Attached files

file filename
EX-99.1 - TRANSCRIPT OF THE MARCH 31, 2020, SANUWAVE HEALTH, INC. CONFERENCE CALL - SANUWAVE Health, Inc.snwv_ex991.htm
8-K - CURRENT REPORT - SANUWAVE Health, Inc.snwv_8k.htm
  Exhibit 99.2
 
SANUWAVE HEALTH REPORTS FULL YEAR 2019 FINANCIAL RESULTS
 
COVID-19 RELATED BUSINESS UPDATE
 
SUWANEE, GA, March 31, 2020 - SANUWAVE Health, Inc. (OTCQB: SNWV) reported financial results for the year ended December 31, 2019 with the SEC on Monday, March 30, 2020. The Company will also host a conference call today, March 31, 2020, at 9:00 a.m. Eastern Time
 
Highlights from the fourth quarter:
 
Added Dr. Tom Price to the Board of Directors.
 
Brazil Joint Venture signed and funded, although not recognized in 2019 revenue.
 
Raised $5 million in capital through an institutional equity raise completed in December 2019 with a follow on completed in February of this year.
 
Finished calendar year 2019 with 110 shipped devices, and currently have placed over 130.
 
Over 450 patients treated and over 3,000 treatments performed.
 
Over 250 clinicians certified to use and treat with the dermaPACE System.
 
Ametus sales force trained and initial roll out began.
 
GCC roll out initiated with first shipments and treatments in Oman.
 
5 additional US patents and 1 European patent (8 countries) issued or pending since July 1, 2019.
 
“SANUWAVE’s focus during 2019 remained on placing devices with qualified clinicians in fifteen target states. The buzz around our device is growing through our expanded presence at tradeshows, the addition of new hires, multiple published articles, and an increased social media footprint. Our most important expansion is through word of mouth from industry professionals to each other about how great and successful the device is in treating DFU’s. We were set for 2020 to be our year of revenue break out, and ultimately reaching profitability. Due to the impact from the COVID-19 virus, we will continue to treat patients and build our backlog of future installations. Revenue fell short of our stated goal in the fourth quarter due to how we recognized exclusivity fees from the Brazil Joint Venture and from a conservative approach to payments based on claims data from our dermaPACE customers. We will discuss this in further detail during our conference call, but the cash from Brazil did come in and is non-refundable, we just could not recognize it in the quarter,” stated Kevin Richardson, CEO.
 
COVID-19 Business Update
 
Our top priority is the safety and well being of our employees, along with the clinicians and medical communities they serve. We have implemented a work from home schedule for all employees, unless asked to participate at a client site for training, install or treatment assistance. Many hospitals are not allowing sales representatives to enter the premises and many patients are being asked to stay home. This is having an impact on our procedures and placements in 2020 and is expected to continue until restrictions at the hospital level begin to open up again. In the meantime, our team is supporting their clinics with training and evaluation over video platforms and other forms of distance interactions. Our team is also continuing to build the back log of future placements, as unfortunately, DFU’s will continue to grow as a medical condition in the US and abroad.
 
Beginning last week, we began working with a number of home health organizations to bring the dermaPACE System into the patients’ home for treatments. There have been waivers granted in many states which allow home health care to bill for treatments in the home which otherwise would have been treated in a hospital wound clinic setting. Luckily our device can be mobile, is easy to set up and use, and will allow advanced wound care to be on site for the patients which can not or are not allowed into a hospital for treatment. We will also be offering our dermaPACE System for use in the nursing home and assisted living settings if clinicians feel that is the best way to treat patients who are not mobile during this trying time. We do not have an estimate of the number of placements or how much revenue will be generated through this home health initiative. Nonetheless it is important to focus on patient health and safety by leveraging the ability of dermaPACE System to be a mobile treatment.
 
SANUWAVE is also working with our partners in pursuing business opportunities where our technology and patents are proven to be beneficial to be used during the COVID-19 crisis. We have very strong research data that could allow us to capitalize on assisting in the crisis generated by COVID-19 pandemic. We are pursuing two very specific areas which build upon extensive scientific knowledge and leverages some of our existing and potentially future patents. We will update shareholders as these opportunities take shape in the coming weeks.
 
 
1
 
 
Lastly, SANUWAVE is exploring all potential from the CARES Act. Where we deem it beneficial to our employees, customers, community and shareholders we will pursue the benefits from this act. As capital is freed up or payments expedited, we will inform shareholders on a monthly basis.
 
“This past year set the stage for SANUWAVE to shift from a clinical research company to a rapidly growing commercialization company.  The process involves placing devices, training clinicians, gaining reimbursement, and supporting the infrastructure with more clinical research, published articles, and case studies.  This process will allow SANUWAVE to achieve the goal of delivering a dermaPACE System anywhere and everywhere a DFU is treated.  This allows SANUWAVE to accomplish the vision of providing a positive impact on life and the environment, one shock at a time. The coming year was poised to be one filled with strong revenue growth and a company achieving break even. The underlying trends in the wound care industry are even more favorable for dermaPACE than ever before. The product acceptance continues to grow, globally. We continue to work on reimbursement and claims processing to drive revenues. Reaching break-even is a matter of when not if. When we are in more normal times, we will provide detailed guidance on what shareholders can expect. Our long term goals remain unchanged, which is to have a dermaPACE System anywhere and everywhere a wound is treated to save limbs and save lives,” concluded Kevin Richardson.
 
2019 Financial Results
 
Revenues for the year ended December 31, 2019 were $1,028,730, compared to $1,850,060 for the same period in 2018, a decrease of $821,330, or 44%. Revenue resulted primarily from sales in Europe and Asia/Pacific of our orthoPACE devices and related applicators and sales in the United States and Asia/Pacific of our dermaPACE devices and related applicators. The decrease in revenue for 2019 a decrease in sales of orthoPACE devices, new applicators and refurbishment of applicators in Asia/Pacific and the European Community, as compared to the prior year.
 
Operating expenses for the year ended December 31, 2019 were $9,284,155, compared to $8,336,654 for the same period in 2018, an increase of $947,501, or 11%. Research and development expenses increased by $200,238. The increase was due to increased contracting expenses for temporary services, increased services related to the dosage study in Poland and increased expenses related to electrical testing for the device. Selling and marketing expenses for the year ended December 31, 2019 increased by $1,069,544, or 205%. The increase in sales and marketing expenses was due to an increase in hiring of trainers and salespeople, increased travel expenses for placement and training related to the commercialization of dermaPACE and increased participation in domestic and international tradeshows.
General and administrative expenses decreased $371,162, or 5%. The decrease was due to lower stock based compensation expense, lower lease expense related to pay off of lease agreement for devices in 2018 and lower travel and entertainment costs.
 
Net loss for the year ended December 31, 2019 was $10,429,839, or ($0.05) per basic and diluted share, compared to a net loss of $11,631,394, or ($0.08) per basic and diluted share, for the same period in 2018, a decrease in the net loss of $1,201,555, or 10%. The decrease in the net loss was primarily a result of increase in operating expenses, as explained above and offset by a decrease in interest expense.
 
Conference Call 
 
The Company will host a conference call on Tuesday, March 31, 2019, beginning at 9AM Eastern Time to discuss the 2019 financial results, provide a business update and answer questions.
 
Shareholders and other interested parties can participate in the conference call by dialing 844-369-8770 (U.S.) or 862-298-0840 (international) or via webcast at https://www.webcaster4.com/Webcast/Page/2249/33910.
 
A replay of the conference call will be available beginning two hours after its completion through April 7, 2020, by dialing 877-481-4010 (U.S.) or 919-882-2331 and entering replay passcode 33910 and a replay of the webcast will be available at https://www.webcaster4.com/Webcast/Page/2249/33910 until July 1, 2020.
 
About SANUWAVE Health, Inc.
 
SANUWAVE Health, Inc. (OTCQB:SNWV) (www.SANUWAVE.com) is a shockwave technology company initially focused on the development and commercialization of patented noninvasive, biological response activating devices for the repair and regeneration of skin, musculoskeletal tissue and vascular structures. SANUWAVE’s portfolio of regenerative medicine products and product candidates activate biologic signaling and angiogenic responses, producing new vascularization and microcirculatory improvement, which helps restore the body’s normal healing processes and regeneration. SANUWAVE applies its patented PACE® technology in wound healing, orthopedic/spine, plastic/cosmetic and cardiac conditions. Its lead product candidate for the global wound care market, dermaPACE®, is US FDA cleared for the treatment of Diabetic Foot Ulcers.  The device is also CE Marked throughout Europe and has device license approval for the treatment of the skin and subcutaneous soft tissue in Canada, South Korea, Australia and New Zealand. SANUWAVE researches, designs, manufactures, markets and services its products worldwide, and believes it has demonstrated that its technology is safe and effective in stimulating healing in chronic conditions of the foot (plantar fasciitis) and the elbow (lateral epicondylitis) through its U.S. Class III PMA approved OssaTron® device, as well as stimulating bone and chronic tendonitis regeneration in the musculoskeletal environment through the utilization of its OssaTron, Evotron® and orthoPACE® devices in Europe, Asia and Asia/Pacific. In addition, there are license/partnership opportunities for SANUWAVE’s shockwave technology for non-medical uses, including energy, water, food and industrial markets.
 
 
2
 
 
Forward-Looking Statements
 
This press release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to financial results and plans for future business development activities, and are thus prospective. Forward-looking statements include all statements that are not statements of historical fact regarding intent, belief or current expectations of the Company, its directors or its officers. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, many of which are beyond the Company’s ability to control. Actual results may differ materially from those projected in the forward-looking statements. Among the key risks, assumptions and factors that may affect operating results, performance and financial condition are risks associated with the regulatory approval and marketing of the Company’s product candidates and products, unproven pre-clinical and clinical development activities, regulatory oversight, the Company’s ability to manage its capital resource issues, competition, and the other factors discussed in detail in the Company’s periodic filings with the Securities and Exchange Commission. The Company undertakes no obligation to update any forward-looking statement.
 
For additional information about the Company, visit www.sanuwave.com.
 
Contact:
 
Millennium Park Capital LLC
 
Christopher Wynne
 
312-724-7845
 
cwynne@mparkcm.com
 
SANUWAVE Health, Inc.
 
Kevin Richardson II
 
CEO and Chairman of the Board
 
978-922-2447
 
investorrelations@sanuwave.com
 
 
 
(FINANCIAL TABLES FOLLOW)
 
 
3
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, 2019 and 2018
 
 
 
2019
 
 
2018
 
ASSETS  
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
Cash and cash equivalents
 $1,760,455 
 $364,549 
Accounts receivable, net of allowance for doubtful accounts
  75,543 
  234,774 
Due from related parties
  - 
  1,228 
Inventory
  542,955 
  357,820 
Prepaid expenses and other current assets
  125,405 
  125,111 
TOTAL CURRENT ASSETS
  2,504,358 
  1,083,482 
 
    
    
PROPERTY AND EQUIPMENT, net
  512,042 
  77,755 
 
    
    
RIGHT OF USE ASSETS
  323,661 
  - 
 
    
    
OTHER ASSETS
  41,931 
  16,491 
TOTAL ASSETS
 $3,381,992 
 $1,177,728 
 
    
    
LIABILITIES
    
    
CURRENT LIABILITIES
    
    
Accounts payable
 $1,439,413 
 $1,592,643 
Accrued expenses
  1,111,109 
  689,280 
Accrued employee compensation
  1,452,910 
  340,413 
Contract liabilities
  66,577 
  131,797 
Operating lease liability
  173,270 
  - 
Finance lease liability
  121,634 
  - 
Advances from related parties
  18,098 
  - 
Line of credit, related parties
  212,388 
  883,224 
Accrued interest, related parties
  1,859,977 
  1,171,782 
Short term notes payable
  587,233 
  1,883,163 
Convertible promissory notes, net
  - 
  2,652,377 
Notes payable, related parties, net
  5,372,743 
  5,372,743 
Warrant liability
  - 
  1,769,669 
TOTAL CURRENT LIABILITIES
  12,415,352 
  16,487,091 
 
    
    
NON-CURRENT LIABILITIES
    
    
Contract liabilities
  573,224 
  46,736 
Operating lease liability
  185,777 
  - 
Finance lease liability
  271,240 
  - 
TOTAL NON-CURRENT LIABILITIES
  1,030,241 
  46,736 
TOTAL LIABILITIES
  13,445,593 
  16,533,827 
 
    
    
COMMITMENTS AND CONTINGENCIES
    
    
 
    
    
STOCKHOLDERS' DEFICIT
    
    
PREFERRED STOCK, par value $0.001, 5,000,000
    
    
shares authorized; no shares issued and outstanding
  - 
  - 
 
    
    
 PREFERRED STOCK, SERIES A CONVERTIBLE, par value $0.001,
  - 
    
 6,175 designated; 6,175 shares issued and 0 shares outstanding
  - 
    
in 2019 and 2018
  - 
  - 
 
    
    
 PREFERRED STOCK, SERIES B CONVERTIBLE, par value $0.001,
  - 
    
 293 designated; 293 shares issued and 0 shares outstanding
  - 
    
in 2019 and 2018
  - 
  - 
 
    
    
 COMMON STOCK, par value $0.001, 350,000,000 shares authorized;
  - 
    
 293,780,400 and 155,665,138 issued and outstanding in 2019 and
  - 
    
2018, respectively
  293,781 
  155,665 
 
    
    
ADDITIONAL PAID-IN CAPITAL
  115,457,808 
  101,153,882 
 
    
    
ACCUMULATED DEFICIT
  (125,752,956)
  (116,602,778)
 
    
    
ACCUMULATED OTHER COMPREHENSIVE LOSS
  (62,234)
  (62,868)
TOTAL STOCKHOLDERS' DEFICIT
  (10,063,601)
  (15,356,099)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
 $3,381,992 
 $1,177,728 
 
 
4
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
Years Ended December 31, 2019 and 2018
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
REVENUES
 
 
 
 
 
 
Product
 $645,169 
 $949,601 
License fees
  315,557 
  819,696 
Other revenue
  68,004 
  80,763 
TOTAL REVENUES
  1,028,730 
  1,850,060 
 
    
    
COST OF REVENUES
    
    
Product
  454,862 
  525,216 
Other
  84,061 
  168,448 
TOTAL COST OF REVENUES
  538,923 
  693,664 
 
    
    
GROSS MARGIN
  489,807 
  1,156,396 
 
    
    
OPERATING EXPENSES
    
    
Research and development
  1,181,892 
  981,654 
Selling and marketing
  1,590,957 
  521,413 
General and administrative
  6,440,093 
  6,811,255 
Depreciation
  71,213 
  22,332 
TOTAL OPERATING EXPENSES
  9,284,155 
  8,336,654 
 
    
    
OPERATING LOSS
  (8,794,348)
  (7,180,258)
 
    
    
OTHER INCOME (EXPENSE)
    
    
Gain on warrant valuation adjustment
  227,669 
  55,376 
Interest expense
  (1,147,986)
  (3,708,562)
Interest expense, related party
  (688,195)
  (787,586)
Other income, net
  - 
  9,952 
Loss on foreign currency exchange
  (26,979)
  (20,316)
TOTAL OTHER INCOME (EXPENSE), NET
  (1,635,491)
  (4,451,136)
 
    
    
NET LOSS
  (10,429,839)
  (11,631,394)
 
    
    
OTHER COMPREHENSIVE INCOME (LOSS)
    
    
Foreign currency translation adjustments
  19,844 
  (19,085)
TOTAL COMPREHENSIVE LOSS
 $(10,409,995)
 $(11,650,479)
 
    
    
LOSS PER SHARE:
    
    
Net loss - basic and diluted
 $(0.05)
 $(0.08)
 
    
    
Weighted average shares outstanding - basic and diluted
  203,588,106 
  149,537,777 
 
 
5
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
Years Ended December 31, 2018 and 2017
 
 
 
Preferred Stock
 
 
Common Stock
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of
 
 
 
 
 
Number of
 
 
 
 
 
 
 
 
 
 
 
Accumulated
 
 
 
 
 
 
Shares
 
 
 
 
 
Shares
 
 
 
 
 
 
 
 
 
 
 
Other
 
 
 
 
 
 
Issued and
 
 
 
 
 
Issued and
 
 
 
 
 
Additional Paid-
 
 
Accumulated
 
 
Comprehensive
 
 
 
 
 
 
Outstanding
 
 
Par Value
 
 
Outstanding
 
 
Par Value
 
 
in Capital
 
 
Deficit
 
 
Loss
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances as of December 31, 2017
  - 
 $- 
  139,300,122 
 $139,300 
 $94,995,040 
 $(104,971,384)
 $(43,783)
 $(9,880,827)
Net loss
  - 
  - 
  - 
  - 
  - 
  (11,631,394)
  - 
  (11,631,394)
Cashless warrant exercises
  - 
  - 
  6,395,499 
  6,396 
  (6,396)
  - 
  - 
  - 
Proceeds from warrant exercise
  - 
  - 
  422,939 
  423 
  40,305 
  - 
  - 
  40,728 
Shares issued for services
  - 
  - 
  1,049,340 
  1,049 
  180,451 
  - 
  - 
  181,500 
Conversion of promissory notes
  - 
  - 
  8,497,238 
  8,497 
  926,199 
  - 
  - 
  934,696 
Warrants issued for services
  - 
  - 
  - 
  - 
  828,690 
  - 
  - 
  828,690 
Stock-based compensation
  - 
  - 
  - 
  - 
  2,480,970 
  - 
  - 
  2,480,970 
Warrants issued with convertible promissory notes
  - 
  - 
  - 
  - 
  808,458 
  - 
  - 
  808,458 
Beneficial conversion feature on convertible promissory notes
  - 
  - 
  - 
  - 
  709,827 
  - 
  - 
  709,827 
Warrants issued with promissory note
  - 
  - 
  - 
  - 
  36,104 
  - 
  - 
  36,104 
Beneficial conversion feature on promissory notes
  - 
  - 
  - 
  - 
  35,396 
  - 
  - 
  35,396 
Reclassification of warrant liability to equity
  - 
  - 
  - 
  - 
  118,838 
  - 
  - 
  118,838 
Foreign currency translation adjustment
  - 
  - 
  - 
  - 
  - 
  - 
  (19,085)
  (19,085)
 
    
    
    
    
    
    
    
    
Balances as of December 31, 2018
  - 
  - 
  155,665,138 
  155,665 
  101,153,882 
  (116,602,778)
  (62,868)
  (15,356,099)
Net loss
  - 
  - 
  - 
  - 
  - 
  (10,429,839)
  - 
  (10,429,839)
Cashless warrant exercises
  - 
  - 
  4,962,157 
  4,962 
  (4,962)
  - 
  - 
  - 
Cashless warrant exercises with waived proceeds
  - 
  - 
  450,000 
  450 
  35,550 
  - 
  - 
  36,000 
Proceeds from warrant exercise
  - 
  - 
  40,284,422 
  40,285 
  3,581,674 
  - 
  - 
  3,621,959 
Conversion of short term notes and convertible notes payable
  - 
  - 
  65,247,517 
  65,248 
  6,427,607 
  - 
  - 
  6,492,855 
Reclassification of warrant liability to equity due to adoption of ASU 2017-11
  - 
  - 
  - 
  - 
  262,339 
  1,279,661 
  - 
  1,542,000 
Conversion of line of credit, related parties to equity
  - 
  - 
  7,020,455 
  7,020 
  672,980 
  - 
  - 
  680,000 
Warrants issued for services
  - 
  - 
  - 
  - 
  186,867 
  - 
  - 
  186,867 
Shares issued for services
  - 
  - 
  150,000 
  150 
  28,350 
  - 
  - 
  28,500 
Proceeds from PIPE offering
  - 
  - 
  20,000,711 
  20,001 
  2,780,099 
  - 
  - 
  2,800,100 
Stock-based compensation
  - 
  - 
  - 
  - 
  333,422 
  - 
  - 
  333,422 
Foreign currency translation adjustment
  - 
  - 
  - 
  - 
  - 
  - 
  634 
  634 
 
    
    
    
    
    
    
    
    
Balances as of December 31, 2019
  - 
 $- 
  293,780,400 
 $293,781 
 $115,457,808 
 $(125,752,956)
 $(62,234)
 $(10,063,601)
 
 
 
6
 
 
SANUWAVE HEALTH, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2019 and 2018
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
 
 
 
Net loss
 $(10,429,839)
 $(11,631,394)
  Adjustments to reconcile net loss
    
    
    to net cash used by operating activities
    
    
Depreciation
  71,213 
  22,332 
Change in allowance for doubtful accounts
  39,331 
  (59,752)
Stock-based compensation
  333,422 
  2,480,970 
Warrants issued for consulting services
  186,867 
  828,690 
Stock issued for consulting services
  28,500 
  181,500 
Gain on warrant valuation adjustment
  (227,669)
  (55,376)
Amortization of operating leases
  (9,236)
  - 
Amortization of debt issuance costs
  - 
  2,767,361 
Amortization of debt discount
  - 
  150,484 
Waived proceeds from warrant exercise
  36,000 
  - 
Accrued interest
  1,159,713 
  410,289 
Interest payable, related parties
  688,195 
  485,875 
Changes in operating assets and liabilities
    
    
     Accounts receivable - trade
  (8,600)
  (22,502)
     Inventory
  (185,135)
  (123,118)
     Prepaid expenses
  (294)
  (34,823)
     Due from related parties
  1,228 
  - 
     Other assets
  (25,440)
  (3,802)
     Operating leases
  44,622 
  - 
     Accounts payable
  (138,730)
  276,120 
     Accrued expenses
  421,829 
  188,708 
     Accrued employee compensation
  1,134,497 
  338,733 
     Contract liabilties
  468,768 
  178,533 
NET CASH USED BY OPERATING ACTIVITIES
  (6,410,758)
  (3,621,172)
 
    
    
CASH FLOWS FROM INVESTING ACTIVITIES
    
    
Purchases of property and equipment
  (53,939)
  (42,888)
NET CASH USED BY INVESTING ACTIVITIES
  (53,939)
  (42,888)
 
    
    
CASH FLOWS FROM FINANCING ACTIVITIES
    
    
Proceeds from PIPE offering
  2,800,100 
  - 
Advances from related parties
  2,055,414 
  - 
Proceeds from warrant exercise
  1,758,142 
  40,728 
Proceeds from short term note
  1,215,000 
  1,637,497 
Proceeds from line of credit, related party
  90,000 
  624,000 
Proceeds from convertible promissory notes, net
  - 
  1,159,785 
Proceeds from note payable, product
  - 
  96,708 
Payment on line of credit, related party
  - 
  (144,500)
Payments on note payable, product
  - 
  (96,708)
Payments of principal on finance leases
  (58,687)
  - 
NET CASH PROVIDED BY FINANCING ACTIVITIES
  7,859,969 
  3,317,510 
 
    
    
EFFECT OF EXCHANGE RATES ON CASH
  634 
  (19,085)
 
    
    
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
  1,395,906 
  (365,635)
 
    
    
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
  364,549 
  730,184 
CASH AND CASH EQUIVALENTS, END OF PERIOD
 $1,760,455 
 $364,549 
 
    
    
SUPPLEMENTAL INFORMATION
    
    
Cash paid for interest, related parties
 $- 
 $151,227 
 
    
    
NONCASH INVESTING AND FINANCING ACTIVITIES
    
    
Other warrant exercise
 $1,863,815 
 $- 
 
    
    
 
    
    
Conversion of line of credit, related party to equity
 $680,000 
 $- 
 
    
    
 
    
    
Conversion of short term notes payable to equity
 $3,559,542 
 $- 
 
    
    
 
    
    
Conversion of convertible promissory notes to equity
 $2,933,313 
 $934,696 
 
    
    
 
    
    
Reclassification of warrant liability to equity
 $1,542,000 
 $- 
 
    
    
 
    
    
Accounts payable and accrued employee compensation converted to equity
 $36,500 
 $- 
 
    
    
 
    
    
Additions to right of use assets from new operating lease liabilities
 $476,029 
 $- 
 
    
    
 
    
    
Additions to right of use assets from new finance lease liabilities
 $451,561 
 $- 
 
    
    
 
    
    
Reclassification of warrant liability to equity
 $- 
 $118,838 
 
    
    
 
    
    
Advances payable converted to convertible promissory notes
 $- 
 $310,000 
 
    
    
 
    
    
Accounts payable converted to convertible promissory notes
 $- 
 $120,000 
 
    
    
 
    
    
Beneficial conversion feature on convertible debt
 $- 
 $745,223 
 
    
    
 
    
    
Warrants issued with debt
 $- 
 $844,562 
 
 
7