UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-Q


(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

1934.

For the quarterly period ended September 30, 2017March 31, 2020

or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

1934.

For the transition period from _____ to _____

Commission File Number: file number: 333-209325

333-209325BRAIN SCIENTIFIC INC.

ALL SOFT GELS INC.
 (Exact name

(Name of registrant as specifiedRegistrant in its charter)

Its Charter)

Nevada
81-0876714
(State or other jurisdictionOther Jurisdiction of incorporation
Incorporation or organization)Organization)
(I.R.S. Employer
Identification No.)

67-35 St., B520

3904 West 3930 South, Salt Lake City, Utah 84128Brooklyn, New York 11232

(Address of principal executive offices) (Zip Code)

(801)707-9026(917) 388-1578

(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each classTrading Symbol(s)Name of each exchange on which registered
N/AN/AN/A

Indicate by check mark whether the registrantregistrant: (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  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 (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files)submit).

Yes  No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”,filer,” “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.

(Check One):
Act).

Large accelerated filer ☐
Accelerated filer 
Accelerated filer                   
Non-accelerated filer 
(Do not check if a smaller reporting company)
Smaller reporting company 
Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes  No 
The

Indicate the number of shares outstanding of each of the Registrant’sissuer’s classes of common stock, as of the latest practicable date: 19,383,794 shares of Common Stock, $0.001 par value, as of November 9, 2017, was 10,000,000.

at May 18, 2020.



ALL SOFT GELS INC.
 

FORM 10-Q

Quarterly Period Ended September 30, 2017

TABLE OF CONTENTS

BRAIN SCIENTIFIC INC.

Index

Part I – Financial InformationPage
 
  
 31
PART I. FINANCIAL INFORMATION
Item 1.4
41
52
Condensed Consolidated Statements of Stockholders’ Deficit for the Three Months Ended as of March 31, 2020 and March 31, 2019 (unaudited)
3
Condensed Consolidated Statements of Cash Flows for the NineThree Months ended September 30, 2017Ended March 31, 2020 and September 30, 20162019 (unaudited)64
75
Item 2.1017
Item 3.1324
Item 4.1324
  
PART II. OTHER INFORMATIONPart II – Other Information 
Item 1.1425
Item 1A.14
Item 2.1425
Item 3.1425
Item 4.1425
Item 5.1425
Item 6.6 – Exhibits1526
Signatures
1627

i


Table of Contents

EXPLANATORY NOTE
Unless otherwise noted, references in this registration statement to “ALL SOFT GELS INC.” the “Company,” “we,” “our” or “us” means ALL SOFT GELS INC.

FORWARD-LOOKING STATEMENTS


This document contains “forward-looking statements”.  All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objections of management for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions or performance; any statements or belief; and any statements of assumptions underlying any of the foregoing.

Forward-looking statements may include the words “may,” “could,” “estimate,” “intend,” “continue,” “believe,” “expect” or “anticipate” or other similar words. These forward-looking statements present our estimates and assumptions only as of the date of this report. Accordingly, readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the dates on which they are made. Except for our ongoing securities laws, we do not intend, and undertake no obligation, to update any forward-looking statement.  Additionally, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 most likely do not apply to our forward-looking statements as a result of being a penny stock issuer.  You should, however, consult further disclosures we make in future filings of our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

Although we believe the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements.  Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties.
AVAILABLE INFORMATION

We file annual, quarterly and special reports and other information with the SEC that can be inspected and copied at the public reference facility maintained by the SEC at 100 F Street, N.E., Room 1580, Washington, D.C. 20549-0405. Information regarding the public reference facilities may be obtained from the SEC by telephoning 1-800-SEC-0330. The Company’s filings are also available through the SEC’s Electronic Data Gathering Analysis and Retrieval System which is publicly available through the SEC’s website (www.sec.gov). Copies of such materials may also be obtained by mail from the public reference section of the SEC at 100 F Street, N.E., Room 1580, Washington, D.C. 20549-0405 at prescribed rates.
3

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

ALL SOFT GELS INC.
Statements 

Brain Scientific Inc. and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)
  September 30,  December 31, 
  2017  2016 
ASSETS      
Current assets      
Cash and cash equivalents $60  $160 
Accounts Receivable  57   - 
Inventory  2,260   3,420 
Total current assets  2,377   3,580 
Total Assets  2,377   3,580 
         
LIABILITIES AND (DEFICIENCY IN) STOCKHOLDERS’ EQUITY        
Current liabilities        
         
Accounts payable  7,189   6,262 
Due to related parties  70,358   42,863 
Convertible notes payable  69,600   35,000 
Total current liabilities  147,147   84,125 
         
Commitments and contingencies  -   - 
         
Stockholders’ equity (deficit)        
         
Common stock, $0.001 par value, 50,000,000 shares authorized, 10,000,000 shares issued and outstanding as of September 30, 2017 and December 31, 2016.  10,000   10,000 
Additional paid-in capital  4,303   238 
Accumulated deficit  (159,073)  (90,783)
Total (deficiency in) stockholders’ equity  (144,770)  (80,545)
         
Total liabilities and stockholders’ equity $2,377  $3,580 

See

  March 31,
2020
  December 31,
2019
 
  (Unaudited)    
ASSETS      
CURRENT ASSETS:      
Cash $27,947  $261,436 
Accounts receivable  6,706   5,555 
Inventory  371   - 
Prepaid expenses and other current assets  10,329   21,637 
Prepaid expenses and other current assets - related party  700   700 
TOTAL CURRENT ASSETS  46,053   289,328 
         
Property and equipment, net  1,333   1,674 
         
TOTAL ASSETS $47,386  $291,002 
         
LIABILITIES AND STOCKHOLDERS' DEFICIT        
         
CURRENT LIABILITIES:        
Accounts payable and accrued expenses $495,091  $298,578 
Accounts payable and accrued expenses - related party  8,737   9,263 
Notes payable  70,000   50,000 
Convertible notes payable, net  565,781   499,232 
Finance lease - short term  4,595   6,377 
Loans payable - related party  322,967   323,084 
TOTAL CURRENT LIABILITIES:  1,467,171   1,186,534 
         
TOTAL LIABILITIES  1,467,171   1,186,534 
         
Commitments and contingencies  -   - 
         
STOCKHOLDERS' DEFICIT        
         
Preferred stock, $0.001 par value; 10,000,000 shares authorized, 0 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively  -   - 
Common stock, $0.001 par value; 200,000,000 shares authorized, 19,383,794 and 19,380,460 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively  19,384   19,381 
Additional paid in capital  2,772,711   2,756,798 
Accumulated deficit  (4,211,193)  (3,672,077)
Accumulated other comprehensive income  (687)  366 
TOTAL STOCKHOLDERS' DEFICIT  (1,419,785)  (895,532)
         
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $47,386  $291,002 

The accompanying notes toare an integral part of these unaudited condensed consolidated financial statements.

4

Table of Contents


ALL SOFT GELS INC.

Brain Scientific Inc. and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)
  
For the
Three Months Ended
September 30,
2017
  
For the
Three Months Ended
September 30,
2016
  
For the
Nine Months Ended
September 30,
2017
  
For the
Nine Months Ended
September 30,
2016
 
         
         
         
             
Revenue $272  $-  $7,022  $- 
Cost of good sold $(20)  -   (1,160)  - 
Gross Profit  252   -   5,862   - 
                 
Operating expenses:                
General and administrative  27,908   24,282   70,087   69,373 
                 
Total operating expenses  27,908   24,282   70,087   69,373 
                 
Net Operating Loss  (27,656)  (24,282)  (64,225)  (69,373)
                 
Other income (expense):                
Interest expense  (1,403)  -   (4,065)  - 
Total other expense  (1,403)  -   (4,065)  - 
                 
Loss before provision for income taxes  (29,059)  (24,282)  (68,290)  (69,373)
                 
Provision for income taxes  -   -   -   - 
                 
Net loss $(29,059) $(24,282) $(68,290) $(69,373)
                 
Net loss per share – basic & diluted $(0.00) $(0.00) $(0.01) $(0.01)
                 
Weighted average shares outstanding – basic & diluted  10,000,000   10,000,000   10,000,000   9,895,000 
See AND COMPREHENSIVE LOSS

(Unaudited)

  Three Months Ended
March 31,
 
  2020  2019 
       
REVENUE $133,845  $2,250 
         
COST OF GOODS SOLD  104,982   - 
         
GROSS PROFIT  28,863   2,250 
         
SELLING, GENERAL AND ADMINISTRATIVE        
Research and development  96,390   22,290 
Professional fees  123,608   111,073 
Sales and marketing expenses  40,584   47,792 
Occupancy expenses  11,638   22,060 
General and administrative expenses  208,635   201,241 
TOTAL SELLING, GENERAL AND ADMINISTRATIVE  480,855   404,456 
         
LOSS FROM OPERATIONS  (451,992)  (402,206)
         
OTHER INCOME (EXPENSE):        
Interest expense  (88,291)  (8,053)
Other income  1,290   - 
Foreign currency transaction loss  (123)  - 
TOTAL OTHER EXPENSE  (87,124)  (8,053)
         
LOSS BEFORE INCOME TAXES  (539,116)  (410,259)
         
PROVISION FOR INCOME TAXES  -   - 
         
NET LOSS  (539,116)  (410,259)
         
OTHER COMPREHENSIVE LOSS        
Foreign currency translation adjustment  (1,053)  - 
TOTAL COMPREHENSIVE LOSS $(540,169) $(410,259)
         
NET LOSS PER COMMON SHARE        
Basic and diluted $(0.03) $(0.02)
         
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING        
Basic and diluted  19,380,460   19,205,624 

The accompanying notes toare an integral part of these unaudited condensed consolidated financial statements.


5Brain Scientific Inc. and Subsidiaries


TableCONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT

              Accumulated    
        Additional     Other    
  Common Stock  Paid-in  Accumulated  Comprehensive    
  Shares  Amount  Capital  Deficit  Income  Total 
                   
Balance at December 31, 2019  19,380,460  $19,381  $2,756,798  $(3,672,077) $366  $(895,532)
Fair value of stock options vested  -   -   5,914   -   -   5,914 
Issuance of common stock for services  3,334   3   9,999   -   -   10,002 
Foreign currency translation adjustment  -   -   -   -   (1,053)  (1,053)
Net loss  -   -   -   (539,116)      (539,116)
Balances at March 31, 2020  19,383,794  $19,394  $2,772,711  $(4,211,193) $(687) $(1,419,785)

              Accumulated    
        Additional     Other    
  Common Stock  Paid-in  Accumulated  Comprehensive    
  Shares  Amount  Capital  Deficit  Income  Total 
                   
Balance at December 31, 2018  19,205,624  $19,206  $2,595,034  $(2,668,212) $          -  $(53,972)
Fair value of stock options vested  -   -   4,334   -   -   4,334 
Issuance of common stock for services  13,334   13   548   -   -   561 
Net loss  -   -   -   (410,259)      (410,259)
Balances at March 31, 2019  19,218,958  $19,219  $2,599,916  $(3,078,471) $-  $(459,336)

The accompanying notes are an integral part of Contents

these consolidated financial statements.


ALL SOFT GELS INC.

Brain Scientific Inc. and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)
  For the  For the 
  Nine Months Ended  Nine Months Ended 
  September 30,  September 30, 
  2017  2016 
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $(68,290) $(69,373)
Adjustments to reconcile net loss to net cash used in operating activities:        
Imputed interest  4,065   - 
Changes in assets and liabilities:        
Accounts receivable  (57)  - 
Inventory  1,160   - 
Accounts payable  927   30,360 
Due to related parties  11,095   39,063 
         
Net cash used in operating activities  (51,100)  50 
         
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from officer loan  16,400   - 
Proceeds from convertible notes payable  34,600   - 
         
Net cash provided by financing activities  51,000   - 
         
Net decrease in cash and cash equivalents  (100)  50 
         
Cash and cash equivalents at beginning of period  160   50 
         
Cash and cash equivalents at end of period $60  $100 
         
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Interest paid $-  $- 
Income taxes paid $-  $- 
         
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Offset officer salary payable against subscription receivable $-  $10,000 
See

(Unaudited)

  Three Months Ended
March 31,
 
  2020  2019 
       
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $(539,116) $(410,259)
Change in net loss to net cash used in operating activities:        
Depreciation and amortization expense  341   299 
Amortization of debt discount  66,549   3,117 
Fair value of stock options vested  5,914   4,334 
Common stock issued for services  10,002   561 
Changes in operating assets and liabilities:        
Accounts receivable  (1,151)  - 
Inventory  (371)  - 
Other liabilities  (1,782)  (1,411)
Prepaid expenses and other current assets  11,308   (5,707)
Accounts payable and accrued expenses  196,513   17,163 
Accounts payable - related party  (526)  (31,900)
NET CASH USED IN OPERATING ACTIVITIES $(252,319) $(423,803)
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of property and equipment $-  $(1,005)
NET CASH USED IN INVESTING ACTIVITIES $-  $(1,005)
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from convertible notes payable $-  $230,000 
Proceeds from note payable  20,000   - 
Proceeds from related party loans  -   75,000 
NET CASH PROVIDED BY FINANCING ACTIVITIES $20,000  $305,000 
         
Effect of exchange rate changes on cash  (1,170)  - 
         
NET CHANGE IN CASH  (233,489)  (119,808)
CASH AT BEGINNING OF THE PERIOD  261,436   163,563 
CASH AT END OF THE PERIOD $27,947  $43,755 
         
Supplemental Disclosure of Cash Flow Information        
         
Cash paid for interest $-  $- 
Cash paid for taxes $-  $- 
         
Supplemental Disclosure of Non-Cash Investing and Financing Activities        
         
Financing fees payable to a related party related to the issuance of convertible debentures $-  $18,400 

The accompanying notes toare an integral part of these unaudited condensed consolidated financial statements.

6


ALL SOFT GELS

BRAIN SCIENTIFIC INC.

AND SUBSIDIARIES

Notes to Financial Statements

(Unaudited)
NoteNOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

NOTE 1 – Nature of Business and Significant Accounting Policies


Reclassifications
Certain prior year amounts have been reclassified to conform to the current period presentation.  These reclassifications had no impact on net earnings, financial position, or cash flows.

Nature of Business
ALL SOFT GELS INC. (“the Company”ORGANIZATION AND NATURE OF OPERATIONS

Brain Scientific Inc. (the “Company”), was incorporated inunder the laws of the state of Nevada on November 18, 2013 (“Inception”), to market a soft gel Kre-Alkalyn capsule.

under the name All Soft Gels Inc. The Company on September 21, 2018 acquired MemoryMD, Inc. (“MemoryMD”), a privately held Delaware corporation formed in February 2015. Upon completion of the acquisition, MemoryMD is treated as the surviving entity and accounting acquirer although the Company was the legal acquirer. Accordingly, the Company’s historical financial statements are those of MemoryMD, the surviving entity and accounting acquirer. MemoryMD is a production stage company.  All Soft Gels, Inc. has commencedcloud computing, data analytics and medical device technology company in the NeuroTech and brain monitoring industries seeking to commercialize its operations of having one product, a soft-gel capsule named All Soft Gels Kre-Alkalyn Liquid Gels, manufactured by an unaffiliated outside provider (Soft Gel Technologies, Inc. (SGTI)EEG devices and caps. The Company is headquartered in New York, New York.

Reverse Merger and Corporate Restructure

On September 21, 2018, the Company has one major order distributedentered into a merger agreement (the “Merger Agreement”) with MemoryMD and sold over 400 BottlesAFGG Acquisition Corp. to acquire MemoryMD (the “Acquisition”). The transactions contemplated by the Merger Agreement were consummated on September 21, 2018 and, pursuant to the terms of the Merger Agreement, all outstanding shares of MemoryMD were exchanged for shares of the Company’s common stock. Accordingly, the Company acquired 100% of MemoryMD in exchange for the issuance of shares of the Company’s common stock and MemoryMD became the Company’s wholly owned subsidiary. The Company issued an additional 4,083,252 shares of its common stock upon the automatic conversion at the closing of an aggregate of $1,507,000 principal amount plus accrued interest of outstanding convertible promissory notes issued by MemoryMD, and it further issued an additional 1,604,378 shares of its common stock upon the automatic conversion immediately subsequent to the closing of an aggregate of $640,000 principal amount plus accrued interest of outstanding convertible promissory notes issued by MemoryMD. Furthermore, as of the dateclosing, Mr. Amer Samad, the sole director and executive officer until the consummation of this report.the Acquisition, committed to tender for cancellation 6,495,000 shares of the Company’s common stock as part of the conditions to closing, of which 6,375,000 have been cancelled at December 31, 2018 and 120,000 are expected to be cancelled as soon as practicable. Total shares issued as a result of the Acquisition was 13,421,752.

The Acquisition has been accounted for as a reverse recapitalization of Brain Scientific by MemoryMD, but in substance as a capital transaction, rather than a business combination since Brain Scientific had nominal or no operations and assets prior to and as of the closing of the Acquisition. The transaction is deemed a reverse recapitalization and the accounting is similar to that resulting from a reverse acquisition, except that no goodwill or other intangible assets should be recorded. For accounting purposes, MemoryMD is treated as the surviving entity and accounting acquirer although Brain Scientific was the legal acquirer. Accordingly, the Company’s historical financial statements are those of MemoryMD.

All references to common stock, share and per share amounts have been retroactively restated to reflect the reverse recapitalization as if the transaction had taken place as of the beginning of the earliest period presented.

Assignment and Assumption Agreement

As of immediately prior to the closing of the Acquisition, the Company entered into an Assignment and Assumption Agreement with Chromium 24 LLC, pursuant to which Chromium 24 LLC assumed all of the Company’s remaining assets and liabilities through the closing of the Acquisition. Accordingly, as of the closing of the Acquisition, Brain Scientific had no assets or liabilities other than the shares of MemoryMD acquired in the Acquisition.

Name Change and Increase in Authorized Shares

On September 18, 2018, the Company filed an amendment to its certificate of incorporation with the Nevada Secretary of State to change its name to Brain Scientific Inc. On September 18, 2018, FINRA approved of the name change as well as a ticker symbol change, which was effective as of September 19, 2018. In addition, the Company increased its authorized shares of common stock from 50,000,000 to 200,000,000 and created and authorized 10,000,000 shares of undesignated preferred stock.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

Unaudited Interim Financial Information

The Company has prepared the accompanying condensed consolidated financial statements pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial reporting. These consolidated financial statements are unaudited and, in the Company’s opinion, include all adjustments, consisting of normal recurring adjustments and accruals necessary for a fair presentation of its balance sheets, operating results, and cash flows for the periods presented. Operating results for the periods presented are not necessarily indicative of the results that may be expected for 2020. Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) have been omitted in accordance with the rules and regulations of the SEC. These consolidated financial statements should be read in conjunction with the audited financial statements and accompanying notes.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles and reflect all adjustments which, in the opinionGAAP.

Principles of management, are necessary for a fair presentation. All such adjustments are of a normal recurring nature.

Consolidation

The Company has adopted a fiscal year endevaluates the need to consolidate affiliates based on standards set forth in ASC 810 Consolidation (“ASC 810”).

The consolidated financial statements include the accounts of December 31st.


the Company and its subsidiaries, MemoryMD and MemoryMD - Russia. The operations of the newly formed 100% wholly owned subsidiary, MemoryMD – Russia, are included beginning April 1, 2019. All significant consolidated transactions and balances have been eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformityaccordance with accounting principles generally accepted in the United StatesU.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosuredisclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.


Significant estimates include the useful life of property and equipment and assumptions used in the valuation of options and warrants.

Cash and Cash Equivalents

Cash and equivalents include

The Company considers all highly liquid temporary cash investments with initial maturitiesan original maturity of three months or less.  less to be cash equivalents. At March 31, 2020 and December 31, 2019, the Company had no cash equivalents.

The Company maintains itsCompany’s cash balances at credit-worthyis held with financial institutions, that are insured byand the account balances may, at times, exceed the Federal Deposit Insurance Corporation (“FDIC”)(FDIC) insurance limit. Accounts are insured by the FDIC up to $250,000.  Deposits$250,000 per financial institution. The Company has not experienced any losses in such accounts with these banks may exceed the amount of insurance provided on such deposits; however, these deposits typically may be redeemed upon demand and, therefore, bear minimal risk.financial institutions. As of September 30, 2017March 31, 2020 and December 31, 2016,2019, the Company had no cash equivalents.$0 and $11,436, respectively, in excess over the FDIC insurance limit.


Accounts Receivable
Trade accounts receivable

BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

Inventory

Inventory consists of finished goods that are periodically evaluatedvalued at lower of cost or market using the weighted average method.  As of March 31, 2020 and December 31, 2019, the Company had inventory totaling $371 and $0, respectively.

Property, Equipment and Depreciation

Property and equipment are recorded at cost, less depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Expenditures for collectability based on past credit historyrepair and maintenance are charged to operations as incurred. Property and equipment consisted of computer equipment, with customersan estimated useful life of three years. Depreciation expense was $341 and their current financial condition. Bad debts expense or write offs$299 for the three months ended March 31, 2020 and 2019, respectively.

Convertible Notes Payable

The Company has issued convertible notes, which contain variable conversion features, whereby the outstanding principal and accrued interest automatically convert into common shares at a fixed price which may be at a discount to the common stock at the time of receivablesconversion. The conversion features of these notes are determined oncontingent upon future events, whereby, the basis of loss experience, known and inherent risksholder agreed not to convert until the contingent future event has occurred.

Revenue Recognition

On January 1, 2018, the Company adopted ASC Topic 606 Revenue from Contracts with Customers. This guidance requires an entity to recognize revenue by applying the following steps:  (1) identify the contract with a customer; (2) identify the performance obligations in the receivable portfoliocontract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and current economic conditions. During(5) recognize revenue when each performance obligation is satisfied. Once the periods ended September 30, 2017 and September 30, 2016, the Company wrote off accounts receivable totaling $0 and $0, respectively. There were no allowances for doubtful accounts recorded for the period ended September 30, 2017 or the year ended December 31, 2016.

Income Taxes
The Company accounts for income taxes using the asset and liability method, which requires the establishment of deferred tax assets and liabilities for the temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at enacted tax rates expected to be in effect when such amountssteps are realized or settled. The effect on deferred tax assets and liabilities of a change in tax ratesmet, revenue is recognized, in income ingenerally upon receiving a letter of acceptance from the period that includes the enactment date.  A valuation allowance is provided to the extent deferred tax assets may not be recoverable after consideration of the future reversal of deferred tax liabilities, tax planning strategies, and projected future taxable income. 

Fair Value of Financial Instruments
Under FASB ASC 820-10-05, the Financial Accounting Standards Board establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements.  This Statement reaffirms that fair value is the relevant measurement attribute. The adoption of this standard did not have acustomer. There has been no material effect on the Company’s financial statements as reflected herein. The carrying amountsa result of cash and accrued expenses reported on the balance sheet are estimated by management to approximate fair value primarily due to the short term nature of the instruments.  adopting Topic 606.

The Company had no items that required fair value measurement on a recurring basis.


ALL SOFT GELS INC.
Notes to Financial Statements
(Unaudited)
Revenue recognition
For revenue from product sales, the Company recognizes revenue using four basic criteria that must be met beforefrom the sale of NeuroCaps, Universal as well as revenue can be recognized: (1) persuasive evidencefrom the sale of an arrangement exists; (2) delivery has occurred; (3)goods purchased through manufacturers of medical devices. All revenue for the selling pricethree months ended March 31, 2020 is fixedfrom the sale of medical devices purchased from Neurotech, a related party.

Research and determinable;Development Costs

The Company expenses all research and (4) collectabilitydevelopment costs as they are incurred. Research and development includes expenditures in connection with in-house research and development salaries and staff costs, application and filing for regulatory approval of proposed products, regulatory and scientific consulting fees, as well as contract research, data collection, and monitoring, related to the research and development of the cloud infrastructure, data imaging, and proprietary products and technology. Research and development costs recognized in the statement of operations for the three months ended March 31, 2020 and 2019 were $96,390 and $22,290, respectively.

Sales and Marketing

Advertising and marketing costs are expensed as incurred. Advertising and marketing costs recognized in the statement of operations for the three months ended March 31, 2020 and 2019 were $40,584 and $47,792, respectively.

Stock-based Compensation

The Company measures and recognizes compensation expense for all stock-based payments at fair value over the requisite service period. The Company uses the Black-Scholes option pricing model to determine the weighted average fair value of options and warrants. Equity-based compensation expense is reasonably assured. Determination of criteria (3) and (4) arerecorded in administrative expenses based on management’s judgment regarding the fixed natureclassification of the selling pricesemployee or vendor. The determination of fair value of stock-based payment awards on the date of grant using an option-pricing model is affected by our stock price as well as by assumptions regarding a number of subjective variables. These variables include, but are not limited to, the expected stock price volatility over the term of the products deliveredawards, and the collectability of those amounts. Provisions for discountsactual and rebates to customers, estimated returns and allowances, and other adjustments are provided for in the same period the related sales are recorded. The Company defers any revenue for which the product has not been delivered or is subject to refund until such time that the Company and the customer jointly determine that the product has been delivered or no refund will be required.projected employee stock option exercise behaviors.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

Basic and Diluted Net Loss Per Common Share

The basic

Basic net loss per share is computed by dividing the net loss by the weighted average number of common shares outstanding during the period. Diluted net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding. Diluted net loss per common share is computed by dividingoutstanding for the net loss adjusted on an “asperiod and, if converted” basis, by the weighted average number ofdilutive, potential common shares outstanding plus potentialduring the period. Potentially dilutive securities. Forsecurities consist of the periods presented, there were no outstanding potentialincremental common shares issuable upon exercise of common stock equivalents such as stock options, warrants and thereforeconvertible debt instruments. Potentially dilutive securities are excluded from the computation if their effect is anti-dilutive. As a result, the basic and diluted earnings per share resultamounts for all periods presented are identical. In the three months ended March 31, 2020 2,302,250 anti-dilutive securities were excluded from the computation.

Fair Value of Financial Instruments

The Company’s financial instruments are measured and recorded at fair value based on inputs and assumptions that market participants would use in pricing an asset or a liability. Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining fair value, management considers the principal or most advantageous market in which the Company would transact, and also considers assumptions that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance.

Fair value is determined for assets and liabilities using a three-tiered value hierarchy into which these assets and liabilities are grouped based upon significant inputs as follows:

Level 1 - Quoted prices in active markets for identical assets or liabilities.

Level 2 - Observable inputs, other than Level 1 prices, such as quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. When a determination is made to classify a financial instrument within Level 3, the determination is based upon the lack of significance of the observable parameters to the overall fair value measurement. However, the fair value determination for Level 3 financial instruments may consider some observable market inputs.

The lowest level of significant input determines the placement of the entire fair value measurement in the same figure.


Stock-based compensation
hierarchy. The Company adopted FASB guidance on stock based compensation upon inception at November 18, 2013. Under FASB ASC 718-10-30-2, all share-based paymentscarrying values of cash, prepaid expenses and other current assets, convertible notes, accounts payable, loans payable and due to employees, including grantsothers approximate fair value due to the short-term nature of employee stock options, to be recognized in the income statement based on their fair values. Pro forma disclosure is no longer an alternative.  these items.

The Company did not issuehave any stockother Level 1, Level 2 or optionsLevel 3 assets or liabilities as of March 31, 2020 and December 31, 2019.

Income Taxes

The Company accounts for services or compensationincome taxes using the asset-and-liability method in accordance with ASC Topic 740, “Income Taxes”. Deferred tax assets and liabilities are recognized for the nine months ended September 30, 2017future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and September 30, 2016.


Our employee stock-based compensation awardsliabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are accounted for undermeasured using enacted tax rates expected to apply to taxable income in the fair value method of accounting, as such, we record the related expense basedyears in which those temporary differences are expected to be recovered or settled. The effect on the more reliabledeferred tax assets and liabilities of a change in tax rate is recognized in the period that includes the enactment date. A valuation allowance is recorded if it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized in future periods.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

The Company follows the guidance in ASC Topic 740-10 in assessing uncertain tax positions. The standard applies to all tax positions and clarifies the recognition of tax benefits in the financial statements by providing for a two-step approach of recognition and measurement. The first step involves assessing whether the tax position is more-likely-than-not to be sustained upon examination based upon its technical merits. The second step involves measurement of the services provided, oramount to be recognized. Tax positions that meet the fair market valuemore-likely-than-not threshold are measured at the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate finalization with the stock issued multipliedtaxing authority. The Company recognizes the impact of an uncertain income tax position in the financial statements if it believes that the position is more likely than not to be sustained by the numberrelevant taxing authority. The Company will recognize interest and penalties related to tax positions in income tax expense. As of shares awarded.


We accountMarch 31, 2020 and December 31, 2019, the Company had no unrecognized uncertain income tax positions.

On December 22, 2017, the passage of legislation commonly referred to as the Tax Cuts and Jobs Act (“TCJA”) was enacted and significantly revised the U.S. income tax law. The TCJA includes changes, which reduce the corporate income tax rate from 34% to 21% for our employee stock options underyears beginning after December 31, 2017. On December 22, 2017, Staff Accounting Bulletin No. 118 (“SAB 118”) was issued and allows a company to recognize provisional amounts when it does not have the fair value methodnecessary information available, prepared or analyzed, including computations, in reasonable detail to complete its accounting for the change in tax law. SAB 118 provides for a measurement of accounting using a Black-Scholes valuation modelup to measure stock option expense atone year from the date of grant. We do not backdate, re-price,enactment.

Recent Issued Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the Financial Accounting Standard Board (“FASB”) or grant stock-based awards retroactively. Asother standard setting bodies that the Company adopts as of the datespecified effective date. Unless otherwise discussed, the Company does not believe that the impact of this report, we have not issued any stock options.


Recently Issued Accounting Pronouncements
There are various other updates recently issued most of which represented technical corrections to the accounting literature or application to specific industries andstandards that are not expected to ayet effective will have a material impact on the Company’s consolidated financial position or results of operations or cash flows.

Note 2upon adoption.

In June 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2016-13, “Measurement of Credit Losses on Financial Instruments,” which requires measurement and recognition of expected credit losses at the point a loss is probable to occur, rather than expected to occur, which will generally result in earlier recognition of allowances for credit losses. The new guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company adopted ASU 2016-13 in the first quarter of 2020 and the adoption did not have a material impact on its condensed consolidated financial statements.

NOTE 3Going Concern

As shown in theGOING CONCERN

The accompanying financial statements have been prepared in conformity with U.S. GAAP, which contemplate continuation of the Company has incurred recurringas a going concern for a period of one year from the issuance of these financial statements. For the three months ended March 31, 2020, the Company had $133,845 in revenues, a net losses fromloss of $539,116 and had net cash used in operations resulting in anof $252,319. Additionally, as of March 31, 2020, the Company had working capital deficit, stockholders’ deficit and accumulated deficit of $159,073, cash of $60,$1,421,118, $1,419,785 and a working capital deficit of ($144,770) as of September 30, 2017.  These factors$4,211,193 respectively. It is management’s opinion that these conditions raise substantial doubt about the Company’s ability to continue as a going concern. Management is actively pursuing new ventures to increase revenues. In addition,concern for a period of twelve months from the Company is currently seeking additional sourcesdate of capital to fund short term operations. The Company, however, is dependent upon its ability to secure equity and/or debt financing and there are no assurances that the Company will be successful, therefore, without sufficient financing it would be unlikely for the Company to continue as a going concern. 

issuance of these financial statements.

The financial statements do not include any adjustments that might result fromto reflect the outcome of any uncertainty as to the Company’s ability to continue as a going concern. The financial statements also do not include any adjustments relating topossible future effect on the recoverability and classification of recorded asset amounts,assets or the amounts and classifications of liabilities that mightmay result from the outcome of this uncertainty.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

Successful completion of the Company’s development program and, ultimately, the attainment of profitable operations are dependent upon future events, including obtaining adequate financing to fulfill its development activities, acceptance of the Company’s patent applications and ultimately achieving a level of sales adequate to support the Company’s cost structure. However, there can be necessary shouldno assurances that the Company will be unableable to continue as a going concern.

Note 3 – Accounts receivable
Accounts receivable was $57 and $0 at September 30, 2017 and December 31, 2016, respectively.  There was no allowance for uncollectible amounts on the Company’s balance sheet at September 30, 2017 as the balance is considered fully collectible.

ALL SOFT GELS INC.
Notes to Financial Statements
(Unaudited)
Note 4 – Inventory
Inventory consists of soft-gel capsules produced bysecure additional equity investments or achieve an independent third- party vendor.  At September 30, 2017 and December 31, 2016, inventory consisted of the following:
  September 30,  December 31, 
  2017  2016 
Finished goods inventory $2,260  $3,420 

Inventory is valued at the lower of cost or market, and is determined by the first-in, first-out method.
adequate sales level.

Note

NOTE 4 – CONVERTIBLE NOTES PAYABLE

In January 2019, the Company commenced an offering of up to $500,000 pursuant to which the Company will issue convertible notes to investors. On January 18, 2019, February 5, – Convertible Notes Payable

In November 2016,2019 and July 23, 2019, the Company issued athree such convertible notenotes payable to three investors for $100,000, $130,000 and $150,000, respectively. The notes bear interest at a third party investor for cash proceeds infixed rate of 10% per annum, computed based on a 360-day year and mature on the amountearlier of $35,000 (the “November 2016 Convertible Note”.  The November 2016 Convertible Note was originally due 90 daysone year from the date of issuance or the note, but was further extended to  December 1, 2017. At the discretionconsummation of an equity or equity-linked round of financing of the investor, thisCompany in excess of $1,000,000 (“Qualified Financing”) or other event pursuant to which conversion shares are to be issued pursuant to the terms of the note. On February 28, 2020, the Company and the holder of the January 18, 2019 convertible note is alsoagreed to extend the maturity date of the January 18, 2019 convertible note to January 18, 2021. Also on February 28, 2020, the Company and the holder of the February 5, 2019 convertible note agreed to extend the maturity date of the February 5, 2019 convertible note to February 5, 2021.

The notes are convertible into common stock of the Company 90 days after issuancefollowing events on the following terms: with no action on the part of the note holder upon the consummation of a Qualified Financing, the debt will be converted to new round stock based on the product of the outstanding principal and accrued interest multiplied by 1.35, then divided by the accrual per share price of the new round common stock. If a change of control occurs or if the Company completes a firmly underwritten public offering of its common stock prior to the Qualified Financing the notes would, at the election of the holders of a majority of the outstanding principal of the notes, be either payable on demand as of the closing of such change of control or Initial Public Offering (‘IPO”) or convertible into shares of common stock immediately prior to such change of control transaction or IPO transaction at a rate of $0.002price per share equal to the lesser of the per share value of the common stock as determined by the Company’s Board of Directors or the per share consideration to be received by the holders of the common stock in such change of control or IPO transaction. Based on the terms of the conversion, the holders may receive a discount, and the notes are considered to have a contingent beneficial conversion feature. If conversion of the debt occurs, the Company will recognize an expense related to the intrinsic value. The Company recorded $37,541of accrued interest and has a total outstanding principal balance of 17,500,000 shares.  Since$380,000 as of March 31, 2020.

In the event that the Company consummates a financing prior to the Maturity Date, other than a Qualified Financing, and the economic terms thereof are more favorable to the investors in such financing than the terms of the note, the note shall automatically be amended to reflect such more favorable economic terms.

December 31, 2019 Securities Purchase Agreement

On December 31, 2019, the Company entered into a Securities Purchase Agreement and issued and sold to a third party (the “Investor”) a Convertible Note in the original principal amount of $275,000 (the “Note”), and a warrant to purchase 100,000 shares of the Company’s common stock (the “Warrant”). The aggregate purchase price received by the Company was $250,000 after an original issue discount of $25,000. A one-time interest charge of 8% was applied on December 31, 2019 and will be payable, along with the Principal, on July 31, 2020 (the “Maturity Date”), as may be extended at the option of the Investor.

The unpaid outstanding principal amount and accrued and unpaid interest under the Note shall be convertible into shares of the Company’s common stock at any time at the option of the Investor. The conversion price shall be equal to 80% multiplied by the price per share paid by the investors in the next capital raising transaction consummated by the Company in the amount of $1,000,000 or more (the “Qualified Financing”), subject to adjustments as provided in the Note. In the event the Investor elects to convert the Note prior to a Qualified Financing, the conversion price shall be the effective exercise price per share from time to time pursuant to the Warrant. At any time prior to the Maturity Date, upon 10 business days’ notice to the Investor, the Company shall have the right to pre-pay the entire remaining principal amount of the Note subject to the pre-payment terms contained in the Note. The note is valued at face value and not considered a derivative since the Qualified Financing is at the control of the Company. The Company recorded $9,429 of accrued interest and has a total outstanding principal balance of $275,000 as of March 31, 2020.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

The Note contains a price-based anti-dilution provision, pursuant to which the conversion price of the November 2017 Convertible Note shall be reduced upon the occurrence of certain dilutive issuances of Company securities as set forth in the Note. The conversion of the Note is also subject to a beneficial ownership limitation of 4.99% of the number of shares of common stock outstanding immediately after giving effect to such conversion. In the event the Company, prior to the Maturity Date, issues any Security (as defined in the Note) with any term more favorable to the holder of such Security or with a term in favor of the holder of such Security that was abovenot similarly provided to the stock priceInvestor, then at the Investor’s option such term shall become a part of $0.001 established in recent transactions, there was no beneficial conversion feature or discount associated with this note.the Note. The Company calculated imputed interest atalso agreed to provide piggy-back registration rights to the rate of 8% per year on this note, and charged the amount of $706 and $2,093Investor pursuant to operations and credited additional paid-in capital during the three and nine months ended September 30, 2017.

In January 2017, which the Company issued a convertible note payable inshall include all shares issuable upon conversion of the amountNote on the next registration statement the Company files with the Securities and Exchange Commission.

The Note contains events of $34,600 (the “January 2017 Convertible Note”). This note was originallydefault which, among other things, entitle the Investor to accelerate the due 90 days from the date of the note, but was further extendedunpaid principal amount of, and all accrued and unpaid interest on, the Note. Upon the occurrence of any event of default, the outstanding balance shall immediately and automatically increase to December 1, 2017. At the discretion130% of the investor, this note is also convertible into common stockoutstanding balance immediately prior to the event of the Company 90 days after issuance at a rate of $0.002 per share, or a total of 17,300,000 shares.  Sincedefault, and the conversion price of the January 2017 Convertible Note was aboveshall be redefined to equal 65% of the stocklowest trade accruing during the 10 consecutive Trading Days (as defined in the Note) immediately preceding the applicable Conversion Date (as defined in the Note). Nickolay Kukekov, a director of the Company, and a third party, each has personally guaranteed the repayment of the Note.

The Warrant has an exercise price of $0.001 established$1.25 per share (the “Exercise Price”), subject to adjustments as provided in recent transactions, there was nothe Warrant, and has a term of five years. The Warrant contains a price-based anti-dilution provision, pursuant to which the exercise price of the Warrant shall be reduced upon the occurrence of certain dilutive issuances of securities as set forth in the Warrant, with a corresponding increase in the number of shares underlying the Warrant if the dilutive event occurs during the first three years of the Warrant, and a cashless exercise provision. The exercise of the Warrant is subject to a beneficial conversion feature associated with this note.   The January 2017 Convertible Note was not funded until January 13, 2017, and therefore was recorded onownership limitation of 9.99% of the books on January 13, 2017.number of shares of common stock outstanding immediately after giving effect to such exercise. The Company calculated imputedthe Warrants at fair value of $130,768 using the Monte Carlo model, which was recognized as a discount to the Note and is being amortized as interest atexpense over the rateremaining term of 8% perthe notes.

In the year on this note,ended December 31, 2019, the Company recorded a total debt discount of $155,768 related to the above convertible notes. Amortization of the debt discount is recorded as interest expense and charged the amounta total of $697 and $1,972 to operations and credited additional paid-in capital$66,549 was amortized during the three and nine months ended September 30, 2017.March 31, 2020.

NOTE 5 – PROMISSORY NOTES

October 23, 2019 Note

On October 23, 2019, an investor of the Company subscribed for a promissory note (the “October Note”) and loaned to the Company $50,000.

The October Note bears interest at a fixed rate of 14% per annum, computed based on a 360-day year of twelve 30-day months, which interest will be payable quarterly until the maturity date. The principal amount and any accrued and unpaid interest due under the October Note is payable on October 21, 2020. The Company recorded $1,359 of accrued interest and has a total outstanding principal balance of $50,000 as of March 31, 2020.

The October Note contains customary events of default, which, if uncured, entitle the lender to accelerate the due date of the unpaid principal amount of, and all accrued and unpaid interest on, the October Note.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

February 21, 2020 Note

On February 21, 2020, a third party loaned the Company $20,000, evidenced by a non-convertible promissory note (the “February Note”).The February Note bears interest at a fixed rate of 12% per annum, computed based on a 360-day year of twelve 30-day months, which interest will be payable quarterly until the maturity date. The principal amount and any accrued and unpaid interest due under the February Note is payable on July 1, 2020. The Company recorded $260 of accrued interest and has a total outstanding principal balance of $20,000 as of March 31, 2020.

The February Note contains customary events of default, which, if uncured, entitle the lender to accelerate the due date of the unpaid principal amount of, and all accrued and unpaid interest on, the February Note.

NOTE 6 – OTHER LIABILITIES

In 2016, the Company recorded a liability in connection with the sale of two Electroencephalograms (“EEG”) machines as it provided a guarantee to the customer’s financing company (See Note 2). In June 2017, the customer defaulted on its payments and an additional $19,107 was booked as a liability and recognized as a loss on the sale of the assets for interest and some taxes related to the transaction. As of March 31, 2020 and December 31, 2019, total liability to the financing company reflected in Other Liabilities is $4,595 and $6,377, respectively.

Future minimum commitments related to the EEG liability consisted of the following at March 31, 2020:

Years ended December 31, Amount (USD) 
Remainder 2020  4,595 
Total $4,595 
Note 6

NOTE 7Related Party Transactions


RELATED PARTY TRANSACTIONS

During the nineyear ended December 31, 2018, an entity controlled by Mr. Vadim Sakharov, former CEO of the Company and current director and executive officer, provided a $50,000 non-interest-bearing, no-term loan to the Company. An additional $5,530 of non-interest bearing no-term proceeds were loaned to the Company during the year ended December 31, 2019. As of March 31, 2020, and December 31, 2019, the balance was $55,530 and $55,530, respectively.

During the three months ended September 30, 2017,March 31, 2020 and 2019, the Company had expenses related to research and development costs of $10,200 and $0, respectively, to an entity controlled by Mr. Sakharov.

During the year ended December 31, 2019, an affiliate of Boris Goldstein, the Company’s CEO, Gene Nelson,Chairman of the Board, provided an aggregate total of $50,000, in non-interest-bearing, no-term loans to the Company. As of March 31, 2020 and December 31, 2019, the balance was paid$50,000 and $50,000, respectively.

On September 1, 2018, the net amount of $30,000 as partial payment of accrued salary.  At September 30, 2017, Mr. Nelson is owedCompany entered into a sublease agreement with a company controlled by the amount of $53,958Company’s Chairman, whereby the Company makes payments to the related party for accrued salary.


shared office space. This lease was terminated on March 31, 2019. For the three months ended March 31, 2020 and 2019, the Company has made approximately $0 and $4,900, respectively, in rent payments to the related party.

During the nineyear ended December 31, 2019, an affiliate of Nickolay Kukekov, a director of the Company, provided an aggregate total of $217,000 in non-interest-bearing, no-term loans to the Company. As of March 31, 2020 and December 31, 2019, the balance was $217,000 and $217,000, respectively.

During the three months ended September 30, 2017,March 31, 2020 and 2019, the Company’s CEO, Gene Nelson, advanced theCompany purchased an aggregate of $101,613 and $0 of medical devices for resale and distribution from Neurotech, a company $16,400that Mr. Sakharov is a shareholder and executive manager.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

NOTE 8 – STOCKHOLDERS’ DEFICIT

Preferred Stock

The Company has authorized 10,000,000 shares of undesignated preferred stock with a $0.001 par value. As of March 31, 2020, no preferred shares have been issued and these shares are considered blank check preferred shares with no terms, limitations, or rights associated with them.

Common Stock

The Company has authorized 200,000,000 shares of common stock with a $0.001 par value per share. The holders of common stock are entitled to fund operations.  These amounts bear interestone vote for each share of common stock held at the time of vote. As of March 31, 2020, the Company had 19,383,794 shares outstanding or deemed outstanding.

Shares Issued for Services

On August 8, 2018, the Company entered into a one-year agreement with an advisor for consulting services, as extended for an additional one-year period. The Company extended this agreement through August 9, 2020. Pursuant to the agreement, as amended, the Company has the right to pay $5,000 or issue the advisor a maximum of 6,667 shares of common stock on a quarterly basis. The Company elected to issue 1,667 shares for the services provided during the three months ended March 31, 2020 at a value of $3.00 per share or $5,001.

On August 28, 2018, the Company entered into a one-year agreement with an advisor for consulting services, as extended for an additional one-year period. The Company has extended this agreement through August 28, 2020. Pursuant to the agreement, as amended, the Company has the right to pay $5,000 or issue the advisor a maximum of 6,667 shares of common stock on a quarterly basis. The Company elected to issue 1,667 shares for the services provided during the three months ended March 31, 2020 at a value of $3.00 per share or $5,001.

Warrants

The following table summarized the warrant activity for the three months ended March 31, 2020:

        Weighted    
     Weighted  Average    
     Average  Remaining  Aggregate 
  Number of  Exercise  Contractual  Intrinsic 
Warrants Shares  Price  Term  Value 
Balance Outstanding, December 31, 2019  502,250  $0.57   3.98  $      - 
Granted  -   -   -   - 
Forfeited  -   -   -   - 
Exercised  -   -   -   - 
Expired  -   -   -   - 
Balance Outstanding, March 31, 2020  502,250  $0.57   3.73  $- 
                 
Exercisable, March 31, 2020  502,250  $0.57   3.73  $- 

Options

On January 14, 2019, the Board of Directors approved the issuance of options to purchase an aggregate of 800,000 and 200,000 shares of common stock to Boris Goldstein and Vadim Sakharov, respectively. The options have an exercise price of $0.75 per share which will vest over a 24-month period as follows: 25% (or 200,000 and 50,000, respectively) shall vest six months after the grant date with the remaining options will vest on a monthly basis at a rate of 3%1/24th per annum,month. The options will expire on January 14, 2029. The aggregate fair value of $17,111 was calculated using the Black-Scholes pricing model with the following assumptions: (i) expected life 10 years, (ii) volatility of 77%, (iii) risk free rate of 2.71% (iv) dividend rate of zero, (v) stock price of $0.042, and (vi) exercise price of $0.75. The expense will be amortized over the vesting period and a total of $10,432 was recorded during the year ended December 31, 2019. A total of $1,595 was recorded during the three months ended March 31, 2020.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

On January 30, 2020, the Board of Directors approved the issuance of options to purchase an aggregate of 800,000 of common stock to Boris Goldstein. The options have an exercise price of $0.75 per share which will vest over a 24-month period on a monthly basis at a rate of 1/24th per month. The options will expire on January 30, 2030. The aggregate fair value of $51,757 was calculated using the Black-Scholes pricing model with the following assumptions: (i) expected life 10 years, (ii) volatility of 76%, (iii) risk free rate of 1.57% (iv) dividend rate of zero, (v) stock price of $0.12, and (vi) exercise price of $0.75. The expense will be amortized over the vesting period. A total of $4,319 was recorded during the three months ended March 31, 2020.

The following table summarized the option activity for the three months ended March 31, 2020:

        Weighted    
     Weighted  Average    
     Average  Remaining  Aggregate 
  Number of  Exercise  Contractual  Intrinsic 
Options Shares  Price  Term  Value 
Balance Outstanding, December 31, 2019  1,000,000  $0.75   9.05  $      - 
Granted  800,000   0.75   10   - 
Forfeited  -   -   -   - 
Exercised  -   -   -   - 
Expired  -   -   -   - 
Balance Outstanding, March 31, 2020  1,800,000  $0.75   9.26  $- 
                 
Exercisable, March 31, 2020  818,750  $0.75   8.92  $- 

For future periods, the remaining value of the stock options totaling approximately $52,523 will be amortized into the statement of operations consistent with the period for which the services will be rendered.

NOTE 9 – COMMITMENTS AND CONTINGENCIES

Operating Leases

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), which requires lessees to recognize most leases on their balance sheets as a right-of-use asset with a corresponding lease liability. Lessor accounting under the standard is substantially unchanged. Additional qualitative and quantitative disclosures are duealso required. The Company adopted the standard effective January 1, 2019 using the cumulative-effect adjustment transition method, which applies the provisions of the standard at the effective date without adjusting the comparative periods presented. The Company adopted the following practical expedients and elected the following accounting policies related to this standard update:

The option to not reassess prior conclusions related to the identification, classification and accounting for initial direct costs for leases that commenced prior to January 1, 2019.

Short-term lease accounting policy election allowing lessees to not recognize right-of-use assets and liabilities for leases with a term of 12 months or less.

The option to not separate lease and non-lease components for certain equipment lease asset categories such as freight car, vehicles and work equipment.

The package of practical expedients applied to all of its leases, including (i) not reassessing whether any expired or existing contracts are or contain leases, (ii) not reassessing the lease classification for any expired or existing leases, and (iii) not reassessing initial direct costs for any existing leases.


BRAIN SCIENTIFIC INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2020

(unaudited)

As a result of the above, the adoption of ASC 842 did not have a material effect on demand.

Note 7 – Stockholders’ Equity
the consolidated financial statements. The Company will review for the existence of embedded leases in future agreements.

The Company has inventoried all leases where the Company is a lessee as of the initial date of application and has examined other contracts with suppliers, vendors, customers and other outside parties to identify whether such contracts contain an embedded lease as defined under the new guidance. The Company’s lease population comprises lease for corporate office space and a warehouse that are year-to-year basis with monthly rent ranging from approximately $150 to $3,200 and qualify under the practical expedient of short-term leases. The Company does not have exclusive rights of control to any assets in the customer and vendor contracts reviews and does not have any financing leases as of the date of adoption of ASC 842.

Beginning January 1, 2020, the Company entered into a 12-month lease agreement ending December 31, 2020, with a third party in Russia. The Company is authorized to issue 50,000,000 sharespaying rent at a rate of $0.001 par value common stock.17,900 Rubles ($227) per month.

Beginning June 1, 2019, the Company entered into a 10-month lease agreement ending March 31, 2020 with a third party in Russia. The Company has 10,000,000 common shares issuedis paying rent at a rate of 12,000 Rubles ($152) per month.

Additionally, the Company also rents a warehouse. Beginning December 1, 2018, the Company entered into a 6-month warehouse rental agreement for $2,980 per month. The lease was renewed on June 1, 2019 for an additional year ending May 31, 2020, for $3,171 per month.

Total rent expense for the three months ended March 31, 2020 and outstanding as2019 was $11,638 and $22,060 respectively.

Equity Incentive Plan

As of September 30, 201721, 2018, the Company’s board of directors adopted, and December 31, 2016.  


Duringstockholders approved the nine months ended September 30, 2017,2018 Equity Incentive Plan (“the 2018 Plan”). The 2018 Plan has a 10-year term, which terminates on the day prior to the 10th anniversary of its adoption by the Board. Under the 2018 Plan, the Company calculated imputed interest expense on its notes payable inmay grant equity-based incentive awards, including options, restricted stock, and other stock-based awards, to any directors, employees, advisers, and consultants that provide services to the Company. The vesting period, term and exercise price will be determined at the time of the grant. An aggregate amount of $4,065; this amount was chargedup to additional paid-in capital.
Note 8 – Revenue
The3,500,000 of the Company’s common stock are reserved for issuance under the 2018 Plan. As of March 31, 2020 the Company has recorded revenue of $7,022 duringgranted 1,800,000 options and has 1,800,000 options outstanding under the nine months ended September 30, 2017.  These sales were to unaffiliated third parties for bottles of Creatinine Gels.  The Company has sold approximately 407 units during the nine months ended September 30, 2017.
2018 Plan (see Note 8).

NOTE 10 – SUBSEQUENT EVENTS

In accordance with ASC 855 “Subsequent Events,” Company management reviewed all material events through the date this report was issued, and the following subsequent events took place.

The Effects of COVID-19

The World Health Organization (WHO) declared the coronavirus outbreak a pandemic on January 30, 2020. Since the outbreak in China in December 2019, COVID-19 has expanded its impact to Europe, where all of our operations reside, as well as our employees, suppliers and customers. While the disruption is currently expected to be temporary, there is considerable uncertainty around the duration of the closings and shelter-in-place orders and the ultimate impact of governmental initiatives. However, the financial impact and duration cannot be reasonably estimated at this time.

Convertible Grid Notes

On April 21, 2020, the Company issued a Convertible Grid Promissory Note 9 – Subsequent Events

(the “Caleca Note”) to Thomas J. Caleca (“Caleca”), an existing stockholder of the Company, pursuant to which Caleca agreed to advance to the Company the aggregate principal amount of $125,000 (the “Caleca Aggregate Advance”). The Company also issued to Caleca a common stock purchase warrant (the “Caleca Warrant”), granting Caleca the right to purchase up to 750,000 shares of the Company’s common stock at a per share exercise price of $0.80 (subject to adjustment as set forth in the Caleca Warrant).


None.
the Company, pursuant to which Brown agreed to advance to the Company the aggregate principal amount of $125,000 (the “Brown Aggregate Advance”, and together with the Caleca Aggregate Advance, the “Aggregate Advance”). The Company also issued to Brown a common stock purchase warrant (the “Brown Warrant”, and together with the Caleca Warrant, the “2020 Warrants”), granting Brown the right to purchase up to 750,000 shares of the Company’s common stock at a per share exercise price of $0.80 (subject to adjustment as set forth in the Brown Warrant). The 2020 Warrants are exercisable at any time commencing on the eighteen-month anniversary of the issuance of the 2020 Warrants (as may be accelerated pursuant to the terms of the 2020 Warrants) and expiring on the five-year anniversary of the issuance of the 2020 Warrants. 

On April 22, 2020, the Grid Investors each made their first cash advance of $25,000 pursuant to the terms of the Grid Notes, for an aggregate cash advance to the Company of $50,000 (the “First Advance”). The Grid Investors shall make additional cash advances to the Company pursuant to the terms of their Grid Notes.

The Grid Notes bear interest on the unpaid balances at a fixed simple rate of twelve percent (12%) per annum (subject to a rate increase if the Company commits an Event of Default (as defined in the Grid Notes)), computed based on a 360-day year of twelve 30-day months, commencing on the date of the respective advance and payable quarterly. The principal amount of the Aggregate Advance, or so much thereof as has been advanced to the Company by the Grid Investors from time to time pursuant to the Grid Notes, will be payable on April 21, 2021 (the “Maturity Date”), unless sooner converted into shares of the Company’s common stock pursuant to the terms of the Grid Notes.

The unpaid outstanding principal amount and accrued and unpaid interest under the Grid Notes shall be convertible at any time prior to the Maturity Date at the election of the Grid Investors into such number of shares of the Company’s common stock obtained by dividing the amount so converted by $1.00 (the “Conversion Price”). At the Maturity Date, all of the remaining unpaid outstanding principal amount and accrued and unpaid interest (the “Outstanding Balance”) under the Grid Notes shall automatically convert into such number of shares of the Company’s common stock obtained by dividing the Outstanding Balance by the Conversion Price. The Grid Notes may not be prepaid by the Company in whole or in part without the prior written consent of the respective Grid Investor.

The Grid Notes contain customary events of default, which, if uncured, entitle the Grid Investors to accelerate the due date of the unpaid principal amount of, and all accrued and unpaid interest on, their Grid Notes.


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Forward Looking Statements

The following discussion should be read in conjunction with our unaudited financial statements and related notes included in Item 1, “Financial Statements,” of this Quarterly Report on Form 10-Q. Certain information contained in this MD&A includes “forward-looking statements.” Statements which are not historical reflect our current expectations and projections about our future results, performance, liquidity, financial condition and results of operations, prospects and opportunities and are based upon information currently available to us and our management and their interpretation of what is believed to be significant factors affecting our existing and proposed business, including many assumptions regarding future events. Actual results, performance, liquidity, financial condition and results of operations, prospects and opportunities could differ materially and perhaps substantially from those expressed in, or implied by, these forward-looking statements as a result of various risks, uncertainties and other factors, including those risks described in detail in the section entitled “Risk Factors” of this Quarterly Report on Form 10-Q.

Forward-looking statements, which involve assumptions and describe our future plans, strategies, and expectations, are generally identifiable by use of the words “may,” “should,” “would,” “will,” “could,” “scheduled,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “seek,” or “project” or the negative of these words or other variations on these words or comparable terminology.

In light of these risks and uncertainties, and especially given the nature of our existing and proposed business, there can be no assurance that the forward-looking statements contained in this section and elsewhere in this Quarterly Report on Form 10-Q will in fact occur. Potential investors should not place undue reliance on any forward-looking statements. Except as expressly required by the federal securities laws, there is no undertaking to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason.

Overview

We are a neurodiagnostic and predictive technology platform company seeking to provide a centralized platform for data acquisition and analysis of EEG data that combines cutting-edge medical device technologies with cloud-based telehealth services. Both our NeuroCap, a pre-gelled disposable EEG headset, and NeuroEEG, a 16 channel, portable, cloud-enabled data acquisition platform for EEG activity, received FDA clearance to market in 2018.

On September 21, 2018, we entered into a merger agreement (the “Merger Agreement”) with MemoryMD, Inc. and AFGG Acquisition Corp. to acquire MemoryMD, Inc. (the “Acquisition”). The transactions contemplated by the Merger Agreement were consummated on September 21, 2018 and, pursuant to the terms of the Merger Agreement, all outstanding shares of MemoryMD were exchanged for shares of our common stock. Accordingly, we acquired 100% of Memory MD, Inc. in exchange for the issuance of shares of our common stock and MemoryMD, Inc. became our wholly-owned subsidiary. We issued an additional 4,083,252 shares of our common stock upon the automatic conversion at the closing of an aggregate of $1,507,000 principal amount plus accrued interest of outstanding convertible promissory notes issued by MemoryMD Inc., and we further issued an additional 1,604,378 shares of our common stock upon the automatic conversion immediately subsequent to the closing of an aggregate of $640,000 principal amount plus accrued interest of outstanding convertible promissory notes issued by MemoryMD Inc.

As of immediately prior to the closing of the Acquisition, we entered into an Assignment and Assumption Agreement with Chromium 24 LLC, pursuant to which Chromium 24 LLC assumed all of our remaining assets and liabilities through the closing of the Acquisition. Accordingly, as of the closing of the Acquisition, we had no assets or liabilities.

Our sole business since the Acquisition is the business of MemoryMD. Our management’s discussion and analysis below is based on the financial results of MemoryMD.


OVERVIEW AND OUTLOOK

We have very limited resources. To date, our primary activities have been limited to, and our limited resources have been dedicated to, performing business and financial planning, raising capital, recruiting personnel, negotiating with business partners and the licensors of our intellectual property and conducting development activities, although we have acted as a distributor of third-party medical devices in Russia (including those purchased from a company affiliated with one of our officers and directors) which has generated revenue for us. Our first products, the NeuroCap and NeuroEEG, are ready for commercialization and sale and we have commenced some non-recurring, initial sales. Our other products are still being tested or are still under development.

We have incurred losses since inception of MemoryMD in 2015 and had an accumulated deficit of $4,211,193 as of March 31, 2020, primarily as a result of expenses incurred in connection with our research and development programs and from general and administrative expenses associated with our operations. We expect to continue to incur significant expenses and increasing operating and net losses for the foreseeable future.

Historically, our primary source of cash has been proceeds from the sale of convertible promissory notes and other borrowings. To fund our operations, for the three months ended March 31, 2020, we issued one promissory note for gross proceeds of $20,000. For the year ended December 31, 2019, we issued convertible promissory notes for aggregate gross proceeds of $630,000. In addition, during the fiscal year ended December 31, 2019, we borrowed an aggregate of $273,084 from related parties. Additionally, in April 2020, existing stockholders of the Company agreed to advance to the Company an aggregate amount of $250,000 pursuant to the terms of Convertible Grid Promissory Notes (the “Grid Notes”). As of May 12, 2020, a total aggregate amount of $50,000 has been advanced pursuant to the terms of the Grid Notes.

We need to obtain substantial additional funding in connection with our continuing operations through public or private equity or debt financings or other sources, which may include collaborations with third parties. However, we may be unable to raise additional funds when needed on favorable terms or at all. Our failure to raise such capital as and when needed would have a negative impact on our financial condition and our ability to develop and commercialize our products and future products and our ability to pursue our business strategy. See “–Liquidity and Capital Requirements” below.

Financial Overview

Revenue

For the three months ended March 31, 2020, we have generated approximately $134,000 of revenue through our acting as a distributor of third-party medical devices in Russia (including those purchased from a company affiliated with one of our officers and directors), while we continue to commercialize our products. While we intend to continue generating revenues through the sale of third party medical devices, we do not intend for it to be our primary source of revenue in the long-term. We do not expect to generate recurring, material revenue from our products unless or until we successfully commercialize our products. If we fail to successfully commercialize our developed products or fail to complete the development of any other product candidate we may pursue in the future, in a timely manner, or fail to obtain regulatory approval, we may not be able to solely rely on generating substantial and material revenue from the distribution of third-party medical devices.

General and Administrative

General and administrative expenses consist primarily of personnel-related costs for personnel in functions not directly associated with research and development activities. Other significant costs include legal fees relating to corporate matters, intellectual property costs, professional fees for consultants assisting with regulatory, clinical, product development and financial matters, and product costs. We anticipate that our general and administrative expenses will significantly increase in the future to support our continued research and development activities, commercialization of our products, if approved, and the increased costs of operating as a public company. These increases will include increased costs related to the hiring of additional personnel and fees for legal and professional services, as well as other public company related costs.


Research and Development

Research and development expenses consist of expenses incurred in performing research and development activities in developing our products. Research and development expenses include compensation and benefits for research and development employees, overhead expenses, cost of laboratory supplies, clinical trial and related clinical manufacturing expenses, costs related to regulatory operations, fees paid to consultants, and other outside expenses. Research and development costs are expensed as incurred and costs incurred by third parties are expensed as the contracted work is performed.

We expect our research and development expenses to remain substantially the same for the next six to nine months as we continue to develop and commercialize our products.  As we develop our cloud-based computing system, we expect our research and development expenses to significantly increase.

Interest Expense

Interest expense primarily consists of amortized note issuance costs and interest costs related to the convertible notes we issued in 2019. The convertible notes bear interest at fixed rate ranging from 8%-10% per annum.

Results of Operations

Comparison of the Three Months Ended March 31, 2020 and 2019

The following table sets forth the results of operations of the Company for the three months ended September 30, 2017, we had a net loss of $68,290,March 31, 2020 and March 31, 2019.

  Three Months Ended
March 31,
  Period to Period 
  2020  2019  Change 
          
Revenues $133,845  $2,250  $131,595 
General and administrative $208,635  $201,241  $7,394
Research and development $96,390  $22,290  $74,100 
Professional fees $123,608  $111,073  $12,535
Interest expense $88,291  $8,053  $80,238 
Other income $1,290  $-  $1,290 

Three Months Ended March 31, 2020 and 2019

Revenues

Revenue for the three months ended March 31, 2020 was $133,845 compared to a net loss of $69,373$2,250 for the ninethree months ended March 31, 2019. In the three months ended March 31, 2020, we generated our revenue through acting as a distributor of third-party medical devices in Russia (including those purchased from a company affiliated with one of our offices and directors). In the three months ended March 31, 2019, our revenue was related to data analysis of the EEG software.

General and administrative expenses

General and administrative expenses were $208,635 for the three months ended March 31, 2020, compared to $201,241 for the three months ended March 31, 2019. General and administrative costs were in-line quarter over quarter.


Research and development expenses

Research and development expenses were $96,390 for the three months ended March 31, 2020, compared to $22,290 for the three months ended March 31, 2019. The increase was primarily due to an increase in development activities surrounding the development of a new, modified version of the NeuroCap.

Professional fees

Professional fees were $123,608 for the three months ended March 31, 2020, compared to $111,073 for the three months ended March 31, 2019. The increase was primarily due to an increase in accounting fees in the current year.

Interest expense

Interest expense, for the three months ended March 31, 2020 was $88,921, of which, approximately $67,000 is related to the amortization of debt discount related to the Company’s convertible promissory notes. The additional $22,000 is related to interest expense related to the Company’s convertible notes and promissory notes. Interest expense, for the three months ended March 31, 2019 was $8,053, consisting of interest expense of $4,216 and amortization of debt issuance costs of $3,117 related to the Company’s convertible promissory notes totaling $230,000, as well as interest expense related to a lease of $720.

Other income

Other income for the three months ended March 31, 2020 was $1,290 compared to $0 in the three months ended March 31, 2019. This is primarily related to the write-off of $1,167 of accrued interest.

Liquidity and Capital Resources

While we have generated revenue in 2019 and 2020, we anticipate that we will continue to incur losses for the foreseeable future. Furthermore, substantially all of such revenue was generated through acting as a distributor of third-party medical devices in Russia, and we did not have any material sales of our products. We anticipate that our expenses will increase substantially as we develop our products and pursue pre-clinical testing and clinical trials, seek any further regulatory approvals, contract to manufacture any products, establish our own sales, marketing and distribution infrastructure to commercialize our Products, hire additional staff, add operational, financial and management systems and operate as a public company.

Historically, our primary source of cash has been proceeds from the sale of convertible promissory notes and related party loans. Through July 23, 2019, we sold an aggregate principal amount of approximately $2.95 million in multiple tranches of convertible promissory notes, of which $380,000 remains outstanding and unconverted. In addition, on December 31, 2019, we issued and sold to a third party a convertible note in the original principal amount of $275,000, and a warrant to purchase 100,000 shares of our common stock, pursuant to which we received $250,000 after an original issue discount of $25,000. We have also from time to time issued shares of our common stock to individuals and entities as payment for services rendered to us in lieu of cash.

All of our then-outstanding convertible promissory notes, in the aggregate principal amount plus interest through September 30, 2016, respectively.  21, 2018 of $2,275,050, converted into aggregate of 5,687,630 shares of our common stock upon or immediately after the closing of the Acquisition.

In connection with the private placement of the convertible promissory notes, we paid the placement agent a cash fee of $117,880, in addition to equity compensation in the form of common stock purchase warrants.


We have no current source of revenue to sustain our present activities other than as acting as a distributor of medical devices in Russia (including those purchased from a company affiliated with one of our offices and directors), which is not our primary business goal, and we do not expect to generate material revenue, from our products until, and unless, the FDA or other regulatory authorities approve our products under development and we successfully commercialize our products. Until such time, if ever, as we can generate substantial product revenue, we expect to finance our cash needs through our distributorship revenue, a combination of equity (preferred stock or common stock) and debt financings as well as collaborations, strategic alliances and licensing arrangements. We do not have any committed external source of funds. To the extent that we raise additional capital through the sale of equity or convertible debt securities, the ownership interest of our stockholders will be diluted, and the terms of these securities may include liquidation or other preferences that adversely affect your rights as a common stockholder. Debt financing, if available, may involve agreements that include covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends. If we raise additional funds through collaborations, strategic alliances or licensing arrangements with third-party partners, we may have to relinquish valuable rights to our technologies, future revenue streams or grant licenses on terms that may not be favorable to us. If we are unable to raise additional funds through equity or debt financings or through collaborations, strategic alliances or licensing arrangements when needed, we may be required to delay, limit, reduce or terminate our Product development, future commercialization efforts, or grant rights to develop and market our cortical strip, grid electrode and depth electrode technology that we would otherwise prefer to develop and market ourselves.

Our accumulated deficitindependent registered public accounting firm included an explanatory paragraph in its report on our financial statements as of September 30, 2017 was $159,073.  These conditions raiseand for the years ended December 31, 2019 and 2018, noting the existence of substantial doubt about our ability to continue as a going concern overconcern. This uncertainty arose from management's review of our results of operations and financial condition and its conclusion that, based on our operating plans, we did not have sufficient existing working capital to sustain operations for a period of twelve months from the next twelve months.


Resultsdate of Operationsthe issuance of these financial statements.

We believe our existing cash and cash equivalents, without raising additional funds or generating revenues, will be sufficient to fund our operating expenses only to approximately July 2020.

In January 2019, we commenced a convertible note offering for the Three Months Ended September 30, 2017 and September 30, 2016


Revenues

The Company had $272up to $500,000, of revenue during the three months ended September 30, 2017;which we have raised $380,000 through July 23, 2019. In December 2019, we also raised an aggregate gross amount of $275,000, less a $25,000 original issue discount, from an investor pursuant to a securities purchase agreement. In April 2020, existing stockholders of the Company had no revenue during the three months ended September 30, 2016.

Cost of goods sold

The Company had cost of goods sold of $20 during the three months ended September 30, 2017;agreed to advance to the Company had noan aggregate amount of $250,000 pursuant to the terms of Convertible Grid Promissory Notes (the “Grid Notes”). As of May 12, 2020, a total aggregate amount of $100,000 has been advanced pursuant to the terms of the Grid Notes. We may obtain additional financing in the future through the issuance of our common stock, through other equity or debt financings or through collaborations or partnerships with other companies. We may not be able to raise additional capital on terms acceptable to us, or at all, and any failure to raise capital as and when needed could compromise our ability to execute on our business plan.

The development of our products is subject to numerous uncertainties, and we have based these estimates on assumptions that may prove to be substantially different than we currently anticipate and could use our cash resources sooner than we expect. Additionally, the process of developing medical devices is costly, and the timing of progress in pre-clinical tests and clinical trials is uncertain. Our ability to successfully transition to profitability will be dependent upon achieving a level of product sales adequate to support our cost of goods sold during the three months ended September 30, 2016.


General and administrative expenses
General and administrative expenses were $27,908structure. We cannot assure you that we will ever be profitable or generate positive cash flow from operating activities.

Net cash used in operating activities

Net cash used in operating activities was $252,319 for the three months ended September 30, 2017March 31, 2020 compared to $24,282$423,803 for the three months ended September 30, 2016. GeneralMarch 31, 2019. This fluctuation is primarily due to an increase in net loss of approximately $130,000 offset by an increase of approximately $63,000 in amortization of debt discount related to the 2019 issuance of a convertible debenture and administrative expensein accounts payable and changes in accrued expenses third party and related party of approximately $210,000.


Net cash used in investing activities

Net cash used in investing activities was $0 for the three months ended September 30, 2017 and September 30, 2016 consisted primarily of officer salary, legal and accounting fees, filing fees and bank service charges.


Interest expense

The Company had interest expense of $1,403 during the three months ended September 30, 2017; the Company had no interest expense during the three months ended September 30, 2016.  Interest expense is attributableMarch 31, 2020, compared to interest on the Company’s convertible debt.
Net loss
For the reasons above, our net loss$1,005 for the three months ended September 30, 2017 was $29,059March 31, 2019. The decrease is due to no new purchases of fixed assets in the three months ended March 31, 2020 as compared to $24,282March 31, 2019.

Net cash provided by financing activities

Net cash provided by financing activities was $20,000 for the three months ended September 30, 2016.

Results of Operations for the Nine Months Ended September 30, 2017 and September 30, 2016

Revenues

The Company had revenue of $7,022 during the nine months ended September 30, 2017; the Company had no revenue during the six months ended September 30, 2016.

Cost of goods sold

The Company had cost of goods sold of $1,160 during the nine months ended September 30, 2017; the Company had no cost of goods sold during the nine months ended September 30, 2016.

General and administrative expenses
General and administrative expenses were $70,087 for the nine months ended September 30, 2017 compared to $69,373 for the nine months ended September 30, 2016. General and administrative expense for the nine months ended September 30, 2017 and September 30, 2016March 31, 2020, which consisted of primarily of officer salary, legal and accounting fees, filing fees and bank service charges.

Interest expense

The Company had interest expense of $4,065 during the nine months ended September 30, 2017; the Company had no interest expense during the nine months ended September 30, 2016.  Interest expense is attributable to interest on the company’s convertible debt.

Net loss
For the reasons above, our net loss for the nine months ended September 30, 2017 was $68,290 compared to $69,373 for the nine months ended September 30, 2016.
Liquidity and Capital Resources

The following table summarizes total current assets, liabilities and working capital at September 30, 2017 compared to December 31, 2016.
  September 30, 2017  December 31, 2016 
       
Current Assets $2,377  $3,580 
         
Current Liabilities $147,147  $84,125 
         
Working Capital (Deficit) $(144,770) $(80,545)

During the nine months ended September 30, 2017, the Company had cash used in operating activities of $51,100.  This consisted of Company’s net loss of $68,290, increased by imputed interest expense of $4,065 and by net change in the components of working capital in the net amount of $13,125.  Also during the nine months ended September 30, 2017, we had cash flow from financing activities in the amount of $51,000 consisting of $34,600proceeds from the issuance of convertible notes payable, $16,400 from advances froma third-party promissory note.

Net cash provided by financing activities was $305,000 for the three months ended March 31, 2019, which primarily consisted of the sale of the Company’s CEO Gene Nelson.  There was no cash flowconvertible promissory notes for aggregate gross proceeds of $230,000 as well as proceeds from investing activities during the nine months ended September 30, 2017.


During the nine months ended September 30, 2016, the Company had cash used in operating activitiesa related party loan of $50.  This consisted$75,000.

Critical Accounting Policies and Significant Judgments and Estimates

Our management’s discussion and analysis of Company’s net loss of $69,373, decreased by net change in the components of working capital in the net amount of $69,423.  There was no cash flow from financing or investing activities during the nine months ended September 30, 2016.

As of September 30, 2017 we had cash of $60 and had working capital deficit of ($144,770).  We do not have sufficient working capital to pay our expenses for the next 12 months. Our plan for satisfying our cash requirements and to remain operational for the next 12 months is through sale of shares of our capital stock or convertible debt. We anticipate revenue during that same period of time, but do not anticipate generating sufficient amounts of revenues to meet our working capital requirements. We cannot assure you we will be successful in meeting our working capital needs. 

Should we not be able to continue to secure additional financing when needed, we may be required to slow down or suspend our business activities or reduce the scope of our current operations, any of which would have a material adverse effect on our business.

Our future capital requirements will depend on many factors, including the development of our business; the cost and availability of third-party financing for development; and administrative and legal expenses.
We anticipate that we will incur operating losses in the next twelve months. Our prospects must be considered in light of the risks, expenses and difficulties frequently encountered by companies in their early stage of development.  Such risks for us include, but are not limited to, an evolving and unpredictable business model; recognition of revenue sources; and the management of growth. To address these risks, we must, among other things, expand our customer base, implement and successfully execute our business and marketing strategy, respond to competitive developments, and attract, retain and motivate qualified personnel.  There can be no assurance that we will be successful in addressing such risks, and the failure to do so could have a material adverse effect on our business prospects, financial condition and results of operations.

Satisfaction ofoperations is based on our cash obligations for the next 12 months.

As of September 30, 2017, we had cash of $60. Our plan for satisfying our cash requirements for the next twelve months is through sales-generated income, sale of shares of our common stock, third party financing, and/or traditional bank financing. We anticipate sales-generated income during that same period of time, but do not anticipate generating sufficient amounts of revenues to meet our working capital requirements. Consequently, we intend to make appropriate plans to secure sources of additional capital in the future to fund growth and expansion through additional equity or debt financing or credit facilities.
Going concern.

Our financial statements, arewhich have been prepared usingin accordance with accounting principles generally accepted in the United States of America, applicableor GAAP. The preparation of these financial statements requires us to a going concern, which contemplatemake estimates, judgments and assumptions that affect the realizationreported amounts of assets and liquidationliabilities, disclosure of liabilities in the normal course of business. We have incurred continuous losses from operations, have an accumulated deficit of $159,073,contingent assets and have working capital deficit of ($144,770)liabilities as of September 30, 2017,the dates of the balance sheets and havethe reported negative cash flowsamounts of revenue and expenses during the reporting periods. In accordance with GAAP, we base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances at the time such estimates are made. Actual results may differ materially from operations since inception. In addition, we do not currently have the cash resources to meet our operating commitments for the next twelve months.  The Company’s ability to continue as a going concern must be consideredestimates and judgments under different assumptions or conditions. We periodically review our estimates in light of changes in circumstances, facts and experience. The effects of material revisions in estimates are reflected in our financial statements prospectively from the problems, expenses,date of the change in estimate.

While our significant accounting policies are more fully described in the notes to our financial statements appearing elsewhere in this Report, we believe the following are the critical accounting policies used in the preparation of our financial statements that require significant estimates and complications frequently encountered by entrance into established marketsjudgments.

Use of Estimates: The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the competitive naturereported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates in the accompanying consolidated financial statements include the estimates of useful lives for depreciation.

Fair Value of Financial Instruments: Fair value is defined as the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants. A fair value hierarchy has been established for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

Level 3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.


Financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable and borrowings. The fair value of current financial assets and current financial liabilities approximates their carrying value because of the short-term maturity of these financial instruments.

Income Taxes. The Company accounts for income taxes under the asset and liability method, as required by the accounting standard for income taxes, ASC 740. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis, as well as net operating loss carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which we operate.

Our abilitythose temporary differences are expected to continue asbe recovered or settled. The effect on deferred tax assets and liabilities of a going concernchange in tax rates is dependent on our abilityrecognized in income in the period that includes the enactment date.

Stock Based Compensation. The Company accounts for the grant of restricted stock awards in accordance with ASC 718, “Compensation-Stock Compensation.” ASC 718 requires companies to generate sufficient cash fromrecognize in the statement of operations the grant-date fair value of equity based compensation. The expense is recognized over the period during which the employee is required to meet our cash needs and/or to raise funds to finance ongoing operations and repay debt.  There can be no assurance, however, that weprovide service in exchange for the compensation.  Any remaining unrecognized balance will be successfulrecognized ratably over the life of the vesting period and is a reduction of stockholders’ equity.

The Company accounts for non-employee share-based awards in our effortsaccordance with the measurement and recognition criteria of ASC 505-50 “Equity-Based Payments to raise additional debt or equity capital and/or that our cash generated by our future operationsNon-Employees.”


Recent Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2016-13, “Measurement of Credit Losses on Financial Instruments,” which requires measurement and recognition of expected credit losses at the point a loss is probable to occur, rather than expected to occur, which will be adequate to meet our needs. These factors, among others, indicate that we may be unable to continue as a going concerngenerally result in earlier recognition of allowances for a reasonable period of time. 


Summary of product and research and development that we will performcredit losses. The new guidance is effective for the term of our plan.

We are not anticipating significant research and development expendituresfiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company adopted ASU 2016-13 in the near future.

Expected purchase or salefirst quarter of plant2020 and significant equipment.

We dothe adoption did not anticipate the purchase or sale of any plant or significant equipment as such items are not required by us at this time.

Significant changes in the number of employees.

Assuming we are able to pursue revenue through the commencement of sales of products, we anticipate an increase of personnel and may need to hire employees.  In the interim, we intend to use the services of independent consultants and contractors to perform various professional services when appropriate. We believe the use of third-party service providers may enhance our ability to control general and administrative expenses and operate efficiently.

have a material impact on its condensed consolidated financial statements.

Off-Balance Sheet Arrangements


We do not have anyno off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results orof operations, liquidity, capital expenditures or capital resources that are material to investors.


Recently Issued Accounting Standards

There are various other updates recently issued, most of which represented technical corrections to the accounting literature or application to specific industries and are not expected to a have a material impact on the Company’s consolidated financial position, results of operations or cash flows. 

resources.

Item 3. Quantitative and Qualitative DisclosureDisclosures About Market Risk.


This item is notRisk

Not applicable as we are currently considered afor smaller reporting company.

companies.

Item 4. Controls and Procedures.


Procedures.

Disclosure Controls and Procedures

We maintain a system of disclosure controls and procedures are(as defined in Rule 13a-15(e) under the Exchange Act). As required by Rule 13a-15(b) under the Exchange Act, management of the Company, under the direction of our Board of Directors and Chief Financial Officer, reviewed and performed an evaluation of the effectiveness of design and operation of our disclosure controls and other procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of March 31, 2020. Based on that are designedreview and evaluation, the Board of Directors and Chief Financial Officer, along with the management of the Company, have determined that as of March 31, 2020, the disclosure controls and procedures were not effective to ensureprovide reasonable assurance that information required to be disclosed by us in the reports that we file or submit pursuant tounder the requirements of the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’sSEC’s rules and forms. Disclosure controlsforms and procedures include, among other things, controls and procedures designedwere not effective to ensureprovide reasonable assurance that such information required to be disclosed by us in the reports that we file under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officers,officer, as appropriate to allow timely decisions regarding required disclosure.

Evaluationdisclosures. Specifically, we have identified the following material weakness in our disclosure controls: (i) insufficient written policies and procedures to ensure timely filing of Disclosure Controlsreports that the Company files or submits under the Exchange Act, and Procedures

Our Chief Executive Officer(ii) a lack of full-time executive management, including a lack of a full-time chief executive officer and Chief Financial Officer, Gene Nelson, has evaluatedchief financial officer, and other members of management who would otherwise oversee the effectiveness of ourCompany’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report.  Based on the evaluation, Mr. Gene Nelson concluded that our disclosure controls and procedures are not effective in timely alerting them to material information relating to us that is required to be included in our periodic SEC filings and ensuring that information required to be disclosed by us in the reports we file or submit under the Act is accumulated and communicated to our management, including our chief financial officer, or person performing similar functions, as appropriate to allow timely decisions regarding required disclosure, for the following reasons:
The Company does not have an independent board of directors or audit committee or adequate segregation of duties;
All of our financial reporting is carried out by our financial consultant;
We do not have an independent body to oversee our internal controls over financial reporting and lack segregation of duties due to the limited nature and resources of the Company.
We plan to rectify these weaknesses by implementing an independent board of directors and hiring additional accounting personnel once we have additional resources to do so.

procedures.

Changes in Internal Control Over Financial Reporting


There were no changes in our internal control over financial reporting, identified in connection with the evaluation of such internal control that occurred during our most recentlast fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



PART II

OTHER INFORMATION


Item 1. Legal Proceedings.

We know of no material pending

From time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. However, litigation is subject to which our companyinherent uncertainties, and an adverse result in these or subsidiary isother matters may arise from time to time that may harm business.

We are not currently a party in any legal proceeding or of which any of their property is the subject. In addition,governmental regulatory proceeding nor are we do not knowcurrently aware of any such proceedings contemplated by anypending or potential legal proceeding or governmental authorities.


We know of no material proceedings in which any director, officer or affiliate of our company, or any registered or beneficial stockholder of our company, or any associate of any such director, officer, affiliate, or stockholder is a party adverseregulatory proceeding proposed to our company or subsidiary or hasbe initiated against us that would have a material interest adverse toeffect on us or our company or subsidiary.

business.

Item 1A. Risk Factors.


This item is not applicable as we are currently considered

Not required for a smaller reporting company.


Smaller Reporting Company.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.


None.

All unregistered issuances of equity securities during the period covered by this quarterly report have been previously disclosed on our Current Reports on Form 8-K. Please see Item 5- Other Information regarding unregistered issuances of equity securities during the period subsequent to the period covered by this quarterly report.

Item 3. Defaults Upon Senior Securities.


None.


Item 4. Mine Safety Disclosures.


None.

Not applicable.

Item 5. Other Information.

None.


None.


Item 6. Exhibits.


Exhibits

The exhibits listed below are hereby furnished to the SEC as part of this report:

10.1 Non-Convertible Promissory Note (Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 27, 2020)
10.2 Allonge to Convertible Promissory Note dated February 28, 2020 ($130,000) (Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 5, 2020)
10.3 IncorporatedAllonge to Convertible Promissory Note dated February 28, 2020 ($100,000) (Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 5, 2020)
Exhibit10.4 Exhibit DescriptionBoris Goldstein Employment Agreement (Incorporated by reference to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, filed on March 31, 2020)
10.5 Filed herewithVadim Sakharov Employment Agreement (Incorporated by reference to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, filed on March 31, 2020)
10.6 Convertible Grid Promissory Note, dated April 21, 2020, issued to Thomas J. Caleca (Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 27, 2020)
10.7 Period endingCommon Stock Purchase Warrant, dated April 21, 2020, issued to Thomas J. Caleca (Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 27, 2020)
10.8 ExhibitConvertible Grid Promissory Note, dated April 21, 2020, issued to Andrew Brown (Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 27, 2020)
10.9 Filing date
Common Stock Purchase Warrant, dated April 21, 2020, issued to Andrew Brown (Incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 27, 2020)
31.1 X
31.2 X
32.1 
32.2 XCertification of Mark Corrao, Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS101.1 XBRL Instance DocumentXInstance.
101.SCH XBRL Taxonomy Extension Schema DocumentXSchema.
101.CAL XBRL Taxonomy Extension Calculation Linkbase DocumentXCalculation.
101.DEF XBRL Taxonomy Extension Definition Linkbase DocumentXDefinition.
101.LAB XBRL Taxonomy Extension Label Linkbase DocumentXLabels.
101.PRE XBRL Taxonomy Extension Presentation Linkbase DocumentXPresentation.



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.

authorized, this 18th day of May, 2020.

 ALL SOFT GELSBRAIN SCIENTIFIC INC.
   
Date: November 14, 2017By:/s/ Gene NelsonBoris Goldstein
Name: Boris Goldstein
Title:Chairman of the Board
(Interim Principal Executive Officer)
 
 By:Gene Nelson/s/Mark Corrao
Name:Mark Corrao
Title:Chief Financial Officer
  
President, Chief Executive Officer
(Principal Financial and Accounting Officer)

27


16