Cell MedX Corp. - Quarter Report: 2018 February (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 February 28, 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 April 16, 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 February 28, 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 and nine months ended February 28, 2018, are not necessarily indicative of the results that can be expected for the year ending May 31, 2018.
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)
|
| February 28, 2018 | May 31, 2017 | ||
|
| (Unaudited) |
| ||
|
|
|
| ||
ASSETS |
|
|
| ||
|
|
|
| ||
Current assets |
|
|
| ||
Cash |
| $ | 24,048 | $ | 67,494 |
Inventory |
|
| 29,580 |
| 8,161 |
Other current assets |
|
| 30,499 |
| 24,502 |
Total current assets |
|
| 84,127 |
| 100,157 |
|
|
|
|
|
|
Equipment |
|
| 78,553 |
| 193,571 |
Total assets |
| $ | 162,680 | $ | 293,728 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT |
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable |
| $ | 543,927 | $ | 447,600 |
Accrued liabilities |
|
| 6,000 |
| 80,200 |
Due to related parties |
|
| 299,030 |
| 342,847 |
Notes and advances payable |
|
| 100,656 |
| 541,298 |
Unearned revenue |
|
| 51,711 |
| 51,110 |
Total liabilities |
|
| 1,001,324 |
| 1,463,055 |
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT |
|
|
|
|
|
Common stock, $0.001 par value, 300,000,000 shares authorized; 44,282,749 and 40,244,605 shares issued and outstanding at February 28, 2018 and May 31, 2017, respectively |
|
| 44,283 |
| 40,245 |
Additional paid-in capital |
|
| 4,916,201 |
| 3,294,224 |
Reserves |
|
| 14,400 |
| - |
Accumulated deficit |
|
| (5,814,519) |
| (4,504,043) |
Accumulated other comprehensive income |
|
| 991 |
| 247 |
Total stockholders' deficit |
|
| (838,644) |
| (1,169,327) |
Total liabilities and stockholders' deficit |
| $ | 162,680 | $ | 293,728 |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
F-1
CELL MEDX CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(EXPRESSED IN US DOLLARS)
(Unaudited)
|
| Three Months Ended February 28, |
| Nine Months Ended February 28, | ||||||
|
| 2018 | 2017 |
| 2018 | 2017 | ||||
|
|
|
|
|
|
| ||||
Revenue |
|
|
|
|
|
| ||||
Sales |
| $ | - | $ | 516 |
| $ | - | $ | 6,220 |
Cost of goods sold |
|
| - |
| 460 |
|
| - |
| 4,051 |
Gross margin |
|
| - |
| 56 |
|
| - |
| 2,169 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
Amortization |
|
| 37,461 |
| 24,014 |
|
| 115,018 |
| 60,535 |
Consulting fees |
|
| 64,483 |
| 73,263 |
|
| 709,364 |
| 224,010 |
General and administrative expenses |
|
| 79,779 |
| 121,379 |
|
| 167,840 |
| 216,842 |
Research and development costs |
|
| 111,171 |
| 52,782 |
|
| 200,165 |
| 192,807 |
Stock-based compensation |
|
| 1,541 |
| 22,453 |
|
| 108,472 |
| 100,656 |
Total operating expenses |
|
| 294,435 |
| 293,891 |
|
| 1,300,859 |
| 794,850 |
|
|
|
|
|
|
|
|
|
|
|
Other items |
|
|
|
|
|
|
|
|
|
|
Accretion expense |
|
| - |
| (8,906) |
|
| - |
| (22,636) |
Interest |
|
| (1,376) |
| (1,836) |
|
| (9,617) |
| (22,827) |
Loss on settlement of debt |
|
| - |
| - |
|
| - |
| (805,353) |
Net loss |
|
| (295,811) |
| (304,577) |
|
| (1,310,476) |
| (1,643,497) |
|
|
|
|
|
|
|
|
|
|
|
Unrealized foreign exchange translation gain (loss) |
|
| 914 |
| (3,411) |
|
| 744 |
| (1,499) |
Comprehensive loss |
| $ | (294,897) | $ | (307,988) |
| $ | (1,309,732) | $ | (1,644,996) |
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share |
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
| $ | (0.01) | $ | (0.01) |
| $ | (0.03) | $ | (0.05) |
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding - basic and diluted |
|
| 44,226,749 |
| 40,244,605 |
|
| 42,780,895 |
| 35,719,048 |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
F-2
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, 2016 | 31,000,000 | $ | 31,000 | $ | 75,000 | $ | 1,734,498 | $ | - | $ | (3,254,597) | $ | 1,547 | $ | (1,412,552) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation | - |
| - |
| - |
| 100,656 |
| - |
| - |
| - |
| 100,656 |
Shares issued for cash | 2,383,333 |
| 2,383 |
| - |
| 355,117 |
| - |
| - |
| - |
| 357,500 |
Shares issued for debt | 6,711,272 |
| 6,712 |
| - |
| 999,979 |
| - |
| - |
| - |
| 1,006,691 |
Loss on debt settlement | - |
| - |
| - |
| 805,353 |
| - |
| - |
| - |
| 805,353 |
Issuance of shares subscribed | 150,000 |
| 150 |
| (75,000) |
| 74,850 |
| - |
| - |
| - |
| - |
Gain on divesting of subsidiary | - |
| - |
| - |
| 15,602 |
| - |
| - |
| - |
| 15,602 |
Net loss for the nine months ended February 28, 2017 | - |
| - |
| - |
| - |
| - |
| (1,643,497) |
| - |
| (1,643,497) |
Translation to reporting currency | - |
| - |
| - |
| - |
| - |
| - |
| (1,499) |
| (1,499) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - February 28, 2017 | 40,244,605 |
| 40,245 |
| - |
| 4,086,055 |
| - |
| (4,898,094) |
| 48 |
| (771,746) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation | - |
| - |
| - |
| 16,827 |
| - |
| - |
| - |
| 16,827 |
Shares issued for debt | - |
| - |
| - |
| (805,353) |
| - |
| - |
| - |
| (805,353) |
Gain on divesting of subsidiary | - |
| - |
| - |
| (3,305) |
| - |
| - |
| - |
| (3,305) |
Net loss for the three months ended May 31, 2017 | - |
| - |
| - |
| - |
| - |
| 394,051 |
| - |
| 394,051 |
Translation to reporting currency | - |
| - |
| - |
| - |
| - |
| - |
| 199 |
| 199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - May 31, 2017 | 40,244,605 |
| 40,245 |
| - |
| 3,294,224 |
| - |
| (4,504,043) |
| 247 |
| (1,169,327) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation | - |
| - |
| - |
| 108,472 |
| - |
| - |
| - |
| 108,472 |
Options issued for consulting fees | - |
| - |
| - |
| 522,407 |
| - |
| - |
| - |
| 522,407 |
Shares issued for cash | 1,480,000 |
| 1,480 |
| - |
| 368,520 |
| - |
| - |
| - |
| 370,000 |
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 February 28, 2018 | - |
| - |
| - |
| - |
| - |
| (1,310,476) |
| - |
| (1,310,476) |
Translation to reporting currency | - |
| - |
| - |
| - |
| - |
| - |
| 744 |
| 744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - February 28, 2018 | 44,282,749 | $ | 44,283 | $ | - | $ | 4,916,201 | $ | 14,400 | $ | (5,814,519) | $ | 991 | $ | (838,644) |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
F-3
CELL MEDX CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(EXPRESSED IN US DOLLARS)
(Unaudited)
| Nine Months Ended February 28, | |||
| 2018 | 2017 | ||
|
|
| ||
Cash flows used in operating activities: |
|
| ||
Net loss | $ | (1,310,476) | $ | (1,643,497) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
Accretion expense |
| - |
| 22,636 |
Accrued interest on notes payable |
| 9,617 |
| 22,827 |
Amortization |
| 115,018 |
| 60,535 |
Consulting fees - non-cash |
| 522,407 |
| - |
Loss on settlement of debt |
| - |
| 805,353 |
Unrealized foreign exchange |
| 5,976 |
| 2,244 |
Stock-based compensation |
| 108,472 |
| 100,656 |
Changes in operating assets and liabilities: |
|
|
|
|
Inventory |
| (21,203) |
| 959 |
Other current assets |
| (5,527) |
| (38,344) |
Accounts payable |
| 95,224 |
| 69,472 |
Accrued liabilities |
| (74,200) |
| (28,630) |
Unearned revenue |
| 59,588 |
| 31,471 |
Due to related parties |
| 76,440 |
| 34,188 |
Net cash flows used in operating activities |
| (418,664) |
| (560,130) |
|
|
|
|
|
Cash flows used in investing activities: |
|
|
|
|
Acquisition of equipment |
| - |
| (110,234) |
Net cash used in investing activities |
| - |
| (110,234) |
|
|
|
|
|
Cash flows provided by financing activities: |
|
|
|
|
Advances (repaid) payable |
| (22,704) |
| 2,684 |
Proceeds from notes payable |
| 25,318 |
| 290,465 |
Proceeds from subscription to shares |
| 370,000 |
| 357,500 |
Net cash provided by financing activities |
| 372,614 |
| 650,649 |
|
|
|
|
|
Effects of foreign currency exchange on cash |
| 2,604 |
| 1,294 |
Decrease in cash |
| (43,446) |
| (18,421) |
Cash, beginning |
| 67,494 |
| 27,561 |
Cash, ending | $ | 24,048 | $ | 9,140 |
|
|
|
|
|
Non-cash financing transactions: |
|
|
|
|
Settlement of debt with shares | $ | 579,536 | $ | - |
Units issued on conversion of deposits | $ | 60,000 | $ | - |
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
F-4
CELL MEDX CORP.
NOTES TO THE UNAUDITED INTERIM
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
FEBRUARY 28, 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, 2017, 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 and nine months ended February 28, 2018, are not necessarily indicative of the results that may be expected for the year ending May 31, 2018.
Going concern
The accompanying unaudited interim consolidated condensed financial statements have been prepared assuming the Company will continue as a going concern. As of February 28, 2018, the Company has not achieved profitable operations and has accumulated a deficit of $5,814,519. 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 February 28, 2018 and May 31, 2017:
| February 28, 2018 |
| May 31, 2017 | ||
Due to the Chief Executive Officer (CEO) | $ | 30,777 |
| $ | -- |
Due to the former CEO and President (Notes 6 and 7) |
| 21,600 |
|
| 109,453 |
Due to the Chief Financial Officer (CFO) |
| 19,828 |
|
| 9,777 |
Due to the Vice President (VP), Technology and Operations |
| 59,013 |
|
| 55,781 |
Due to the Chief Medical Officer |
| 81,059 |
|
| 81,059 |
Due to the former VP, Corporate Strategy |
| 86,753 |
|
| 86,777 |
Due to related parties | $ | 299,030 |
| $ | 342,847 |
These amounts are unsecured, due on demand and bear no interest.
F-5
During the nine months ended February 28, 2018 and 2017, the Company had the following transactions with related parties:
| February 28, 2018 |
| February 28, 2017 | ||
Management fees incurred to the CEO | $ | 39,730 |
| $ | -- |
Management fees incurred to the former CEO and President |
| 32,400 |
|
| 32,400 |
Stock-based compensation incurred to the former CEO and President |
| -- |
|
| 11,600 |
Management fees incurred to the CFO |
| 9,000 |
|
| 9,000 |
Stock-based compensation incurred to the CFO (Note 7) |
| 89,556 |
|
| -- |
Consulting fees incurred to the former VP, Corporate Strategy |
| -- |
|
| 32,649 |
Consulting fees incurred to the VP, Technology and Operations |
| 35,457 |
|
| 36,469 |
Stock-based compensation incurred to the Chief Medical Officer |
| 18,916 |
|
| 89,056 |
Accrued interest expense incurred to a significant shareholder (Note 6) |
| 4,456 |
|
| 6,186 |
Accretion expense associated with a loan agreement entered into with a significant shareholder (Note 6) |
| -- |
|
| 22,636 |
Total transactions with related parties | $ | 229,515 |
| $ | 239,996 |
NOTE 3 - EQUIPMENT
Amortization schedule for the equipment at February 28, 2018 and May 31, 2017:
| February 28, 2018 |
| May 31, 2017 | ||
Book value, beginning of the period | $ | 193,571 |
| $ | 207,083 |
Changes during the period |
| -- |
|
| 109,534 |
Amortization |
| (115,018) |
|
| (123,046) |
Book value, end of the period | $ | 78,553 |
| $ | 193,571 |
NOTE 4 - INVENTORY
As at February 28, 2018, the inventory consisted of supplies held for resale valued at $10,910 (May 31, 2017 - $4,683) and work in progress valued at $18,670 (May 31, 2017 - $3,478.).
NOTE 5 - UNEARNED REVENUE
During the period ended February 28, 2018, the Company received a $59,588 (CAD$75,000) deposit on a distribution contract.
During the year ended May 31, 2017, the Company received $40,000 and $11,259 (CAD$15,000) in deposits on its eBalance Pro devices.
On February 7, 2018, the Company agreed to convert the CAD$75,000 deposit it received during the period ended February 28, 2018, into 240,000 units at a price of $0.25 per unit. Each unit consists of one common share and one share purchase warrant exercisable for a period of three years after closing at an exercise price of $0.50 per share if exercised during the first year, $1.00 per share if exercised during the second year, and $1.50 per share if exercised during the third year.
As at February 28, 2018, the Company had recorded a total of $51,711 in unearned revenue comprised of the deposits on the eBalance Pro devices the Company received during the Fiscal 2017.
F-6
NOTE 6 - NOTES AND ADVANCES PAYABLE
The tables below summarize the short-term loans and advances outstanding as at February 28, 2018 and May 31, 2017:
As at February 28, 2018 | |||||||
Principal Outstanding | Interest Rate per Annum |
| Accrued Interest | Total Book Value | |||
$ | 6,000 | 6% | Non-convertible | $ | 131 | $ | 6,131 |
| 80,213 | 6% | Related Party |
| 2,588 |
| 82,801 |
| 11,724 | 0% | Advances |
| -- |
| 11,724 |
$ | 97,937 |
|
| $ | 2,719 | $ | 100,656 |
| |||||||
As at May 31, 2017 | |||||||
Principal Outstanding | Interest Rate per Annum |
| Accrued Interest / Accretion | Total Book Value | |||
$ | 382,484 | 6% | Non-convertible | $ | 6,727 | $ | 389,211 |
| 61,748 | 6% | Related Party |
| 2,241 |
| 63,989 |
| 50,000 | 6% | Term Loan - Related Party |
| 3,775 |
| 53,775 |
| 34,323 | 0% | Advances |
| -- |
| 34,323 |
$ | 528,555 |
|
| $ | 12,743 | $ | 541,298 |
Loan Agreements
During the nine-month period ended February 28, 2018, the Company entered into a loan agreement with Mr. Richard Jeffs (Mr. Jeffs), a major shareholder, for a total of $19,318 (CAD$25,000) (May 31, 2017 - $104,209) (the Jeffs Loan). The Jeffs Loan bears interest at 6% per annum, is unsecured and is payable on demand.
On September 15, 2017, the Company received a notice from Mr. Jeffs that he had assigned the rights to $7,984 due to him under the demand notes payable to a certain unaffiliated party. The assignee notified the Company of her intention to convert the debt acquired by her from Mr. Jeffs into the shares of the Companys common stock as part of the debt restructuring (the Debt Restructuring), which was completed on October 12, 2017 (Note 7).
Term Loan with Richard Jeffs
On March 3, 2016, the Company entered into a loan agreement (the Term Loan Agreement) with Mr. Jeffs for a loan in the principal amount of $50,000 maturing March 3, 2017, with interest payable at a rate of 6% per annum (the Term Loan). As additional consideration for the Term Loan, the Company issued to Mr. Jeffs share purchase warrants (the Warrants) for the purchase of up to 2,000,000 shares of the Companys common stock, exercisable for a period of five years at a price of $0.15 per share if exercised during the first year, $0.25 per share if exercised during the second year, $0.40 per share if exercised during the third year, $0.60 per share if exercised during the fourth year and $0.75 per share if exercised during the fifth year. The Warrants were determined to be detachable from the debt instrument, as the debt instrument did not have to be surrendered to exercise the Warrants. Pursuant to the guidance provided by ASC 470-20-25-2, proceeds from the Term Loan were allocated to the principal and stock purchase warrants based on the relative fair values of the two elements. The portion of the proceeds allocated to the Warrants was $25,000 and was recorded to additional paid-in capital.
The Term Loan had an effective interest rate of 77.51%, which was due primarily to the recording of non-cash accretion interest.
At March 3, 2016, the fair value of Warrants was valued using the Black-Scholes Option pricing model using the following assumptions:
| At March 3, 2016 |
Expected Warrant Life | 5 years |
Risk-Free Interest Rate | 1.33% |
Expected Dividend Yield | Nil |
Expected Stock Price Volatility | 16% |
F-7
On September 15, 2017, the Company received a notice from Mr. Jeffs that he had assigned the rights to the Term Loan and interest accrued thereon to two unaffiliated parties. The assignees notified the Company of their intention to convert the debt acquired by them from Mr. Jeffs into the shares of the Companys common stock as part of the Debt Restructuring, which was completed on October 12, 2017 (Note 7).
Debt Settlement
On October 12, 2017, the Company completed its Debt Restructuring, by issuing a total of 1,837,128 shares on conversion of $459,282 in debt owed under the notes payable (Note 7).
Advances payable
During the nine-month period ended February 28, 2018, the Company repaid $22,704 (net of $9,936 advanced during the period) in non-interest bearing advances. The advances were unsecured and payable on demand.
Interest Expense
During the nine-month period ended February 28, 2018, the Company recorded $9,617 (2017 - $22,827) in interest expense associated with its liabilities under the notes and advances payable. Of this amount $741 (2017 - $nil) was associated with interest recorded on the Term Loan with Mr. Jeffs and $3,715 (2017 - $5,549) with demand notes payable issued to Mr. Jeffs.
NOTE 7 - SHARE CAPITAL
On October 12, 2017, the Company closed its non-brokered private placement offering (the Offering) at a price of $0.25 per Unit, by issuing 1,480,000 Units for total gross proceeds of $370,000.
Each Unit sold under the Offering consisted of one common share of the Company and one share purchase warrant entitling the holder to purchase one additional common share for a period of three years after closing at an exercise price of $0.50 per share if exercised during the first year, $1.00 per share if exercised during the second year, and $1.50 per share if exercised during the third year.
On October 12, 2017, the Company completed its debt restructuring initiative by converting a total of $459,282 the Company owed under its notes payable and $120,254 under services payable to its director, former CEO and President into 2,318,144 shares of the Companys common stock at $0.25 per share.
On February 7, 2018, the Company agreed to convert the CAD$75,000 deposit it received on distribution contract into 240,000 units of its common stock at a price of $0.25 per unit consisting of one common share of the Company and one share purchase warrant entitling the holder to purchase one additional common share for a period of three years after closing at an exercise price of $0.50 per share if exercised during the first year, $1.00 per share if exercised during the second year, and $1.50 per share if exercised during the third year. The Company recorded $14,400 as reserve, representing the difference between the fair market value of the Companys common stock on the day of conversion, being $0.19 per share, and the value of the units issued at conversion, being $0.25 per unit.
Options
On August 24, 2017, the board of directors of the Company granted options to purchase up to 300,000 common shares of the Company to its CFO and up to 1,750,000 common shares of the Company to its consultants. The options vested immediately and may be exercised at a price of $0.35 per share for a period of five years expiring on August 24, 2022.
The fair values of the options granted to the CFO and to the consultants were calculated to be $89,556 and $522,407, respectively, and were determined using the Black-Scholes Option pricing model at the grant date using the following assumptions:
| At August 24, 2017 |
Expected Life of Options | 5 years |
Risk-Free Interest Rate | 1.78% |
Expected Dividend Yield | Nil |
Expected Stock Price Volatility | 187% |
F-8
The changes in the number of stock options outstanding during the nine-month period ended February 28, 2018, and for the year ended May 31, 2017 are as follows:
| Nine months ended February 28, 2018 |
| Year ended May 31, 2017 | ||||
| Number of options | Weighted average exercise price |
| Number of options | Weighted average exercise price | ||
Options outstanding, beginning | 7,550,000 | $ | 0.35 |
| 25,050,000 | $ | 0.14 |
Options granted | 2,050,000 | $ | 0.35 |
| -- |
| n/a |
Options expired | (150,000) | $ | 0.20 |
| -- |
| n/a |
Options cancelled | -- | $ | n/a |
| (17,500,000) | $ | 0.05 |
Options outstanding, ending | 9,450,000 | $ | 0.35 |
| 7,550,000 | $ | 0.35 |
Options exercisable, ending | 9,450,000 | $ | 0.35 |
| 6,950,000 | $ | 0.32 |
Details of options outstanding and exercisable as at February 28, 2018, are as follows:
Exercise price | Grant date | Number of options Outstanding and exercisable |
$0.05 | November 25, 2014 | 2,500,000 |
$0.67 | January 13, 2015 | 2,400,000 |
$0.35 | August 5, 2015 | 2,500,000 |
$0.35 | August 24, 2017 | 2,050,000 |
|
| 9,450,000 |
At February 28, 2018, the weighted average remaining contractual life of the stock options outstanding was 3.27 years.
Warrants
The changes in the number of warrants outstanding during the nine-month period ended February 28, 2018, and for the year ended May 31, 2017 are as follows:
| Nine months ended February 28, 2018 |
| Year ended May 31, 2017 |
Warrants outstanding, beginning | 11,094,605 |
| 2,000,000 |
Warrants issued | 1,720,000 |
| 9,094,605 |
Warrants outstanding, ending | 12,814,605 |
| 11,094,605 |
F-9
Details of warrants outstanding as at February 28, 2018, are as follows:
Exercise price | Grant Date | Number of warrants exercisable |
$0.25 up to March 3, 2018 $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 February 28, 2018, the weighted average life of the warrants is 3.42 years.
NOTE 8 SUBSEQUENT EVENT
Subsequent to February 28, 2018, the Company received a loan of CAD$10,000 from Mr. Jeffs. The loan bears interest at 6% per annum, is unsecured and payable on demand.
F-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, 2017, filed with the United States Securities and Exchange Commission (the SEC) on August 29, 2017.
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., (Cell MedX Canada) under the laws of the Province of British Columbia, in anticipation of increased business activity in Canada.
Update on Observational Clinical Study
During the nine-month period ended February 28, 2018, Hamilton Medical Research Group, under the guidance of Dr. Richard Tytus, the lead investigator of the clinical study (the Clinical Study), Cell MedX Corp. commissioned through Nutrasource Diagnostics Inc. (Nutrasource), has completed the Clinical Study and prepared a final clinical report which was submitted to Health Canada for final approval on January 19, 2018.
The objective of the Trial was to assess eBalance therapy as an adjunct treatment for diabetes and related complications in Type 1 and Type 2 diabetics over three months. The secondary endpoints of the Trial observed changes from baseline in the following;
-
Insulin sensitivity
-
Diabetic neuropathy
-
Diabetic foot pain and numbness
-
Wound healing
-
Blood pressure
-
Kidney function
-
Any other changes reported by patients
All 30 subjects (100%) taking part in the Trial followed through to completion. The treatment was considered safe for the purposes of the Trial. There were no significant treatment-related adverse events or negative abnormalities in routine hematology, biochemistry, vital signs or physical findings for the duration of the Trial.
The Trial resulted in several encouraging trends spanning a vast array of areas including HbA1c and secondary efficacy endpoints as noted above.
2
Diabetes
Type I diabetes is an auto-immune disorder which causes the pancreas to produce little or no insulin and leads to high blood glucose levels. Type II diabetes occurs as a result of decreased insulin effectiveness or production which also leads to high blood glucose levels. During the Trial, the effectiveness of the Companys eBalance therapy as an adjunct treatment for diabetes and related complications in Type 1 and Type 2 diabetics was assessed over 3 months.
In non-diabetics, insulin rises sharply after a meal, attaches to a receptor on the surface of muscle tissue, allows glucose to rapidly enter and then dissipates. In Type 2 diabetic, insulin is less able to stimulate the entry of glucose into muscle tissue, leading to high blood glucose levels and sustained elevated levels of insulin.
When hemoglobin (Hb) in the red blood cells combines with glucose, it is referred to as glycated hemoglobin or HbA1c. The amount of glucose that combines with Hb is directly proportional to the total amount of sugar that is in the blood at that time. Measuring HbA1c can provide an estimate of average glucose levels over the 8 to 12 week life span of red blood cells.
The results of the Trial shows that after three months of eBalance treatments, average fasting blood glucose levels declined by 12.3% from 10.5 to 9.2 millimoles per litre. Plasma insulin declined by 46.7% from 168 to 78 picomoles per litre. These results indicate that, on average, the blood glucose uptake was increased and that less insulin was required to achieve that uptake. HbA1c levels declined by 0.16% from 8.36% to 8.20%. A longer double-blind, placebo controlled study may be conducted in the future to determine if the HbA1c levels would be further reduced over a period of time that is longer than the life span of red blood cells.
Blood pressure
After seven weeks of treatments, systolic pressure, the higher amount of pressure in the arteries during the contraction of the heart muscle, declined by 9.6% from 142 to 128 millimeters of mercury and stabilized at the lower level through to the end of the study. During the same period, diastolic pressure, the pressure in the arteries when the heart muscle is between beats, and which is usually represented by a lower number, declined by 10.4% from 78 to 70 millimeters of mercury and also remained at the lower level. The Company has been encouraged to undertake further studies on subjects with higher blood pressures to determine if a proportional effect is obtained.
Pain and numbness
Neuropathy is nerve damage that can occur with diabetes as a result of high blood glucose levels and high blood pressure. The damage most often affects the extremities and causes pain, tingling or numbness in the hands, arms, legs and feet. Only two subjects suffered from pain at the beginning of the Trial and both reported feeling either less pain or reduced coldness or numbness in their extremities. These findings support the Companys in-house informal observation and testing results with a number of people who have used eBalance device. Future studies may recruit subjects who are experiencing pain and loss of feeling.
Kidney function (Nephropathy)
Nephropathy is damage caused to the small blood vessels in the kidneys by high blood glucose levels and high blood pressure that prevents them from functioning properly or even causes them to fail completely. When the blood vessels in the kidneys are injured, the kidneys cannot clean the blood properly. The body will retain more water and salt than it should, which can result in weight gain and edema. The decrease in eGFR (estimated glomerular filtration rate) observed in the Trial and a reduction in edema seen in our informal testing may warrant further investigation to assess the effect of eBalance treatments on kidney function in diabetics.
Recent Corporate Developments
The following corporate developments occurred during the quarter ended February 28, 2018, and up to the date of the filing of this report:
Product Development Agreement
On October 16, 2017, we entered into a production development agreement (the Development Agreement) with Western Robotics Ltd. (Western Robotics) with an objective to enhance our eBalance Pro Wellness device based on the Companys eBalance microcurrent technology and new findings that became evident as part of the Clinical Study and the Companys ongoing in-house observations. The Company agreed to pay Western Robotics CAD$250,000 as non-refundable engineering fee, of which CAD$125,000 (USD$97,010) has been paid as of the date of this Quarterly Report on Form 10-Q.
3
Change in Management
On December 1, 2017, we entered into a management consulting agreement (the Agreement) with Dr. Terrance Owen. Under the terms of the Agreement, Dr. Owen will act as the Companys Chief Executive Officer for the term of one year, expiring on November 30, 2018, and renewing automatically for consecutive 1-year terms. Dr. Owen will be paid a consulting fee of CAD$16,666 per month.
Dr. Owen obtained a BSc (Honours) in Biology from the University of Victoria, an MSc in Biology from the University of New Brunswick, a PhD in Zoology from the University of British Columbia, and an MBA from Simon Fraser University.
From December 1980 to April 2002 Dr. Owen was the President and a director of Helix Biotech, a laboratory providing DNA identity testing services for paternity, immigration, and forensic cases. From July 1995 to June 1998 Dr. Owen was the President, a director and a co-founder of Helix BioPharma Corp, listed on the TSX Venture Exchange (TSX:HBP), a generic pharmaceutical company. From 2000 to 2013, Dr. Owen was the President, CEO, director and co-founder of ALDA Pharmaceuticals Corp., an infection control company now named Vanc Pharmaceuticals Inc. (TSX-V:VANC). Dr. Owen was also a co-founder of Champion Pain Care Corporation (OTCQB:CPAI) and was appointed as its CEO from October 2013 to June 2015, as a Director from October 2013 to February 2017, and as CFO from March 2015 to February 2017.
On December 1, 2017, Mr. McEnulty, our director and former Chief Executive Officer, tendered his resignation from his position as CEO. Mr. McEnulty will continue to serve on the Companys board of directors and as its President.
On March 23, 2018, the Companys board of directors appointed Dr. George Adams to the Board of Directors.
Dr. Adams brings to the Company a wealth of expertise in successfully developing and rolling out various medical devices to global markets. Dr. Adams is currently a Director and Chief Executive Officer of VentriPoint Diagnostics Ltd. (TSXV:VPT). Dr. Adams is a scientist and a serial entrepreneur with extensive public market experience. His previous positions include CEO of Amorfix Life Sciences (TSX:AMF), Chairman of Sernova Corp (TSXV:SVA) and President and CEO of the UT Innovations Foundation. Prior to this, Dr. Adams held research and executive positions with Boston Scientific Inc., Pfizer Inc., Corvita Canada Inc., University of Ottawa and Canadian Red Cross.
Dr. Adams has been instrumental in founding over 32 companies and has been a director of 10 venture capital funds, 10 start-up companies and two Centres of Excellence. Dr. Adams was awarded a World Economic Foundation Technology Pioneer for 2007 and TBI Company of the year in 2009. Dr. Adams has 124 scientific publications and is a reviewer for major scientific journals, federal granting agencies and Centres of Excellence. Dr. Adams obtained his BASc and MASc from the University of Waterloo and his PhD in Blood and Cardiovascular Disease, from McMaster University.
We have not finalized the compensation package for Dr. Adams, however, the management anticipates the compensation will commensurate with that received by other directors, including participation in grants of stock options.
Units issued on conversion of deposits
On February 7, 2018, we agreed to convert the CAD$75,000 deposit we received on distribution contract into 240,000 units of our common stock at a price of $0.25 per unit consisting of one common share and one share purchase warrant entitling the holder to purchase one additional common share for a period of three years after closing at an exercise price of $0.50 per share if exercised during the first year, $1.00 per share if exercised during the second year, and $1.50 per share if exercised during the third year.
Non-brokered Private Placement Financing
On March 19, 2018, the Company announced that the Companys management arranged a non-brokered private placement offering (the Offering) set at a price of $0.10 per Unit for up to 10,000,000 Units for total gross proceeds of $1,000,000.
4
Each Unit sold under the Offering will consist of one common share and one share purchase warrant (the Warrant) priced at $0.25 which will expire on the second year anniversary of the date of issuance of the Warrant. Each Warrant can be exercised into one common share, subject to acceleration to 30 calendar days should common shares of the Company trade at $0.50 or greater for 10 consecutive trading days.
The Units will be issued pursuant to the provisions of Regulation S of the United States Securities Act of 1933, as amended (the Act) to the persons who are not residents of the United States and are otherwise not U.S. Persons as that term is defined in Rule 902(k) of Regulation S of the Act.
The Units to U.S. Persons will be issued pursuant to the provisions of Rule 506(b) of Regulation D of the Act who qualify as accredited investors as that term is defined under Regulation D of the Act.
We are planning to use the proceeds from the Offering to fund our current business operations and to continue the ongoing development of a third generation of our eBalance Pro Device.
Results of Operations for the Three and Nine Months ended February 28, 2018 and 2017
Our operating results for the three- and nine-month periods ended February 28, 2018, and 2017, and the changes in the operating results between those periods are summarized in the table below.
| Three Months Ended |
| Nine Months Ended |
| ||||||
| February 28, 2018 | February 28, 2017 | Percentage Increase / (Decrease) | February 28, 2018 | February 28, 2017 | Percentage Increase / (Decrease) | ||||
Sales | $ | - | $ | 516 | (100.0)% | $ | - | $ | 6,220 | (100.0)% |
Cost of goods sold |
| - |
| 460 | (100.0)% |
| - |
| 4,051 | (100.0)% |
Gross margin |
| - |
| 56 | (100.0)% |
| - |
| 2,169 | (100.0)% |
Operating expenses |
|
|
|
|
|
|
|
|
|
|
Amortization |
| 37,461 |
| 24,014 | 56.0% |
| 115,018 |
| 60,535 | 90.0% |
Consulting fees |
| 64,483 |
| 73,263 | (12.0)% |
| 709,364 |
| 224,010 | 216.7% |
General and administrative expenses |
| 79,779 |
| 121,379 | (34.3)% |
| 167,840 |
| 216,842 | (22.6)% |
Research and development costs |
| 111,171 |
| 52,782 | 110.6% |
| 200,165 |
| 192,807 | 3.8% |
Stock-based compensation |
| 1,541 |
| 22,453 | (93.1)% |
| 108,472 |
| 100,656 | 7.8% |
Total operating expenses |
| 294,435 |
| 293,891 | 0.2% |
| 1,300,859 |
| 794,850 | 63.7% |
Accretion expense |
| - |
| 8,906 | (100)% |
| - |
| 22,636 | (100.0)% |
Interest |
| 1,376 |
| 1,836 | (25.1)% |
| 9,617 |
| 22,827 | (57.9)% |
Loss on settlement of debt |
| - |
| - | n/a |
| - |
| 805,353 | (100.0)% |
Net loss | $ | (295,811) | $ | (304,577) | (2.9)% | $ | (1,310,476) | $ | (1,643,497) | (20.3)% |
Revenues
We did not generate any revenue during the three- and nine-month periods ended February 28, 2018. Our revenue during the comparative periods ended February 28, 2017, consisted of sales of consumables for the spa industry. Due to the current concentration on the research and development of our eBalance Technology and devices based on this technology, as well as the divestiture of Avyonce Cosmedics Inc. (Avyonce), our former subsidiary, in Fiscal 2017, we do not expect to have significant operating revenue in the foreseeable future.
Operating Expenses
During the three-month period ended February 28, 2018, our operating expenses increased by 0.2% from $293,891 incurred during the three months ended February 28, 2017, to $294,435 incurred during the three months ended February 28, 2018. The largest factor contributing to the operating expenses was associated with $111,171 we spent on the research and development of our third generation eBalance Pro Device, representing a 110.6% increase as compared to $52,782 we spent on the research and development during a three-month period ended February 28, 2017. The second largest expense item was associated with our general and administrative costs of $79,779, a 34.3% decrease as compared to $121,379 we spent on general and administrative fees during the three-month period ended February 28, 2017. Our consulting fees represented the third largest expense category for the three-month period ended February 28, 2018.
5
During the nine-month period ended February 28, 2018, our operating expenses increased by 63.7% from $794,850 incurred during the nine months ended February 28, 2017, to $1,300,859 incurred during the nine months ended February 28, 2018. The most significant changes were as follows:
·
During the nine-month period ended February 28, 2018, our consulting fees increased by $485,354, from $224,010 we incurred during the nine-month period ended February 28, 2017 to $709,364 we incurred during the nine months ended February 28, 2018. The increase was mainly 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.
·
Our research and development fees for the nine-month period ended February 28, 2018, increased by $7,358, from $192,807 we incurred during the nine-month period ended February 28, 2017, to $200,165 we incurred during the nine months ended February 28, 2018. The higher research and development fees during the current period were associated with our development agreement with Western Robotics, whom we engaged to assist us with enhancement of our eBalance Pro Wellness device. We paid Western Robotics $97,010 (CAD$125,000), and agreed to pay further CAD$125,000 upon approval and completion of the third generation eBalance Pro Device.
·
Our stock-based compensation for the nine-month period ended February 28, 2018, increased by $7,816, from $100,656 we incurred during the nine months ended February 28, 2017, to $108,472 we incurred during the nine months ended February 28, 2018. The stock-based compensation included $89,556 (2017 - $Nil) 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 $18,916 (2017 - $89,056) in fair market value of the options to acquire up to 2,400,000 shares of our common stock we granted to Dr. Sanderson pursuant to his option agreement with us. The stock-based compensation for the nine-month period ended February 28, 2017, also included $11,600 in fair market value of the options to acquire up to 2,500,000 shares of our common stock we granted to Mr. McEnulty pursuant to the stock option agreement with him.
·
Our general and administrative fees for the nine-month period ended February 28, 2018, decreased by $49,002, or 22.6%, from $216,842 we incurred during the nine-month period ended February 28, 2017, to $167,840 we incurred during the nine months ended February 28, 2018. The largest factors that contributed to this change were associated with decreased corporate communication fees of $4,669 (2017 - $92,823), travel and entertainment expenses of $10,195 (2017 - $25,358), and professional fees of $10,176 (2017 - $16,926). These decreases were in part offset by increased management fees of $81,130 (2017 - $41,400), as a direct result of us appointing a new CEO and director, Mr. Owen, and by increased accounting and audit fees of $10,654 (2017 - $4,940). Our foreign exchange expense increased by 20,973 to $23,107, as compared to $2,134 we incurred during the nine-month period ended February 28, 2017.
·
During the nine-month period ended February 28, 2018, we recorded $115,018 in amortization on our equipment we use in observations and research and development. During the comparative period ended February 28, 2017, our amortization expense was $60,535. The increased amortization resulted from the change in the estimated useful life of the underlying equipment from three to two years.
Other Items
·
During the nine-month period ended February 28, 2018, we accrued $9,617 (2017 - $22,827) in interest associated with the outstanding notes payable. Of this interest, $4,456 (2017 - $6,186) was accrued on notes payable we issued to Mr. Jeffs, a major shareholder.
·
During the nine-month period ended February 28, 2017, we recorded $22,636 in accretion expense which resulted from the difference between the 6% stated interest rate and the 77.51% implied interest rate we used to determine the fair value of the proceeds we received pursuant to the $50,000 term loan with Mr. Jeffs. The term loan was fully accreted as at March 3, 2017, as such, we did not record any accretion expense during the nine-month period ended February 28, 2018.
6
·
During the nine-month period ended February 28, 2017, we recorded $805,353 in loss on settlement of debt when our debt holders chose to convert $1,006,691 owed to them into units of our common stock as part of the non-brokered private placement financing we closed on October 12, 2016 (the Offering). The loss resulted from the difference between the conversion price, being $0.15 per unit, and the fair market value of our common stock on the closing of the Offering, being $0.27 per share. We did not record any loss on settlement of debt associated with the debt restructure we finalized on October 12, 2017.
Liquidity and Capital Resources
Working Capital
| As at February 28, 2018 |
| As at May 31, 2017 |
| Percentage Change | ||
Current assets | $ | 84,127 |
| $ | 100,157 |
| (16.0)% |
Current liabilities |
| 1,001,324 |
|
| 1,463,055 |
| (31.6)% |
Working capital deficit | $ | (917,197) |
| $ | (1,362,898) |
| (32.7)% |
As of February 28, 2018, we had a cash balance of $24,048, a working capital deficit of $917,197 and cash flows used in operations of $418,664 for the period then ended. During the nine-month period ended February 28, 2018, we funded our operations with $370,000 we received from subscriptions to the units of our common stock, which we issued on October 12, 2017, $19,318 (CAD$25,000) we received from Mr. Jeffs, a major shareholder, and $6,000 we received from an unrelated party. See Net Cash Provided By Financing Activities.
We did not generate sufficient cash flows from our operating activities to satisfy our cash requirements for the period ended February 28, 2018. The amount of cash that 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
| Nine months ended February 28, | ||||
| 2018 |
| 2017 | ||
Cash flows used in operating activities | $ | (418,664) |
| $ | (560,130) |
Cash flows used in investing activities |
| - |
|
| (110,234) |
Cash flows provided by financing activities |
| 372,614 |
|
| 650,649 |
Effects of foreign currency exchange on cash |
| 2,604 |
|
| 1,294 |
Net decrease in cash during the period | $ | (43,446) |
| $ | (18,421) |
Net Cash Used in Operating Activities
Net cash used in operating activities during the nine months ended February 28, 2018, was $418,664. This cash was primarily used to cover our cash operating expenses of $548,986, to increase our inventory by $6,037, work in progress recorded as part of inventory by $15,166, and current assets by $5,527. In addition, we used our cash to reduce our accrued liabilities by $74,200. These uses of cash were offset by increases in our accounts payable and amounts due to related parties of $95,224 and $76,440, and $59,588 in unearned revenue associated with a deposit we received on eBalance distribution contract, which we have converted to units of our common stock on February 7, 2018.
7
Net cash used in operating activities during the nine months ended February 28, 2017, was $560,130. This cash was primarily used to cover our cash operating expenses of $629,246, to increase our current assets by $38,344, and to reduce our accrued liabilities by $28,630. These uses of cash were offset by decrease in our inventory of $959, and by increases in our accounts payable and amounts due to related parties of $69,472 and $34,188, respectively. In addition, we recorded $31,471 in unearned revenue associated with the deposits we received on the eBalance Pro Wellness devices.
Non-cash transactions
During the nine-month period ended February 28, 2018, our net loss was affected by the following expenses that did not have any impact on cash used in operations:
·
$108,472 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 $18,916 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 option to acquire up to 1,750,000 shares our common stock we issued for consulting services;
·
$9,617 in interest we accrued on the outstanding notes payable. Of this interest, $4,456 was accrued on the notes payable we issued to Mr. Jeffs, a major shareholder;
·
$115,018 in amortization expense we recorded on the equipment we use in our research of the eBalance Technology; and
·
$5,976 in unrealized foreign exchange, which resulted from fluctuations of Canadian dollar and European Euro denominated transactions.
During the nine-month period ended February 28, 2017, our net loss was affected by the following expenses that did not have any impact on cash used in operations:
·
$805,353 in loss on settlement of debt we recorded when our debt holders chose to convert $1,006,691 owed to them into units of our common stock as part of the Offering. The loss resulted from the difference between the conversion price, being $0.15 per unit, and the fair market value of our common stock on the closing of the Offering, being $0.27 per share.
·
$100,656 in stock-based compensation, of which $89,056 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 as compensation for his appointment as our Chief Medical Officer; and $11,600 was associated with the fair value of the options to purchase up to 2,500,000 shares of our common stock we granted to Mr. Frank McEnulty, our CEO and President;
·
$22,827 in interest we accrued on the outstanding notes payable. Of this interest, $6,186 was accrued on the notes payable we issued to Mr. Jeffs, our major shareholder;
·
$22,636 in accretion expense which resulted from the difference between the 6% stated interest rate and the 77.51% implied interest rate we used to determine the fair value of the proceeds we received pursuant to the $50,000 term loan with Mr. Jeffs;
·
$60,535 in amortization expense we recorded on the equipment we use in our research of the eBalance Technology; and
·
$2,244 increase in the loss on foreign exchange, which resulted from fluctuations of Canadian dollar and European Euro denominated transactions
8
Net Cash Provided by Financing Activities
During the nine-month period ended February 28, 2018, we borrowed a total of $19,318 (CAD$25,000) from a major shareholder and $6,000 from an unrelated party. The loans are unsecured, payable on demand and bear interest at 6% per annum, compounded monthly. In addition to the loans, we received $350,000 from subscriptions to the units of our common stock under the Offering, which we closed on October 12, 2017. During the same period we repaid net of $22,704 in non-interest bearing advances with an unrelated party.
On September 15, 2017, we received a notice from Mr. Jeffs that he had assigned the rights to $7,984 due to him under the demand notes payable and $54,516 due to him under the Term Loan to two unaffiliated parties. The assignees notified the Company of their intention to convert the debt acquired by them from Mr. Jeffs into the shares of the Companys common stock as part of the proposed debt restructuring initiative (the Debt Restructuring), which we completed on October 12, 2017.
On February 7, 2018, we converted CAD$75,000 associated with a deposit on eBalance distribution contract we received in the first quarter of our Fiscal 2018 to units of our common stock at $0.25 per unit. The cash deposit we received was originally recorded as unearned revenue in net cash used in operating activities.
During the nine-month period ended February 28, 2017, we borrowed a total of $186,336 from unrelated parties and $104,129 (CAD$136,500) from our major shareholder. These loans are unsecured, payable on demand and bear interest at 6% per annum, compounded monthly. In addition to the loans, we received $2,684 in non-interest bearing advances from an unrelated party. During the same period we received $357,500 from subscriptions to the units of our common stock under the Offering, which we closed on October 12, 2016.
Net Cash Used in Investing Activities
We did not have any investing activities during the nine-month period ended February 28, 2018.
During the nine-month period ended February 28, 2017, we paid $110,234 for the equipment which is being used in our observational studies, and of this amount $96,217 (Euro 89,040) was associated with the manufacturing of our eBalance Pro second generation wellness devices.
Going Concern
The notes to our unaudited interim consolidated financial statements at February 28, 2018, disclose our uncertain ability to continue as a going concern. We are a development stage company with limited operations. To date we have been able to generate only minimal revenue from the operations of our former wholly owned subsidiary, Avyonce, which we divested in January 2017. 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.
We have accumulated a deficit of $5,814,519 since inception and increased financing 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 unaudited interim 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.
9
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.
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 February 28, 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 February 28, 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.
10
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.
11
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.
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.
12
We are recently formed, lack an operating history and to date have generated only minimal revenues. If we cannot increase our revenues to start generating profits, our investors may lose their entire investment.
We are a recently formed company and to date have generated only minimal revenues through sales of Spa equipment and services through our former wholly owned subsidiary, Avyonce, which we divested of in January of 2017. 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. We have yet to prove our eBalance Technology through clinical trials and we have yet to develop any products through which we would be able to start generating revenue. 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. As a new business we 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 $5,814,519 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.
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.
13
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
On February 7, 2018, we agreed to convert the CAD$75,000 deposit we received on distribution contract into 240,000 units of our common stock at a price of $0.25 per unit consisting of one common share and one share purchase warrant entitling the holder to purchase one additional common share for a period of three years after closing at an exercise price of $0.50 per share if exercised during the first year, $1.00 per share if exercised during the second year, and $1.50 per share if exercised during the third year. The units were issued pursuant to the provisions of Regulation S of the United States Securities Act of 1933, as amended (the Act) to the persons who are not residents of the United States and are otherwise not U.S. Persons as that term is defined in Rule 902(k) of Regulation S of the Act.
14
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. |
15
Exhibit Number |
| Description of Document |
| Loan Agreement dated March 3, 2016 between Richard Norman Jeffs and Cell MedX Corp. (14) | |
| 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. | |
| Code of Ethics (3) |
16
Exhibit Number |
| Description of Document |
| 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- and nine-month periods ended February 28, 2018 and 2017 formatted in XBRL (extensible Business Reporting Language): |
|
| (1) Consolidated Balance Sheets at February 28, 2018 (unaudited), and May 31, 2017. |
|
| (2) Unaudited Condensed Interim Consolidated Statements of Operations for the three- and nine-month periods ended February 28, 2018 and 2017. |
|
| (3) Unaudited Condensed Interim Consolidated Statement of Stockholders Deficit as at February 28, 2018. |
|
| (3) Unaudited Condensed Interim Consolidated Statements of Cash Flows for the Nine-month Periods ended February 28, 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
(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
17
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: April 16, 2018 | By: | /s/ Terrance Owen |
|
| Terrance Owen, PhD, MBA |
|
| Chief Executive Officer and Director |
|
| (Principal Executive Officer) |
|
|
|
Date: April 16, 2018 | By: | /s/Yanika Silina |
|
| Yanika Silina |
|
| Chief Financial Officer |
|
| (Principal Accounting Officer) |
18