UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

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

 

For the quarterly period ended September 30, 2022March 31, 2023

 

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

 

Commission file number 333-225239

 

ELVICTOR GROUP, INC.
(Exact name of registrant as specified in its charter)
   
Nevada 82-3296328
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
   
Vassileos Constantinou 79   
Vari, Attiki, Greece 16672
(Address of principal executive offices) (Zip Code)
   
(877) 374-4196
(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 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, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). 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,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filerAccelerated filer
Non-accelerated filerSmaller 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

 

As of November 11, 2022May 12, 2023 there were 414,448,757 shares of common stock, par value $0.0001 per share issued and outstanding.

 

 

 

 

 

ELVICTOR GROUP, INC.

TABLE OF CONTENTS

 

 Page
 PART I - FINANCIAL INFORMATION 
   
Item 1.Financial Statements1
 Unaudited Condensed Consolidated Balance Sheets as of September 30, 2022March 31, 2023 and December 31, 20212022 (Audited)1
 Unaudited Condensed Consolidated Statements of Operations for the three and nine months ended September 30,March 31, 2023 and 2022 and 20212
 Unaudited Condensed Consolidated Statements of Cash Flows for the ninethree months ended September 30,March 31, 2023 and 2022 and 20213
 Unaudited Condensed Consolidated Statements of Changes in Shareholder’s Equity for the three and nine months ended September 30,March 31, 2023 and 2022 and 20214
 Notes to the Unaudited Condensed Consolidated Financial Statements5
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations1213
Item 3.Quantitative and Qualitative Disclosures About Market Risk1917
Item 4.Controls and Procedures1917
   
 PART II - OTHER INFORMATION 
   
Item 1.Legal Proceedings2018
Item 1A.Risk Factors2018
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds2018
Item 3.Defaults Upon Senior Securities2018
Item 4.Mine Safety Disclosures2018
Item 5.Other Information2018
Item 6.Exhibits2019
  21
Signatures2220

 

i

 

 

PART I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

ELVICTOR GROUP, INC

Unaudited Condensed Consolidated Balance Sheets

 

 March 31,
2023
  December 31,
2022
Audited
 
ASSETS September 30,
2022
 December, 31,
2021
Audited
      
Current Assets          
Cash $396,099  $308,526  $460,044  $503,981 
Accounts Receivable  417,588   427,482   575,259   330,864 
Other Receivables  18,377   59,631   19,052   7,194 
Other Receivables - Related Party  365,658   161,731   409,300   369,800 
Prepaid expenses and other current assets  61,473   2,469   115,225   58,628 
ROU Asset - Related Party  -   60,394 
Total Current Assets  1,259,195  1,020,233   1,578,880   1,270,467 
                
Non-current Assets                
ROU Asset - Related Party  35,500   22,953   307,147   21,653 
Intangible Assets, Net  285,991   -   157,644   168,000 
Office Equipment, net  18,448   10,619   20,686   19,211 
Total Non-current Assets  339,939   33,572   485,477   208,865 
                
Total Assets $1,599,134  $1,053,805  $2,064,357  $1,479,331 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY                
Current Liabilities                
Accounts Payable $28,832  $78,322  $16,552  $34,336 
Trade Accounts Payable  161,113   88,253   226,475   310,892 
Trade Accounts Payable - Related Party  70,432   84,223   123,182   56,434 
Other Payables  472,452   206,200   776,106   485,675 
Lease Liability - Related Party  26,935   60,394   43,965   12,262 
Accrued and Other Liabilities  71,749   30,613   130,434   68,759 
Due to related party  20,535   40,098   40,279   48,991 
Total Current Liabilities  852,048   588,103   1,356,994   1,017,349 
                
Non-current Liabilities                
Lease Liability - Related Party  8,565   22,953   263,183   9,391 
Total Non-current Liabilities  8,565   22,953   263,183   9,391 
                
Total Liabilities  860,613   611,063   1,620,176   1,026,740 
Stockholders’ Equity                
Common stock, par value $0.0001; 700,000,000 common shares authorized; 414,448,757 and 406,548,757 common shares issued and outstanding at September 30, 2022 and December 31, 2021 respectively 41,445   40,655 
Common stock, par value $0.0001; 700,000,000 common shares authorized; 414,448,757 common shares issued and outstanding both at March 31, 2023 and December 31, 2022  41,445   41,445 
Additional paid in capital 45,141,884   44,802,974   45,050,884   45,050,884 
Accumulated deficit  (44,444,808)  (44,400,880)  (44,648,148)  (44,639,738)
Total Stockholders’ Equity  738,521   442,749   444,181   452,591 
                
Accumulated Other /Comprehensive Income/Loss  -   - 
Accumulated Other/Comprehensive Income/Loss  -   - 
Total Liabilities and Stockholders’ Equity $1,599,134  $1,053,805  $2,064,357  $1,479,331 

 

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


ELVICTOR GROUP, INC

Unaudited Condensed Consolidated Statements of Operations

  For the Three Months Ended
September 30,
2022
  For the Three Months Ended
September 30,
2021
  For the Nine Months Ended
September 30,
2022
  For the Nine Months Ended
September 30,
2021
 
             
Gross Revenue $542,790  $505,436  $1,549,221  $1,566,308 
Net Revenue  119,857   103,178   328,781   215,658 
Total Revenue  662,647   608,614   1,878,002   1,781,966 
Less: Cost of Revenue  107,436   104,426   297,031   342,320 
Cost of Revenue - Related Party  19,820   149,130   81,590   462,848 
Gross Profit  535,391   355,058   1,499,381   976,798 
Operating expenses                
Professional fees  142,624   125,348   433,255   266,384 
Professional fees - Related Party  6,000   10,000   31,634   21,941 
Salaries  381,043   227,453   892,212   457,407 
Rent -Related Party  13,610   12,577   43,152   43,703 
Depreciation and Amortization  6,760   -   19,206   - 
Other general and administrative costs  39,060   63,138   141,644   170,304 
                 
Total operating expenses  589,097   438,516   1,561,103   959,739 
                 
Gain/(Loss) from operations  (53,706)  (83,458)  (61,722)  17,059 
Other Income (Expense)                
Foreign Currency Translation Adjustment  3,106   -   6,709   - 
Gov’t Subsidy  -   9,270   -   24,600 
Loss from Conversion of Preferred Stock to Commons Stock  -   -   -   (43,147,786)
Other Income  4,925   -   21,302   - 
Total other expense  8,031   9,270   28,011   (43,123,186)
                 
Net loss before income tax $(45,675) $(74,188) $(33,711) $(43,106,127)
                 
Income taxes (benefit)  8,595   (5,376)  10,217   74 
                 
Net loss $(54,273) $(68,812) $(43,928) $(43,106,201)
                 
Net Loss Per Common Stock                
- basic and fully diluted $(0.00) $(0.00) $(0.00) $(0.16)
Weighted-average number of shares of common stock outstanding                
- basic and fully diluted  414,448,757   406,548,757   413,927,878   272,597,466 

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


ELVICTOR GROUP, INC

Unaudited Condensed Consolidated Statements of Cash Flows

  For the Nine Months Ended
September 30,
2022
  For the Nine Months Ended
September 30,
2021
 
Cash Flows from Operating Activities      
Net loss for the period $(43,928) $(43,106,201)
Adjustments to reconcile net income to net cash provided by (used for) operating activities        
Depreciation  4,197   1,202 
Amortization  15,009   - 
Shares Issued for Services  38,700   - 
Loss on conversion of preferred stock to common stock  -   43,147,786 
Changes in assets and liabilities        
Accounts Receivable  9,894   (204,332)
Other Receivables  41,253   (41,123)
Other Receivables - Related Party  (203,927)  (83,298)
Prepaid expenses and other current assets  (59,004)  (59,284)
Accounts Payable  (49,490)  23,721 
Trade Accounts Payable  72,860   75,397 
Trade Accounts Payable - Related Party  (13,791)  11,365 
Other Payables  266,252   287,405 
Accrued and Other Liabilities  41,135   21,968 
Due to related party  (19,562)  141 
Net cash provided by operating activities 99,598  74,747 
         
Cash Flows from Investing Activities        
Office Equipment  (12,025)  (11,744)
Net cash used for investing activities (12,025) (11,744)
         
Cash Flows from Financing Activities        
Sale of common stock  -   111,833 
Net cash (used for) provided by financing activities -  111,833 
         
Net Increase in Cash  87,573   174,836 
         
Cash at beginning of period  308,526   343,804 
Cash at end of period $396,099  $518,640 
         
Supplemental Cash Flow Information:        
Cash paid for:        
Income Taxes  -  $73 
         
Supplemental Non-Cash Investing and Financing        
Transactions        
Common Stock issued to reduce convertible notes payable $-  $405,725 
Shares exchanged for Intangible Asset $301,000  $- 
Right-of-use assets obtained in exchange for operating lease obligations $-  $36,976 

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


ELVICTOR GROUP, INC

Unaudited Condensed Statement of the Changes in Stockholder’s Equity

  Nine Month Period Ended September 30, 2022 
  Preferred Stock  Common Stock  Additional
Paid-in
  Accumulated  Subscription  Total Stockholders’ 
  Shares  Amount  Shares  Amount  Capital  Deficit  Receivable  Equity 
Balance, January 1, 2022  -  $-   406,548,757  $40,655  $44,802,974  $(44,400,880)  -  $442,749 
Shares issued for services  -   -   900,000   90   38,610   -   -   38,700 
Shares exchanged for Intangible Asset  -   -   7,000,000   700   300,300   -   -   301,000 
Net Loss  -   -   -   -   -   (465)  -   (465)
Balance, March 31, 2022  -  $-   414,448,757  $41,445  $45,141,884  $(44,401,345)  -  $781,984 
Net Profit  -   -   -   -   -   10,810   -   10,810 
Balance, June 30, 2022  -  $-   414,448,757  $41,445  $45,141,884  $(44,388,915)  -  $792,794 
Net Loss  -   -   -   -   -   (54,273)  -   (54,273)
Balance, September 30, 2022  -  $-   414,448,757  $41,445  $45,141,884  $(44,444,809)  -  $738,521 
                                 
  Nine Month Period Ended September 30, 2021 
Balance, January 1, 2021  80,000,000  $8,000   26,384,673  $2,637  $1,167,646  $(1,236,140)  -  $(57,857)
Shares issued for cash  -   -   1,016,665   102   111,731   -   -   111,833 
Shares issued for Convertible Bonds  -   -   3,688,419   370   405,357   -   -   405,727 
Net Profit  -   -   -   -   -   24,911   -   24,911 
Balance, March 31, 2021  80,000,000  $8,000   31,089,757  $3,109  $1,684,734  $(1,211,229)  -  $484,614 
Preferred Shares converted to Common  (80,000,000)  (8,000)  375,459,000   37,546   43,118,240   -   -   43,147,785 
Net Loss  -  $-   -   -   -   (43,062,301)  -   (43,062,301)
Balance, June 30, 2021  -   -   406,548,757  $40,655  $44,802,974  $(44,273,530)  -  $570,099 
Net Loss                      (68,812)      (68,812)
Balance, September 30, 2021  0  $0   406,548,757  $40,655  $44,802,974  $(44,342,342)  -  $501,287 

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

 


 

 

ELVICTOR GROUP, INC

(Formerly Thenablers, Inc)Unaudited Condensed Consolidated Statements of Operations

  For the
Three Months Ended
March 31,
2023
  For the
Three Months Ended
March 31,
2022
 
       
Gross Revenue $512,321  $489,368 
Net Revenue  119,930   103,804 
Total Revenue  632,251   593,172 
Less: Cost of Revenue  109,956   91,737 
Cost of Revenue - Related Party  19,040   39,940 
Gross Profit  503,255   461,495 
Operating expenses        
Professional fees  54,408   152,320 
Professional fees - Related Party  -   12,450 
Salaries  362,941   233,155 
Bad Debt Expense  14,489   15,154 
Rent -Related Party  -   - 
Depreciation and Amortization  12,909   6,214 
Other general and administrative costs  59,995   50,498 
         
Total operating expenses  504,742   469,791 
         
Net Loss from operations  (1,487)  (8,296)
         
Foreign Currency Translation Adjustment  (6,923)  - 
Other Income  -   7,831 
Total other income (expense)  (6,923)  7,831 
         
Net loss before income tax $(8,410) $(465)
         
Provision for Income taxes (benefit)  -   - 
         
Net loss $(8,410) $(465)
         
Net Loss Per Common Stock        
- basic and fully diluted $(0.00) $(0.00)
Weighted-average number of shares of common stock outstanding        
- basic and fully diluted  414,448,757   412,868,757 

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


ELVICTOR GROUP, INC

Unaudited Condensed Consolidated Statements of Cash Flows

  For the
Three Months Ended
March 31,
2023
  For the
Three Months Ended
March 31,
2022
 
Cash Flows from Operating Activities      
Net loss for the period $(8,410) $(465)
Adjustments to reconcile net loss to net cash used in operating activities        
Depreciation  2,553   1,266 
Amortization  10,356   4,948 
Shares Issued for Services  -   38,700 
Changes in assets and liabilities        
Accounts Receivable  (244,395)  (90,825)
Other Receivables  (11,858)  39,975 
Other Receivables - Related Party  (39,500)  65,256 
Prepaid expenses and other current assets  (56,596)  - 
Accounts Payable  (17,784)  (51,216)
Trade Accounts Payable  (84,417)  11,016 
Trade Accounts Payable - Related Party  66,748   (18,786)
Other Payables  290,431   53,920 
Accrued and Other Liabilities  61,675   (24,515)
Due to related party  (8,712)  (37,680)
Net cash used in operating activities  (39,909)  (8,406)
         
Cash Flows from Investing Activities        
Office Equipment  (4,028)  (3,265)
Net cash used in investing activities  (4,028)  (3,265)
         
Net Decrease in Cash  (43,937)  (11,671)
         
Cash at beginning of period  503,981   308,526 
Cash at end of period $460,044   296,855 
         
Supplemental Cash Flow Information:        
Cash paid for:        
Income Taxes $-  $- 
         
Supplemental Non-Cash Investing and Financing Transactions        
Shares exchanged for Intangible Asset $-  $210,000 
Right-of-use assets obtained in exchange for operating lease obligations $288,317  $- 

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


ELVICTOR GROUP, INC

Unaudited Condensed Statement of the Changes in Stockholder’s Equity

  Three Months Period Ended March 31, 2023 
  Common Stock  Preferred Stock  Additional
Paid-in
  Accumulated  Subscription  Total
Stockholders’
 
  Shares  Amount  Shares  Amount  Capital  Deficit   Receivable  Equity 
Balance, January 1, 2023  414,448,757  $41,445             -  $         -  $45,050,884  $(44,639,738) $                -  $          452,591 
Shares issued for services  -   -   -   -   -   -   -   - 
Net Loss  -   -   -   -   -   (8,410)  -   (8,410)
Balance, March 31, 2023  414,448,757  $41,445   -  $-  $45,050,884  $(44,648,148) $-  $444,181 

  Three Months Period Ended March 31, 2022 
  Common Stock  Preferred Stock  Additional Paid-in  Accumulated  Subscription  Total Stockholders’ 
  Shares  Amount  Shares  Amount  Capital  Deficit  Receivable  Equity 
Balance, January 1, 2022  406,548,757  $40,655            -  $         -  $44,802,974  $(44,400,880) $           -  $442,749 
Shares issued for services  900,000   90   -   -   38,610   -   -   38,700 
Shares exchanged for Intangible Asset  7,000,000   700   -   -   300,300   -   -   301,000 
Net Loss  -   -   -   -   -   (465)  -   (465)
Balance, March 31, 2022  414,448,757  $41,445   -  $-  $45,141,884  $(44,401,346) $-  $781,984 

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


ELVICTOR GROUP, INC

Notes to Unaudited Condensed Consolidated Financial Statements

 

NOTE 1 – DESCRIPTION OF BUSINESS

 

Elvictor Group, Inc., formerly known as Thenablers, Inc. (“Elvictor Group, Inc.” or the “Company”), was incorporated in the State of Nevada on November 3, 2017. With the change to the Elvictor name came the addition of the brand and a new team in crew management in the shipping industry. The new management team comes from Elvictor (the Greece-based private entity founded in 1977, which is the predecessor to the company whose business became a part of the business of Thenablers in 2019, the “Elvictor Greece”) whichthat has been active across various value-adding activities of the shipping sector, such as ship management, technical management, crewing and& crew management. ItsThe Company’s professional core of activities includes crew management, training and the creation of in-house software related to crew and ship matters, for the amelioration of all its operations, facilitating both its employees and those that depend on them. The Company aims to broaden its scope of activities, expanding on to new areas, while refining the existing ones. Placing prime importance on digitalization, the Company plans on the extensive use of Artificial Intelligence, through the application of Machine and Deep Learning, in concert with the integration of a wide array of cloud systems. The strategic growth of the GroupCompany on a horizontal and vertical manner throughout the shipping industry will be reinforced with technologically adept tools, containing know-how and experience. Working on a technologically oriented path, the Company is ideologically flexible and open to other avenues of international business for the successful and profitable diversification of its portfolio.

 

On December 13, 2019, pursuant to the approval of a majority of the voting interests for Thenablers, Inc., the Company filed a Certificate of Amendment with the Nevada Secretary of State for Nevada to change its name from “Thenablers, Inc.” to “Elvictor Group, Inc.” (the “Name Change”), to better reflect its new business interests and to further apply for a corporate action withinterests. On February 25,2020, FINRA to haveapproved the name change approved and to change the symbol of the Company to “ELVG”.

Pursuant to the approval of that application to FINRA, and on February 27, 2020, the name of the Company was changed to Elvictor Group, Inc. on the OTC Markets,Name Change and the Company’s new stock symbol for trading was changed to “ELVG”.

 

As of July 10, 2020, the Company founded Elvictor Group Hellas Single Member S.A., a subsidiary in Vari, Greece, to assist the management in facilitating the operations of the Company.Company’s operations. Additionally, the Company has purchased Ultra Ship Management, a Company incorporated in the Marshall Islands company that is licensed to provide ship management services, who in turnand which established atheir own subsidiary in Vari, Greece.

 

OnIn January 2022, the Company established theits fully owned subsidiary, ELVG Crew Management Ltd, incorporated in Cyprus, to facilitate its crew management operations.

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING AND BENEFICIAL CONVERSION FEATURES POLICIES

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements (“financial statements”) have been prepared in accordance with accounting principles generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information pursuant to the rules and areregulations of the Securities and Exchange Commission (“SEC”) and have been consistently applied. Certain information and footnote disclosures normally included in financial statements presented in US dollars, unless indicated otherwise. The Company believes thataccordance with GAAP, but which are not required for interim reporting purposes, have been omitted. In the disclosures in theseopinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to present fairly the financial position as of March 31, 2023 and the results of operations and cash flows for the interim periods ended March 31, 2023 and 2022, have been included. These unaudited condensed consolidated financial statements are adequate and not misleading. Inshould be read in conjunction with the opinion of management, the unaudited condensedaudited consolidated financial statements and notes contain all adjustments necessarythereto for a fair presentation ofthe year ended December 31, 2022 included in the Company’s financial positionAnnual Report on Form 10-K, as of September 30, 2022,filed with the Securities and DecemberExchange Commission on March 31, 2021, the statements of operations2023. Operating results for the three and nine months ended September 30, 2022, and 2021 andMarch 31, 2023 are not necessarily indicative of the statement of cash flowsresults that may be expected for the nine months ended September 30, 2022, and 2021.full year ending December 31, 2023.

 


 

 

The accompanying unaudited condensed consolidated financial statements reflect the application of certain significant accounting policies as described below and elsewhere in these notes to the unaudited condensed consolidated financial statements.

Principles of Consolidation

 

The consolidated unaudited condensed consolidated financial statements incorporate the assets and liabilities of all entities controlled by Elvictor Group, Inc as of September 30, 2022,March 31, 2023, and the results of the controlled subsidiaries in Vari Greece, the Marshall Islands and Cyprus for the nine monthsyear then ended. Elvictor Group, Inc.Inc and its subsidiaries together are referred to in this financial report as the unaudited condensed consolidated entity. The effects of all transactions between entities in the unaudited condensed consolidated entity are eliminated in full. The unaudited condensed consolidated financial statements of subsidiaries are prepared for the same reporting period as the parent entity, using consistent accounting policies.

 

Accounting Basis

 

The Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (“GAAP”). The Company has adopted a December 31 fiscal year end.

 

Use of Estimates

 

The preparation of unaudited condensed consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date the unaudited condensed consolidated financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

The companyCompany considers all cash on hand and in banks, certificates of deposit and other highly liquid investments with maturities of three months or less, when purchased, to be cash and cash equivalents.

 

Accounts Receivable and Allowance for Doubtful Accounts

 

For the ninethree months ended September 30, 2022,March 31, 2023, the Company has operations of crew manning and management and has accounts receivable due from its customers in the shipping industry. Contracts receivable from crew manning in the shipping industry are based on contracted prices. The Company provides an allowance for doubtful collections, which is based upon a review of outstanding receivables, historical collection information, individual credit evaluation and specific circumstances of the customer, and existing economic conditions. The Company does not have an allowance for doubtful accounts as of September 30, 2022.March 31, 2023. Normal contracts receivables arereceivable is due 30 days after the issuance of the invoice, normally at the month’s end. Receivables past due more than 120 days are considered delinquent and they are included in the provision for doubtful account. There is no interest charged on past due accounts.

 

Property and Equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The office equipment is depreciated over three3 years.

 


 

 

Intangible Assets

 

Intangible assets acquired are initially recognized at their fair value aton the acquisition date. Subsequent to initial recognition, intangible assets are reported at cost less accumulated amortization and accumulated impairment losses, if any. These assets are being amortized over their useful life of fifteenfive years.

 

Fair Value of Financial Instruments

 

The Company’s financial instruments consist of cash and cash equivalents. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these unaudited condensed consolidated financial statements.

 

Income Taxes

 

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.

 

Revenue Recognition

 

The Company recognizes revenue in accordance with FASB ASC 606 upon the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue recognized from contracts with customers is disclosed separately from other sources of revenue. ASC 606 includes guidance on when revenue should be recognized on a Gross (Principal) or Net (Agent) basis.

 

Most of the Company’s revenues are recognized primarily under long-term contracts, including those for which revenues are based on either a fixed price, or cost-plus-fee basis, and primarily as performance obligations are satisfied. Professional services and other ancillary services are delivered, generally on a monthly basis and are separate and distinct deliverables. The Company’s performance obligation is generally satisfied on a monthly basis when its agency and related services are delivered.

 

The Company has the performance obligation to provide a crew for its customers, the shipping companies, and their ship managers. The Company utilizes its proprietary crew management platform to deliver crew management services to the ship owners. This crew management service is a monthly obligation that starts with the first stage of recruitment, to their transfer of crew to the vessel and continues to monitor the crew during the course of the contract until they disembark.

 

Revenue from crew manning services, agency fees and recruiting fees where Elvictor acts as a principal is recognized as gross revenue. When the company is acting as an agent, revenue is recognized as net revenue in the accounting period in which the services are rendered. Such revenues are from Allotment fees, communication, training fees, covid-19 fees, and other sundry fees. For all fixed-price contracts, revenue is recognized based on the actual service provided to the end of the reporting period. The accounting treatment for the reporting of revenues may vary materially between whether the revenue is reported on a Principal (Gross) or an Agent (Net) basis.

 


 

 

Stock-Based Compensation

The measurement and recognition of stock-basedstock - based compensation expense is based on estimated fair values for all share-based awards made to employees and directors, including stock options and for non-employee equity transactions as per ASC 718 rules.

For transactions in which we obtain certain services of employees, directors, and consultants in exchange for an award of equity instruments, we measure the cost of the services based on the grant date fair value of the award. We recognize the cost over the vesting period.

Basic Income/(Loss) Per Share

Basic income per share is calculated by dividing the Company’s net income/(loss) applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There are no such common stock equivalents outstanding as of September 30, 2022.March 31, 2023.

Recent Accounting PronouncementsPronouncement

From time to time, the Financial Accounting Standards Board (the “FASB”) or other standards setting bodies issue new accounting pronouncements. The FASB issues updates to new accounting pronouncements through the issuance of an Accounting Standards Update (“ASU”). Unless otherwise discussed, the Company believes that the impact of recently issued guidance, whether adopted or to be adopted in the future, is not expected to have a material impact on the Company’s unaudited condensed consolidated financial statements upon adoption. 

Foreign Currency Translation

The Company considers the U.S. dollar to be its functional currency as it is the currency of the primary economic environment in which the Company operates. Accordingly, monetary assets and liabilities denominated in foreign currencies are translated into U.S. dollars at the exchange rate in effect at the balance sheet date and non-monetary assets and liabilities are translated at the exchange rates in effect at the time of acquisition or issue. Revenues and expenses are translated at rates approximating the exchange rates in effect at the time of the transactions. All exchange gains and losses are included in operations.

Subsequent Events

The Company has analyzed the transactions from September 30, 2022,March 31, 2023, to the date these unaudited condensed consolidated financial statements were issued for subsequent event disclosure purposes.

NOTE 3 – RECEIVABLES

Trade receivables are amounts due from customers for services performed in the ordinary course of business.

Other receivables are mainly for the payments of items such as Home Allotments and Cash Advances to the crews where the Company collects funds from the shipping companies and then facilitates the payments to the crew on their behalf.

As of September 30, 2022,March 31, 2023, the Company has trade accounts receivable of $417,588,$575,259, Other Receivables of $18,377$19,052, and Other Receivables from Related Parties of $365,658.$409,300.


 

NOTE 4 – INTANGIBLE ASSETS

As of March 31, 2023, and 2022, Intangible assets consisted of the following:

  Useful life March 31,
2023
  December 31,
2022
 
At cost:        
Software platform 5 years $210,000  $210,000 
           
Less: accumulated amortization    (52,356)  (42,000)
    $157,644  $168,000 

On November 15, 2021, the companyCompany entered into ana subscription agreement to purchase the license software fromwith Seatrix Software Production Single Member S.A, a related party company, forto issue 7,000,000 restricted common shares. shares for the purchase of license software, equal to the aggregate of $210,000 at the stated value of $0.03 per share.

Under this agreement, Seatrix grants the companyCompany an exclusive and non-transferable license to use their artificial intelligence software managing shipping crews. The term of this agreement began on January 1, 2022.

The value of each common share was stated at $0.0430,$0.030, the FMV that the shares were trading as of January 1,3, 2022. The total value of $301,000 will be$210,000 was amortized over 15 years.its useful life of 5 years and the amortization began on January 1, 2022. Intangible assets are measured initially at cost. After initial recognition, an entity usually measures an intangible asset at cost less accumulated amortization. 

Amortization of intangible assets attributable to future periods is as follows:

Schedule of Amortization of intangible assets

Year ending December 31: Amount 
2023 $31,644 
2024  42,000 
2025  42,000 
2026  42,000 
  $157,644 

The amortization of Intangible assets was $52,356 and $42,000 as of March 31, 2023, and December 31, 2022, respectively.

 

NOTE 5 – RELATED PARTY TRANSACTIONS

 

The Company has related party transactions with companies that are owned or controlled by either Mr. Stavros Galanakis, the Vice-President and Chairman of the Board of Directors, Mr.and Konstantinos Galanakis, the CEO and Director.

 

The Company has entered into an agreement in October 2020 with related party Elvictor Crew Management Services Ltd in Cyprus to provide human resources services as well as to perform the running and management of the Company’s contracts with third parties and provide key personnel for these services. However, thisThis agreement has beenwas terminated in the first quarter of 2022 since the formation of the new wholly owned Cypriot subsidiary. A total amount of $20,000subsidiary, ELVG Crew Management Ltd. $0 has been expensed for the related party Elvictor Crew Management Services Ltd as of September 30, 2022,March 31, 2023, for the cost of services sold, included in the Cost of Revenue- Related Party. As of September 30, 2022,March 31, 2023, the Company has other receivables - related party of $285,800$409,300 due from Elvictor Crew Management Ltd Cyprus.

 


On September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Crew Management Service Ltd in Georgia. During the ninethree months ended September 30, 2022,March 31, 2023, the latter provided crew manning services to the Company of $186,182,$65,136, included in the Cost of Revenue – Related Party and Net Revenue, while as of September 30, 2022,March 31, 2023, the Company had a liability of $51,518.$85,988.

 

On September 1, 2020, the Company signed an agreement with QualishipQualship Georgia Ltd for the latter to provide training of the qualified personnel. For the ninethree months ended September 30, 2022,March 31, 2023, we incurred $126,676$44,749 in Cost of Goods Sold that offset Net Revenue, and the amount due to QualishipQualship Georgia Ltd as of September 30, 2022,March 31, 2023, was $18,884$37,163 included under Trade Accounts Payable – Related Party.

 

On September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Odessa. During the ninethree months ended September 30, 2022,March 31, 2023, the latter provided manning services to the Company of $17,200,$5,070, included in the Cost of Revenue – Related Party and Net Revenue, and amount due to Elvictor Odessa as of September 30, 2022,March 31, 2023, was $30 included under Trade Accounts Payable – Related Party.

 

The Company has paid toAs disclosed in Note 4 above, the company entered into an agreement with Seatrix Software Production Single Member S.A. advances forto provided software development services expected to be completed in the fourth quarter of 2022.services. For the ninethree months ended September 30, 2022March 31, 2023, the Companycompany has prepaid in advance the amounta balance of $79,858, outstanding in Other Receivables - Related Party.$0 due.


 

NOTE 6 – LEASES

 

On July 10, 2020, the Company entered into a rental lease agreement with the wife of Mr. Stavros Galanakis for its subsidiary, Elvictor Group Hellas Single Member S.A., in Vari, Greece. The term of the lease is from July 10, 2020, to December 31, 2021, with a fixed monthly rental payment. of 5,000€. Then on April 1, 2021, the rental lease agreement was modified with the new term beginning as of April 1, 2021, and ending on December 31, 2022, with a fixed monthly rental payment of 3,500€.

 

Then on October 1, 2021, the Company entered into a second lease agreement with the wife of Mr. Stavros Galanakis for its new subsidiary, Ultra Ship Management, in Vari, Greece for Ultra Ship Management.Greece. The term of the lease is from October 1, 2021, to September 30,December 31, 2024, with a fixed monthly rental of 1,000€.

 

Because we generally do not have access toIn January 2023, the rate implicitCompany renewed the office lease for its subsidiary in Vari, Greece. The Company accounted for its new lease as an operating lease under the guidance of Topic 842. The new lease we utilize ouris 3,500€ per month, with no annual increase during the 8-year term. The Company used an incremental borrowing rate of 4.92% based on the average interest rate of corporate loans in Greece from the Bank of Greece. At the lease inception the Company recorded a Right of Use Asset of $307,148 and a corresponding Lease Liability of $307,148.

Total future minimum payments required under the lease agreements are as the discount rate. As of September 30, 2022, the discount rate was 2.85%.follows:

  ELVG Hellas  Ultra Mgmt  Total 
  Amount  Amount 
2023  34,248   9,785   44,033 
2024  45,664   9,785   55,449 
2025  45,664       45,664 
2026  45,664       45,664 
2027  45,664       45,664 
Thereafter  136,991       136,991 
Total undiscounted minimum future lease payments  353,894   19,570   373,464 
Less Imputed interest  (65,577)  (739)  (66,316)
Present value of operating lease liabilities  288,317   18,831   307,148 
Disclosed as:            
Current portion  31,478   12,488   43,965 
Non-current portion  256,839   6,343   263,183 

 

The Operating Lease Expense is as follows:  Company recorded rent expenses of $14,489 and $15,154 for the three months ended March 31, 2023, and 2022, respectively.

 

  For the three months ended
  For the nine months ended
 
  September 30,
2022
  September 30,
2022
 
Operating Lease expense $13,214  $39,641 


The following table summarizes information related to the lease:

 

  For the three months ended  For the nine months ended 
  September 30,
2022
  September 30,
2022
 
Cash paid for amounts included in the measurement of lease liabilities:      
Cash payments $13,214  $39,641 

 

NOTE 7 - OTHER PAYABLES

 

As part of one of the crewservices in the manning servicesof a crew provided by the Company to the shipping companies is the Company makes wage paymentsmaking bank transfers of the wages to the crew, on the customer’s behalf. The shipping companies transfer the funds for such wages to the Company’s bank account and then the Company makes each payment to indicated crew. In itsthis capacity, the Company will showshows the balance of the funds received and not yet transferred to the crew as Other Payables on the Balance Sheet. The amount of Other Payables for crew wages is $271,795was $776,107 as of September 30, 2022.

The balance in Other Payables also includes $191,218 in other creditors and $9,439 in payroll and sales tax PayableMarch 31, 2023 compared to $485,675 as of September 30,December 31, 2022.

 

NOTE 8 – STOCKHOLDERS’ EQUITY

 

Issuance of Common Stock

The Company has 700,000,000, $0.0001($0.0001 par valuevalue) authorized shares of common stock authorized.stock. On September 30, 2022, and December 31, 2021,2022, there were 414,448,757 and 26,384,673 common shares issued and outstanding, respectively.

On February 5, 2021, the Company issued 3,668,419 shares of common stock for convertible notes payable of $405,725.outstanding.

 

On April 8, 2021, the Company issued 375,459,000 shares of common stock to the holders of the Series A Preferred Stock pursuant to the Settlement Agreement, dated July 7, 2020.2020, and further to the conversion of those preferred stock shares to common stock shares. Specifically, 217,310,305 shares of restricted common stock were issued to Mr. Konstantinos Galanakis, 156,271,400 shares of restricted common were issued to Mr. Stavros Galanakis, and 1,877,295 shares of restricted common were issued to Mr. Theofanis Anastasiadis.  As a result, there arewere no shares of Series A Preferred Stock issued and outstanding as of September 30,December 31, 2022.


Additionally, for the year ended September 30, 2021, the Company issued 1,016,665 shares of common stock for cash proceeds of $111,833.

 

On January 19, 2022, the Company issued 7,000,000 restricted shares of common stock with a value of $210,000 to Seatrix Software Production Single Member S.A., a Company owned and controlled by Mr. Konstantinos Galanakis, pursuant to the November 15, 2021, Software License Agreement, signed on November 15, 2021, for the exclusive and non-transferable license to use the Licensor’s artificial intelligence software in connection with the managing of shipping crews.

 

On January 19, 2022, the Company issued an aggregate of 900,000 shares of Common Stock with a value equal to $38,700 at the time to certain directors and former directors for past services provided to the Company.

Issuance of Preferred Stock

On October 7, 2019, Elvictor Group, Inc. entered into four separate “Series A Convertible Preferred Stock Purchase Agreements” for 80,000,000 shares of a newly designated Series A Preferred Stock, in exchange for an aggregate purchase price of $30,000.00 pursuant to Regulation S of the Securities Act of 1933, as amended. Per the terms of the Agreements, these shares could not be converted for one year after they were issued and were automatically converted into 375,459,000 shares of Common Stock on April 8, 2021, which was 18 months after issuance. As a result, there are no shares of Series A Preferred Stock issued and outstanding as of September 30, 2022.

 

NOTE 9 – COMMITMENTS AND CONTINGENCIES

 

The Company entered in a long-term rental lease agreement for offices of its subsidiary branch, Elvictor Group Hellas Single Member S.A., in Vari, Greece for the period commencing from July 10, 2020, through December 31, 2021, in the amount of 5,000€ per month, the first month July was adjusted for the shortened period. The lessor, Aikaterini Galanakis, is the wife of the Company’s president, Mr. Stavros Galanakis.

 

Then as of April 1, 2021, the Company terminated the lease and entered into a new lease for the period commencing from April 1, 2021, to December 31, 2022, with a monthly in the amount of 3,500€ per month. This specific lease was renewed for an 8-year term commencing on January 1, 2023, and terminating on December 31, 2030.

On October 1, 2021, the Company entered into a second lease agreement with the wife of Mr. Stavros Galanakis for its new subsidiary, Ultra Ship Management, in Vari, Greece for Ultra Ship Management.Greece. The term of the lease is from October 1, 2021, to September 30,December 31, 2024, with a fixed monthly rental of 1,000€.


 

NOTE 10 – INCOME TAXES

 

The Company’s has an overall net loss and as a result there exists doubt as to the ultimate realization of the deferred tax assets. Accordingly, a valuation allowance equal to the total deferred tax assets has been recorded.

 

The Company had federal net operating loss carry forwards for tax purposes of approximately $670,000$900,000 on December 31, 2021,2022, and approximately $600,000$915,000 on September 30, 2022,March 31, 2023, which may be available to offset future taxable income. Utilization of the net operating loss carry forwards may be subject to substantial annual limitations due to the ownership change limitations provided by Section 381 of the Internal Revenue Code of 1986, as amended. The annual limitation may result in the expiration of net operating loss carry forwards before utilization.

 

Net deferred tax assets consist of the following components as of March 31, 2023 and December 31, 2022

  2023%  2022 
       
Deferred tax assets:      
NOL Carryover $193,061  $190,664 
         
Sub Total $193,061  $190,664 
Valuation Allowance $(193,061) $(190,664)
Net Deferred Tax Asset $(0) $0 

The provision for income taxes consists of the following:following for the subsidiaries in Greece and Cyprus:

 

 September 30, December 31,  March 31, December 31, 
 2022  2021  2023  2022 
Current:          
Federal $-  $-  $-  $- 
State  -   -   -   - 
Foreign  6,372   3,142 
Foreign - Current  3,670   30,995 
Foreign - Prior Year  0   10,217 
Total current tax provision $6,372  $3,142  $3,670  $41,212 
Deferred:                
Federal  -   -   -   - 
State  -   -   -   - 
Foreign  -   -   -   - 
Total deferred benefit  -   -   -   - 
Total provision (benefit) for income tax $6,372  $3,142  $3,670  $41,212 

 

NOTE 11 – SUBSEQUENT EVENT

 

The Company has analyzed its operations subsequent to September 30, 2022,March 31, 2023, through the date of this filing of these unaudited condensed consolidated financial statements and has determined that the followingthere are no material subsequent events to these unaudited condensed consolidated financial statements.

 

On October 26, 2022, the Company determined that it would pay on behalf of certain Board members and executive officers the applicable income taxes payable, related to the payment of their compensation for the year ended December 31, 2021. The Board approved the income tax payment of $29,676 on behalf of Konstantinos Galanakis, the CEO and board member, $15,614 on behalf of Christodoulos Tzoutzakis, the COO and $7,783 on behalf of Stavros Galanakis, Vice President and Chairman of the Board. The Company has accrued for these expenses in its Condensed Consolidated Statement of Operations under Salaries as of September 30, 2022.


 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

As used in this “Management’s Discussion and Analysis of Financial Condition and Results of Operation,” except where the context otherwise requires, the term “we,” “us,” “our,” or “the Company,” refers to the business of Elvictor Group, Inc. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

 

Special Note Regarding Forward-Looking Statements

 

This Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical fact included in this Quarterly Report including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’sour financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. The Company’s securitiesOur SEC filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.

 

Organizational Overview

 

Together with our wholly owned crew management subsidiaries, Elvictor iswe are a crewing and crew management company responsible for sourcing, recruitment, selection, deployment, scheduling, training, and on-going management of seafarers. Our services also include administrative functions related to crew management services, including payroll services, travel arrangements, and verifying the insurance coverage information of all onboarded seafarers. Our Company benefitsWe benefit from over 65 years of combined experience in various value adding activities of the shipping sector such as ship management, technical management, ship agency, crewing and crew management of Mr. Stavros Galanakis and Mr. Konstantinos Galanakis.

 

Through the crew management platform developed by our affiliate, Seatrix, our personnel can collaborate with many different cultures in many different time zones with ever rising complexities, presenting a uniform service level to our principals, regardless of the point of origin of the crew. This innovation allows us to hire junior operators, who after a short training procedure are able to serve our principals with high quality standards, helping Elvictor be cost effective while maintaining the highest possible service level.

 

We currently manage over 2,500 seafarers of seven different nationalities who are aboard seven different ship types. On any one day, we manage over 250 seafarers traveling worldwide while processing over 500 multilingual applicants daily, supporting our clients.

The Company intendsintend to expand the services it offers by also providing ship management services. In furtherance thereof,of such expansion, we acquired Ultra Shipmanagement from Mr. Stavros Galanakis and Mr. Konstantinos Galanakis, both related parties to the Company, which has received its Det Norske Veritas AS approved Interim Document of Compliance provided under the authority granted by the Government of the Republic of the Marshall Islands, and specialized personnelwe have also been employed by the Company.specialized personnel. The Interim Document of Compliance is the license required for a ship management company to start providing its services.

 


 

 

Known Trends, Demands, Commitments, Events or Uncertainties Impacting Our Business

 

The shipping industry is currently experiencing historical uncertainty in sustainability logistics and daily operations as a result of the COVID-19 pandemic, geopolitical tensions and the war between Russia and Ukraine. Additionally, shortages of crew members have also been created due to aging crew members leaving the maritime business. As a result of the foregoing, competition in crew resources is becoming stiffer and more unpredictable resulting in higher wage demands by crew members. These wage demands, accompanied by incentive compensation requested by crew members, are increasing vessel operating expenses. The impact of global inflation has also added to these increases. Additionally, smaller contract durations are requested and timely changes in ports, increasing the costs of changing crews and the costs and volume of such logistics.

 

To address these issues, we are implementing short and long-term strategies based on proactive scheduling and recruitment, with the help of our cloud-based system and intelligent metrics that have been developed in-house to monitor the “trends and fashions” of the maritime industry. Our goal is to build new pools of seafarers by accelerating promotions, cadetship programs, and the employment of more cadets onboard. These cadets are scheduled to be promoted to junior officers in the near future, generating a new breed of officers to address the global shortage and maintain crews at reasonable costs. We have also developed interactive screens through HTML5 links to communicate with seafarers and to keep crews updated, monitor their welfare and provide better services to them. We are also in the process of designing an upgrade to our cloud-based system to elevate logistics intelligence, allowing us to handle growth and recruitment volumes more efficiently. While we believe that these actions will help address many of these issues, if we are unable to effectively do so, the shortage of crew members and significant increase in expenses could have a materially adverse impact on our business.

 

Critical Accounting Policies and Estimates

Our significant accounting policies are more fully described in the notes to our consolidated financial statements. Those material accounting estimates that we believe are the most critical to an investor’s understanding of our financial results and condition are discussed immediately below and are particularly important to the portrayal of our financial position and results of operations and require the application of significant judgment by our management to determine the appropriate assumptions to be used in the determination of certain estimates.

Basis of Presentation

The financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in U.S. dollars, unless indicated otherwise. The Company believes that the disclosures in these financial statements are adequate and not misleading. In the opinion of management, the financial statements and notes contain all adjustments necessary for a fair presentation of the Company’s financial position as of September 30, 2022 and 2021 and statements of operations and cash flows for the three-month and nine-month periods ended September 30, 2022 and 2021.

The accompanying financial statements reflect the application of certain significant accounting policies as described below and elsewhere in these notes to the financial statements.

Principles of Consolidation

The consolidated financial statements incorporate the assets and liabilities of all entities controlled by Elvictor Group, Inc. as of September 30, 2022 and 2021 and the results of controlled subsidiaries for the period then ended. Elvictor Group, Inc. and its subsidiaries together are referred to in this financial report as the consolidated entity. The effects of all transactions between entities in the consolidated entity are eliminated in full. The financial statements of the Company’s subsidiaries are prepared for the same reporting period as the parent entity using consistent accounting policies.


Accounting Basis

The Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (“GAAP”). The Company has adopted a December 31 fiscal year end.

Use of Estimates

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

Cash and Cash Equivalents

The Company considers all cash on hand and in banks, certificates of deposit and other highly liquid investments with maturities of three months or less, when purchased, to be cash and cash equivalents.

Accounts Receivable

For the nine-month periods ended September 30, 2022 and December 31, 2021, the Company had operations of crew manning and management and had accounts receivable due from its customers in the shipping industry. Contracts receivable from crew manning in the shipping industry are based on contracted prices. The Company provides an allowance for doubtful collections, which is based upon a review of outstanding receivables, historical collection information, individual credit valuation and specific circumstances of the customer and existing economic conditions. Normal contracts receivable are due 30 days after the issuance of the invoice, normally at the month’s end. Receivables past due more than 120 days are considered delinquent and they are included in the provision for doubtful accounts. There is no interest charged on past due accounts.

The Company does not have an allowance for doubtful accounts as of September 30, 2022 or December 31, 2021.

Fair Value of Financial Instruments

The Company’s financial instruments consist of cash and cash equivalents. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.

Beneficial Conversion Features

The Company issued convertible bonds that resulted in a beneficial conversion feature. A beneficial conversion feature arises when the conversion price of a convertible instrument is below the per share fair value of the underlying stock into which it is convertible. The holder realizes a benefit to the extent of the price difference and the issuer of the convertible instrument realizes a cost based on the theory that the intrinsic value of the price difference represents an additional financing cost.

Income Taxes

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.

Revenue Recognition

The Company recognizes revenue in accordance with FASB ASC 606 upon the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue recognized from contracts with customers is disclosed separately from other sources of revenue. ASC 606 includes guidance on when revenue should be recognized on a Gross (Principal) or Net (Agent) basis.


Most of the Company’s revenues are recognized primarily under long-term contracts, including those for which revenues are based on either a fixed price, or cost-plus-fee basis, and primarily as performance obligations are satisfied. Revenue from crew manning services where Elvictor acts as a principle is recognized as gross revenue and when acting as an agent, revenue is recognized as net revenue in the accounting period in which the services are rendered. For all fixed-price contracts, revenue is recognized based on the actual service provided to the end of the reporting period. The accounting treatment for the reporting of revenues may vary materially between whether the revenue is reported on a Principal (Gross) or an Agent (Net) basis.

The measurement and recognition of stock-based compensation expense is based on estimated fair values for all share-based awards made to employees and directors, including stock options and for non-employee equity transactions as per ASC 718 rules.

For transactions in which we obtain certain services of employees, directors, and consultants in exchange for an award of equity instruments, we measure the cost of the services based on the grant date fair value of the award. We recognize the cost over the vesting period

Basic Income (Loss) Per Share

Basic income (loss) per share is calculated by dividing the Company’s net profit (loss) applicable to common shareholders by the weighted average number of shares of common stock during the period. Diluted earnings per share is calculated by dividing the Company’s net income (loss) applicable to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There were no such common stock equivalents outstanding as of September 30, 2022.

Recent Accounting Pronouncements

In March 2020, the Financial Accounting Standards Board issued ASU 2020-03 “Codification Improvements to Financial Instruments” which modifies the measurement of expected credit losses of certain financial instruments. This ASU is effective for fiscal years and interim periods within those years beginning after December 15, 2022. Management is currently assessing the impact of ASU 2020-03, but it is not expected to have a material impact on the Company’s consolidated financial statements.

Subsequent Events

In accordance with SFAS 165 (ASC 855-10) the Company has analyzed its operations subsequent to September 30, 2022, through November 15, 2022, the date these financial statements were issued, and has determined the following subsequent events.

On October 26, 2022, the Company determined that it would pay on behalf of certain Board members and executive officers the applicable income taxes payable, related to the payment of their compensation for the year ended December 31, 2021. The Board approved the income tax payment of $29,676 on behalf of Konstantinos Galanakis, the CEO and board member, $15,614 on behalf of Christodoulos Tzoutzakis, the COO and $7,783 on behalf of Stavros Galanakis, Vice President and Chairman of the Board. The Company has accrued for these expenses in its Condensed Consolidated Statement of Operations under Salaries as of September 30, 2022.

Plan ofFuture Operations

 

In order to meet business goals, we must (a) execute effectivelyefficiently our current business of crew management; and (b) continue to focus on new business development in order to acquire new agreements.


 

In order to raise sufficient funds to proceed with the implementation of our business plan, we may have to find alternative sources of funds, likefrom a second public offering, a private placement of securities, or loans from third parties (such as banks or other institutional lenders). Equity financing could result in additional dilution to then existing shareholders. If we are unable to meet our needs for cash from either the money that we raise from private placements, or possible alternative sources, then we may be unable to continue to maintain, develop or expand our operations.

 

We incurredgenerated revenues of $1,781,966$593,172 for the nine-monththree-month period ended September 30, 2021March 31, 2022 while for the nine-monththree-month period ended September 30, 2022March 31, 2023 we increased our revenues to $1,878,002. Accordingly, for the three-month period ended September 30, 2021 we recognized revenues of $608,614 and increased revenues to $662,647 for the same period ended September 30, 2022,$632,251. We believe consistent growth in our shipping crew management operations is key to the success of our Company.success.

 

In the second quarter of 2021, we entered into an exclusive Software License Agreement with Seatrix Software Production Single Member S.A. in order to have the rights to use crew software that facilitates our operations. Thereafter in the fourth quarter of 2021 the Companywe signed a new Software License Agreement, effective on January 1, 2022, that granted the perpetual exclusive and non-transferable license in exchange of shares of common stock. Through this agreement we are entitled to use the crew management platform and our personnel can collaborate with many different cultures in many different time zones with ever rising complexities, presenting a uniform service level to our principals regardless of the point of origin of the crew.

 

Results of Operations

 

Revenues

 

For the nine-monththree-month periods ended September 30,March 31, 2023 and March 31, 2022, and September 30, 2021, we generated $1,878,002$632,251 and $1,781,966$593,172 in total revenue, respectively, representing an increase in total revenue of $96,036$39,079 between the two periods, or 5.4%. The increase in total revenue between these two periods is primarily due to an increase in net revenue we received as an agent in connection with our providing onboarding services to crew management clients.

For the three-month periods ended September 30, 2022 and September 30, 2021, we generated $662,647 and $608,614 in total revenue, respectively, representing an increase in total revenue of $54,033 between the two periods, or 8.9%6.6%. The increase in total revenue between these two periods is primarily due to an increase in crew management clients.

 


Operating Expenses

 

For the nine-monththree-month periods ended September 30,March 31, 2023, and March 31, 2022, and September 30, 2021, we incurred $1,561,103$504,742 and $959,739,$469,791, respectively in total operating expenses, representing an increase in total operating expenses between the two periods of $601,364,$34,951, or 62.7%7.4%. The increase in operating expenses between the two periodsin 2023 is primarily due to (i) an increase of $434,805 (95.1%$129,786 (55.7%) in salaries payable to our employees from $457,407$233,155 for the nine-monththree-month period ended September 30, 2021March 31, 2022 to $892,212$362,941 for the same period in 2022,2023, as a result of increases in salaries payable to management and an increase in the number of employees, (ii) an increase of $166,871 (62.6%) in professional fees from $266,384 for the nine-month period ended September 30, 2021 to $433,255 for the same period in 2022, as a result of legal and public relations fees.employees.

For the three-month periods ended September 30, 2022 and September 30, 2021, we incurred $589,097 and $438,516, respectively in total operating expenses, representing an increase in total operating expenses between the two periods of $150,581, or 34.3%. The increase in operating expenses in 2022 is primarily due to (i) an increase of $153,591 (67.5%) in salaries payable to our employees from $227,453 for the three-month period ended September 30, 2021 to $381,043 for the same period in 2022, as a result of increases in salaries payable to management and an increase in the number of employees


 

Net Loss and Gross Profit

 

For the nine-monththree-month periods ended September 30,March 31, 2023 and March 31, 2022, and September 30, 2021, we incurred a net loss of $43,928,$8,410, after provision for income taxes, and a loss of $43,106,201,$465, after provision for income taxes, respectively, representing an increasea decrease in net profit of $43,062,273$7,945 between the two periods, or 99.9%.periods. This decrease in net loss, after provision for income taxes, for the nine-month period ended September 30, 2022 compared to a net loss, after provision for income taxes, for the same period in 2022 is mainly due to the $43,147,786 loss recognition resulting from the non-cash conversion of the preferred shares outstanding to common shares, and a decrease of $78,781, or 461.2 %, in gain from operations to a loss of $61,722 for the nine-month period ended September 30, 2022 from a gain of $17,059 for the same period in 2021. This decrease in gain from operationsprofit is attributable to the increased operating expenses described above, despite the fact that the gross profit increased by $522,583,$41,760, or 53.5%9.1%, from $976,798$461,495 for the nine-monththree-month period ended September 30, 2021March 31, 2022 to $1,499,381$503,255 for the same period in 2022.

For the three-month periods ended September 30, 2022 and September 30, 2021, we incurred a net loss, after provision for income taxes of $54,273 and $68,812, respectively, representing a decrease in net loss of $14,539 between the two periods, or approximately 21.1%. This decrease in net loss, after provision for income taxes, for the three-month period ended September 30, 2022 compared to a net loss, after provision for income taxes, for the same period in 2022 is due to a decrease of $29,752, or 35.6%, in loss from operations to a loss of $53,706 for the three-month period ended September 30, 2022 from a loss of $83,458 for the same period in 2021. This decrease in loss from operations is attributable to the increased gross profit by $180,333, or 50.8%, from $355,058 for the three-month period ended September 30, 2021 to $535,391 for the same period in 2022 despite the increased operating expenses as described above.2023.

 

Liquidity, Capital Resources, and Off-Balance Sheet Arrangements

 

Liquidity is the ability of an enterprise to generate adequate amounts of cash to meet its needs for cash requirements. We had a working capital surplus during the nine-monththree-month period ended September 30, 2022March 31, 2023 of $407,147$221,866 compared to the surplus of $371,736$253,118 for the nine-month periodyear ended September 30, 2021,December 31, 2022, which is calculated as current assets minus current liabilities.

 

Cash flows for the nine-monththree-month period ended September 30, 2022March 31, 2023

 

Net cash flowoutflow provided by operating activities was $99,598$39,909 for the nine-monththree-month period ended September 30, 2022,March 31, 2023, compared to $74,747 provided by operating activitiesan outflow of $8,406 during same period in 2021.2022. This change was directlymainly attributable to the cash receivablesreceivable from our customers.

 

Net cash flow used in investing activities was $12,025,$4,028, mainly deriving from the purchase of office equipment, and $11,744$3,265 for the nine-monththree-month periods ended September 30,March 31, 2023 and March 31, 2022, and September 30, 2021, respectively.

 

Net cash used for financing activities was $0, for the nine-month periodthree-month periods ended September 30, 2022. For the same period ended September 30, 2021 net cash provided by financing activities was $111,833.March 31, 2023 and March 31, 2022, respectively.

 

Cash Requirements

 

We believe our cash and cash equivalents, together with anticipated cash flow from operations will be sufficient to meet our working capital, and capital expenditure requirements for at least the next twelve months. We will require additional capital to implement our business development and fund our operations. In the event that our plans or assumptions change, we may need to raise additional capital sooner than expected.

 

Since the commencement of our crew management business, we have funded our operations primarily through equity financings and we expect that we will continue to fund our business through equity and debt financing, either alone or through strategic alliances. Additional funding may not be available on favorable terms, if at all, which could harm our business plans, financial condition and operating results. We intend to continue to fund our business by way of equity or debt financing along with the revenues that can support the Company. If we raise additional capital through the issuance of equity or convertible debt securities, the percentage ownership of our company held by existing shareholders will be reduced and those shareholders may experience significant dilution. In addition, new securities may contain certain rights, preferences or privileges that are senior to those of our common stock.

 


Off-Balance Sheet Arrangements

 

We have no 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 of operations, liquidity, capital expenditures or capital resources that is material to our stockholders.

 


Contractual Obligations

 

The Company leases its office space in Vari, Greece under a non-cancelable operating lease that was entered into onOn July 10, 2020, and most recently amendedwe entered into a rental lease agreement with the wife of Stavros Galanakis for its subsidiary, Elvictor Group Hellas Single Member S.A., in Vari, Greece. The term of the lease is from July 10, 2020, to December 31, 2021, with a fixed monthly rental payment. of 5,000€. Then on April 1, 2021. The2021, the rental lease requires monthly rental payments, included by year inagreement was modified with the table below, which escalate during the leasenew term beginning as of April 1, 2021, and expiresending on December 31, 2022. Furthermore,2022, with a fixed monthly rental payment of 3,500€.

Then on October 1, 2021, the Companywe entered into a second lease agreement with the wife of Stavros Galanakis for its new subsidiary, Ultra Shipmanagement that requiresShip Management, in Vari, Greece. The term of the lease is from October 1, 2021, to December 31, 2024, with a fixed monthly rental payments and expire on September 30, 2024. Both contractual obligations to make future payments are included in the table below while the difference between straight-line rent expense and rent paid is immaterial as of September 30, 2022.

Year Ending December 31, Operating
Leases
 
2022 (remaining) $13,230 
2023  11,760 
2024  7,187 
Total $32,177 

Rent expense for the nine-months ended September 30, 2022 and 2021 were $43,152 and $43,703, respectively.1,000€.

 

Rent expenseIn January 2023, we renewed the office lease for its subsidiary in Vari, Greece. We accounted for this new lease as an operating lease under the guidance of Topic 842. The new lease is 3,500€ per month, with no annual increase during the 8-year term. We used an incremental borrowing rate of 4.92% based on the average interest rate of corporate loans in Greece from the Bank of Greece. At the lease inception we recorded a Right of Use Asset of $307,148 and a corresponding Lease Liability of $307,148.

Total future minimum payments required under the lease agreements are as follows:

  ELVG Hellas  Ultra Mgmt  Total 
  Amount  Amount 
2023  34,248   9,785   44,033 
2024  45,664   9,785   55,449 
2025  45,664       45,664 
2026  45,664       45,664 
2027  45,664       45,664 
Thereafter  136,991       136,991 
Total undiscounted minimum future lease payments  353,894   19,570   373,464 
Less Imputed interest  (65,577)  (739)  (66,316)
Present value of operating lease liabilities  288,317   18,831   307,148 
Disclosed as:            
Current portion  31,478   12,488   43,965 
Non-current portion  256,839   6,343   263,183 

We recorded rent expenses of $14,489 and $15,154 for the three-monthsthree months ended September 30,March 31, 2023, and 2022, and 2021 were $13,610 and $12,577, respectively.

 

Outlook

 

The outbreak of COVID-19 has adversely affected both our and our clients’ operations. During the pandemic there were cases where crews were likely to be unable to travel to join a vessel or be repatriated following the completion of their contract due to travel restrictions creating several challenges in our operations. Additionally, specialized staff such as inspectors were often restricted from accessing vessels and thus conducting the legally required inspections (safety, environmental, training, etc.), supplies were often difficult to reach the vessels and support from head offices could be of lower quality since a large part of the staff was working remotely. The Company wasWe were able to continue to operate with minor interruptions although the vast majority of our staff worked remotely from the beginning of the pandemic. However, in the future similar epidemics, pandemics or outbreaks may impact our business due to closures or restrictions requested or mandated by governmental authorities, disruption to supply chains and workforce, reduction of demand for our services, and credit losses when customers and other counterparties fail to satisfy their obligations to us, among other factors.

 

The shipping industry and especially the crew management segments will likely continue to face increasing pressures, further due to the ongoing COVID-19 crisis, as well as due to the war in Ukraine. According to the International Chamber of Shipping (the “ICS”), which represents approximately 80% of the worlds’ merchant fleet, Ukrainian and Russian seafarers make up 14.5% of the global shipping workforce.

 

TheOur management team of Elvictor is assessing alternative plans to mitigate potential challenges arising from the ongoing war in the Ukraine, among other things.

 

The demand for our services depends on the demand for maritime shipping services which are subject to normal economic cycles affecting the general economy including the effect of increased inflation. Inflationary pressures may result to important increases to our operating costs that we may not be able to fully transfer to our clients thus affecting our profitability. Additionally, increase in operating costs of our clients may lead to delays in payments for our services and accumulation of bad debt, although as a Company we closely monitor their credit behavior to avoid such incidents. Additionally, significant deteriorations of economic conditions over a prolonged period could produce a material adverse effect on the demand for our services.

 


 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Disclosure controls and procedures

 

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports, filed under the Securities Exchange Act of 1934, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable and not absolute assurance of achieving the desired control objectives. In reaching a reasonable level of assurance, management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. In addition, the design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, a control may become inadequate because of changes in conditions or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

 

As required by the SEC Rules 13a-15(b) and 15d-15(b), we carried out an evaluation under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective at the reasonable assurance level due to material weaknesses in internal controls over financial reporting (as described below).

 

To address these material weaknesses, management engaged financial consultants, performed additional analyses and other procedures to ensure that the financial statements included herein fairly present, in all material respects, our financial position, results of operations and cash flows for the periods presented.

 

A material weakness is a deficiency, or a combination of deficiencies, within the meaning of Public Company Accounting Oversight Board (“PCAOB”) Audit Standard No. 5, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. Management has identified the following material weaknesses which have caused management to conclude that as of September 30, 2022March 31, 2023 our internal controls over financial reporting were not effective at the reasonable assurance level:

 

1. We do not have sufficient written documentation of our internal control policies and procedures. Written documentation of key internal controls over financial reporting is a requirement of the Sarbanes-Oxley Act which is applicable to us for the quarter ended September 30, 2022.March 31,2023. Management evaluated the impact of our failure to have sufficient written documentation of our internal controls and procedures on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.

 

2. We do not have sufficient resources in our accounting function, which restricts the Company’s ability to gather, analyze and properly review information related to financial reporting in a timely manner. In addition, due to our size and nature, segregation of all conflicting duties may not always be possible and may not be economically feasible. However, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions should be performed by separate individuals. Management evaluated the impact of our failure to have segregation of duties on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.

 

We have taken steps to remediate the weaknesses described above and we are in discussions with the risk advisory departments of reputable accounting firms to assist us in the COSO framework documentation and testing of the internal controls. We intend to continue to address these weaknesses as resources permit, including the employment of new qualified employees.

 

Changes in internal control over financial reporting

 

There were no changes in our internal control over financial reporting during the quarter ended September 30, 2022March 31, 2023 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, existing or pending legal proceedings against our company,us, nor are we involved as a plaintiff in any material proceeding or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to our interest.

 

ITEM 1A. RISK FACTORS 

 

Not applicableAs a Smaller Reporting Company, we are not required to smaller reporting companies.disclose risk factors.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

There were no sales of unregistered equity securities during the thirdfirst quarter of 2022.2023.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

 

None.

 


 

 

ITEM 6. EXHIBITS

 

Exhibit No. Description of Exhibit
   
31.1* Certification of Principal Executive Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) Under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act Of 2002.
   
31.2*Certification of Principal Financial Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) Under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act Of 2002.
32.1* Certification of Principal Executive Officer Pursuant to U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002.
   
32.2*Certification of Principal Financial Officer Pursuant to U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002.
101.INS* InlineINLINE XBRL Instance Document.INSTANCE DOCUMENT.
   
101.SCH* InlineINLINE XBRL Taxonomy Extension Schema Document.TAXONOMY EXTENSION SCHEMA DOCUMENT.
   
101.CAL* InlineINLINE XBRL Taxonomy Extension Calculation Linkbase Document.TAXONOMY EXTENSION CALCULATION LINKBASE DOCUMENT.
   
101.DEF* InlineINLINE XBRL Taxonomy Extension Definition Linkbase Document.TAXONOMY EXTENSION DEFINITION LINKBASE DOCUMENT.
   
101.LAB* InlineINLINE XBRL Taxonomy Extension Label Linkbase Document.TAXONOMY EXTENSION LABEL LINKBASE DOCUMENT.
   
101.PRE* InlineINLINE XBRL Taxonomy Extension Presentation Linkbase Document.TAXONOMY EXTENSION PRESENTATION LINKBASE DOCUMENT.
   
104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

*Filed herewith.

 


 

 

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.

 

 ELVICTOR GROUP, INC.
   
Dated: NovemberMay 15, 20222023By:/s/ Konstantinos Galanakis
  Konstantinos Galanakis
  Chief Executive and Financial Officer
(Principal Executive Officer)
   
Dated: November 15, 2022By:/s/ Aikaterini Bokou
Aikaterini Bokou
Chief Financial Officer
(Principal Financial and
Accounting Officer)

 

 

22

20

 

Elvictor Group, Inc. 0.00 0.00 0.00 0.16 272597466 406548757 413927878412868757 414448757 false --12-31 Q3Q1 0001741489 iso4217:USD xbrli:shares