable Care Act and the Health Care and Education Reconciliation Act of 2010 and its amendments changed access to health care products and services and established new fees for the medical device industry. Future rulemaking could increase rebates, reduce prices or the rate of price increases for health care products and services, or require additional reporting and disclosure. We cannot predict the timing or impact of any future rulemaking.
17
Competitors' intellectual property may prevent us from selling our products or have a material adverse effect on our future profitability and financial condition.
Competitors may claim that our Technology infringes upon their intellectual property. Resolving an intellectual property infringement claim can be costly and time consuming and may require us to enter into license agreements. We cannot guarantee that we would be able to obtain license agreements on commercially reasonable terms. A successful claim of patent or other intellectual property infringement could subject us to significant damages or an injunction preventing the manufacture, sale or use of our product. Any of these events could have a material adverse effect on our profitability and financial condition.
Our research and development efforts may not result in the development of commercially successful products based on our eBalance Technology, which may hinder our profitability and future growth.
Our eBalance Technology is currently in the research and development stage as are our planned products incorporating this technology. In order to develop commercially marketable products, we will be required to commit substantial efforts, funds, and other resources to research and development. A high rate of failure is inherent in the research and development of new products and technologies. We must make ongoing substantial expenditures without any assurance that our efforts will be commercially successful. Failure can occur at any point in the process, including after significant funds have been invested. Planned products may fail to reach the market or may only have limited commercial success because of efficacy or safety concerns, failure to achieve positive clinical outcomes, inability to obtain necessary regulatory approvals, limited scope of approved uses, excessive costs to manufacture, the failure to establish or maintain intellectual property rights, or infringement of the intellectual property rights of others.
Even if we successfully develop marketable products or commercially develop our current technology, we may be quickly rendered obsolete by changing customer preferences, changing industry standards, or competitors' innovations.
Innovations may not be accepted quickly in the marketplace because of, among other things, entrenched patterns of clinical practice or uncertainty over third-party reimbursement. We cannot state with certainty when or whether our products under development will be launched, whether we will be able to develop, license, or otherwise acquire new products, or whether any products will be commercially successful. Failure to launch successful new products or new indications for existing products may cause our products to become obsolete, causing our revenues and operating results to suffer.
New products and technological advances by our competitors may negatively affect our results of operations.
Our products face intense competition from our competitors. Competitors' products may be safer, more effective, more effectively marketed or sold, or have lower prices or superior performance features than our products. We cannot predict with certainty the timing or impact of the introduction of competitors' products.
Significant safety concerns could arise for our products, which could have a material adverse effect on our revenues and financial condition.
Healthcare products typically receive regulatory approval based on data obtained in controlled clinical trials of limited duration. Following regulatory approval, these products will be used over longer periods of time in many patients. Investigators may also conduct additional, and perhaps more extensive, studies. If new safety issues are reported, we may be required to amend the conditions of use for a product. For example, we may be required to provide additional warnings on a product's label or narrow its approved intended use, either of which could reduce the product's market acceptance. If serious safety issues arise with our product, sales of the product could be halted by us or by regulatory authorities. Safety issues affecting suppliers' or competitors' products also may reduce the market acceptance of our products.
18
Inability to attract and maintain key personnel may cause our business to fail.
Success depends on the acquisition of key personnel. We will have to compete with other companies both within and outside the healthcare industry to recruit and retain competent employees and consultants. If we cannot maintain qualified personnel to meet the needs of our anticipated growth, we could face material adverse effects on our business and financial condition.
To date we have generated only minimal revenues. If we cannot increase our revenues to start generating profits, our investors may lose their entire investment.
To date we have generated only minimal revenues. No profits have been made to date and if we fail to make any then we may fail as a business and an investment in our common stock will be worth nothing. We have a very limited operating history and thus our progress as well as potential future success cannot be reasonably estimated. Success has yet to be proven and financial losses should be expected to continue in the near future and at least until such time that we enter commercial production of devices based on the eBalance Technology, of which there is no assurance. We continue to face all the risks of a start-up venture including unforeseen costs, expenses, problems, and management limitations and difficulties. Since inception, we have accumulated deficit of $6,294,306 and there is no guarantee, that we may ever be able to turn a profit or locate additional opportunities, hire additional management and other personnel.
We need to acquire additional financing or our business will fail.
We must obtain additional capital or our business will fail. In order to continue development of our eBalance Technology and to successfully complete clinical trials, we must secure more funds. Currently, we have very limited resources and have already accumulated a net loss. Financing may be subject to numerous factors including investor sentiment, acceptance of our technology and so on. We currently have no arrangements for additional financing. We may also have to borrow large sums of money that require substantial capital and interest payments.
Risks related to our stock
We expect to raise additional capital through the offering of more shares, which will result in dilution to our current shareholders.
Raising additional capital through future offerings of common stock is expected to be necessary for our Company to continue. However there is no guarantee that we will be successful in raising additional capital. Issuance of additional stock will increase the total number of shares issued and outstanding resulting in decrease of the percentage interest held by each of our shareholders.
There is a limited market for our common stock meaning that our shareholders may not be able to resell their shares.
Our common stock currently has a limited market which may restrict shareholders ability to resell their stock or use their stock as collateral. Thus, the shareholders may have to sell their shares privately which may prove very difficult. Private sales are more difficult and often give lower than anticipated prices.
Should a larger public market develop for our stock, future sales of shares may negatively affect their market price.
Even if a larger market develops, the shares may be sparsely traded and have wide share price fluctuations. Liquidity may be low despite there being a market, making it difficult to get a return on the investment. The price also depends on potential investors feelings regarding the results of our operations, the competition of other companies shares, our ability to generate future revenues, and market perception about future of microcurrent technologies.
19
Because our stock is a penny stock, stockholders will be more limited in their ability to sell their stock.
The SEC has adopted rules that regulate broker-dealer practices in connection with transactions in penny stocks. Penny stocks are generally equity securities with a price of less than $5.00, other than securities registered on certain national securities exchanges or quoted on the NASDAQ system, provided that current price and volume information with respect to transactions in such securities is provided by the exchange or quotation system.
Because our securities constitute "penny stocks" within the meaning of the rules, the rules apply to us and to our securities. The rules may further affect the ability of owners of shares to sell our securities in any market that might develop for them. As long as the quotation price of our common stock is less than $5.00 per share, the common stock will be subject to Rule 15g-9 under the Exchange Act. The penny stock rules require a broker-dealer, prior to a transaction in a penny stock, to deliver a standardized risk disclosure document prepared by the SEC, that:
·
contains a description of the nature and level of risk in the market for penny stocks in both public offerings and secondary trading;
·
contains a description of the broker's or dealer's duties to the customer and of the rights and remedies available to the customer with respect to a violation to such duties or other requirements of securities laws;
·
contains a brief, clear, narrative description of a dealer market, including bid and ask prices for penny stocks and the significance of the spread between the bid and ask price;
·
contains a toll-free telephone number for inquiries on disciplinary actions;
·
defines significant terms in the disclosure document or in the conduct of trading in penny stocks; and
·
contains such other information and is in such form, including language, type, size and format, as the SEC shall require by rule or regulation.
The broker-dealer also must provide, prior to effecting any transaction in a penny stock, the customer with: (a) bid and offer quotations for the penny stock; (b) the compensation of the broker-dealer and its salesperson in the transaction; (c) the number of shares to which such bid and ask prices apply, or other comparable information relating to the depth and liquidity of the market for such stock; and (d) a monthly account statements showing the market value of each penny stock held in the customer's account. In addition, the penny stock rules require that, prior to a transaction in a penny stock not otherwise exempt from those rules, the broker-dealer must make a special written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser's written acknowledgment of the receipt of a risk disclosure statement, a written agreement to transactions involving penny stocks, and a signed and dated copy of a written suitability statement. These disclosure requirements may have the effect of reducing the trading activity in the secondary market for our stock.
We have not paid nor anticipate paying cash dividends on our common stock.
We have not declared any dividends on our common stock during the past two fiscal years or at any time in our history. The Nevada Revised Statutes (the NRS), provide certain limitations on our ability to declare dividends. Section 78.288 of Chapter 78 of the NRS prohibits us from declaring dividends where, after giving effect to the distribution of the dividend:
(a)
we would not be able to pay our debts as they become due in the usual course of business; or
(b)
except as may be allowed by our Articles of Incorporation, our total assets would be less than the sum of our total liabilities plus the amount that would be needed, if we were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of stockholders who may have preferential rights and whose preferential rights are superior to those receiving the distribution.
We do not expect to declare any dividends in the foreseeable future as we expect to spend any funds legally available for the payment of dividends on the development of our business.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
20
Item 3. Defaults upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item 5. Other Information
None.
Item 6. Exhibits
Exhibit Number |
| Description of Document |
| Articles of Incorporation (2) | |
| Articles of Merger - Sports Asylum, Inc. and Plandel Resources, Inc.(5) | |
| Articles of Merger - Cell MedX Corp. and Sports Asylum, Inc.(5) | |
| Bylaws (1) | |
| Specimen Stock Certificate (1) | |
| Letter Agreement dated August 29, 2014 among Sports Asylum, Inc., Jean Arnett, Brad Hargreaves and XC Velle Institute Inc. (4) | |
| Consulting Agreement dated September 1, 2014 among Sports Asylum, Inc. and Jean Arnett. | |
| Consulting Agreement dated September 1, 2014 among Sports Asylum, Inc. and Brad Hargreaves. | |
| Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.(6) | |
| First Amendment Agreement dated October 28, 2014 to that Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.(7) | |
| Second Amendment Agreement dated November 13, 2014 to that Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.(8) | |
| Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Jean Arnett.(9) | |
| Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Brad Hargreaves.(9) | |
| First Amendment to Stock-Option Agreement dated February 28, 2014 to that Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Jean Arnett.(9) | |
| First Amendment to Stock-Option Agreement dated February 28, 2014 to that Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Brad Hargreaves. (9) | |
| Management Consulting Agreement dated January 13, 2015 among Cell MedX Corp., and Dr. John Sanderson, MD.(10) | |
| Stock Option Agreement dated December 12, 2014 among Cell MedX Corp. and Dr. John Sanderson, MD. (10) | |
| Stock Option Agreement dated August 5, 2015 among Cell MedX Corp. and Frank E. McEnulty.(11) | |
| eBalance Prototype Development Agreement dated October 1, 2015 among Cell MedX Corp., and Claudio Tassi. (12) | |
| Non-binding Letter of Intent dated December 4, 2015 to Enter into Development Agreement and License Agreement among Cell MedX Corp., Claudio Tassi, and Bioformed Aesthetic S.L.(13) | |
| Loan Agreement and Note Payable dated February 4, 2016, among Cell MedX Corp., and Tradex Capital Corp. | |
| Loan Agreement and Note Payable dated March 2, 2016, among Cell MedX Corp., and Tradex Capital Corp. | |
| Loan Agreement dated March 3, 2016 between Richard Norman Jeffs and Cell MedX Corp. (14) |
21
Exhibit Number |
| Description of Document | |
| Loan Agreement and Note Payable dated March 10, 2016, among Cell MedX Corp., and Tradex Capital Corp. (15) | ||
| Loan Agreement and Note Payable dated March 30, 2016, among Cell MedX Corp., and Tradex Capital Corp. (16) | ||
| Loan Agreement and Note Payable dated March 31, 2016 among Cell MedX Corp., and Richard N. Jeffs. (16) | ||
| Loan Agreement and Note Payable dated April 29, 2016, among Cell MedX Corp., and Richard N. Jeffs. (16) | ||
| Loan Agreement and Note Payable dated June 1, 2016, among Cell MedX Corp., and Tradex Capital Corp. (16) | ||
| Loan Agreement and Note Payable dated June 2, 2016, among Cell MedX Corp., and Richard N. Jeffs. (16) | ||
| Loan Agreement and Note Payable dated June 29, 2016, among Cell MedX Corp., and Tradex Capital Corp. (16) | ||
| Loan Agreement and Note Payable dated June 30, 2016, among Cell MedX Corp., and Richard N. Jeffs. (16) | ||
| Loan Agreement and Note Payable dated August 8, 2016, among Cell MedX Corp., and Richard N. Jeffs. (16) | ||
| Loan Agreement and Note Payable dated August 22, 2016, among Cell MedX Corp., and Tradex Capital Corp. (16) | ||
| Letter Agreement dated September 26, 2016, between Jean Arnett, Brad Hargreaves and Cell MedX Corp. (17) | ||
| Loan Agreement and Note Payable dated January 6, 2017, among Cell MedX Corp., and Richard N. Jeffs.(18) | ||
| Loan Agreement and Note Payable dated February 7, 2017, among Cell MedX Corp., and Richard N. Jeffs.(19) | ||
| Loan Agreement and Note Payable dated February 27, 2017, among Cell MedX Corp., and Richard N. Jeffs. (19) | ||
| Loan Agreement and Note Payable dated January 11, 2017, among Cell MedX Corp., and Perla Capital Inc. (19) | ||
| Loan Agreement and Note Payable dated January 13, 2017, among Cell MedX Corp., and Perla Capital Inc. (19) | ||
| Loan Agreement and Note Payable dated February 14, 2017, among Cell MedX Corp., and Perla Capital Inc. (19) | ||
| Loan Agreement and Note Payable dated March 8, 2017, among Cell MedX Corp., and Tradex Capital Corp. (19) | ||
| Loan Agreement and Note Payable dated April 18, 2017, among Cell MedX Corp., and Perla Capital Inc. (19) | ||
| Loan Agreement and Note Payable dated May 5, 2017, among Cell MedX Corp., and Tradex Capital Corp. (19) | ||
| Loan Agreement and Note Payable dated July 12, 2017, among Cell MedX Corp., and Richard N. Jeffs. (20) | ||
| Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and Yanika Silina (20) | ||
| Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and Da Costa Management Corp. (20) | ||
| Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and John Giovanni Di Cicco (20) | ||
| Product Development Agreement for eBalance dated October 16, 2017, among Cell MedX Corp. and Western Robotics Ltd.(21) | ||
| Management Consulting Agreement between Dr. Terrance Owen and Cell MedX Corp. dated effective as of December 1, 2017.(22) |
22
Exhibit Number |
| Description of Document | |
| Loan Agreement and Note Payable dated April 5, 2018, among Cell MedX Corp., and Richard N. Jeffs.(23) | ||
| Loan Agreement and Note Payable dated May 8, 2018, among Cell MedX Corp., and Richard N. Jeffs.(23) | ||
| Loan Agreement and Note Payable dated June 7, 2018, among Cell MedX Corp., and Richard N. Jeffs. | ||
| Loan Agreement and Note Payable dated July 3, 2018, among Cell MedX Corp., and Richard N. Jeffs. | ||
| Loan Agreement and Note Payable dated August 1, 2018, among Cell MedX Corp., and Richard N. Jeffs. | ||
| Intellectual Property Royalty Agreement between Cell MedX Corp. and Brek Technologies Inc., dated for reference September 6, 2018. (23) | ||
| Royalty Agreement between Cell MedX Corp. and Mr. Richard Norman Jeffs dated for reference September 6, 2018. (23) | ||
| Letter of Intent between the Company and Live Current Media, Inc. dated for reference September 10, 2018. (23) | ||
| Code of Ethics (3) | ||
| Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
| Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
| Certification of Principal Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
| Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
101 |
| The following materials from this Quarterly Report on Form 10-Q for the three-month periods ended August 31, 2018 and 2017 formatted in XBRL (extensible Business Reporting Language): | |
|
| (1) Consolidated Balance Sheets at August 31, 2018 (unaudited), and May 31, 2018. | |
|
| (2) Unaudited Condensed Interim Consolidated Statements of Operations for the three-month periods ended August 31, 2018 and 2017. | |
|
| (3) Unaudited Condensed Interim Consolidated Statement of Stockholders Deficit as at August 31, 2018. | |
|
| (3) Unaudited Condensed Interim Consolidated Statements of Cash Flows for the Three-month Periods ended August 31, 2018 and 2017. |
(1)
Filed as an exhibit to the Companys Registration Statement on Form S-1 filed with SEC on July 13, 2010
(2)
Filed as an exhibit to the Companys Amendment No. 1 to Registration Statement on Form S-1 filed with SEC on October 13, 2010
(3)
Filed as an exhibit to the Companys Annual Report on Form 10-K filed with SEC on August 26, 2014
(4)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with SEC on September 5, 2014
(5)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on October 9, 2014
(6)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with SEC on October 17, 2014
(7)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with SEC on November 3, 2014
(8)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with SEC on November 18, 2014
(9)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with the SEC on December 3, 2014
(10)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on January 13, 2015
(11)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with the SEC on August 11, 2015
(12)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on January 14, 2016
(13)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on October 15, 2015
(14)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with the SEC on March 9, 2016
23
(15)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on April 14, 2016
(16)
Filed as an exhibit to the Companys Annual Report on Form 10-K filed with the SEC on September 13, 2016
(17)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with the SEC on September 29, 2016
(18)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on April 14, 2017
(19)
Filed as an exhibit to the Companys Annual Report on Form 10-K filed with the SEC on August 29, 2017
(20)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on October 17, 2017
(21)
Filed as an exhibit to the Companys Quarterly Report on Form 10-Q filed with the SEC on January 16, 2018
(22)
Filed as an exhibit to the Companys Current Report on Form 8-K filed with the SEC on December 5, 2017.
(23)
Filed as an exhibit to the Companys Annual Report on Form 10-K filed with the SEC on September 13, 2018.
24
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Cell MedX Corp. | |
|
| |
Date: October 15, 2018 | By: | /s/ Frank McEnulty |
|
| Frank McEnulty |
|
| Chief Executive Officer and Director |
|
| (Principal Executive Officer) |
|
|
|
Date: October 15, 2018 | By: | /s/Yanika Silina |
|
| Yanika Silina |
|
| Chief Financial Officer and Director |
|
| (Principal Accounting Officer) |
25