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